Org.nr 911 712 490 2016 → 2017 Year-over-year analysis

2 TOMM 4 AS: årsregnskap 2017 vs 2016

Shrank 35% on revenue, returned to profit, cash halved-plus

approved 2018-04-20; registry 2018-05-29; journal 2018 366014

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for 2 TOMM 4 AS. Revenue 842.5k NOK → 550.4k NOK (-34.7%). Net result -25.4k NOK → +3 NOK. Equity -33.4k NOK → -37.6k NOK.

On the constructive side: turned profitable; payroll decreased. Pressures included: revenue fell; equity eroded; cash fell.

Also worth watching: thin equity buffer; cogs fell. All figures are taken from the published annual accounts for 2 TOMM 4 AS.

Scorecard

Revenue
842.5k NOK 550.4k NOK
-34.7%
Net result
-25.4k NOK +3 NOK
+100.0%
Equity
-33.4k NOK -37.6k NOK
-12.5%
Cash
4 757 NOK 163 NOK
-96.6%
Total assets
207.9k NOK 104.1k NOK
-49.9%

What improved

  • ↑

    Turned profitable

    Net result flipped from a loss of 25.4k NOK to a profit of 3 NOK. Calculated

  • ↑

    Payroll decreased

    Salary cost 477.8k NOK → 253.6k NOK (57% → 46% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 842.5k NOK to 550.4k NOK (-34.7% YoY). Calculated

  • ↓

    Equity eroded

    Book equity -33.4k NOK → -37.6k NOK (equity ratio -16.1% → -36.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 4 757 NOK → 163 NOK (-96.6% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -36.1% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 220.6k NOK → 131.2k NOK (-40.5% YoY). Calculated