Org.nr 995 282 453 2015 → 2016 Year-over-year analysis

ADIK AS: årsregnskap 2016 vs 2015

Shrank 115% on revenue, slipped into loss

approved 2017-06-29; registry 2017-08-07; journal 2017 827152

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for ADIK AS. Revenue 1.62m NOK → -242.8k NOK (-115.0%). Net result +1.00m NOK → -367.4k NOK. Equity 2.08m NOK → 1.71m NOK.

Pressures included: revenue fell; operating result weakened; fell into a net loss.

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

Scorecard

Revenue
1.62m NOK -242.8k NOK
-115.0%
Operating result
+1.44m NOK -400.5k NOK
-127.9%
Net result
+1.00m NOK -367.4k NOK
-136.6%
Equity
2.08m NOK 1.71m NOK
-17.7%
Cash
144.9k NOK 127.8k NOK
-11.8%
Total assets
23.92m NOK 22.60m NOK
-5.5%

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 1.62m NOK to -242.8k NOK (-115.0% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +1.44m NOK → -400.5k NOK (op. margin 88.6% → 165.0%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 1.00m NOK profit to a loss of 367.4k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 2.08m NOK → 1.71m NOK (equity ratio 8.7% → 7.6%). Calculated

  • ↓

    Cash fell

    Bank deposits 144.9k NOK → 127.8k NOK (-11.8% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 7.6% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 1 NOK → 1.00m NOK. Reported fact