Org.nr 975 944 484 2015 → 2016 Year-over-year analysis

ADOKS AS: årsregnskap 2016 vs 2015

Stronger earnings, cash halved-plus

approved 2017-03-20; registry 2017-03-25; journal 2017 246128

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for ADOKS AS. Net result -3.33m NOK → -52.5k NOK. Equity -2.72m NOK → -2.77m NOK.

On the constructive side: net result improved. Pressures included: equity eroded; cash fell.

Also worth watching: thin equity buffer; sharp cash drawdown. All figures are taken from the published annual accounts for ADOKS AS.

Scorecard

Operating result
n/m -32.4k NOK
—
Net result
-3.33m NOK -52.5k NOK
+98.4%
Equity
-2.72m NOK -2.77m NOK
-1.9%
Cash
1.50m NOK 115.8k NOK
-92.3%
Total assets
6.38m NOK 4.61m NOK
-27.7%

What improved

  • ↑

    Net result improved

    Net result -3.33m NOK → -52.5k NOK. Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity -2.72m NOK → -2.77m NOK (equity ratio -42.7% → -60.2%). Calculated

  • ↓

    Cash fell

    Bank deposits 1.50m NOK → 115.8k NOK (-92.3% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -60.2% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Sharp cash drawdown

    Cash fell by more than 60% YoY (1.50m NOK → 115.8k NOK). Check whether funds moved to group receivables, investments, or operating burn. Interpretation