Org.nr 975 339 793 2001 → 2002 Year-over-year analysis

3 TS INDUSTRISERVICE AS: årsregnskap 2002 vs 2001

Grew 11% on revenue, stronger earnings

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2002 with 2001 for 3 TS INDUSTRISERVICE AS. Revenue 8.17m NOK → 9.05m NOK (+10.8%). Net result +192.5k NOK → +819.5k NOK. Equity 750.0k NOK → 999.1k NOK.

On the constructive side: revenue rose; net result improved; equity strengthened. Pressures included: operating result weakened.

Also worth watching: payroll increased; cogs fell. All figures are taken from the published annual accounts for 3 TS INDUSTRISERVICE AS.

Scorecard

Revenue
8.17m NOK 9.05m NOK
+10.8%
Operating result
+418.4k NOK +368.3k NOK
-12.0%
Net result
+192.5k NOK +819.5k NOK
+325.7%
Equity
750.0k NOK 999.1k NOK
+33.2%
Cash
215.9k NOK 252.4k NOK
+16.9%
Total assets
3.67m NOK 4.14m NOK
+12.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 8.17m NOK to 9.05m NOK (+10.8% YoY). Calculated

  • ↑

    Net result improved

    Net result +192.5k NOK → +819.5k NOK (net margin 2.4% → 9.1%). Calculated

  • ↑

    Equity strengthened

    Book equity 750.0k NOK → 999.1k NOK (equity ratio 20.4% → 24.1%). Calculated

  • ↑

    Cash rose

    Bank deposits 215.9k NOK → 252.4k NOK (+16.9% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +418.4k NOK → +368.3k NOK (op. margin 5.1% → 4.1%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 3.57m NOK → 3.63m NOK (44% → 40% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 417.8k NOK → 396.9k NOK (-5.0% YoY). Calculated