Org.nr 997 869 621 2014 → 2015 Year-over-year analysis

AIR ENERGI NORWAY AS: årsregnskap 2015 vs 2014

Shrank 98% on revenue, returned to profit

approved 2016-09-28; registry 2016-12-06; journal 2016 972820

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2015 with 2014 for AIR ENERGI NORWAY AS. Revenue 22.56m NOK → 449.1k NOK (-98.0%). Net result -480.7k NOK → +394.1k NOK. Equity -2.93m NOK → -2.54m NOK.

On the constructive side: operating result improved; turned profitable; equity strengthened. Pressures included: revenue fell.

Net constructive year on the published lines.

Scorecard

Revenue
22.56m NOK 449.1k NOK
-98.0%
Operating result
-418.4k NOK +543.5k NOK
+229.9%
Net result
-480.7k NOK +394.1k NOK
+182.0%
Equity
-2.93m NOK -2.54m NOK
+13.5%
Cash
2.74m NOK 8.72m NOK
+218.3%
Total assets
10.05m NOK 11.85m NOK
+17.9%

What improved

  • ↑

    Operating result improved

    Operating result -418.4k NOK → +543.5k NOK (op. margin -1.9% → 121.0%). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 480.7k NOK to a profit of 394.1k NOK. Calculated

  • ↑

    Equity strengthened

    Book equity -2.93m NOK → -2.54m NOK (equity ratio -29.1% → -21.4%). Calculated

  • ↑

    Cash rose

    Bank deposits 2.74m NOK → 8.72m NOK (+218.3% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 3.45m NOK → 2.57m NOK (15% → 573% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 22.56m NOK to 449.1k NOK (-98.0% YoY). Calculated