Org.nr 976 475 941 2016 → 2017 Year-over-year analysis

AJA FORVALTNING AS: årsregnskap 2017 vs 2016

Grew 32% on revenue, weaker earnings

approved 2018-02-27; registry 2018-03-05; journal 2018 220080

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for AJA FORVALTNING AS. Revenue 1.88m NOK → 2.48m NOK (+32.3%). Net result -275.5k NOK → -471.4k NOK. Equity 541.9k NOK → 70.5k NOK.

On the constructive side: revenue rose; cash rose. Pressures included: operating result weakened; net result weakened; equity eroded.

Also worth watching: thin equity buffer; payroll increased. All figures are taken from the published annual accounts for AJA FORVALTNING AS.

Scorecard

Revenue
1.88m NOK 2.48m NOK
+32.3%
Operating result
-320.8k NOK -567.4k NOK
-76.9%
Net result
-275.5k NOK -471.4k NOK
-71.1%
Equity
541.9k NOK 70.5k NOK
-87.0%
Cash
140.2k NOK 287.9k NOK
+105.4%
Total assets
3.17m NOK 3.13m NOK
-1.3%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.88m NOK to 2.48m NOK (+32.3% YoY). Calculated

  • ↑

    Cash rose

    Bank deposits 140.2k NOK → 287.9k NOK (+105.4% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result -320.8k NOK → -567.4k NOK (op. margin -17.1% → -22.8%). Calculated

  • ↓

    Net result weakened

    Net result -275.5k NOK → -471.4k NOK (net margin -14.7% → -19.0%). Calculated

  • ↓

    Equity eroded

    Book equity 541.9k NOK → 70.5k NOK (equity ratio 17.1% → 2.3%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 2.3% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 1.67m NOK → 2.54m NOK (89% → 102% of revenue). Calculated