Org.nr 996 768 406 2018 → 2019 Year-over-year analysis

AKADEMIET VGS BRAGERNES DRAMMEN AS: årsregnskap 2019 vs 2018

Cash halved-plus

approved 2020-05-20; registry 2020-08-25; journal 2020 691536

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for AKADEMIET VGS BRAGERNES DRAMMEN AS. Revenue 16.65m NOK → 15.87m NOK (-4.7%). Equity 608.4k NOK → 3.19m NOK.

On the constructive side: equity strengthened. Pressures included: revenue fell; cash fell; current ratio dropped below 1×.

Also worth watching: sharp cash drawdown; book investments changed. All figures are taken from the published annual accounts for AKADEMIET VGS BRAGERNES DRAMMEN AS.

Scorecard

Revenue
16.65m NOK 15.87m NOK
-4.7%
Operating result
n/m +582.5k NOK
—
Net result
n/m +585.3k NOK
—
Equity
608.4k NOK 3.19m NOK
+425.0%
Cash
3.43m NOK 371.3k NOK
-89.2%
Total assets
4.47m NOK 5.41m NOK
+21.1%

What improved

  • ↑

    Equity strengthened

    Book equity 608.4k NOK → 3.19m NOK (equity ratio 13.6% → 59.0%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 16.65m NOK to 15.87m NOK (-4.7% YoY). Calculated

  • ↓

    Cash fell

    Bank deposits 3.43m NOK → 371.3k NOK (-89.2% YoY). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 2.06× → 0.43× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Sharp cash drawdown

    Cash fell by more than 60% YoY (3.43m NOK → 371.3k NOK). Check whether funds moved to group receivables, investments, or operating burn. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 16.65m NOK → 15.87m NOK. Reported fact