Org.nr 913 646 533 2016 → 2017 Year-over-year analysis

1 SAX AS: årsregnskap 2017 vs 2016

Grew 13% on revenue, cash halved-plus

approved 2018-05-18; registry 2018-06-02; journal 2018 392155

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for 1 SAX AS. Revenue 40.1k NOK → 45.2k NOK (+12.7%). Equity -32.1k NOK → -71.6k NOK.

On the constructive side: revenue rose; operating result improved. Pressures included: equity eroded; cash fell.

Also worth watching: thin equity buffer. All figures are taken from the published annual accounts for 1 SAX AS.

Scorecard

Revenue
40.1k NOK 45.2k NOK
+12.7%
Operating result
+21.2k NOK +34.5k NOK
+62.8%
Net result
-55.1k NOK n/m
—
Equity
-32.1k NOK -71.6k NOK
-122.8%
Cash
11.9k NOK 3 784 NOK
-68.1%
Total assets
1.42m NOK 1.40m NOK
-1.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 40.1k NOK to 45.2k NOK (+12.7% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +21.2k NOK → +34.5k NOK (op. margin 52.9% → 76.4%). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity -32.1k NOK → -71.6k NOK (equity ratio -2.3% → -5.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 11.9k NOK → 3 784 NOK (-68.1% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -5.1% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation