Org.nr 930 664 758 2016 → 2017 Year-over-year analysis

A HILLESTAD AS: årsregnskap 2017 vs 2016

Shrank 8% on revenue, weaker earnings, cash halved-plus

approved 2018-06-22; registry 2018-06-30; journal 2018 585366

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for A HILLESTAD AS. Revenue 45.6k NOK → 41.8k NOK (-8.3%). Net result +358.9k NOK → +17.5k NOK. Equity 2.51m NOK → 42.37m NOK.

On the constructive side: equity strengthened; payroll decreased. Pressures included: revenue fell; operating result weakened; net result weakened.

Net tougher year on the published lines.

Scorecard

Revenue
45.6k NOK 41.8k NOK
-8.3%
Operating result
+456.2k NOK +189.9k NOK
-58.4%
Net result
+358.9k NOK +17.5k NOK
-95.1%
Equity
2.51m NOK 42.37m NOK
+1587.0%
Cash
347.4k NOK 39.1k NOK
-88.8%
Total assets
2.65m NOK 45.03m NOK
+1602.0%

What improved

  • ↑

    Equity strengthened

    Book equity 2.51m NOK → 42.37m NOK (equity ratio 94.9% → 94.1%). Calculated

  • ↑

    Payroll decreased

    Salary cost 1.15m NOK → 1 450 NOK (2511% → 3% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 45.6k NOK to 41.8k NOK (-8.3% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +456.2k NOK → +189.9k NOK (op. margin 1000.5% → 454.4%). Calculated

  • ↓

    Net result weakened

    Net result +358.9k NOK → +17.5k NOK (net margin 787.2% → 41.8%). Calculated

  • ↓

    Cash fell

    Bank deposits 347.4k NOK → 39.1k NOK (-88.8% YoY). Calculated