Org.nr 913 850 513 2016 → 2017 Year-over-year analysis

ADORE AS: årsregnskap 2017 vs 2016

Mixed movements in the accounts

approved 2018-06-25; registry 2018-07-24; journal 2018 778312

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for ADORE AS. Revenue 1.58m NOK → 1.58m NOK (+0.0%). Equity 370.1k NOK → 306.5k NOK.

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

Also worth watching: payroll increased; cogs fell. All figures are taken from the published annual accounts for ADORE AS.

Scorecard

Revenue
1.58m NOK 1.58m NOK
+0.0%
Operating result
-43.0k NOK n/m
—
Equity
370.1k NOK 306.5k NOK
-17.2%
Cash
241.1k NOK 193.1k NOK
-19.9%
Total assets
777.8k NOK 747.7k NOK
-3.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.58m NOK to 1.58m NOK (+0.0% YoY). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 370.1k NOK → 306.5k NOK (equity ratio 47.6% → 41.0%). Calculated

  • ↓

    Cash fell

    Bank deposits 241.1k NOK → 193.1k NOK (-19.9% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 565.3k NOK → 727.2k NOK (36% → 46% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 853.7k NOK → 577.2k NOK (-32.4% YoY). Calculated