Org.nr 988 749 796 2015 → 2016 Year-over-year analysis

ACTIV HOLDING AS: årsregnskap 2016 vs 2015

Shrank 93% on revenue, slipped into loss, cash halved-plus

approved 2017-06-30; registry 2017-07-24; journal 2017 759526

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for ACTIV HOLDING AS. Revenue 360.0k NOK → 25.4k NOK (-92.9%). Net result +753.2k NOK → -72.5k NOK. Equity 1.29m NOK → 7.81m NOK.

On the constructive side: equity strengthened; current ratio back above 1×. Pressures included: revenue fell; fell into a net loss; cash fell.

Also worth watching: paid-in equity reduced; book investments changed. All figures are taken from the published annual accounts for ACTIV HOLDING AS.

Scorecard

Revenue
360.0k NOK 25.4k NOK
-92.9%
Operating result
+180.2k NOK n/m
—
Net result
+753.2k NOK -72.5k NOK
-109.6%
Equity
1.29m NOK 7.81m NOK
+507.2%
Cash
452.7k NOK 4 519 NOK
-99.0%
Total assets
5.39m NOK 2.52m NOK
-53.3%

What improved

  • ↑

    Equity strengthened

    Book equity 1.29m NOK → 7.81m NOK (equity ratio 23.9% → 310.0%). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.86× → 15.81×. Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 360.0k NOK to 25.4k NOK (-92.9% YoY). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 753.2k NOK profit to a loss of 72.5k NOK. Calculated

  • ↓

    Cash fell

    Bank deposits 452.7k NOK → 4 519 NOK (-99.0% YoY). Calculated

Things to notice

  • ·

    Paid-in equity reduced

    Paid-in equity fell 100.0k NOK → 130 NOK — check capital reduction, conversion, or reclassification. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 361.8k NOK → 753.6k NOK. Reported fact