Org.nr 916 716 648 2018 → 2019 Year-over-year analysis

GRUNDR AS: årsregnskap 2019 vs 2018

Shrank 91% on revenue, slipped into loss, cash halved-plus

approved 2020-06-24; registry 2020-07-09; journal 2020 570945

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for GRUNDR AS. Revenue 728.0k NOK → 62.8k NOK (-91.4%). Net result +3 000 NOK → -87.9k NOK. Equity 127.6k NOK → 39.6k NOK.

On the constructive side: operating result improved; payroll decreased. Pressures included: revenue fell; fell into a net loss; equity eroded.

Also worth watching: book investments changed. All figures are taken from the published annual accounts for GRUNDR AS.

Scorecard

Revenue
728.0k NOK 62.8k NOK
-91.4%
Operating result
-30.4k NOK +6 102 NOK
+120.1%
Net result
+3 000 NOK -87.9k NOK
-3031.3%
Equity
127.6k NOK 39.6k NOK
-68.9%
Cash
30.8k NOK 8 252 NOK
-73.2%
Total assets
251.0k NOK 120.3k NOK
-52.1%

What improved

  • ↑

    Operating result improved

    Operating result -30.4k NOK → +6 102 NOK (op. margin -4.2% → 9.7%). Calculated

  • ↑

    Payroll decreased

    Salary cost 628.9k NOK → -11.2k NOK (86% → -18% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 728.0k NOK to 62.8k NOK (-91.4% YoY). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 3 000 NOK profit to a loss of 87.9k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 127.6k NOK → 39.6k NOK (equity ratio 50.8% → 32.9%). Calculated

  • ↓

    Cash fell

    Bank deposits 30.8k NOK → 8 252 NOK (-73.2% YoY). Calculated

Things to notice

  • ·

    Book investments changed

    Investment / intangible book value 32.1k NOK → 38.1k NOK. Reported fact