Org.nr 980 832 708 2017 → 2018 Year-over-year analysis

EQVA ASA: årsregnskap 2018 vs 2017

Grew 47% on revenue, weaker earnings

approved 2019-05-07; registry 2019-08-07; journal 2019 891740

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for EQVA ASA. Revenue 43.55m NOK → 63.81m NOK (+46.5%). Net result -59.72m NOK → -192.73m NOK. Equity 13.16bn NOK → 13 NOK.

On the constructive side: revenue rose; owners injected capital. Pressures included: net result weakened; equity eroded; cash fell.

Also worth watching: thin equity buffer; payroll increased; book investments changed. All figures are taken from the published annual accounts for EQVA ASA.

Scorecard

Revenue
43.55m NOK 63.81m NOK
+46.5%
Operating result
n/m -119.08m NOK
—
Net result
-59.72m NOK -192.73m NOK
-222.7%
Equity
13.16bn NOK 13 NOK
-100.0%
Cash
2.92m NOK 2.56m NOK
-12.3%
Total assets
349.74m NOK 315.66m NOK
-9.7%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 43.55m NOK to 63.81m NOK (+46.5% YoY). Calculated

  • ↑

    Owners injected capital

    Paid-in equity rose 23.77m NOK → 23.77m NOK (+1 865 NOK). Reported fact

What deteriorated

  • ↓

    Net result weakened

    Net result -59.72m NOK → -192.73m NOK (net margin -137.1% → -302.1%). Calculated

  • ↓

    Equity eroded

    Book equity 13.16bn NOK → 13 NOK (equity ratio 3764.0% → 0.0%). Calculated

  • ↓

    Cash fell

    Bank deposits 2.92m NOK → 2.56m NOK (-12.3% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 0.0% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 26.79m NOK → 31.79m NOK (62% → 50% of revenue). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 6.23m NOK → 2.00m NOK. Reported fact