Org.nr 913 364 805 2017 → 2018 Year-over-year analysis

AINNOVATE AS: årsregnskap 2018 vs 2017

Shrank 100% on revenue

approved 2019-05-22; registry 2019-06-26; journal 2019 543612

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for AINNOVATE AS. Revenue 1.47m NOK → 1 126 NOK (-99.9%). Equity 110.8k NOK → 167.8k NOK.

On the constructive side: operating result improved; equity strengthened; cash rose. Pressures included: revenue fell; payroll up without matching revenue.

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

Scorecard

Revenue
1.47m NOK 1 126 NOK
-99.9%
Operating result
-277.8k NOK +81 NOK
+100.0%
Equity
110.8k NOK 167.8k NOK
+51.5%
Cash
169.2k NOK 502.4k NOK
+196.9%
Total assets
242.4k NOK 557.7k NOK
+130.1%

What improved

  • ↑

    Operating result improved

    Operating result -277.8k NOK → +81 NOK (op. margin -18.9% → 7.2%). Calculated

  • ↑

    Equity strengthened

    Book equity 110.8k NOK → 167.8k NOK (equity ratio 45.7% → 30.1%). Calculated

  • ↑

    Cash rose

    Bank deposits 169.2k NOK → 502.4k NOK (+196.9% YoY). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 1.47m NOK to 1 126 NOK (-99.9% YoY). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 619.5k NOK → 681.8k NOK (42% → 60550% of revenue). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 43.3k NOK → 11.4k NOK (-73.7% YoY). Calculated