Org.nr 914 602 025 2016 → 2017 Year-over-year analysis

AJ BLIKK AS: årsregnskap 2017 vs 2016

Grew 6% on revenue, returned to profit, cash halved-plus

approved 2018-06-27; registry 2018-07-02; journal 2018 608863

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for AJ BLIKK AS. Revenue 2.53m NOK → 2.69m NOK (+6.1%). Net result -148.3k NOK → +57.4k NOK. Equity -121.2k NOK → -178.6k NOK.

On the constructive side: revenue rose; turned profitable. Pressures included: equity eroded; cash fell.

Also worth watching: thin equity buffer; payroll increased; cogs fell. All figures are taken from the published annual accounts for AJ BLIKK AS.

Scorecard

Revenue
2.53m NOK 2.69m NOK
+6.1%
Operating result
n/m +51.9k NOK
—
Net result
-148.3k NOK +57.4k NOK
+138.7%
Equity
-121.2k NOK -178.6k NOK
-47.3%
Cash
273.8k NOK 130.9k NOK
-52.2%
Total assets
607.3k NOK 683.9k NOK
+12.6%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 2.53m NOK to 2.69m NOK (+6.1% YoY). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 148.3k NOK to a profit of 57.4k NOK. Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity -121.2k NOK → -178.6k NOK (equity ratio -20.0% → -26.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 273.8k NOK → 130.9k NOK (-52.2% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -26.1% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 1.40m NOK → 1.62m NOK (55% → 60% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 844.1k NOK → 661.7k NOK (-21.6% YoY). Calculated