Org.nr 912 356 868 2016 → 2017 Year-over-year analysis

ACENTA AS: årsregnskap 2017 vs 2016

Slipped into loss, cash halved-plus

approved 2018-04-09; registry 2018-04-17; journal 2018 267944

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for ACENTA AS. Net result +26.5k NOK → -4 726 NOK. Equity -82.0k NOK → -86.7k NOK.

On the constructive side: payroll decreased. Pressures included: fell into a net loss; equity eroded; cash fell.

Also worth watching: thin equity buffer; cogs moved. All figures are taken from the published annual accounts for ACENTA AS.

Scorecard

Revenue
n/m 238 NOK
—
Operating result
-12.8k NOK n/m
—
Net result
+26.5k NOK -4 726 NOK
-117.8%
Equity
-82.0k NOK -86.7k NOK
-5.8%
Cash
151.8k NOK 70.3k NOK
-53.7%
Total assets
151.8k NOK 70.3k NOK
-53.7%

What improved

  • ↑

    Payroll decreased

    Salary cost 12.8k NOK → 4 313 NOK. Calculated

What deteriorated

  • ↓

    Fell into a net loss

    Net result flipped from 26.5k NOK profit to a loss of 4 726 NOK. Calculated

  • ↓

    Equity eroded

    Book equity -82.0k NOK → -86.7k NOK (equity ratio -54.0% → -123.3%). Calculated

  • ↓

    Cash fell

    Bank deposits 151.8k NOK → 70.3k NOK (-53.7% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -123.3% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS moved

    COGS / varekostnad -11.3k NOK → 175 NOK (+101.6% YoY). Calculated