Org.nr 915 475 256 2015 → 2016 Year-over-year analysis

AK BUD OG TRANSPORT AS: årsregnskap 2016 vs 2015

Grew 71% on revenue

approved 2017-06-04; registry 2017-07-05; journal 2017 619232

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for AK BUD OG TRANSPORT AS. Revenue 454.3k NOK → 775.0k NOK (+70.6%). Equity -5 699 NOK → -43.9k NOK.

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

Also worth watching: thin equity buffer; payroll increased. All figures are taken from the published annual accounts for AK BUD OG TRANSPORT AS.

Scorecard

Revenue
454.3k NOK 775.0k NOK
+70.6%
Equity
-5 699 NOK -43.9k NOK
-669.7%
Cash
98.9k NOK 119.3k NOK
+20.6%
Total assets
562.7k NOK 544.7k NOK
-3.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 454.3k NOK to 775.0k NOK (+70.6% YoY). Calculated

  • ↑

    Cash rose

    Bank deposits 98.9k NOK → 119.3k NOK (+20.6% YoY). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity -5 699 NOK → -43.9k NOK (equity ratio -1.0% → -8.1%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -8.1% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 2 311 NOK → 523.1k NOK (1% → 67% of revenue). Calculated