Org.nr 912 778 665 2017 → 2018 Year-over-year analysis

ACCRUE AS: årsregnskap 2018 vs 2017

Grew 6% on revenue, weaker earnings

approved 2019-04-23; registry 2019-05-04; journal 2019 305400

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for ACCRUE AS. Revenue 1.71m NOK → 1.81m NOK (+5.9%). Net result +977.5k NOK → +716.8k NOK. Equity 30.7k NOK → 30.4k NOK.

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

Also worth watching: thin equity buffer; payroll increased; book investments changed. All figures are taken from the published annual accounts for ACCRUE AS.

Scorecard

Revenue
1.71m NOK 1.81m NOK
+5.9%
Operating result
+901.1k NOK +970.2k NOK
+7.7%
Net result
+977.5k NOK +716.8k NOK
-26.7%
Equity
30.7k NOK 30.4k NOK
-0.8%
Cash
908.6k NOK 860.6k NOK
-5.3%
Total assets
1.37m NOK 1.42m NOK
+4.1%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.71m NOK to 1.81m NOK (+5.9% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +901.1k NOK → +970.2k NOK (op. margin 52.6% → 53.5%). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +977.5k NOK → +716.8k NOK (net margin 57.1% → 39.5%). Calculated

  • ↓

    Cash fell

    Bank deposits 908.6k NOK → 860.6k NOK (-5.3% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 2.1% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 720.2k NOK → 738.4k NOK (42% → 41% of revenue). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 330.7k NOK → 39.0k NOK. Reported fact