Org.nr 984 603 746 2016 → 2017 Year-over-year analysis

ADELSMANN AS: årsregnskap 2017 vs 2016

Grew 8% on revenue

approved 2018-06-30; registry 2018-08-06; journal 2018 860615

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for ADELSMANN AS. Revenue 6.42m NOK → 6.94m NOK (+8.1%). Equity 1.96m NOK → 1.57m NOK.

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

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

Scorecard

Revenue
6.42m NOK 6.94m NOK
+8.1%
Net result
+170.6k NOK n/m
—
Equity
1.96m NOK 1.57m NOK
-19.6%
Cash
891.9k NOK 565.9k NOK
-36.6%
Total assets
3.36m NOK 3.32m NOK
-1.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 6.42m NOK to 6.94m NOK (+8.1% YoY). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 1.96m NOK → 1.57m NOK (equity ratio 58.2% → 47.4%). Calculated

  • ↓

    Cash fell

    Bank deposits 891.9k NOK → 565.9k NOK (-36.6% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 1.80m NOK → 2.11m NOK (28% → 30% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 3.10m NOK → 3.38m NOK (+9.0% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 274.1k NOK → 129.8k NOK. Reported fact