Org.nr 966 125 071 2017 → 2018 Year-over-year analysis

AKERSHUS REKLAME TEAM AS: årsregnskap 2018 vs 2017

Grew 6% on revenue, stronger earnings

approved 2019-06-30; registry 2019-07-09; journal 2019 652761

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for AKERSHUS REKLAME TEAM AS. Revenue 26.20m NOK → 27.72m NOK (+5.8%). Net result -1.14m NOK → -415.8k NOK. Equity -293.9k NOK → -709.7k NOK.

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

Also worth watching: thin equity buffer; payroll increased; cogs fell. All figures are taken from the published annual accounts for AKERSHUS REKLAME TEAM AS.

Scorecard

Revenue
26.20m NOK 27.72m NOK
+5.8%
Operating result
n/m +291.8k NOK
—
Net result
-1.14m NOK -415.8k NOK
+63.6%
Equity
-293.9k NOK -709.7k NOK
-141.5%
Cash
645.8k NOK 710.2k NOK
+10.0%
Total assets
9.97m NOK 12.26m NOK
+23.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 26.20m NOK to 27.72m NOK (+5.8% YoY). Calculated

  • ↑

    Net result improved

    Net result -1.14m NOK → -415.8k NOK (net margin -4.4% → -1.5%). Calculated

  • ↑

    Cash rose

    Bank deposits 645.8k NOK → 710.2k NOK (+10.0% YoY). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity -293.9k NOK → -709.7k NOK (equity ratio -2.9% → -5.8%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -5.8% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 12.81m NOK → 13.48m NOK (49% → 49% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 7.84m NOK → 7.53m NOK (-3.9% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 215.9k NOK → 185.9k NOK. Reported fact