Org.nr 995 330 865 2016 → 2017 Year-over-year analysis

ADVOKAT SISSEL KNUTSEN HEGDAL AS: årsregnskap 2017 vs 2016

Shrank 25% on revenue, slipped into loss

approved 2018-04-16; registry 2018-04-25; journal 2018 281274

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for ADVOKAT SISSEL KNUTSEN HEGDAL AS. Revenue 713.7k NOK → 536.3k NOK (-24.9%). Net result +24.9k NOK → -3 621 NOK. Equity -68.5k NOK → -72.1k NOK.

On the constructive side: payroll decreased. Pressures included: revenue fell; operating result weakened; fell into a net loss.

Also worth watching: thin equity buffer. All figures are taken from the published annual accounts for ADVOKAT SISSEL KNUTSEN HEGDAL AS.

Scorecard

Revenue
713.7k NOK 536.3k NOK
-24.9%
Operating result
+43.2k NOK +17.2k NOK
-60.1%
Net result
+24.9k NOK -3 621 NOK
-114.5%
Equity
-68.5k NOK -72.1k NOK
-5.3%
Cash
15.4k NOK 15.4k NOK
0.0%
Total assets
215.2k NOK 180.1k NOK
-16.3%

What improved

  • ↑

    Payroll decreased

    Salary cost 290.2k NOK → 102.4k NOK (41% → 19% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 713.7k NOK to 536.3k NOK (-24.9% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +43.2k NOK → +17.2k NOK (op. margin 6.1% → 3.2%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 24.9k NOK profit to a loss of 3 621 NOK. Calculated

  • ↓

    Equity eroded

    Book equity -68.5k NOK → -72.1k NOK (equity ratio -31.8% → -40.0%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -40.0% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation