Org.nr 980 119 548 2015 → 2016 Year-over-year analysis

ADDEND AS: årsregnskap 2016 vs 2015

Grew 31% on revenue, stronger earnings, cash halved-plus

approved 2017-09-26; registry 2017-09-28; journal 2017 889638

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for ADDEND AS. Revenue 343.3k NOK → 449.4k NOK (+30.9%). Net result +2 596 NOK → +548.6k NOK. Equity 2.42m NOK → 2.57m NOK.

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

Also worth watching: book investments changed. All figures are taken from the published annual accounts for ADDEND AS.

Scorecard

Revenue
343.3k NOK 449.4k NOK
+30.9%
Operating result
+33.8k NOK +17.4k NOK
-48.5%
Net result
+2 596 NOK +548.6k NOK
+21033.4%
Equity
2.42m NOK 2.57m NOK
+6.1%
Cash
38.5k NOK 13.3k NOK
-65.4%
Total assets
3.22m NOK 3.35m NOK
+4.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 343.3k NOK to 449.4k NOK (+30.9% YoY). Calculated

  • ↑

    Net result improved

    Net result +2 596 NOK → +548.6k NOK (net margin 0.8% → 122.1%). Calculated

  • ↑

    Equity strengthened

    Book equity 2.42m NOK → 2.57m NOK (equity ratio 75.3% → 76.7%). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.48× → 1.10×. Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +33.8k NOK → +17.4k NOK (op. margin 9.9% → 3.9%). Calculated

  • ↓

    Cash fell

    Bank deposits 38.5k NOK → 13.3k NOK (-65.4% YoY). Calculated

Things to notice

  • ·

    Book investments changed

    Investment / intangible book value 2.40m NOK → 2.20m NOK. Reported fact