Org.nr 985 475 296 2017 → 2018 Year-over-year analysis

AKADEMIET DRAMMEN AS: årsregnskap 2018 vs 2017

Grew 16% on revenue

approved 2019-05-31; registry 2019-06-26; journal 2019 536696

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for AKADEMIET DRAMMEN AS. Revenue 37.30m NOK → 43.29m NOK (+16.1%). Equity 879.2k NOK → 563.0k NOK.

On the constructive side: revenue rose; cash rose; current ratio back above 1×. Pressures included: equity eroded.

Also worth watching: thin equity buffer; cogs fell. All figures are taken from the published annual accounts for AKADEMIET DRAMMEN AS.

Scorecard

Revenue
37.30m NOK 43.29m NOK
+16.1%
Net result
+2 017 NOK n/m
—
Equity
879.2k NOK 563.0k NOK
-36.0%
Cash
7.06m NOK 10.45m NOK
+48.0%
Total assets
13.13m NOK 16.44m NOK
+25.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 37.30m NOK to 43.29m NOK (+16.1% YoY). Calculated

  • ↑

    Cash rose

    Bank deposits 7.06m NOK → 10.45m NOK (+48.0% YoY). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.66× → 1.09×. Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 879.2k NOK → 563.0k NOK (equity ratio 6.7% → 3.4%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 3.4% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 2.46m NOK → 2.24m NOK (-8.9% YoY). Calculated