Org.nr 999 538 339 2016 → 2017 Year-over-year analysis

ADVOKATFIRMAET LIBERTUS AS: årsregnskap 2017 vs 2016

Shrank 23% on revenue, stronger earnings, cash halved-plus

approved 2018-04-30; registry 2018-06-25; journal 2018 544793

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for ADVOKATFIRMAET LIBERTUS AS. Revenue 1.82m NOK → 1.41m NOK (-22.8%). Net result +133.0k NOK → +300.0k NOK. Equity 548.2k NOK → 210.6k NOK.

On the constructive side: net result improved; payroll decreased. Pressures included: revenue fell; equity eroded; cash fell.

Net tougher year on the published lines.

Scorecard

Revenue
1.82m NOK 1.41m NOK
-22.8%
Operating result
+175.4k NOK n/m
—
Net result
+133.0k NOK +300.0k NOK
+125.5%
Equity
548.2k NOK 210.6k NOK
-61.6%
Cash
555.8k NOK 222.9k NOK
-59.9%
Total assets
1.83m NOK 868.7k NOK
-52.5%

What improved

  • ↑

    Net result improved

    Net result +133.0k NOK → +300.0k NOK (net margin 7.3% → 21.3%). Calculated

  • ↑

    Payroll decreased

    Salary cost 1.20m NOK → 1.06m NOK (66% → 76% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 1.82m NOK to 1.41m NOK (-22.8% YoY). Calculated

  • ↓

    Equity eroded

    Book equity 548.2k NOK → 210.6k NOK (equity ratio 30.0% → 24.2%). Calculated

  • ↓

    Cash fell

    Bank deposits 555.8k NOK → 222.9k NOK (-59.9% YoY). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 1.97× → 0.34× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated