Org.nr 912 116 638 2017 → 2018 Year-over-year analysis

AIRCRAFT SOLUTIONS AS: årsregnskap 2018 vs 2017

Shrank 20% on revenue, stronger earnings

approved 2019-06-20; registry 2019-07-27; journal 2019 796580

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for AIRCRAFT SOLUTIONS AS. Revenue 2.02m NOK → 1.62m NOK (-19.7%). Net result +184.3k NOK → +238.7k NOK. Equity 2.24m NOK → 2.00m NOK.

On the constructive side: net result improved; cash rose; current ratio back above 1×. Pressures included: revenue fell; equity eroded.

Also worth watching: paid-in equity reduced; cogs fell; book investments changed. All figures are taken from the published annual accounts for AIRCRAFT SOLUTIONS AS.

Scorecard

Revenue
2.02m NOK 1.62m NOK
-19.7%
Net result
+184.3k NOK +238.7k NOK
+29.5%
Equity
2.24m NOK 2.00m NOK
-10.6%
Cash
146.9k NOK 275.8k NOK
+87.7%
Total assets
5.80m NOK 6.77m NOK
+16.7%

What improved

  • ↑

    Net result improved

    Net result +184.3k NOK → +238.7k NOK (net margin 9.1% → 14.7%). Calculated

  • ↑

    Cash rose

    Bank deposits 146.9k NOK → 275.8k NOK (+87.7% YoY). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.04× → 1.90×. Calculated

  • ↑

    Payroll decreased

    Salary cost 886.5k NOK → 804.4k NOK (44% → 50% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 2.02m NOK to 1.62m NOK (-19.7% YoY). Calculated

  • ↓

    Equity eroded

    Book equity 2.24m NOK → 2.00m NOK (equity ratio 38.6% → 29.6%). Calculated

Things to notice

  • ·

    Paid-in equity reduced

    Paid-in equity fell 2.24m NOK → 2.00m NOK — check capital reduction, conversion, or reclassification. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 894.9k NOK → 552.9k NOK (-38.2% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 1.22m NOK → 25.0k NOK. Reported fact