Org.nr 998 522 390 2018 → 2019 Year-over-year analysis

AKADEMIET UTVEKSLING AS: årsregnskap 2019 vs 2018

Grew 9% on revenue, slipped into loss

approved 2020-06-22; registry 2020-07-15; journal 2020 580150

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for AKADEMIET UTVEKSLING AS. Revenue 10.94m NOK → 11.95m NOK (+9.2%). Net result +990.2k NOK → -176.8k NOK. Equity 453.6k NOK → 545.3k NOK.

On the constructive side: revenue rose; equity strengthened; cash rose. Pressures included: operating result weakened; fell into a net loss.

Also worth watching: cogs moved. All figures are taken from the published annual accounts for AKADEMIET UTVEKSLING AS.

Scorecard

Revenue
10.94m NOK 11.95m NOK
+9.2%
Operating result
+1.23m NOK -121.1k NOK
-109.9%
Net result
+990.2k NOK -176.8k NOK
-117.9%
Equity
453.6k NOK 545.3k NOK
+20.2%
Cash
968.4k NOK 2.67m NOK
+175.2%
Total assets
4.01m NOK 4.88m NOK
+21.7%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 10.94m NOK to 11.95m NOK (+9.2% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 453.6k NOK → 545.3k NOK (equity ratio 11.3% → 11.2%). Calculated

  • ↑

    Cash rose

    Bank deposits 968.4k NOK → 2.67m NOK (+175.2% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 7.64m NOK → 1.33m NOK (70% → 11% of revenue). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +1.23m NOK → -121.1k NOK (op. margin 11.2% → -1.0%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 990.2k NOK profit to a loss of 176.8k NOK. Calculated

Things to notice

  • ·

    COGS moved

    COGS / varekostnad 7.34m NOK → 8.28m NOK (+12.8% YoY). Calculated