Org.nr 889 558 652 2013 → 2014 Year-over-year analysis

AIR-TECH AS: årsregnskap 2014 vs 2013

A steady year on the published lines

approved 2015-05-20; registry 2015-06-10; journal 2015 443853

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2014 with 2013 for AIR-TECH AS. Revenue 3.76m NOK → 3.86m NOK (+2.7%). Equity 100.0k NOK → 100.0k NOK.

On the constructive side: revenue rose; operating result improved. Pressures included: cash fell.

Also worth watching: thin equity buffer; payroll increased; cogs moved. All figures are taken from the published annual accounts for AIR-TECH AS.

Scorecard

Revenue
3.76m NOK 3.86m NOK
+2.7%
Operating result
+450.9k NOK +518.1k NOK
+14.9%
Net result
n/m +518.1k NOK
—
Equity
100.0k NOK 100.0k NOK
+0.0%
Cash
893.9k NOK 686.7k NOK
-23.2%
Total assets
491.4k NOK 1.35m NOK
+174.6%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 3.76m NOK to 3.86m NOK (+2.7% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +450.9k NOK → +518.1k NOK (op. margin 12.0% → 13.4%). Calculated

What deteriorated

  • ↓

    Cash fell

    Bank deposits 893.9k NOK → 686.7k NOK (-23.2% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 7.4% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 1.60m NOK → 1.63m NOK (42% → 42% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 297.0k NOK → 1.24m NOK (+316.7% YoY). Calculated