Org.nr 980 395 154 2017 → 2018 Year-over-year analysis

A1 SECURITY AS: årsregnskap 2018 vs 2017

Stronger earnings

approved 2019-07-05; registry 2019-07-15; journal 2019 716995

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for A1 SECURITY AS. Revenue 1.21m NOK → 1.19m NOK (-1.8%). Net result +38.8k NOK → +316.1k NOK. Equity 474.0k NOK → 12.16m NOK.

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

Also worth watching: paid-in equity reduced; cogs fell; book investments changed. All figures are taken from the published annual accounts for A1 SECURITY AS.

Scorecard

Revenue
1.21m NOK 1.19m NOK
-1.8%
Operating result
+49.1k NOK +304.9k NOK
+520.4%
Net result
+38.8k NOK +316.1k NOK
+714.1%
Equity
474.0k NOK 12.16m NOK
+2464.7%
Cash
33.0k NOK 42.2k NOK
+28.0%
Total assets
797.8k NOK 555.1k NOK
-30.4%

What improved

  • ↑

    Operating result improved

    Operating result +49.1k NOK → +304.9k NOK (op. margin 4.1% → 25.7%). Calculated

  • ↑

    Net result improved

    Net result +38.8k NOK → +316.1k NOK (net margin 3.2% → 26.7%). Calculated

  • ↑

    Equity strengthened

    Book equity 474.0k NOK → 12.16m NOK (equity ratio 59.4% → 2190.4%). Calculated

  • ↑

    Cash rose

    Bank deposits 33.0k NOK → 42.2k NOK (+28.0% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 196.5k NOK → 2 NOK (16% → 0% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 1.21m NOK to 1.19m NOK (-1.8% YoY). Calculated

Things to notice

  • ·

    Paid-in equity reduced

    Paid-in equity fell 200.0k NOK → 15.2k NOK — check capital reduction, conversion, or reclassification. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 355.9k NOK → 318.6k NOK (-10.5% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 34.9k NOK → 19.3k NOK. Reported fact