Org.nr 987 619 295 2017 → 2018 Year-over-year analysis

AKADEMIET OSLO AS: årsregnskap 2018 vs 2017

Stronger earnings

approved 2019-04-03; registry 2019-05-04; journal 2019 298363

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for AKADEMIET OSLO AS. Net result 0 NOK → +9.46m NOK. Equity 11.30m NOK → 11 NOK.

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

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

Scorecard

Revenue
8.21m NOK n/m
—
Operating result
+46.1k NOK +9.45m NOK
+20392.7%
Net result
0 NOK +9.46m NOK
—
Equity
11.30m NOK 11 NOK
-100.0%
Cash
10.17m NOK 17.14m NOK
+68.4%
Total assets
18.40m NOK 22.72m NOK
+23.5%

What improved

  • ↑

    Operating result improved

    Operating result +46.1k NOK → +9.45m NOK. Calculated

  • ↑

    Net result improved

    Net result 0 NOK → +9.46m NOK. Calculated

  • ↑

    Cash rose

    Bank deposits 10.17m NOK → 17.14m NOK (+68.4% YoY). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.78× → 2.45×. Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 11.30m NOK → 11 NOK (equity ratio 61.4% → 0.0%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 0.0% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 1.84m NOK → 1.10m NOK (-40.1% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 964.7k NOK → 57.31m NOK. Reported fact