Org.nr 982 057 892 2015 → 2016 Year-over-year analysis

99X INCREO AS: årsregnskap 2016 vs 2015

Weaker earnings

approved 2017-05-03; registry 2017-05-31; journal 2017 363866

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for 99X INCREO AS. Revenue 13.27m NOK → 13.81m NOK (+4.0%). Net result +1.28m NOK → +732.8k NOK. Equity 2.49m NOK → 2.10m NOK.

On the constructive side: revenue rose. Pressures included: net result weakened; equity eroded; cash fell.

Also worth watching: payroll increased. All figures are taken from the published annual accounts for 99X INCREO AS.

Scorecard

Revenue
13.27m NOK 13.81m NOK
+4.0%
Operating result
n/m +948.8k NOK
—
Net result
+1.28m NOK +732.8k NOK
-42.8%
Equity
2.49m NOK 2.10m NOK
-15.5%
Cash
6.10m NOK 5.57m NOK
-8.7%
Total assets
8.14m NOK 9.99m NOK
+22.7%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 13.27m NOK to 13.81m NOK (+4.0% YoY). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +1.28m NOK → +732.8k NOK (net margin 9.7% → 5.3%). Calculated

  • ↓

    Equity eroded

    Book equity 2.49m NOK → 2.10m NOK (equity ratio 30.6% → 21.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 6.10m NOK → 5.57m NOK (-8.7% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 7.56m NOK → 8.52m NOK (57% → 62% of revenue). Calculated