Org.nr 989 204 173 2013 → 2014 Year-over-year analysis

AHEAD CONSULTING AS: årsregnskap 2014 vs 2013

Grew 22% on revenue

approved 2015-03-05; registry 2015-09-09; journal 2015 812988

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2014 with 2013 for AHEAD CONSULTING AS. Revenue 2.88m NOK → 3.53m NOK (+22.5%). Equity 204.3k NOK → 128.6k NOK.

On the constructive side: revenue rose; cash rose. Pressures included: operating result weakened; equity eroded; current ratio dropped below 1×.

Also worth watching: thin equity buffer. All figures are taken from the published annual accounts for AHEAD CONSULTING AS.

Scorecard

Revenue
2.88m NOK 3.53m NOK
+22.5%
Operating result
+960.80m NOK +1 425 NOK
-100.0%
Equity
204.3k NOK 128.6k NOK
-37.0%
Cash
423.6k NOK 1.59m NOK
+276.3%
Total assets
1.89m NOK 2.09m NOK
+10.5%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 2.88m NOK to 3.53m NOK (+22.5% YoY). Calculated

  • ↑

    Cash rose

    Bank deposits 423.6k NOK → 1.59m NOK (+276.3% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +960.80m NOK → +1 425 NOK (op. margin 33356.7% → 0.0%). Calculated

  • ↓

    Equity eroded

    Book equity 204.3k NOK → 128.6k NOK (equity ratio 10.8% → 6.2%). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 1.10× → 0.81× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 6.2% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation