Org.nr 985 855 692 2018 → 2019 Year-over-year analysis

AIR TICKET AS: årsregnskap 2019 vs 2018

Grew 11% on revenue, slipped into loss, cash halved-plus

approved 2020-10-08; registry 2020-10-19; journal 2020 952933

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for AIR TICKET AS. Revenue 139.95m NOK → 155.17m NOK (+10.9%). Net result +501.8k NOK → -569.7k NOK. Equity 5.05m NOK → 3.88m NOK.

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

Also worth watching: paid-in equity reduced; payroll increased; cogs moved. All figures are taken from the published annual accounts for AIR TICKET AS.

Scorecard

Revenue
139.95m NOK 155.17m NOK
+10.9%
Operating result
n/m +520.2k NOK
—
Net result
+501.8k NOK -569.7k NOK
-213.5%
Equity
5.05m NOK 3.88m NOK
-23.2%
Cash
639.4k NOK 170.6k NOK
-73.3%
Total assets
13.81m NOK 11.04m NOK
-20.1%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 139.95m NOK to 155.17m NOK (+10.9% YoY). Calculated

What deteriorated

  • ↓

    Fell into a net loss

    Net result flipped from 501.8k NOK profit to a loss of 569.7k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 5.05m NOK → 3.88m NOK (equity ratio 36.5% → 35.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 639.4k NOK → 170.6k NOK (-73.3% YoY). Calculated

Things to notice

  • ·

    Paid-in equity reduced

    Paid-in equity fell 1.54m NOK → 1.01m NOK — check capital reduction, conversion, or reclassification. Interpretation

  • ·

    Payroll increased

    Salary cost 2.42m NOK → 2.86m NOK (2% → 2% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 134.82m NOK → 148.92m NOK (+10.5% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 608.9k NOK → 442.7k NOK. Reported fact