Org.nr 955 852 060 2015 → 2016 Year-over-year analysis

AB PROFILERING AS: årsregnskap 2016 vs 2015

Fresh owner capital

approved 2017-06-30; registry 2017-07-11; journal 2017 676819

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for AB PROFILERING AS. Revenue 800.2k NOK → 777.1k NOK (-2.9%). Equity 173.5k NOK → -87.6k NOK.

On the constructive side: cash rose; owners injected capital. Pressures included: revenue fell; equity eroded; cogs moved.

Also worth watching: operating result unchanged; thin equity buffer. All figures are taken from the published annual accounts for AB PROFILERING AS.

Scorecard

Revenue
800.2k NOK 777.1k NOK
-2.9%
Operating result
+3 NOK +3 NOK
0.0%
Net result
n/m +4 NOK
—
Equity
173.5k NOK -87.6k NOK
-150.5%
Cash
167.0k NOK 405.0k NOK
+142.5%
Total assets
3.16m NOK 4.47m NOK
+41.5%

What improved

  • ↑

    Cash rose

    Bank deposits 167.0k NOK → 405.0k NOK (+142.5% YoY). Calculated

  • ↑

    Owners injected capital

    Paid-in equity rose 3.56m NOK → 4.43m NOK (+873.9k NOK). Reported fact

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 800.2k NOK to 777.1k NOK (-2.9% YoY). Calculated

  • ↓

    Equity eroded

    Book equity 173.5k NOK → -87.6k NOK (equity ratio 5.5% → -2.0%). Calculated

  • ↓

    COGS moved

    COGS / varekostnad 311.3k NOK → 1.37m NOK (+338.7% YoY). Calculated

Things to notice

  • ·

    Operating result unchanged

    Operating result +3 NOK → +3 NOK (op. margin 0.0% → 0.0%). Calculated

  • ·

    Thin equity buffer

    Equity ratio is -2.0% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation