Org.nr 988 930 687 2013 → 2014 Year-over-year analysis

AKADEMIET VGS BISLETT AS: årsregnskap 2014 vs 2013

Weaker earnings

approved 2015-04-29; registry 2015-08-19; journal 2015 725652

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2014 with 2013 for AKADEMIET VGS BISLETT AS. Revenue 25.09m NOK → 25.24m NOK (+0.6%). Net result +754.2k NOK → +439.9k NOK. Equity -3.73m NOK → -3.22m NOK.

On the constructive side: revenue rose; equity strengthened; cash rose. Pressures included: net result weakened.

Also worth watching: thin equity buffer; cogs fell. All figures are taken from the published annual accounts for AKADEMIET VGS BISLETT AS.

Scorecard

Revenue
25.09m NOK 25.24m NOK
+0.6%
Operating result
+911.2k NOK n/m
—
Net result
+754.2k NOK +439.9k NOK
-41.7%
Equity
-3.73m NOK -3.22m NOK
+13.9%
Cash
885.2k NOK 1.01m NOK
+14.7%
Total assets
3.60m NOK 3.08m NOK
-14.5%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 25.09m NOK to 25.24m NOK (+0.6% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity -3.73m NOK → -3.22m NOK (equity ratio -103.7% → -104.5%). Calculated

  • ↑

    Cash rose

    Bank deposits 885.2k NOK → 1.01m NOK (+14.7% YoY). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +754.2k NOK → +439.9k NOK (net margin 3.0% → 1.7%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -104.5% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 453.1k NOK → 435.5k NOK (-3.9% YoY). Calculated