Org.nr 988 731 072 2016 → 2017 Year-over-year analysis

AK-REGNSKAP AS: årsregnskap 2017 vs 2016

Weaker earnings

approved 2018-04-19; registry 2018-05-09; journal 2018 309390

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for AK-REGNSKAP AS. Revenue 2.41m NOK → 2.32m NOK (-3.8%). Net result +73.5k NOK → +56.6k NOK. Equity 432.6k NOK → 389.2k NOK.

On the constructive side: payroll decreased. Pressures included: revenue fell; operating result weakened; net result weakened.

Net tougher year on the published lines.

Scorecard

Revenue
2.41m NOK 2.32m NOK
-3.8%
Operating result
+96.4k NOK +74.0k NOK
-23.2%
Net result
+73.5k NOK +56.6k NOK
-23.0%
Equity
432.6k NOK 389.2k NOK
-10.0%
Cash
469.0k NOK 443.0k NOK
-5.5%
Total assets
810.3k NOK 835.2k NOK
+3.1%

What improved

  • ↑

    Payroll decreased

    Salary cost 1.78m NOK → 1.73m NOK (74% → 74% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 2.41m NOK to 2.32m NOK (-3.8% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +96.4k NOK → +74.0k NOK (op. margin 4.0% → 3.2%). Calculated

  • ↓

    Net result weakened

    Net result +73.5k NOK → +56.6k NOK (net margin 3.0% → 2.4%). Calculated

  • ↓

    Equity eroded

    Book equity 432.6k NOK → 389.2k NOK (equity ratio 53.4% → 46.6%). Calculated

  • ↓

    Cash fell

    Bank deposits 469.0k NOK → 443.0k NOK (-5.5% YoY). Calculated