Org.nr 997 775 996 2015 → 2016 Year-over-year analysis

AGRONOMIC AS: årsregnskap 2016 vs 2015

Grew 30% on revenue, cash halved-plus

approved 2017-06-17; registry 2018-06-07; journal 2018 461724

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for AGRONOMIC AS. Revenue 170.0k NOK → 221.5k NOK (+30.3%). Equity 286.5k NOK → -161.1k NOK.

On the constructive side: revenue rose. Pressures included: equity eroded; cash fell.

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

Scorecard

Revenue
170.0k NOK 221.5k NOK
+30.3%
Operating result
+170.0k NOK n/m
—
Net result
+124.1k NOK n/m
—
Equity
286.5k NOK -161.1k NOK
-156.2%
Cash
106.1k NOK 25.5k NOK
-76.0%
Total assets
286.5k NOK 338.9k NOK
+18.3%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 170.0k NOK to 221.5k NOK (+30.3% YoY). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 286.5k NOK → -161.1k NOK (equity ratio 100.0% → -47.6%). Calculated

  • ↓

    Cash fell

    Bank deposits 106.1k NOK → 25.5k NOK (-76.0% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -47.6% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS moved

    COGS / varekostnad 206 NOK → 296.9k NOK (+144038.3% YoY). Calculated