Org.nr 812 084 062 2015 → 2016 Year-over-year analysis

A O GREVSTAD EIENDOM AS: årsregnskap 2016 vs 2015

Slipped into loss

approved 2017-05-24; registry 2017-06-08; journal 2017 403689

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for A O GREVSTAD EIENDOM AS. Revenue 15.14m NOK → 15.40m NOK (+1.7%). Net result +3.70m NOK → -1.97m NOK. Equity 15.61m NOK → 6.60m NOK.

On the constructive side: revenue rose; cash rose. Pressures included: fell into a net loss; equity eroded; current ratio dropped below 1×.

Also worth watching: thin equity buffer; cogs fell; book investments changed. All figures are taken from the published annual accounts for A O GREVSTAD EIENDOM AS.

Scorecard

Revenue
15.14m NOK 15.40m NOK
+1.7%
Net result
+3.70m NOK -1.97m NOK
-153.1%
Equity
15.61m NOK 6.60m NOK
-57.7%
Cash
3.98m NOK 4.51m NOK
+13.4%
Total assets
133.33m NOK 128.00m NOK
-4.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 15.14m NOK to 15.40m NOK (+1.7% YoY). Calculated

  • ↑

    Cash rose

    Bank deposits 3.98m NOK → 4.51m NOK (+13.4% YoY). Calculated

What deteriorated

  • ↓

    Fell into a net loss

    Net result flipped from 3.70m NOK profit to a loss of 1.97m NOK. Calculated

  • ↓

    Equity eroded

    Book equity 15.61m NOK → 6.60m NOK (equity ratio 11.7% → 5.2%). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 1.71× → 0.86× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 5.2% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 2.12m NOK → 1.96m NOK (-7.7% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 44.65m NOK → 38.31m NOK. Reported fact