Org.nr 917 307 156 2016 → 2017 Year-over-year analysis

KAHAGA AS: årsregnskap 2017 vs 2016

Weaker earnings, fresh owner capital

approved 2018-05-28; registry 2018-06-18; journal 2018 496922

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for KAHAGA AS. Net result -5 570 NOK → -1.37m NOK. Equity 14.99m NOK → 13.63m NOK.

On the constructive side: cash rose; current ratio back above 1×; owners injected capital. Pressures included: net result weakened; equity eroded; payroll up without matching revenue.

Also worth watching: book investments changed. All figures are taken from the published annual accounts for KAHAGA AS.

Scorecard

Revenue
n/m 0 NOK
—
Operating result
n/m +2.64m NOK
—
Net result
-5 570 NOK -1.37m NOK
-24445.7%
Equity
14.99m NOK 13.63m NOK
-9.1%
Cash
491 NOK 2 597 NOK
+428.9%
Total assets
15.00m NOK 13.64m NOK
-9.0%

What improved

  • ↑

    Cash rose

    Bank deposits 491 NOK → 2 597 NOK (+428.9% YoY). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.09× → 169.98×. Calculated

  • ↑

    Owners injected capital

    Paid-in equity rose 2 269 NOK → 2.27m NOK (+2.27m NOK). Reported fact

What deteriorated

  • ↓

    Net result weakened

    Net result -5 570 NOK → -1.37m NOK. Calculated

  • ↓

    Equity eroded

    Book equity 14.99m NOK → 13.63m NOK (equity ratio 100.0% → 99.9%). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 5 570 NOK → 16.9k NOK. Calculated

Things to notice

  • ·

    Book investments changed

    Investment / intangible book value 15.0k NOK → 10.50m NOK. Reported fact