Org.nr 992 614 145 2013 → 2014 Year-over-year analysis

POLARIS MEDIA ASA: årsregnskap 2014 vs 2013

Shrank 13% on revenue

approved 2015-05-20; registry 2015-07-16; journal 2015 592724

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2014 with 2013 for POLARIS MEDIA ASA. Revenue 21.85m NOK → 18.99m NOK (-13.1%). Equity 520.88m NOK → 567.7k NOK.

On the constructive side: current ratio back above 1×. Pressures included: revenue fell; equity eroded.

Also worth watching: thin equity buffer; paid-in equity reduced; cogs fell. All figures are taken from the published annual accounts for POLARIS MEDIA ASA.

Scorecard

Revenue
21.85m NOK 18.99m NOK
-13.1%
Operating result
-34.13m NOK n/m
—
Net result
n/m +91.04m NOK
—
Equity
520.88m NOK 567.7k NOK
-99.9%
Cash
196.36m NOK n/m
—
Total assets
1.40bn NOK 999.13m NOK
-28.8%

What improved

  • ↑

    Current ratio back above 1×

    Current ratio 0.18× → 1.04×. Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 21.85m NOK to 18.99m NOK (-13.1% YoY). Calculated

  • ↓

    Equity eroded

    Book equity 520.88m NOK → 567.7k NOK (equity ratio 37.1% → 0.1%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 0.1% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Paid-in equity reduced

    Paid-in equity fell 305.85m NOK → 305.9k NOK — check capital reduction, conversion, or reclassification. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 16.25m NOK → 16.24m NOK (-0.1% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 69.21m NOK → 76.23m NOK. Reported fact