Org.nr 816 204 372 2016 → 2017 Year-over-year analysis

AKASIA GRAVSTELL AS: årsregnskap 2017 vs 2016

Shrank 13% on revenue, stronger earnings

approved 2018-06-07; registry 2018-06-19; journal 2018 504021

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for AKASIA GRAVSTELL AS. Revenue 51.43m NOK → 44.75m NOK (-13.0%). Net result +630.3k NOK → +2.25m NOK. Equity 155.3k NOK → 200.6k NOK.

On the constructive side: net result improved; equity strengthened; cash rose. Pressures included: revenue fell.

Also worth watching: cogs fell; book investments changed. All figures are taken from the published annual accounts for AKASIA GRAVSTELL AS.

Scorecard

Revenue
51.43m NOK 44.75m NOK
-13.0%
Operating result
n/m +2.19m NOK
—
Net result
+630.3k NOK +2.25m NOK
+256.9%
Equity
155.3k NOK 200.6k NOK
+29.2%
Cash
380.7k NOK 5.26m NOK
+1281.2%
Total assets
47.82m NOK 42.45m NOK
-11.2%

What improved

  • ↑

    Net result improved

    Net result +630.3k NOK → +2.25m NOK (net margin 1.2% → 5.0%). Calculated

  • ↑

    Equity strengthened

    Book equity 155.3k NOK → 200.6k NOK (equity ratio 0.3% → 0.5%). Calculated

  • ↑

    Cash rose

    Bank deposits 380.7k NOK → 5.26m NOK (+1281.2% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 23.02m NOK → 18.90m NOK (45% → 42% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 51.43m NOK to 44.75m NOK (-13.0% YoY). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 13.14m NOK → 8.92m NOK (-32.2% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 26.37m NOK → 26.34m NOK. Reported fact