Org.nr 915 503 667 2015 → 2016 Year-over-year analysis

3T MELHUS AS: årsregnskap 2016 vs 2015

Mixed movements in the accounts

approved 2017-06-28; registry 2017-07-03; journal 2017 575823

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for 3T MELHUS AS. Revenue 0 NOK → 730.6k NOK. Equity -155.1k NOK → -10.89m NOK.

On the constructive side: revenue rose; cash rose. Pressures included: equity eroded.

Also worth watching: thin equity buffer; payroll increased. All figures are taken from the published annual accounts for 3T MELHUS AS.

Scorecard

Revenue
0 NOK 730.6k NOK
—
Operating result
-184.0k NOK n/m
—
Equity
-155.1k NOK -10.89m NOK
-6919.8%
Cash
30.0k NOK 601.5k NOK
+1904.9%
Total assets
626.4k NOK 779.1k NOK
+24.4%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 0 NOK to 730.6k NOK. Calculated

  • ↑

    Cash rose

    Bank deposits 30.0k NOK → 601.5k NOK (+1904.9% YoY). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity -155.1k NOK → -10.89m NOK (equity ratio -24.8% → -1397.3%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -1397.3% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 93.3k NOK → 1.13m NOK. Calculated