Org.nr 982 968 100 2016 → 2017 Year-over-year analysis

7610 RAMPA AS: årsregnskap 2017 vs 2016

Another loss-making year

approved 2018-05-02; registry 2018-05-19; journal 2018 326810

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for 7610 RAMPA AS. Revenue 5.12m NOK → 5.10m NOK (-0.3%). Equity -13.3k NOK → -179.4k NOK.

On the constructive side: operating result improved. Pressures included: revenue fell; equity eroded; cash fell.

Also worth watching: thin equity buffer; cogs fell. All figures are taken from the published annual accounts for 7610 RAMPA AS.

Scorecard

Revenue
5.12m NOK 5.10m NOK
-0.3%
Operating result
-252.4k NOK -152.7k NOK
+39.5%
Net result
n/m -166.1k NOK
—
Equity
-13.3k NOK -179.4k NOK
-1253.4%
Cash
92.9k NOK 69.3k NOK
-25.4%
Total assets
883.0k NOK 837.9k NOK
-5.1%

What improved

  • ↑

    Operating result improved

    Operating result -252.4k NOK → -152.7k NOK (op. margin -4.9% → -3.0%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 5.12m NOK to 5.10m NOK (-0.3% YoY). Calculated

  • ↓

    Equity eroded

    Book equity -13.3k NOK → -179.4k NOK (equity ratio -1.5% → -21.4%). Calculated

  • ↓

    Cash fell

    Bank deposits 92.9k NOK → 69.3k NOK (-25.4% YoY). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 2.10m NOK → 2.14m NOK (41% → 42% of revenue). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -21.4% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 2.72m NOK → 2.64m NOK (-3.1% YoY). Calculated