Org.nr 911 840 529 2014 → 2015 Year-over-year analysis

AICONDI AS: årsregnskap 2015 vs 2014

Slipped into loss, cash halved-plus

approved 2016-06-20; registry 2016-08-25; journal 2016 864072

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2015 with 2014 for AICONDI AS. Revenue 0 NOK → 5 865 NOK. Net result +2 014 NOK → -50.7k NOK. Equity 28.8k NOK → -21.9k NOK.

On the constructive side: revenue rose. Pressures included: operating result weakened; fell into a net loss; equity eroded.

Also worth watching: thin equity buffer; cogs moved. All figures are taken from the published annual accounts for AICONDI AS.

Scorecard

Revenue
0 NOK 5 865 NOK
—
Operating result
-26.9k NOK -50.7k NOK
-88.8%
Net result
+2 014 NOK -50.7k NOK
-2618.8%
Equity
28.8k NOK -21.9k NOK
-176.0%
Cash
6 837 NOK 2 293 NOK
-66.5%
Total assets
27.6k NOK 23.1k NOK
-16.5%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 0 NOK to 5 865 NOK. Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result -26.9k NOK → -50.7k NOK. Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 2 014 NOK profit to a loss of 50.7k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 28.8k NOK → -21.9k NOK (equity ratio 104.4% → -94.9%). Calculated

  • ↓

    Cash fell

    Bank deposits 6 837 NOK → 2 293 NOK (-66.5% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -94.9% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS moved

    COGS / varekostnad 143 NOK → 439.1k NOK (+306993.0% YoY). Calculated