Org.nr 998 578 957 2015 → 2016 Year-over-year analysis

ADVOKATFIRMAET RAFTEVOLL AS: årsregnskap 2016 vs 2015

Grew 7% on revenue, weaker earnings

approved 2017-05-02; registry 2017-05-27; journal 2017 346946

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for ADVOKATFIRMAET RAFTEVOLL AS. Revenue 1.97m NOK → 2.10m NOK (+7.0%). Net result +192.5k NOK → +26.1k NOK. Equity -195.6k NOK → -169.5k NOK.

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

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

Scorecard

Revenue
1.97m NOK 2.10m NOK
+7.0%
Operating result
+208.4k NOK +39.5k NOK
-81.0%
Net result
+192.5k NOK +26.1k NOK
-86.5%
Equity
-195.6k NOK -169.5k NOK
+13.3%
Cash
75.1k NOK 98.8k NOK
+31.4%
Total assets
467.1k NOK 375.0k NOK
-19.7%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.97m NOK to 2.10m NOK (+7.0% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity -195.6k NOK → -169.5k NOK (equity ratio -41.9% → -45.2%). Calculated

  • ↑

    Cash rose

    Bank deposits 75.1k NOK → 98.8k NOK (+31.4% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +208.4k NOK → +39.5k NOK (op. margin 10.6% → 1.9%). Calculated

  • ↓

    Net result weakened

    Net result +192.5k NOK → +26.1k NOK (net margin 9.8% → 1.2%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -45.2% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 2 NOK → 1.33m NOK (0% → 63% of revenue). Calculated