Org.nr 913 580 729 2017 → 2018 Year-over-year analysis

A BRAND AS: årsregnskap 2018 vs 2017

Grew 6% on revenue, returned to profit

approved 2019-05-31; registry 2019-06-25; journal 2019 520978

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for A BRAND AS. Revenue 1.70m NOK → 1.81m NOK (+6.1%). Net result -944.5k NOK → +443.2k NOK. Equity -569.5k NOK → -126.2k NOK.

On the constructive side: revenue rose; turned profitable; equity strengthened. Pressures included: current ratio dropped below 1×.

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

Scorecard

Revenue
1.70m NOK 1.81m NOK
+6.1%
Operating result
n/m +622.4k NOK
—
Net result
-944.5k NOK +443.2k NOK
+146.9%
Equity
-569.5k NOK -126.2k NOK
+77.8%
Cash
210.6k NOK 280.5k NOK
+33.2%
Total assets
103.1k NOK 1.83m NOK
+1672.6%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.70m NOK to 1.81m NOK (+6.1% YoY). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 944.5k NOK to a profit of 443.2k NOK. Calculated

  • ↑

    Equity strengthened

    Book equity -569.5k NOK → -126.2k NOK (equity ratio -552.5% → -6.9%). Calculated

  • ↑

    Cash rose

    Bank deposits 210.6k NOK → 280.5k NOK (+33.2% YoY). Calculated

What deteriorated

  • ↓

    Current ratio dropped below 1×

    Current ratio 2.35× → 0.29× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 1 NOK → 1.31m NOK (0% → 73% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 130.6k NOK → 139.8k NOK (+7.1% YoY). Calculated