Org.nr 914 858 240 2017 → 2018 Year-over-year analysis

AHN RENHOLDSERVICE AS: årsregnskap 2018 vs 2017

Shrank 37% on revenue, stronger earnings

approved 2019-06-29; registry 2019-07-09; journal 2019 664398

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for AHN RENHOLDSERVICE AS. Revenue 1.71m NOK → 1.08m NOK (-37.0%). Net result +91.8k NOK → +146.4k NOK. Equity 232.5k NOK → 86.1k NOK.

On the constructive side: operating result improved; net result improved; payroll decreased. Pressures included: revenue fell; equity eroded; cash fell.

Also worth watching: cogs fell. All figures are taken from the published annual accounts for AHN RENHOLDSERVICE AS.

Scorecard

Revenue
1.71m NOK 1.08m NOK
-37.0%
Operating result
+131.2k NOK +174.1k NOK
+32.7%
Net result
+91.8k NOK +146.4k NOK
+59.5%
Equity
232.5k NOK 86.1k NOK
-63.0%
Cash
280.6k NOK 200.8k NOK
-28.5%
Total assets
677.5k NOK 565.9k NOK
-16.5%

What improved

  • ↑

    Operating result improved

    Operating result +131.2k NOK → +174.1k NOK (op. margin 7.7% → 16.2%). Calculated

  • ↑

    Net result improved

    Net result +91.8k NOK → +146.4k NOK (net margin 5.4% → 13.6%). Calculated

  • ↑

    Payroll decreased

    Salary cost 908.7k NOK → 741.9k NOK (53% → 69% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 1.71m NOK to 1.08m NOK (-37.0% YoY). Calculated

  • ↓

    Equity eroded

    Book equity 232.5k NOK → 86.1k NOK (equity ratio 34.3% → 15.2%). Calculated

  • ↓

    Cash fell

    Bank deposits 280.6k NOK → 200.8k NOK (-28.5% YoY). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 1.50× → 0.74× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 146.9k NOK → 108.1k NOK (-26.4% YoY). Calculated