Org.nr 992 849 622 2015 → 2016 Year-over-year analysis

AJ SERVICE AS: årsregnskap 2016 vs 2015

Grew 50% on revenue

approved 2017-04-20; registry 2017-05-02; journal 2017 304034

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for AJ SERVICE AS. Revenue 1.21m NOK → 1.82m NOK (+50.0%). Equity 10.17m NOK → 537.6k NOK.

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

Also worth watching: payroll increased; cogs fell; book investments changed. All figures are taken from the published annual accounts for AJ SERVICE AS.

Scorecard

Revenue
1.21m NOK 1.82m NOK
+50.0%
Operating result
n/m +369.9k NOK
—
Net result
n/m +368.8k NOK
—
Equity
10.17m NOK 537.6k NOK
-94.7%
Cash
30.2k NOK 535.8k NOK
+1675.2%
Total assets
299.8k NOK 12.0k NOK
-96.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.21m NOK to 1.82m NOK (+50.0% YoY). Calculated

  • ↑

    Cash rose

    Bank deposits 30.2k NOK → 535.8k NOK (+1675.2% YoY). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 10.17m NOK → 537.6k NOK (equity ratio 3391.9% → 4485.2%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 1 NOK → 428.3k NOK (0% → 24% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 279.0k NOK → 1 187 NOK (-99.6% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 57.9k NOK → 136.2k NOK. Reported fact