Org.nr 990 688 613 2016 → 2017 Year-over-year analysis

AHLBERG DATA AS: årsregnskap 2017 vs 2016

Grew 63% on revenue

approved 2018-02-02; registry 2018-08-09; journal 2018 907508

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for AHLBERG DATA AS. Revenue 902.2k NOK → 1.47m NOK (+63.3%). Equity 107.9k NOK → -88.7k NOK.

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

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

Scorecard

Revenue
902.2k NOK 1.47m NOK
+63.3%
Operating result
n/m -198.8k NOK
—
Net result
n/m -196.6k NOK
—
Equity
107.9k NOK -88.7k NOK
-182.2%
Cash
395.7k NOK 237.0k NOK
-40.1%
Total assets
554.4k NOK 350.9k NOK
-36.7%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 902.2k NOK to 1.47m NOK (+63.3% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 538.8k NOK → 527.3k NOK (60% → 36% of revenue). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 107.9k NOK → -88.7k NOK (equity ratio 19.5% → -25.3%). Calculated

  • ↓

    Cash fell

    Bank deposits 395.7k NOK → 237.0k NOK (-40.1% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -25.3% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 928.2k NOK → 742.8k NOK (-20.0% YoY). Calculated