Org.nr 976 208 277 2012 → 2013 Year-over-year analysis

AIRCRAFT ENGINEERING AS: årsregnskap 2013 vs 2012

Shrank 69% on revenue, slipped into loss, cash halved-plus

approved 2014-06-17; registry 2014-06-23; journal 2014 495563

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2013 with 2012 for AIRCRAFT ENGINEERING AS. Revenue 2.81m NOK → 880.5k NOK (-68.6%). Net result +167.5k NOK → -190.6k NOK. Equity 756.3k NOK → 565.6k NOK.

On the constructive side: current ratio back above 1×. Pressures included: revenue fell; fell into a net loss; equity eroded.

Net tougher year on the published lines.

Scorecard

Revenue
2.81m NOK 880.5k NOK
-68.6%
Operating result
+241.6k NOK n/m
—
Net result
+167.5k NOK -190.6k NOK
-213.8%
Equity
756.3k NOK 565.6k NOK
-25.2%
Cash
208.8k NOK 39.1k NOK
-81.3%
Total assets
133.7k NOK 949.4k NOK
+610.3%

What improved

  • ↑

    Current ratio back above 1×

    Current ratio 0.11× → 2.31×. Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 2.81m NOK to 880.5k NOK (-68.6% YoY). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 167.5k NOK profit to a loss of 190.6k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 756.3k NOK → 565.6k NOK (equity ratio 565.8% → 59.6%). Calculated

  • ↓

    Cash fell

    Bank deposits 208.8k NOK → 39.1k NOK (-81.3% YoY). Calculated

  • ↓

    COGS moved

    COGS / varekostnad 12.27m NOK → 12.70m NOK (+3.5% YoY). Calculated