Org.nr 912 686 299 2016 → 2017 Year-over-year analysis

AC ROSENBERG AS: årsregnskap 2017 vs 2016

Mixed movements in the accounts

approved 2018-02-23; registry 2018-02-26; journal 2018 214627

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for AC ROSENBERG AS. Revenue 263.6k NOK → 267.1k NOK (+1.3%). Equity 49.4k NOK → 54.3k NOK.

On the constructive side: revenue rose; operating result improved; equity strengthened.

Also worth watching: payroll increased; cogs moved. All figures are taken from the published annual accounts for AC ROSENBERG AS.

Scorecard

Revenue
263.6k NOK 267.1k NOK
+1.3%
Operating result
-1 546 NOK +5 487 NOK
+454.9%
Equity
49.4k NOK 54.3k NOK
+10.1%
Cash
20.4k NOK 33.2k NOK
+62.8%
Total assets
80.1k NOK 120.0k NOK
+49.8%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 263.6k NOK to 267.1k NOK (+1.3% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -1 546 NOK → +5 487 NOK (op. margin -0.6% → 2.1%). Calculated

  • ↑

    Equity strengthened

    Book equity 49.4k NOK → 54.3k NOK (equity ratio 61.6% → 45.3%). Calculated

  • ↑

    Cash rose

    Bank deposits 20.4k NOK → 33.2k NOK (+62.8% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 149.7k NOK → 10.15m NOK (57% → 3799% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 24.6k NOK → 45.7k NOK (+85.4% YoY). Calculated