Org.nr 992 313 641 2015 → 2016 Year-over-year analysis

AHK PROSJEKTERING AS: årsregnskap 2016 vs 2015

Shrank 25% on revenue, slipped into loss, cash halved-plus

approved 2017-05-16; registry 2017-07-11; journal 2017 658381

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for AHK PROSJEKTERING AS. Revenue 1.06m NOK → 786.7k NOK (-25.4%). Net result +25.6k NOK → -340.2k NOK. Equity -128.1k NOK → -468.3k NOK.

Pressures included: revenue fell; operating result weakened; fell into a net loss.

Also worth watching: thin equity buffer; sharp cash drawdown. All figures are taken from the published annual accounts for AHK PROSJEKTERING AS.

Scorecard

Revenue
1.06m NOK 786.7k NOK
-25.4%
Operating result
+43.1k NOK -327.7k NOK
-861.1%
Net result
+25.6k NOK -340.2k NOK
-1427.6%
Equity
-128.1k NOK -468.3k NOK
-265.7%
Cash
3.15m NOK 46.1k NOK
-98.5%
Total assets
475.1k NOK 200.0k NOK
-57.9%

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 1.06m NOK to 786.7k NOK (-25.4% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +43.1k NOK → -327.7k NOK (op. margin 4.1% → -41.7%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 25.6k NOK profit to a loss of 340.2k NOK. Calculated

  • ↓

    Equity eroded

    Book equity -128.1k NOK → -468.3k NOK (equity ratio -27.0% → -234.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 3.15m NOK → 46.1k NOK (-98.5% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -234.1% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Sharp cash drawdown

    Cash fell by more than 60% YoY (3.15m NOK → 46.1k NOK). Check whether funds moved to group receivables, investments, or operating burn. Interpretation