Org.nr 912 450 716 2017 → 2018 Year-over-year analysis

AKASIA HOLDING AS: årsregnskap 2018 vs 2017

Grew 3954053800% on revenue, cash halved-plus

approved 2019-06-19; registry 2019-06-29; journal 2019 556148

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for AKASIA HOLDING AS. Revenue 10 NOK → 395.41m NOK (+3954053800.0%). Equity 84.26m NOK → 83.27m NOK.

On the constructive side: revenue rose. Pressures included: equity eroded; cash fell; current ratio dropped below 1×.

Also worth watching: sharp cash drawdown; payroll increased; cogs fell. All figures are taken from the published annual accounts for AKASIA HOLDING AS.

Scorecard

Revenue
10 NOK 395.41m NOK
+3954053800.0%
Operating result
n/m +13.91m NOK
—
Equity
84.26m NOK 83.27m NOK
-1.2%
Cash
2.98m NOK 481.3k NOK
-83.9%
Total assets
504.73m NOK 329.94m NOK
-34.6%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 10 NOK to 395.41m NOK (+3954053800.0% YoY). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 84.26m NOK → 83.27m NOK (equity ratio 16.7% → 25.2%). Calculated

  • ↓

    Cash fell

    Bank deposits 2.98m NOK → 481.3k NOK (-83.9% YoY). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 1.13× → 0.12× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Sharp cash drawdown

    Cash fell by more than 60% YoY (2.98m NOK → 481.3k NOK). Check whether funds moved to group receivables, investments, or operating burn. Interpretation

  • ·

    Payroll increased

    Salary cost 11.00m NOK → 1.27bn NOK (109962870% → 321% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 27.5k NOK → 0 NOK (-100.0% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 478.58m NOK → 296.23m NOK. Reported fact