Org.nr 998 156 025 2016 → 2017 Year-over-year analysis

3HUS AS: årsregnskap 2017 vs 2016

Shrank 21% on revenue, returned to profit, cash halved-plus

approved 2018-05-09; registry 2018-05-26; journal 2018 348365

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for 3HUS AS. Revenue 1.47m NOK → 1.16m NOK (-20.8%). Net result -38.7k NOK → +22.0k NOK. Equity -159.7k NOK → -137.7k NOK.

On the constructive side: operating result improved; turned profitable; equity strengthened. Pressures included: revenue fell; cash fell; payroll up without matching revenue.

Mixed year — gains and pressures both show up.

Scorecard

Revenue
1.47m NOK 1.16m NOK
-20.8%
Operating result
-37.7k NOK +22.8k NOK
+160.5%
Net result
-38.7k NOK +22.0k NOK
+156.8%
Equity
-159.7k NOK -137.7k NOK
+13.8%
Cash
276.3k NOK 64.3k NOK
-76.7%
Total assets
296.2k NOK 294.1k NOK
-0.7%

What improved

  • ↑

    Operating result improved

    Operating result -37.7k NOK → +22.8k NOK (op. margin -2.6% → 2.0%). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 38.7k NOK to a profit of 22.0k NOK. Calculated

  • ↑

    Equity strengthened

    Book equity -159.7k NOK → -137.7k NOK (equity ratio -53.9% → -46.8%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 1.47m NOK to 1.16m NOK (-20.8% YoY). Calculated

  • ↓

    Cash fell

    Bank deposits 276.3k NOK → 64.3k NOK (-76.7% YoY). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 1.17m NOK → 1.81m NOK (80% → 156% of revenue). Calculated