Org.nr 986 130 535 2017 → 2018 Year-over-year analysis

AESOP AS: årsregnskap 2018 vs 2017

Shrank 43% on revenue, stronger earnings

approved 2019-06-30; registry 2019-08-13; journal 2019 920951

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for AESOP AS. Revenue 3.48m NOK → 1.98m NOK (-43.2%). Net result +85.7k NOK → +170.8k NOK. Equity 1.40m NOK → 1.57m NOK.

On the constructive side: operating result improved; net result improved; equity strengthened. Pressures included: revenue fell; payroll up without matching revenue.

Net constructive year on the published lines.

Scorecard

Revenue
3.48m NOK 1.98m NOK
-43.2%
Operating result
+113.7k NOK +223.6k NOK
+96.6%
Net result
+85.7k NOK +170.8k NOK
+99.4%
Equity
1.40m NOK 1.57m NOK
+12.2%
Cash
13.0k NOK 16.9k NOK
+30.0%
Total assets
3.08m NOK 2.28m NOK
-26.1%

What improved

  • ↑

    Operating result improved

    Operating result +113.7k NOK → +223.6k NOK (op. margin 3.3% → 11.3%). Calculated

  • ↑

    Net result improved

    Net result +85.7k NOK → +170.8k NOK (net margin 2.5% → 8.6%). Calculated

  • ↑

    Equity strengthened

    Book equity 1.40m NOK → 1.57m NOK (equity ratio 45.5% → 69.0%). Calculated

  • ↑

    Cash rose

    Bank deposits 13.0k NOK → 16.9k NOK (+30.0% YoY). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 3.48m NOK to 1.98m NOK (-43.2% YoY). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 3 321 NOK → 411.3k NOK (0% → 21% of revenue). Calculated