Org.nr 992 617 853 2015 → 2016 Year-over-year analysis

ADVOKATFIRMAET ANGELSHAUG & CO AS: årsregnskap 2016 vs 2015

Grew 5% on revenue, weaker earnings

approved 2017-03-22; registry 2017-04-08; journal 2017 266476

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for ADVOKATFIRMAET ANGELSHAUG & CO AS. Revenue 7.28m NOK → 7.66m NOK (+5.3%). Net result +715.2k NOK → +407.8k NOK. Equity 912.4k NOK → 1 120 NOK.

On the constructive side: revenue rose; cash rose. Pressures included: net result weakened; equity eroded.

Also worth watching: thin equity buffer; payroll increased; cogs fell. All figures are taken from the published annual accounts for ADVOKATFIRMAET ANGELSHAUG & CO AS.

Scorecard

Revenue
7.28m NOK 7.66m NOK
+5.3%
Operating result
n/m +590.5k NOK
—
Net result
+715.2k NOK +407.8k NOK
-43.0%
Equity
912.4k NOK 1 120 NOK
-99.9%
Cash
165.1k NOK 636.4k NOK
+285.6%
Total assets
3.13m NOK 3.70m NOK
+18.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 7.28m NOK to 7.66m NOK (+5.3% YoY). Calculated

  • ↑

    Cash rose

    Bank deposits 165.1k NOK → 636.4k NOK (+285.6% YoY). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +715.2k NOK → +407.8k NOK (net margin 9.8% → 5.3%). Calculated

  • ↓

    Equity eroded

    Book equity 912.4k NOK → 1 120 NOK (equity ratio 29.1% → 0.0%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 0.0% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 4.03m NOK → 4.49m NOK (55% → 59% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 709.7k NOK → 624.9k NOK (-11.9% YoY). Calculated