Org.nr 948 234 130 2017 → 2018 Year-over-year analysis

A.L. HØYER AS: årsregnskap 2018 vs 2017

Grew 18% on revenue, weaker earnings

approved 2019-03-11; registry 2019-03-14; journal 2019 235578

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for A.L. HØYER AS. Revenue 17.65m NOK → 20.89m NOK (+18.4%). Net result +753.4k NOK → +502.3k NOK. Equity 2.86m NOK → 3.84m NOK.

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

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

Scorecard

Revenue
17.65m NOK 20.89m NOK
+18.4%
Operating result
+1.00m NOK +1.96m NOK
+95.1%
Net result
+753.4k NOK +502.3k NOK
-33.3%
Equity
2.86m NOK 3.84m NOK
+34.6%
Cash
2.72m NOK 3.33m NOK
+22.3%
Total assets
7.76m NOK 8.42m NOK
+8.4%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 17.65m NOK to 20.89m NOK (+18.4% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +1.00m NOK → +1.96m NOK (op. margin 5.7% → 9.4%). Calculated

  • ↑

    Equity strengthened

    Book equity 2.86m NOK → 3.84m NOK (equity ratio 36.8% → 45.7%). Calculated

  • ↑

    Cash rose

    Bank deposits 2.72m NOK → 3.33m NOK (+22.3% YoY). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +753.4k NOK → +502.3k NOK (net margin 4.3% → 2.4%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 2 NOK → 13.19m NOK (0% → 63% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 1.79m NOK → 2.92m NOK (+63.3% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 33.3k NOK → 16.7k NOK. Reported fact