3MW INTEGRITY AS: årsregnskap 2016 vs 2015
Grew 1481% on revenue, fresh owner capital
approved 2017-02-24; registry 2017-03-29; journal 2017 250436
Summary
What changed
Comparing Årsregnskap 2016 with 2015 for 3MW INTEGRITY AS. Revenue 520 NOK → 8 222 NOK (+1481.2%). Equity 7.59m NOK → 1.00m NOK.
On the constructive side: revenue rose; cash rose; owners injected capital. Pressures included: equity eroded; current ratio dropped below 1×.
Also worth watching: payroll increased. All figures are taken from the published annual accounts for 3MW INTEGRITY AS.
At a glance
Scorecard
What improved
-
↑
Revenue rose
Operating income / revenue moved from 520 NOK to 8 222 NOK (+1481.2% YoY). Calculated
-
↑
Cash rose
Bank deposits 87.4k NOK → 327.8k NOK (+274.9% YoY). Calculated
-
↑
Owners injected capital
Paid-in equity rose 1 NOK → 1.00m NOK (+1000.0k NOK). Reported fact
What deteriorated
-
↓
Equity eroded
Book equity 7.59m NOK → 1.00m NOK (equity ratio 1049.5% → 138.5%). Calculated
-
↓
Current ratio dropped below 1×
Current ratio 4.00× → 0.96× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated
Things to notice
-
·
Payroll increased
Salary cost 2 319 NOK → 4.39m NOK (446% → 53444% of revenue). Calculated