Org.nr 916 712 642 2017 → 2018 Year-over-year analysis

A O GREVSTAD EIENDOMSDRIFT AS: årsregnskap 2018 vs 2017

Shrank 12% on revenue, cash halved-plus

approved 2019-06-30; registry 2019-07-11; journal 2019 675953

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for A O GREVSTAD EIENDOMSDRIFT AS. Revenue 3.74m NOK → 3.30m NOK (-11.8%). Equity 55.8k NOK → 42.4k NOK.

On the constructive side: payroll decreased. Pressures included: revenue fell; equity eroded; cash fell.

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

Scorecard

Revenue
3.74m NOK 3.30m NOK
-11.8%
Operating result
-34.3k NOK n/m
—
Net result
-47.1k NOK n/m
—
Equity
55.8k NOK 42.4k NOK
-23.9%
Cash
171.2k NOK 65.5k NOK
-61.7%
Total assets
1.92m NOK 2.41m NOK
+25.2%

What improved

  • ↑

    Payroll decreased

    Salary cost 2.49m NOK → 2.36m NOK (67% → 71% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 3.74m NOK to 3.30m NOK (-11.8% YoY). Calculated

  • ↓

    Equity eroded

    Book equity 55.8k NOK → 42.4k NOK (equity ratio 2.9% → 1.8%). Calculated

  • ↓

    Cash fell

    Bank deposits 171.2k NOK → 65.5k NOK (-61.7% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 1.8% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 506.4k NOK → 241.1k NOK (-52.4% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 7 222 NOK → 5 476 NOK. Reported fact