Org.nr 954 053 024 2016 → 2017 Year-over-year analysis

ABC TRAFIKKSKOLE AS: årsregnskap 2017 vs 2016

Grew 7% on revenue, weaker earnings

approved 2018-06-21; registry 2018-07-03; journal 2018 607228

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for ABC TRAFIKKSKOLE AS. Revenue 5.14m NOK → 5.51m NOK (+7.2%). Net result +325.24m NOK → +129.4k NOK. Equity 339.9k NOK → 369.3k NOK.

On the constructive side: revenue rose; equity strengthened; cash rose. Pressures included: operating result weakened; net result weakened.

Also worth watching: thin equity buffer; payroll increased; cogs fell. All figures are taken from the published annual accounts for ABC TRAFIKKSKOLE AS.

Scorecard

Revenue
5.14m NOK 5.51m NOK
+7.2%
Operating result
+527.23m NOK +341.4k NOK
-99.9%
Net result
+325.24m NOK +129.4k NOK
-100.0%
Equity
339.9k NOK 369.3k NOK
+8.7%
Cash
199.6k NOK 295.6k NOK
+48.1%
Total assets
2.81m NOK 4.05m NOK
+44.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 5.14m NOK to 5.51m NOK (+7.2% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 339.9k NOK → 369.3k NOK (equity ratio 12.1% → 9.1%). Calculated

  • ↑

    Cash rose

    Bank deposits 199.6k NOK → 295.6k NOK (+48.1% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +527.23m NOK → +341.4k NOK (op. margin 10255.9% → 6.2%). Calculated

  • ↓

    Net result weakened

    Net result +325.24m NOK → +129.4k NOK (net margin 6326.8% → 2.3%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 9.1% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 2.49m NOK → 3.02m NOK (48% → 55% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 208.1k NOK → 196.1k NOK (-5.8% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 11.5k NOK → 140.1k NOK. Reported fact