Org.nr 913 059 670 2015 → 2016 Year-over-year analysis

ADT NORWAY AS: årsregnskap 2016 vs 2015

Shrank 14% on revenue, slipped into loss

approved 2017-04-20; registry 2017-06-17; journal 2017 471991

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for ADT NORWAY AS. Revenue 989.3k NOK → 854.5k NOK (-13.6%). Net result +22.3k NOK → -78.2k NOK. Equity 248.0k NOK → 169.9k NOK.

On the constructive side: payroll decreased. Pressures included: revenue fell; fell into a net loss; equity eroded.

Net tougher year on the published lines.

Scorecard

Revenue
989.3k NOK 854.5k NOK
-13.6%
Net result
+22.3k NOK -78.2k NOK
-450.6%
Equity
248.0k NOK 169.9k NOK
-31.5%
Cash
361.7k NOK 283.0k NOK
-21.8%
Total assets
362.9k NOK 403.5k NOK
+11.2%

What improved

  • ↑

    Payroll decreased

    Salary cost 731.2k NOK → 679.8k NOK (74% → 80% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 989.3k NOK to 854.5k NOK (-13.6% YoY). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 22.3k NOK profit to a loss of 78.2k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 248.0k NOK → 169.9k NOK (equity ratio 68.4% → 42.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 361.7k NOK → 283.0k NOK (-21.8% YoY). Calculated