Org.nr 997 372 301 2015 → 2016 Year-over-year analysis

ADVOKATFIRMAET MELAND AS: årsregnskap 2016 vs 2015

Grew 19% on revenue, returned to profit

approved 2017-03-20; registry 2017-05-08; journal 2017 310612

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for ADVOKATFIRMAET MELAND AS. Revenue 4.32m NOK → 5.15m NOK (+19.3%). Net result -176.2k NOK → +64.3k NOK. Equity 379.6k NOK → 443.9k NOK.

On the constructive side: revenue rose; operating result improved; turned profitable.

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

Scorecard

Revenue
4.32m NOK 5.15m NOK
+19.3%
Operating result
-175.6k NOK +199.4k NOK
+213.5%
Net result
-176.2k NOK +64.3k NOK
+136.5%
Equity
379.6k NOK 443.9k NOK
+16.9%
Cash
712.2k NOK 933.7k NOK
+31.1%
Total assets
3.30m NOK 12.54m NOK
+279.8%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 4.32m NOK to 5.15m NOK (+19.3% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -175.6k NOK → +199.4k NOK (op. margin -4.1% → 3.9%). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 176.2k NOK to a profit of 64.3k NOK. Calculated

  • ↑

    Equity strengthened

    Book equity 379.6k NOK → 443.9k NOK (equity ratio 11.5% → 3.5%). Calculated

  • ↑

    Cash rose

    Bank deposits 712.2k NOK → 933.7k NOK (+31.1% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 3.5% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 2.59m NOK → 2.80m NOK (60% → 54% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 119.2k NOK → 151.5k NOK (+27.1% YoY). Calculated