Org.nr 985 656 304 2015 → 2016 Year-over-year analysis

AKER P-DRIFT AS: årsregnskap 2016 vs 2015

Weaker earnings

approved 2017-06-30; registry 2017-11-14; journal 2017 894709

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for AKER P-DRIFT AS. Revenue 29.12m NOK → 30.36m NOK (+4.3%). Net result +291.28bn NOK → +1.41bn NOK. Equity 995.9k NOK → 407.8k NOK.

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

Also worth watching: thin equity buffer; cogs moved; book investments changed. All figures are taken from the published annual accounts for AKER P-DRIFT AS.

Scorecard

Revenue
29.12m NOK 30.36m NOK
+4.3%
Operating result
+302.63bn NOK +1.68bn NOK
-99.4%
Net result
+291.28bn NOK +1.41bn NOK
-99.5%
Equity
995.9k NOK 407.8k NOK
-59.1%
Cash
3.21m NOK 5.47m NOK
+70.5%
Total assets
8.79m NOK 9.13m NOK
+3.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 29.12m NOK to 30.36m NOK (+4.3% YoY). Calculated

  • ↑

    Cash rose

    Bank deposits 3.21m NOK → 5.47m NOK (+70.5% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +302.63bn NOK → +1.68bn NOK (op. margin 1039182.9% → 5527.1%). Calculated

  • ↓

    Net result weakened

    Net result +291.28bn NOK → +1.41bn NOK (net margin 1000192.2% → 4649.8%). Calculated

  • ↓

    Equity eroded

    Book equity 995.9k NOK → 407.8k NOK (equity ratio 11.3% → 4.5%). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 1.02× → 0.95× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 4.5% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS moved

    COGS / varekostnad 11.38m NOK → 11.62m NOK (+2.1% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 7 390 NOK → 23.0k NOK. Reported fact