Org.nr 981 580 435 2017 → 2018 Year-over-year analysis

3 T PIRBADET AS: årsregnskap 2018 vs 2017

Another loss-making year

approved 2019-06-30; registry 2019-07-11; journal 2019 681703

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for 3 T PIRBADET AS. Revenue 8.87m NOK → 9.25m NOK (+4.3%). Net result -686.0k NOK → -721.1k NOK. Equity 1.71m NOK → 6.99m NOK.

On the constructive side: revenue rose; equity strengthened; cash rose. Pressures included: net result weakened.

Also worth watching: payroll increased; cogs moved; book investments changed. All figures are taken from the published annual accounts for 3 T PIRBADET AS.

Scorecard

Revenue
8.87m NOK 9.25m NOK
+4.3%
Net result
-686.0k NOK -721.1k NOK
-5.1%
Equity
1.71m NOK 6.99m NOK
+308.6%
Cash
134.5k NOK 143.4k NOK
+6.7%
Total assets
2.90m NOK 2.32m NOK
-19.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 8.87m NOK to 9.25m NOK (+4.3% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 1.71m NOK → 6.99m NOK (equity ratio 59.1% → 301.2%). Calculated

  • ↑

    Cash rose

    Bank deposits 134.5k NOK → 143.4k NOK (+6.7% YoY). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result -686.0k NOK → -721.1k NOK (net margin -7.7% → -7.8%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 877.7k NOK → 8.80m NOK (10% → 95% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 349.6k NOK → 357.8k NOK (+2.4% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value -2 327 NOK → 7 035 NOK. Reported fact