Org.nr 911 382 008 2015 → 2016 Year-over-year analysis

ELKEM ASA: årsregnskap 2016 vs 2015

Weaker earnings, cash halved-plus

approved 2017-04-25; registry 2017-05-20; journal 2017 330981

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for ELKEM ASA. Revenue 7.28bn NOK → 7.01bn NOK (-3.7%). Net result +326.75m NOK → +584.9k NOK. Equity 3.79bn NOK → 4.37bn NOK.

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

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

Scorecard

Revenue
7.28bn NOK 7.01bn NOK
-3.7%
Operating result
n/m +549.77m NOK
—
Net result
+326.75m NOK +584.9k NOK
-99.8%
Equity
3.79bn NOK 4.37bn NOK
+15.2%
Cash
723.57m NOK 292.47m NOK
-59.6%
Total assets
10.17bn NOK 10.40bn NOK
+2.3%

What improved

  • ↑

    Equity strengthened

    Book equity 3.79bn NOK → 4.37bn NOK (equity ratio 37.3% → 42.1%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 7.28bn NOK to 7.01bn NOK (-3.7% YoY). Calculated

  • ↓

    Net result weakened

    Net result +326.75m NOK → +584.9k NOK (net margin 4.5% → 0.0%). Calculated

  • ↓

    Cash fell

    Bank deposits 723.57m NOK → 292.47m NOK (-59.6% YoY). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 1.08× → 0.95× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 902.5k NOK → 912.9k NOK (0% → 0% of revenue). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 3.97bn NOK → 3.96bn NOK (-0.2% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 14.25m NOK → 12.67m NOK. Reported fact