Org.nr 994 921 606 2017 → 2018 Year-over-year analysis

4DIALOG AS: årsregnskap 2018 vs 2017

Shrank 13% on revenue

approved 2020-02-10; registry 2020-02-12; journal 2020 208578

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for 4DIALOG AS. Revenue 844.3k NOK → 733.0k NOK (-13.2%). Net result +40.5k NOK → +48.6k NOK. Equity -77.8k NOK → -126.4k NOK.

On the constructive side: operating result improved; net result improved; cash rose. Pressures included: revenue fell; equity eroded; payroll up without matching revenue.

Mixed year — gains and pressures both show up.

Scorecard

Revenue
844.3k NOK 733.0k NOK
-13.2%
Operating result
+57.1k NOK +61.4k NOK
+7.6%
Net result
+40.5k NOK +48.6k NOK
+19.9%
Equity
-77.8k NOK -126.4k NOK
-62.5%
Cash
3 684 NOK 104.7k NOK
+2743.0%
Total assets
183.7k NOK 360.0k NOK
+96.0%

What improved

  • ↑

    Operating result improved

    Operating result +57.1k NOK → +61.4k NOK (op. margin 6.8% → 8.4%). Calculated

  • ↑

    Net result improved

    Net result +40.5k NOK → +48.6k NOK (net margin 4.8% → 6.6%). Calculated

  • ↑

    Cash rose

    Bank deposits 3 684 NOK → 104.7k NOK (+2743.0% YoY). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 844.3k NOK to 733.0k NOK (-13.2% YoY). Calculated

  • ↓

    Equity eroded

    Book equity -77.8k NOK → -126.4k NOK (equity ratio -42.3% → -35.1%). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 656.9k NOK → 706.7k NOK (78% → 96% of revenue). Calculated