Org.nr 999 303 226 2016 → 2017 Year-over-year analysis

ADVOKATKOLLEGIUM AS: årsregnskap 2017 vs 2016

Grew 23% on revenue, slipped into loss

approved 2018-05-28; registry 2018-07-24; journal 2018 774474

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for ADVOKATKOLLEGIUM AS. Revenue 2.46m NOK → 3.02m NOK (+22.7%). Net result +14.2k NOK → -85.3k NOK. Equity 3 954 NOK → -84.4k NOK.

On the constructive side: revenue rose; cash rose. Pressures included: operating result weakened; fell into a net loss; equity eroded.

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

Scorecard

Revenue
2.46m NOK 3.02m NOK
+22.7%
Operating result
+14.5k NOK -85.4k NOK
-690.4%
Net result
+14.2k NOK -85.3k NOK
-701.1%
Equity
3 954 NOK -84.4k NOK
-2234.3%
Cash
70.4k NOK 206.8k NOK
+193.9%
Total assets
271.1k NOK 279.8k NOK
+3.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 2.46m NOK to 3.02m NOK (+22.7% YoY). Calculated

  • ↑

    Cash rose

    Bank deposits 70.4k NOK → 206.8k NOK (+193.9% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +14.5k NOK → -85.4k NOK (op. margin 0.6% → -2.8%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 14.2k NOK profit to a loss of 85.3k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 3 954 NOK → -84.4k NOK (equity ratio 1.5% → -30.2%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -30.2% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 158.0k NOK → 1.89m NOK (6% → 63% of revenue). Calculated