Org.nr 914 944 961 2017 → 2018 Year-over-year analysis

ABRY & KAVANAGH DESIGN AS: årsregnskap 2018 vs 2017

Shrank 14% on revenue, weaker earnings

approved 2019-05-30; registry 2019-07-20; journal 2019 757905

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for ABRY & KAVANAGH DESIGN AS. Revenue 2.61m NOK → 2.24m NOK (-14.1%). Net result +245.5k NOK → +63.4k NOK. Equity 527.3k NOK → 590.6k NOK.

On the constructive side: equity strengthened; cash rose; current ratio back above 1×. 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 ABRY & KAVANAGH DESIGN AS.

Scorecard

Revenue
2.61m NOK 2.24m NOK
-14.1%
Operating result
+246.8k NOK +60.8k NOK
-75.3%
Net result
+245.5k NOK +63.4k NOK
-74.2%
Equity
527.3k NOK 590.6k NOK
+12.0%
Cash
120.7k NOK 167.6k NOK
+38.9%
Total assets
985.6k NOK 31.3k NOK
-96.8%

What improved

  • ↑

    Equity strengthened

    Book equity 527.3k NOK → 590.6k NOK (equity ratio 53.5% → 1885.8%). Calculated

  • ↑

    Cash rose

    Bank deposits 120.7k NOK → 167.6k NOK (+38.9% YoY). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.26× → 2.17×. Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 2.61m NOK to 2.24m NOK (-14.1% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +246.8k NOK → +60.8k NOK (op. margin 9.5% → 2.7%). Calculated

  • ↓

    Net result weakened

    Net result +245.5k NOK → +63.4k NOK (net margin 9.4% → 2.8%). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 270.4k NOK → 40.1k NOK (-85.2% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 7 824 NOK → 12.2k NOK. Reported fact