Org.nr 983 218 180 2015 → 2016 Year-over-year analysis

MAGNORA ASA: årsregnskap 2016 vs 2015

Shrank 50% on revenue

approved 2017-05-24; registry 2017-06-28; journal 2017 522725

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for MAGNORA ASA. Revenue 24.00m NOK → 12.00m NOK (-50.0%). Equity 52.00m NOK → 26.00m NOK.

On the constructive side: payroll decreased. Pressures included: revenue fell; equity eroded; cash fell.

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

Scorecard

Revenue
24.00m NOK 12.00m NOK
-50.0%
Equity
52.00m NOK 26.00m NOK
-50.0%
Cash
28.00m NOK 23.00m NOK
-17.9%
Total assets
66.00m NOK 36.00m NOK
-45.5%

What improved

  • ↑

    Payroll decreased

    Salary cost 15.00m NOK → 11.00m NOK (62% → 92% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 24.00m NOK to 12.00m NOK (-50.0% YoY). Calculated

  • ↓

    Equity eroded

    Book equity 52.00m NOK → 26.00m NOK (equity ratio 78.8% → 72.2%). Calculated

  • ↓

    Cash fell

    Bank deposits 28.00m NOK → 23.00m NOK (-17.9% YoY). Calculated

Things to notice

  • ·

    Book investments changed

    Investment / intangible book value 30.00m NOK → 11.00m NOK. Reported fact