Org.nr 999 338 100 2017 → 2018 Year-over-year analysis

ABIRAMY CASH & CARRY AS: årsregnskap 2018 vs 2017

Grew 10% on revenue, weaker earnings

approved 2019-05-31; registry 2019-06-22; journal 2019 501311

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for ABIRAMY CASH & CARRY AS. Revenue 14.68m NOK → 16.11m NOK (+9.8%). Net result -367.2k NOK → -1.57m NOK. Equity 268.5k NOK → -1.30m NOK.

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

Also worth watching: thin equity buffer; payroll increased; cogs moved. All figures are taken from the published annual accounts for ABIRAMY CASH & CARRY AS.

Scorecard

Revenue
14.68m NOK 16.11m NOK
+9.8%
Operating result
-370.4k NOK -1.55m NOK
-318.0%
Net result
-367.2k NOK -1.57m NOK
-327.6%
Equity
268.5k NOK -1.30m NOK
-584.7%
Cash
480.7k NOK 379.1k NOK
-21.1%
Total assets
1.73m NOK 2.03m NOK
+17.3%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 14.68m NOK to 16.11m NOK (+9.8% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result -370.4k NOK → -1.55m NOK (op. margin -2.5% → -9.6%). Calculated

  • ↓

    Net result weakened

    Net result -367.2k NOK → -1.57m NOK (net margin -2.5% → -9.7%). Calculated

  • ↓

    Equity eroded

    Book equity 268.5k NOK → -1.30m NOK (equity ratio 15.5% → -64.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 480.7k NOK → 379.1k NOK (-21.1% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -64.1% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 2.80m NOK → 3.00m NOK (19% → 19% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 10.82m NOK → 12.59m NOK (+16.4% YoY). Calculated