Org.nr 988 930 687 2014 → 2015 Year-over-year analysis

AKADEMIET VGS BISLETT AS: årsregnskap 2015 vs 2014

Shrank 6% on revenue, stronger earnings

approved 2016-03-01; registry 2016-06-16; journal 2016 525401

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2015 with 2014 for AKADEMIET VGS BISLETT AS. Revenue 25.24m NOK → 23.81m NOK (-5.7%). Net result +439.9k NOK → +547.4k NOK. Equity -3.22m NOK → -2.67m NOK.

On the constructive side: net result improved; equity strengthened. Pressures included: revenue fell; cash fell.

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

Scorecard

Revenue
25.24m NOK 23.81m NOK
-5.7%
Operating result
n/m +621.0k NOK
—
Net result
+439.9k NOK +547.4k NOK
+24.4%
Equity
-3.22m NOK -2.67m NOK
+17.0%
Cash
1.01m NOK 957.1k NOK
-5.7%
Total assets
3.08m NOK 2.21m NOK
-28.3%

What improved

  • ↑

    Net result improved

    Net result +439.9k NOK → +547.4k NOK (net margin 1.7% → 2.3%). Calculated

  • ↑

    Equity strengthened

    Book equity -3.22m NOK → -2.67m NOK (equity ratio -104.5% → -120.9%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 25.24m NOK to 23.81m NOK (-5.7% YoY). Calculated

  • ↓

    Cash fell

    Bank deposits 1.01m NOK → 957.1k NOK (-5.7% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -120.9% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 435.5k NOK → 344.9k NOK (-20.8% YoY). Calculated