Org.nr 996 500 799 2017 → 2018 Year-over-year analysis

AD MEN AS: årsregnskap 2018 vs 2017

Shrank 64% on revenue, stronger earnings

approved 2019-02-13; registry 2019-03-07; journal 2019 228185

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for AD MEN AS. Revenue 548.2k NOK → 194.8k NOK (-64.5%). Net result +24.2k NOK → +64.4k NOK. Equity 21.2k NOK → 85.6k NOK.

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

Net constructive year on the published lines.

Scorecard

Revenue
548.2k NOK 194.8k NOK
-64.5%
Operating result
+24.2k NOK +78.6k NOK
+224.9%
Net result
+24.2k NOK +64.4k NOK
+165.8%
Equity
21.2k NOK 85.6k NOK
+303.0%
Cash
45.6k NOK 34.7k NOK
-23.9%
Total assets
70.7k NOK 139.7k NOK
+97.6%

What improved

  • ↑

    Operating result improved

    Operating result +24.2k NOK → +78.6k NOK (op. margin 4.4% → 40.4%). Calculated

  • ↑

    Net result improved

    Net result +24.2k NOK → +64.4k NOK (net margin 4.4% → 33.1%). Calculated

  • ↑

    Equity strengthened

    Book equity 21.2k NOK → 85.6k NOK (equity ratio 30.0% → 61.3%). Calculated

  • ↑

    Payroll decreased

    Salary cost 3.37m NOK → 3 NOK (614% → 0% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 548.2k NOK to 194.8k NOK (-64.5% YoY). Calculated

  • ↓

    Cash fell

    Bank deposits 45.6k NOK → 34.7k NOK (-23.9% YoY). Calculated