Org.nr 988 920 738 2006 → 2007 Year-over-year analysis

4 REAL AS: årsregnskap 2007 vs 2006

Shrank 5% on revenue, weaker earnings

approved 2008-06-28; registry 2008-09-08

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2007 with 2006 for 4 REAL AS. Revenue 953.7k NOK → 902.9k NOK (-5.3%). Net result +25.0k NOK → +6 560 NOK. Equity 121.0k NOK → 114.4k NOK.

On the constructive side: payroll decreased. Pressures included: revenue fell; operating result weakened; net result weakened.

Net tougher year on the published lines.

Scorecard

Revenue
953.7k NOK 902.9k NOK
-5.3%
Operating result
+29.0k NOK -7 953 NOK
-127.5%
Net result
+25.0k NOK +6 560 NOK
-73.7%
Equity
121.0k NOK 114.4k NOK
-5.4%
Total assets
334.5k NOK 286.5k NOK
-14.4%

What improved

  • ↑

    Payroll decreased

    Salary cost 3.79m NOK → 628.5k NOK (397% → 70% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 953.7k NOK to 902.9k NOK (-5.3% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +29.0k NOK → -7 953 NOK (op. margin 3.0% → -0.9%). Calculated

  • ↓

    Net result weakened

    Net result +25.0k NOK → +6 560 NOK (net margin 2.6% → 0.7%). Calculated

  • ↓

    Equity eroded

    Book equity 121.0k NOK → 114.4k NOK (equity ratio 36.2% → 39.9%). Calculated

  • ↓

    COGS moved

    COGS / varekostnad 21.6k NOK → 105.0k NOK (+385.7% YoY). Calculated