Org.nr 983 847 412 2015 → 2016 Year-over-year analysis

ADCARE AS: årsregnskap 2016 vs 2015

Grew 9% on revenue

approved 2017-06-26; registry 2017-07-12; journal 2017 661061

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for ADCARE AS. Revenue 25.33m NOK → 27.70m NOK (+9.3%). Equity 2.91m NOK → 3.21m NOK.

On the constructive side: revenue rose; equity strengthened. Pressures included: cash fell.

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

Scorecard

Revenue
25.33m NOK 27.70m NOK
+9.3%
Equity
2.91m NOK 3.21m NOK
+10.4%
Cash
642.2k NOK 572.9k NOK
-10.8%
Total assets
9.68m NOK 11.61m NOK
+19.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 25.33m NOK to 27.70m NOK (+9.3% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 2.91m NOK → 3.21m NOK (equity ratio 30.1% → 27.7%). Calculated

What deteriorated

  • ↓

    Cash fell

    Bank deposits 642.2k NOK → 572.9k NOK (-10.8% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 2 014 NOK → 5.34m NOK (0% → 19% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 12.74m NOK → 14.42m NOK (+13.2% YoY). Calculated