Org.nr 914 220 289 2017 → 2018 Year-over-year analysis

AICELLE AS: årsregnskap 2018 vs 2017

Shrank 100% on revenue, cash halved-plus

approved 2019-06-16; registry 2019-06-26; journal 2019 534652

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for AICELLE AS. Revenue 28.7k NOK → 0 NOK (-100.0%). Equity -11.5k NOK → -13.5k NOK.

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

Also worth watching: thin equity buffer. All figures are taken from the published annual accounts for AICELLE AS.

Scorecard

Revenue
28.7k NOK 0 NOK
-100.0%
Operating result
-2 023 NOK +2 566 NOK
+226.8%
Net result
n/m +2 019 NOK
—
Equity
-11.5k NOK -13.5k NOK
-17.5%
Cash
2 909 NOK 739 NOK
-74.6%
Total assets
14.4k NOK 12.8k NOK
-11.3%

What improved

  • ↑

    Operating result improved

    Operating result -2 023 NOK → +2 566 NOK. Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 28.7k NOK to 0 NOK (-100.0% YoY). Calculated

  • ↓

    Equity eroded

    Book equity -11.5k NOK → -13.5k NOK (equity ratio -80.1% → -106.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 2 909 NOK → 739 NOK (-74.6% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -106.1% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation