Org.nr 997 857 801 2017 → 2018 Year-over-year analysis

A BLOMSTER AS: årsregnskap 2018 vs 2017

Grew 8% on revenue, weaker earnings

approved 2019-05-28; registry 2019-08-06; journal 2019 884380

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for A BLOMSTER AS. Revenue 2.63m NOK → 2.84m NOK (+7.9%). Net result +161.2k NOK → +107.9k NOK. Equity 3.24m NOK → 348.6k NOK.

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

Also worth watching: payroll increased; cogs moved. All figures are taken from the published annual accounts for A BLOMSTER AS.

Scorecard

Revenue
2.63m NOK 2.84m NOK
+7.9%
Operating result
+232.6k NOK +150.5k NOK
-35.3%
Net result
+161.2k NOK +107.9k NOK
-33.1%
Equity
3.24m NOK 348.6k NOK
-89.2%
Cash
489.9k NOK 539.1k NOK
+10.1%
Total assets
785.8k NOK 19.4k NOK
-97.5%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 2.63m NOK to 2.84m NOK (+7.9% YoY). Calculated

  • ↑

    Cash rose

    Bank deposits 489.9k NOK → 539.1k NOK (+10.1% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +232.6k NOK → +150.5k NOK (op. margin 8.8% → 5.3%). Calculated

  • ↓

    Net result weakened

    Net result +161.2k NOK → +107.9k NOK (net margin 6.1% → 3.8%). Calculated

  • ↓

    Equity eroded

    Book equity 3.24m NOK → 348.6k NOK (equity ratio 412.4% → 1795.8%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 852.8k NOK → 968.1k NOK (32% → 34% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 58.2k NOK → 1.08m NOK (+1762.5% YoY). Calculated