Org.nr 914 424 046 2014 → 2015 Year-over-year analysis

AIRADVANTAGE AS: årsregnskap 2015 vs 2014

Weaker earnings, fresh owner capital

approved 2016-05-21; registry 2016-09-05; journal 2016 904787

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2015 with 2014 for AIRADVANTAGE AS. Net result -10.1k NOK → -219.4k NOK. Equity 19.9k NOK → -149.5k NOK.

On the constructive side: cash rose; owners injected capital. Pressures included: net result weakened; equity eroded.

Also worth watching: thin equity buffer. All figures are taken from the published annual accounts for AIRADVANTAGE AS.

Scorecard

Revenue
n/m 50.0k NOK
—
Operating result
-10.1k NOK n/m
—
Net result
-10.1k NOK -219.4k NOK
-2068.1%
Equity
19.9k NOK -149.5k NOK
-852.0%
Cash
18.8k NOK 51.0k NOK
+171.5%
Total assets
19.9k NOK 537.1k NOK
+2601.6%

What improved

  • ↑

    Cash rose

    Bank deposits 18.8k NOK → 51.0k NOK (+171.5% YoY). Calculated

  • ↑

    Owners injected capital

    Paid-in equity rose 30.0k NOK → 80.0k NOK (+50.0k NOK). Reported fact

What deteriorated

  • ↓

    Net result weakened

    Net result -10.1k NOK → -219.4k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 19.9k NOK → -149.5k NOK (equity ratio 100.0% → -27.8%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -27.8% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation