Org.nr 936 869 335 2016 → 2017 Year-over-year analysis

ABILIA AS: årsregnskap 2017 vs 2016

Shrank 24% on revenue, weaker earnings, cash halved-plus

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for ABILIA AS. Revenue 85.78m NOK → 65.52m NOK (-23.6%). Net result +21.57m NOK → +57.8k NOK. Equity 8.97m NOK → 13.47m NOK.

On the constructive side: equity strengthened; current ratio back above 1×; payroll decreased. Pressures included: revenue fell; operating result weakened; net result weakened.

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

Scorecard

Revenue
85.78m NOK 65.52m NOK
-23.6%
Operating result
+32.16m NOK +16.87m NOK
-47.5%
Net result
+21.57m NOK +57.8k NOK
-99.7%
Equity
8.97m NOK 13.47m NOK
+50.1%
Cash
793.4k NOK 161.6k NOK
-79.6%
Total assets
30.73m NOK 28.53m NOK
-7.1%

What improved

  • ↑

    Equity strengthened

    Book equity 8.97m NOK → 13.47m NOK (equity ratio 29.2% → 47.2%). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.85× → 1.39×. Calculated

  • ↑

    Payroll decreased

    Salary cost 16.86m NOK → 14.69m NOK (20% → 22% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 85.78m NOK to 65.52m NOK (-23.6% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +32.16m NOK → +16.87m NOK (op. margin 37.5% → 25.7%). Calculated

  • ↓

    Net result weakened

    Net result +21.57m NOK → +57.8k NOK (net margin 25.1% → 0.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 793.4k NOK → 161.6k NOK (-79.6% YoY). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 526.38m NOK → 14 NOK (-100.0% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 53.7k NOK → 2.14m NOK. Reported fact