Org.nr 988 713 597 2015 → 2016 Year-over-year analysis

ADACC INTERNATIONAL AS: årsregnskap 2016 vs 2015

Grew 27% on revenue, cash halved-plus, fresh owner capital

approved 2017-04-07; registry 2017-06-20; journal 2017 482232

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for ADACC INTERNATIONAL AS. Revenue 1.31m NOK → 1.66m NOK (+26.7%). Equity 670.5k NOK → 241.1k NOK.

On the constructive side: revenue rose; owners injected capital. Pressures included: equity eroded; cash fell.

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

Scorecard

Revenue
1.31m NOK 1.66m NOK
+26.7%
Net result
+292.2k NOK n/m
—
Equity
670.5k NOK 241.1k NOK
-64.0%
Cash
264.6k NOK 28.9k NOK
-89.1%
Total assets
3.30m NOK 3.42m NOK
+3.5%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.31m NOK to 1.66m NOK (+26.7% YoY). Calculated

  • ↑

    Owners injected capital

    Paid-in equity rose 150 NOK → 150.0k NOK (+149.8k NOK). Reported fact

What deteriorated

  • ↓

    Equity eroded

    Book equity 670.5k NOK → 241.1k NOK (equity ratio 20.3% → 7.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 264.6k NOK → 28.9k NOK (-89.1% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 7.1% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 215 NOK → 215.0k NOK. Reported fact