Org.nr 999 652 980 2015 → 2016 Year-over-year analysis

AKER BRYGGE MARINA DRIFT AS: årsregnskap 2016 vs 2015

Grew 6% on revenue, stronger earnings

approved 2017-05-22; registry 2017-06-24; journal 2017 517410

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for AKER BRYGGE MARINA DRIFT AS. Revenue 8.96m NOK → 9.50m NOK (+6.0%). Net result +285.9k NOK → +344.0k NOK. Equity 139.9k NOK → 144.7k NOK.

On the constructive side: revenue rose; operating result improved; net result improved.

Also worth watching: thin equity buffer; payroll increased. All figures are taken from the published annual accounts for AKER BRYGGE MARINA DRIFT AS.

Scorecard

Revenue
8.96m NOK 9.50m NOK
+6.0%
Operating result
+377.4k NOK +462.4k NOK
+22.5%
Net result
+285.9k NOK +344.0k NOK
+20.3%
Equity
139.9k NOK 144.7k NOK
+3.4%
Cash
75.7k NOK 75.0k NOK
-0.9%
Total assets
2.85m NOK 3.48m NOK
+22.3%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 8.96m NOK to 9.50m NOK (+6.0% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +377.4k NOK → +462.4k NOK (op. margin 4.2% → 4.9%). Calculated

  • ↑

    Net result improved

    Net result +285.9k NOK → +344.0k NOK (net margin 3.2% → 3.6%). Calculated

  • ↑

    Equity strengthened

    Book equity 139.9k NOK → 144.7k NOK (equity ratio 4.9% → 4.2%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 4.2% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 2.26m NOK → 2.41m NOK (25% → 25% of revenue). Calculated