Org.nr 939 611 908 2016 → 2017 Year-over-year analysis

ADMIT AS: årsregnskap 2017 vs 2016

Grew 34% on revenue, stronger earnings

approved 2018-06-27; registry 2018-07-04; journal 2018 610129

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for ADMIT AS. Revenue 1.06m NOK → 1.42m NOK (+33.9%). Net result -558.2k NOK → -406.8k NOK. Equity 1.45m NOK → 1.05m NOK.

On the constructive side: revenue rose; operating result improved; net result improved. Pressures included: equity eroded; cash fell; current ratio dropped below 1×.

Also worth watching: cogs fell. All figures are taken from the published annual accounts for ADMIT AS.

Scorecard

Revenue
1.06m NOK 1.42m NOK
+33.9%
Operating result
-721.8k NOK -431.8k NOK
+40.2%
Net result
-558.2k NOK -406.8k NOK
+27.1%
Equity
1.45m NOK 1.05m NOK
-28.0%
Cash
49.4k NOK 35.0k NOK
-29.2%
Total assets
3.23m NOK 3.72m NOK
+15.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.06m NOK to 1.42m NOK (+33.9% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -721.8k NOK → -431.8k NOK (op. margin -67.9% → -30.3%). Calculated

  • ↑

    Net result improved

    Net result -558.2k NOK → -406.8k NOK (net margin -52.5% → -28.6%). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 1.45m NOK → 1.05m NOK (equity ratio 44.9% → 28.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 49.4k NOK → 35.0k NOK (-29.2% YoY). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 3.81× → 0.38× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 1.59m NOK → 1.35m NOK (-15.7% YoY). Calculated