Org.nr 974 497 611 2016 → 2017 Year-over-year analysis

A3 RESSURS HOLDING AS: årsregnskap 2017 vs 2016

Shrank 36% on revenue, stronger earnings, cash halved-plus

approved 2018-06-12; registry 2018-06-27; journal 2018 570566

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for A3 RESSURS HOLDING AS. Revenue 20.56m NOK → 13.13m NOK (-36.1%). Net result +695.3k NOK → +925.4k NOK. Equity 2.60m NOK → 4.53m NOK.

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

Also worth watching: cogs fell; book investments changed. All figures are taken from the published annual accounts for A3 RESSURS HOLDING AS.

Scorecard

Revenue
20.56m NOK 13.13m NOK
-36.1%
Operating result
+930.7k NOK +90.3k NOK
-90.3%
Net result
+695.3k NOK +925.4k NOK
+33.1%
Equity
2.60m NOK 4.53m NOK
+74.0%
Cash
574.9k NOK 1 574 NOK
-99.7%
Total assets
11.67m NOK 13.19m NOK
+13.1%

What improved

  • ↑

    Net result improved

    Net result +695.3k NOK → +925.4k NOK (net margin 3.4% → 7.0%). Calculated

  • ↑

    Equity strengthened

    Book equity 2.60m NOK → 4.53m NOK (equity ratio 22.3% → 34.3%). Calculated

  • ↑

    Payroll decreased

    Salary cost 12.15m NOK → 5.95m NOK (59% → 45% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 20.56m NOK to 13.13m NOK (-36.1% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +930.7k NOK → +90.3k NOK (op. margin 4.5% → 0.7%). Calculated

  • ↓

    Cash fell

    Bank deposits 574.9k NOK → 1 574 NOK (-99.7% YoY). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 2.10× → 0.11× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 2.66m NOK → 428.2k NOK (-83.9% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 181.8k NOK → 526.8k NOK. Reported fact