Org.nr 910 774 115 2015 → 2016 Year-over-year analysis

A BRANDTH AS: årsregnskap 2016 vs 2015

Grew 12% on revenue

approved 2016-12-31; registry 2017-04-04; journal 2017 259607

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for A BRANDTH AS. Revenue 19.86m NOK → 22.24m NOK (+12.0%). Equity 6.49m NOK → 6.14m NOK.

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

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

Scorecard

Revenue
19.86m NOK 22.24m NOK
+12.0%
Operating result
n/m +1.49m NOK
—
Net result
n/m +1.64m NOK
—
Equity
6.49m NOK 6.14m NOK
-5.5%
Cash
521.6k NOK 1.59m NOK
+203.9%
Total assets
12.72m NOK 12.72m NOK
+0.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 19.86m NOK to 22.24m NOK (+12.0% YoY). Calculated

  • ↑

    Cash rose

    Bank deposits 521.6k NOK → 1.59m NOK (+203.9% YoY). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 6.49m NOK → 6.14m NOK (equity ratio 51.1% → 48.2%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 3.32m NOK → 3.47m NOK (17% → 16% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 13.49m NOK → 15.14m NOK (+12.2% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 873.0k NOK → 853.0k NOK. Reported fact