Org.nr 999 530 311 2017 → 2018 Year-over-year analysis

ADEO ENTERTAINMENT AS: årsregnskap 2018 vs 2017

Shrank 48% on revenue, stronger earnings

approved 2019-06-14; registry 2019-07-03; journal 2019 647573

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for ADEO ENTERTAINMENT AS. Revenue 463.8k NOK → 240.7k NOK (-48.1%). Net result -37.5k NOK → -3 563 NOK. Equity 30.0k NOK → 30.0k NOK.

On the constructive side: operating result improved; net result improved; payroll decreased. Pressures included: revenue fell; cash fell.

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

Scorecard

Revenue
463.8k NOK 240.7k NOK
-48.1%
Operating result
-36.7k NOK -2 904 NOK
+92.1%
Net result
-37.5k NOK -3 563 NOK
+90.5%
Equity
30.0k NOK 30.0k NOK
0.0%
Cash
45.4k NOK 38.5k NOK
-15.1%
Total assets
144.7k NOK 355.5k NOK
+145.7%

What improved

  • ↑

    Operating result improved

    Operating result -36.7k NOK → -2 904 NOK (op. margin -7.9% → -1.2%). Calculated

  • ↑

    Net result improved

    Net result -37.5k NOK → -3 563 NOK (net margin -8.1% → -1.5%). Calculated

  • ↑

    Payroll decreased

    Salary cost 350.3k NOK → 209.9k NOK (76% → 87% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 463.8k NOK to 240.7k NOK (-48.1% YoY). Calculated

  • ↓

    Cash fell

    Bank deposits 45.4k NOK → 38.5k NOK (-15.1% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 8.4% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 99.3k NOK → 316.9k NOK. Reported fact