Org.nr 917 312 516 2017 → 2018 Year-over-year analysis

AI ACCOUNTING AS: årsregnskap 2018 vs 2017

Grew 362% on revenue

approved 2019-06-25; registry 2019-07-24; journal 2019 783952

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for AI ACCOUNTING AS. Revenue 786.7k NOK → 3.63m NOK (+362.0%). Equity 266.7k NOK → 314.4k NOK.

On the constructive side: revenue rose; operating result improved; equity strengthened.

Also worth watching: payroll increased; cogs moved. All figures are taken from the published annual accounts for AI ACCOUNTING AS.

Scorecard

Revenue
786.7k NOK 3.63m NOK
+362.0%
Operating result
-312.9k NOK +65.5k NOK
+120.9%
Equity
266.7k NOK 314.4k NOK
+17.9%
Cash
471.7k NOK 522.0k NOK
+10.7%
Total assets
171.5k NOK 1.28m NOK
+646.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 786.7k NOK to 3.63m NOK (+362.0% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -312.9k NOK → +65.5k NOK (op. margin -39.8% → 1.8%). Calculated

  • ↑

    Equity strengthened

    Book equity 266.7k NOK → 314.4k NOK (equity ratio 155.6% → 24.6%). Calculated

  • ↑

    Cash rose

    Bank deposits 471.7k NOK → 522.0k NOK (+10.7% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 2.56m NOK → 3.25m NOK (325% → 89% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 77.4k NOK → 92.5k NOK (+19.5% YoY). Calculated