Org.nr 991 977 651 2017 → 2018 Year-over-year analysis

ADD ENERGY GROUP AS: årsregnskap 2018 vs 2017

Grew 8% on revenue, weaker earnings, fresh owner capital

approved 2019-09-27; registry 2019-10-03; journal 2019 938928

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for ADD ENERGY GROUP AS. Revenue 7.80m NOK → 8.43m NOK (+8.0%). Net result -13.12m NOK → -92.44m NOK. Equity 153.7k NOK → 80.34m NOK.

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

Also worth watching: cogs fell; book investments changed. All figures are taken from the published annual accounts for ADD ENERGY GROUP AS.

Scorecard

Revenue
7.80m NOK 8.43m NOK
+8.0%
Operating result
-10.43m NOK -10.37m NOK
+0.6%
Net result
-13.12m NOK -92.44m NOK
-604.6%
Equity
153.7k NOK 80.34m NOK
+52153.0%
Cash
1 000 NOK 1 000 NOK
0.0%
Total assets
312.7k NOK 213.50m NOK
+68182.1%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 7.80m NOK to 8.43m NOK (+8.0% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -10.43m NOK → -10.37m NOK (op. margin -133.8% → -123.1%). Calculated

  • ↑

    Equity strengthened

    Book equity 153.7k NOK → 80.34m NOK (equity ratio 49.2% → 37.6%). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.02× → 133.49×. Calculated

  • ↑

    Owners injected capital

    Paid-in equity rose 36.28m NOK → 80.34m NOK (+44.06m NOK). Reported fact

What deteriorated

  • ↓

    Net result weakened

    Net result -13.12m NOK → -92.44m NOK (net margin -168.2% → -1097.1%). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 1.97m NOK → 1.52m NOK (-22.7% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 310.1k NOK → 195.51m NOK. Reported fact