Org.nr 988 930 687 2015 → 2016 Year-over-year analysis

AKADEMIET VGS BISLETT AS: årsregnskap 2016 vs 2015

Slipped into loss

approved 2017-04-04; registry 2017-08-22; journal 2017 875693

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for AKADEMIET VGS BISLETT AS. Revenue 23.81m NOK → 23.95m NOK (+0.6%). Net result +547.4k NOK → -105.7k NOK. Equity -2.67m NOK → -2.77m NOK.

On the constructive side: revenue rose. Pressures included: operating result weakened; fell into a net loss; equity eroded.

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

Scorecard

Revenue
23.81m NOK 23.95m NOK
+0.6%
Operating result
+621.0k NOK +56.5k NOK
-90.9%
Net result
+547.4k NOK -105.7k NOK
-119.3%
Equity
-2.67m NOK -2.77m NOK
-4.0%
Cash
957.1k NOK 736.5k NOK
-23.1%
Total assets
2.21m NOK 1.87m NOK
-15.3%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 23.81m NOK to 23.95m NOK (+0.6% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +621.0k NOK → +56.5k NOK (op. margin 2.6% → 0.2%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 547.4k NOK profit to a loss of 105.7k NOK. Calculated

  • ↓

    Equity eroded

    Book equity -2.67m NOK → -2.77m NOK (equity ratio -120.9% → -148.5%). Calculated

  • ↓

    Cash fell

    Bank deposits 957.1k NOK → 736.5k NOK (-23.1% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -148.5% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS moved

    COGS / varekostnad 344.9k NOK → 412.8k NOK (+19.7% YoY). Calculated