Org.nr 965 239 863 2015 → 2016 Year-over-year analysis

ADS AIRPORT SERVICES AS: årsregnskap 2016 vs 2015

Shrank 99% on revenue, weaker earnings

approved 2017-06-02; registry 2017-07-08; journal 2017 622838

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for ADS AIRPORT SERVICES AS. Revenue 37.28m NOK → 270.5k NOK (-99.3%). Net result +22.09m NOK → +5.66m NOK. Equity 12.07m NOK → 15.03m NOK.

On the constructive side: equity strengthened; cash rose; payroll decreased. Pressures included: revenue fell; operating result weakened; net result weakened.

Also worth watching: paid-in equity reduced; book investments changed. All figures are taken from the published annual accounts for ADS AIRPORT SERVICES AS.

Scorecard

Revenue
37.28m NOK 270.5k NOK
-99.3%
Operating result
+10.58m NOK -1.82m NOK
-117.2%
Net result
+22.09m NOK +5.66m NOK
-74.4%
Equity
12.07m NOK 15.03m NOK
+24.5%
Cash
320.8k NOK 337.8k NOK
+5.3%
Total assets
116.23m NOK 96.13m NOK
-17.3%

What improved

  • ↑

    Equity strengthened

    Book equity 12.07m NOK → 15.03m NOK (equity ratio 10.4% → 15.6%). Calculated

  • ↑

    Cash rose

    Bank deposits 320.8k NOK → 337.8k NOK (+5.3% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 9.69m NOK → 9 687 NOK (26% → 4% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 37.28m NOK to 270.5k NOK (-99.3% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +10.58m NOK → -1.82m NOK (op. margin 28.4% → -671.9%). Calculated

  • ↓

    Net result weakened

    Net result +22.09m NOK → +5.66m NOK (net margin 59.3% → 2090.9%). Calculated

Things to notice

  • ·

    Paid-in equity reduced

    Paid-in equity fell 15.37m NOK → 11.27m NOK — check capital reduction, conversion, or reclassification. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 35.88m NOK → 57.66m NOK. Reported fact