Org.nr 992 257 687 2015 → 2016 Year-over-year analysis

365 IDEER AS: årsregnskap 2016 vs 2015

Grew 142% on revenue, cash halved-plus

approved 2017-03-30; registry 2017-04-05; journal 2017 263072

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for 365 IDEER AS. Revenue 649.9k NOK → 1.57m NOK (+141.6%). Equity 111.7k NOK → 149.4k NOK.

On the constructive side: revenue rose; equity strengthened; payroll decreased. Pressures included: cash fell.

Also worth watching: cogs moved. All figures are taken from the published annual accounts for 365 IDEER AS.

Scorecard

Revenue
649.9k NOK 1.57m NOK
+141.6%
Operating result
n/m +39.7k NOK
—
Net result
n/m +37.7k NOK
—
Equity
111.7k NOK 149.4k NOK
+33.8%
Cash
86.6k NOK 19.8k NOK
-77.1%
Total assets
364.8k NOK 386.7k NOK
+6.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 649.9k NOK to 1.57m NOK (+141.6% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 111.7k NOK → 149.4k NOK (equity ratio 30.6% → 38.6%). Calculated

  • ↑

    Payroll decreased

    Salary cost 268.2k NOK → 208.5k NOK (41% → 13% of revenue). Calculated

What deteriorated

  • ↓

    Cash fell

    Bank deposits 86.6k NOK → 19.8k NOK (-77.1% YoY). Calculated

Things to notice

  • ·

    COGS moved

    COGS / varekostnad 98.3k NOK → 921.5k NOK (+837.8% YoY). Calculated