Org.nr 979 966 520 2016 → 2017 Year-over-year analysis

ACTIVE PARTNER AS: årsregnskap 2017 vs 2016

Grew 680% on revenue, stronger earnings

approved 2018-05-14; registry 2018-07-07; journal 2018 632731

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for ACTIVE PARTNER AS. Revenue 394.0k NOK → 3.07m NOK (+680.0%). Net result +2 016 NOK → +13.77m NOK. Equity 3.68m NOK → 15.55m NOK.

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

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

Scorecard

Revenue
394.0k NOK 3.07m NOK
+680.0%
Operating result
+1.12m NOK +60.0k NOK
-94.7%
Net result
+2 016 NOK +13.77m NOK
+682956.2%
Equity
3.68m NOK 15.55m NOK
+322.7%
Cash
1.03m NOK 5.21m NOK
+403.7%
Total assets
4.66m NOK 16.23m NOK
+248.3%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 394.0k NOK to 3.07m NOK (+680.0% YoY). Calculated

  • ↑

    Net result improved

    Net result +2 016 NOK → +13.77m NOK (net margin 0.5% → 448.1%). Calculated

  • ↑

    Equity strengthened

    Book equity 3.68m NOK → 15.55m NOK (equity ratio 78.9% → 95.8%). Calculated

  • ↑

    Cash rose

    Bank deposits 1.03m NOK → 5.21m NOK (+403.7% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +1.12m NOK → +60.0k NOK (op. margin 285.5% → 2.0%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 3 833 NOK → 804.5k NOK (1% → 26% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 214.1k NOK → 1.59bn NOK (+743537.2% YoY). Calculated