Org.nr 999 328 172 2016 → 2017 Year-over-year analysis

A. BÅTSERVICE AS: årsregnskap 2017 vs 2016

Shrank 65% on revenue, weaker earnings, cash halved-plus

approved 2018-04-26; registry 2018-06-06; journal 2018 416280

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for A. BÅTSERVICE AS. Revenue 1.36m NOK → 476.5k NOK (-64.9%). Net result +34.5k NOK → +11 NOK. Equity 92.3k NOK → 42.8k NOK.

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

Net tougher year on the published lines.

Scorecard

Revenue
1.36m NOK 476.5k NOK
-64.9%
Operating result
+37.0k NOK +48.4k NOK
+30.8%
Net result
+34.5k NOK +11 NOK
-100.0%
Equity
92.3k NOK 42.8k NOK
-53.6%
Cash
189.9k NOK 77.9k NOK
-59.0%
Total assets
508.6k NOK 311.7k NOK
-38.7%

What improved

  • ↑

    Operating result improved

    Operating result +37.0k NOK → +48.4k NOK (op. margin 2.7% → 10.2%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 1.36m NOK to 476.5k NOK (-64.9% YoY). Calculated

  • ↓

    Net result weakened

    Net result +34.5k NOK → +11 NOK (net margin 2.5% → 0.0%). Calculated

  • ↓

    Equity eroded

    Book equity 92.3k NOK → 42.8k NOK (equity ratio 18.2% → 13.7%). Calculated

  • ↓

    Cash fell

    Bank deposits 189.9k NOK → 77.9k NOK (-59.0% YoY). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 12 NOK → 3.41m NOK (0% → 716% of revenue). Calculated