Org.nr 993 011 126 2015 → 2016 Year-over-year analysis

A. BØRRESEN EIENDOM AS: årsregnskap 2016 vs 2015

Grew 514% on revenue

approved 2017-03-28; registry 2017-04-24; journal 2017 291512

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for A. BØRRESEN EIENDOM AS. Revenue 341.8k NOK → 2.10m NOK (+514.1%). Equity 2.24m NOK → 2.11m NOK.

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

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

Scorecard

Revenue
341.8k NOK 2.10m NOK
+514.1%
Operating result
-184.03m NOK +30.7k NOK
+100.0%
Net result
-325.0k NOK n/m
—
Equity
2.24m NOK 2.11m NOK
-5.8%
Cash
9 012 NOK 755.4k NOK
+8281.7%
Total assets
7.50m NOK 7.11m NOK
-5.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 341.8k NOK to 2.10m NOK (+514.1% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -184.03m NOK → +30.7k NOK (op. margin -53850.0% → 1.5%). Calculated

  • ↑

    Cash rose

    Bank deposits 9 012 NOK → 755.4k NOK (+8281.7% YoY). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 2.24m NOK → 2.11m NOK (equity ratio 29.9% → 29.7%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 1 962 NOK → 858.7k NOK (1% → 41% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 859.8k NOK → 555.9k NOK (-35.3% YoY). Calculated