Org.nr 991 408 495 2013 → 2014 Year-over-year analysis

AIBEL HOLDING III AS: årsregnskap 2014 vs 2013

Slipped into loss, fresh owner capital

approved 2015-04-29; registry 2015-07-20; journal 2015 615359

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2014 with 2013 for AIBEL HOLDING III AS. Revenue 0 NOK → 0 NOK (0.0%). Net result +2 013 NOK → -397.15m NOK. Equity 1.06bn NOK → -1.40bn NOK.

On the constructive side: cash rose; owners injected capital. Pressures included: fell into a net loss; equity eroded; current ratio dropped below 1×.

Also worth watching: thin equity buffer; book investments changed. All figures are taken from the published annual accounts for AIBEL HOLDING III AS.

Scorecard

Revenue
0 NOK 0 NOK
0.0%
Net result
+2 013 NOK -397.15m NOK
-19729327.2%
Equity
1.06bn NOK -1.40bn NOK
-232.6%
Cash
68.6k NOK 3.34m NOK
+4760.3%
Total assets
2.58bn NOK 3.65bn NOK
+41.3%

What improved

  • ↑

    Cash rose

    Bank deposits 68.6k NOK → 3.34m NOK (+4760.3% YoY). Calculated

  • ↑

    Owners injected capital

    Paid-in equity rose 87.05m NOK → 538.24m NOK (+451.19m NOK). Reported fact

What deteriorated

  • ↓

    Fell into a net loss

    Net result flipped from 2 013 NOK profit to a loss of 397.15m NOK. Calculated

  • ↓

    Equity eroded

    Book equity 1.06bn NOK → -1.40bn NOK (equity ratio 40.9% → -38.4%). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 2.48× → -6.20× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -38.4% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 2.48bn NOK → 3.17bn NOK. Reported fact