Org.nr 987 209 704 2015 → 2016 Year-over-year analysis

AJOUR REGNSKAP MANDAL AS: årsregnskap 2016 vs 2015

Grew 14% on revenue, weaker earnings

approved 2017-06-29; registry 2017-07-12; journal 2017 664643

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for AJOUR REGNSKAP MANDAL AS. Revenue 3.92m NOK → 4.49m NOK (+14.5%). Net result +179.6k NOK → +131.6k NOK. Equity 10.72m NOK → 10.85m NOK.

On the constructive side: revenue rose; equity strengthened; cash rose. Pressures included: operating result weakened; net result weakened; current ratio dropped below 1×.

Mixed year — gains and pressures both show up.

Scorecard

Revenue
3.92m NOK 4.49m NOK
+14.5%
Operating result
+270.3k NOK +214.5k NOK
-20.6%
Net result
+179.6k NOK +131.6k NOK
-26.8%
Equity
10.72m NOK 10.85m NOK
+1.2%
Cash
468.8k NOK 632.0k NOK
+34.8%
Total assets
2.84m NOK 7 047 NOK
-99.8%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 3.92m NOK to 4.49m NOK (+14.5% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 10.72m NOK → 10.85m NOK (equity ratio 377.4% → 153925.0%). Calculated

  • ↑

    Cash rose

    Bank deposits 468.8k NOK → 632.0k NOK (+34.8% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +270.3k NOK → +214.5k NOK (op. margin 6.9% → 4.8%). Calculated

  • ↓

    Net result weakened

    Net result +179.6k NOK → +131.6k NOK (net margin 4.6% → 2.9%). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 1.41× → 0.00× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated