Org.nr 816 565 812 2017 → 2018 Year-over-year analysis

A-LI DRABANTEN AS: årsregnskap 2018 vs 2017

Shrank 34% on revenue, weaker earnings

approved 2019-06-30; registry 2019-07-27; journal 2019 798624

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for A-LI DRABANTEN AS. Revenue 1.76m NOK → 1.16m NOK (-34.0%). Net result +289.0k NOK → +122.6k NOK. Equity -76.3k NOK → -198.9k NOK.

On the constructive side: cash rose; current ratio back above 1×. Pressures included: revenue fell; net result weakened; equity eroded.

Also worth watching: cogs fell. All figures are taken from the published annual accounts for A-LI DRABANTEN AS.

Scorecard

Revenue
1.76m NOK 1.16m NOK
-34.0%
Operating result
n/m +217.0k NOK
—
Net result
+289.0k NOK +122.6k NOK
-57.6%
Equity
-76.3k NOK -198.9k NOK
-160.7%
Cash
51.0k NOK 120.3k NOK
+136.1%
Total assets
131.7k NOK 905.4k NOK
+587.6%

What improved

  • ↑

    Cash rose

    Bank deposits 51.0k NOK → 120.3k NOK (+136.1% YoY). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio -3.10× → 1.56×. Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 1.76m NOK to 1.16m NOK (-34.0% YoY). Calculated

  • ↓

    Net result weakened

    Net result +289.0k NOK → +122.6k NOK (net margin 16.4% → 10.5%). Calculated

  • ↓

    Equity eroded

    Book equity -76.3k NOK → -198.9k NOK (equity ratio -57.9% → -22.0%). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 2 NOK → 765.5k NOK (0% → 66% of revenue). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 562.0k NOK → 308.6k NOK (-45.1% YoY). Calculated