Org.nr 992 655 259 2016 → 2017 Year-over-year analysis

ABC - VARMEPUMPER AS: årsregnskap 2017 vs 2016

Returned to profit

approved 2018-05-22; registry 2018-05-30; journal 2018 374360

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for ABC - VARMEPUMPER AS. Revenue 736.6k NOK → 744.9k NOK (+1.1%). Net result -78.0k NOK → +30.4k NOK. Equity 273.6k NOK → 243.2k NOK.

On the constructive side: revenue rose; operating result improved; turned profitable. Pressures included: equity eroded; cash fell.

Also worth watching: payroll increased; cogs fell. All figures are taken from the published annual accounts for ABC - VARMEPUMPER AS.

Scorecard

Revenue
736.6k NOK 744.9k NOK
+1.1%
Operating result
-102.0k NOK +38.0k NOK
+137.3%
Net result
-78.0k NOK +30.4k NOK
+139.0%
Equity
273.6k NOK 243.2k NOK
-11.1%
Cash
173.0k NOK 168.6k NOK
-2.5%
Total assets
416.6k NOK 372.3k NOK
-10.6%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 736.6k NOK to 744.9k NOK (+1.1% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -102.0k NOK → +38.0k NOK (op. margin -13.8% → 5.1%). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 78.0k NOK to a profit of 30.4k NOK. Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 273.6k NOK → 243.2k NOK (equity ratio 65.7% → 65.3%). Calculated

  • ↓

    Cash fell

    Bank deposits 173.0k NOK → 168.6k NOK (-2.5% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 191.7k NOK → 213.9k NOK (26% → 29% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 426.4k NOK → 413.9k NOK (-2.9% YoY). Calculated