Org.nr 894 297 972 2015 → 2016 Year-over-year analysis

4 STORE AS: årsregnskap 2016 vs 2015

Shrank 5% on revenue, weaker earnings

approved 2017-06-07; registry 2017-06-17; journal 2017 463386

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for 4 STORE AS. Revenue 13.77m NOK → 13.05m NOK (-5.2%). Net result +366.0k NOK → +214.9k NOK. Equity 1.81m NOK → 2.02m NOK.

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

Also worth watching: cogs fell. All figures are taken from the published annual accounts for 4 STORE AS.

Scorecard

Revenue
13.77m NOK 13.05m NOK
-5.2%
Operating result
+488.0k NOK +278.2k NOK
-43.0%
Net result
+366.0k NOK +214.9k NOK
-41.3%
Equity
1.81m NOK 2.02m NOK
+11.9%
Cash
2.57m NOK 3.01m NOK
+16.9%
Total assets
3.68m NOK 3.79m NOK
+3.2%

What improved

  • ↑

    Equity strengthened

    Book equity 1.81m NOK → 2.02m NOK (equity ratio 49.1% → 53.3%). Calculated

  • ↑

    Cash rose

    Bank deposits 2.57m NOK → 3.01m NOK (+16.9% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 6.45m NOK → 6.14m NOK (47% → 47% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 13.77m NOK to 13.05m NOK (-5.2% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +488.0k NOK → +278.2k NOK (op. margin 3.5% → 2.1%). Calculated

  • ↓

    Net result weakened

    Net result +366.0k NOK → +214.9k NOK (net margin 2.7% → 1.6%). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 3.97m NOK → 3.86m NOK (-2.6% YoY). Calculated