Org.nr 912 346 153 2013 → 2014 Year-over-year analysis

AIRLY INVEST AS: årsregnskap 2014 vs 2013

Grew 65% on revenue, cash halved-plus

approved 2015-05-22; registry 2015-06-16; journal 2015 466246

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2014 with 2013 for AIRLY INVEST AS. Revenue 30.0k NOK → 49.5k NOK (+65.0%). Equity 36.4k NOK → 3 114 NOK.

On the constructive side: revenue rose. Pressures included: operating result weakened; equity eroded; cash fell.

Also worth watching: thin equity buffer; book investments changed. All figures are taken from the published annual accounts for AIRLY INVEST AS.

Scorecard

Revenue
30.0k NOK 49.5k NOK
+65.0%
Operating result
+11.3k NOK -37.6k NOK
-431.8%
Equity
36.4k NOK 3 114 NOK
-91.4%
Cash
1 049 NOK 11 NOK
-99.0%
Total assets
199.8k NOK 173.8k NOK
-13.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 30.0k NOK to 49.5k NOK (+65.0% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +11.3k NOK → -37.6k NOK (op. margin 37.8% → -76.0%). Calculated

  • ↓

    Equity eroded

    Book equity 36.4k NOK → 3 114 NOK (equity ratio 18.2% → 1.8%). Calculated

  • ↓

    Cash fell

    Bank deposits 1 049 NOK → 11 NOK (-99.0% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 1.8% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 198.8k NOK → 163.8k NOK. Reported fact