Org.nr 958 466 013 2016 → 2017 Year-over-year analysis

ACCOUNTOR VAT-SERVICE AS: årsregnskap 2017 vs 2016

Shrank 22% on revenue, weaker earnings

approved 2018-05-28; registry 2018-06-16; journal 2018 490851

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for ACCOUNTOR VAT-SERVICE AS. Revenue 3.40m NOK → 2.67m NOK (-21.6%). Net result +991.4k NOK → +738.9k NOK. Equity 171.6k NOK → 173.3k NOK.

On the constructive side: operating result improved; equity strengthened; cash rose. Pressures included: revenue fell; net result weakened.

Also worth watching: book investments changed. All figures are taken from the published annual accounts for ACCOUNTOR VAT-SERVICE AS.

Scorecard

Revenue
3.40m NOK 2.67m NOK
-21.6%
Operating result
+275.2k NOK +933.1k NOK
+239.0%
Net result
+991.4k NOK +738.9k NOK
-25.5%
Equity
171.6k NOK 173.3k NOK
+1.0%
Cash
35.5k NOK 40.1k NOK
+13.0%
Total assets
4.03m NOK 3.11m NOK
-23.0%

What improved

  • ↑

    Operating result improved

    Operating result +275.2k NOK → +933.1k NOK (op. margin 8.1% → 35.0%). Calculated

  • ↑

    Equity strengthened

    Book equity 171.6k NOK → 173.3k NOK (equity ratio 4.3% → 5.6%). Calculated

  • ↑

    Cash rose

    Bank deposits 35.5k NOK → 40.1k NOK (+13.0% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 2.03m NOK → 1.62m NOK (60% → 61% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 3.40m NOK to 2.67m NOK (-21.6% YoY). Calculated

  • ↓

    Net result weakened

    Net result +991.4k NOK → +738.9k NOK (net margin 29.2% → 27.7%). Calculated

Things to notice

  • ·

    Book investments changed

    Investment / intangible book value 1.65m NOK → 381.2k NOK. Reported fact