Org.nr 982 968 100 2017 → 2018 Year-over-year analysis

7610 RAMPA AS: årsregnskap 2018 vs 2017

Weaker earnings

approved 2019-06-30; registry 2019-07-29; journal 2019 805526

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for 7610 RAMPA AS. Revenue 5.10m NOK → 5.01m NOK (-1.8%). Net result -166.1k NOK → -388.3k NOK. Equity -179.4k NOK → -567.7k NOK.

On the constructive side: cash rose; current ratio back above 1×. Pressures included: revenue fell; operating result weakened; net result weakened.

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

Scorecard

Revenue
5.10m NOK 5.01m NOK
-1.8%
Operating result
-152.7k NOK -351.8k NOK
-130.4%
Net result
-166.1k NOK -388.3k NOK
-133.7%
Equity
-179.4k NOK -567.7k NOK
-216.4%
Cash
69.3k NOK 117.8k NOK
+70.1%
Total assets
837.9k NOK 896.0k NOK
+6.9%

What improved

  • ↑

    Cash rose

    Bank deposits 69.3k NOK → 117.8k NOK (+70.1% YoY). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.95× → 1.02×. Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 5.10m NOK to 5.01m NOK (-1.8% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result -152.7k NOK → -351.8k NOK (op. margin -3.0% → -7.0%). Calculated

  • ↓

    Net result weakened

    Net result -166.1k NOK → -388.3k NOK (net margin -3.3% → -7.8%). Calculated

  • ↓

    Equity eroded

    Book equity -179.4k NOK → -567.7k NOK (equity ratio -21.4% → -63.4%). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 2.14m NOK → 2.19m NOK (42% → 44% of revenue). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -63.4% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 2.64m NOK → 2.55m NOK (-3.4% YoY). Calculated