Org.nr 884 744 342 2017 → 2018 Year-over-year analysis

AKADEMIET VGS ÅLESUND AS: årsregnskap 2018 vs 2017

Grew 30% on revenue, stronger earnings

approved 2019-05-27; registry 2019-06-17; journal 2019 456953

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for AKADEMIET VGS ÅLESUND AS. Revenue 39.57m NOK → 51.26m NOK (+29.5%). Net result +192.2k NOK → +11.27m NOK. Equity 694.9k NOK → 11 NOK.

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

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

Scorecard

Revenue
39.57m NOK 51.26m NOK
+29.5%
Operating result
+174.3k NOK +11.27m NOK
+6367.0%
Net result
+192.2k NOK +11.27m NOK
+5767.1%
Equity
694.9k NOK 11 NOK
-100.0%
Cash
18.20m NOK 22.70m NOK
+24.7%
Total assets
21.20m NOK 26.87m NOK
+26.8%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 39.57m NOK to 51.26m NOK (+29.5% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +174.3k NOK → +11.27m NOK (op. margin 0.4% → 22.0%). Calculated

  • ↑

    Net result improved

    Net result +192.2k NOK → +11.27m NOK (net margin 0.5% → 22.0%). Calculated

  • ↑

    Cash rose

    Bank deposits 18.20m NOK → 22.70m NOK (+24.7% YoY). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.98× → 2.90×. Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 694.9k NOK → 11 NOK (equity ratio 3.3% → 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

  • ·

    Book investments changed

    Investment / intangible book value 38.29m NOK → 46.27m NOK. Reported fact