Org.nr 914 046 491 2002 → 2003 Year-over-year analysis

A & BIRGER LUNKE AS: årsregnskap 2003 vs 2002

Grew 22% on revenue, weaker earnings

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2003 with 2002 for A & BIRGER LUNKE AS. Revenue 1.08m NOK → 1.33m NOK (+22.4%). Net result +12.89bn NOK → +309.7k NOK. Equity 200.5k NOK → 210.2k NOK.

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

Also worth watching: cogs moved. All figures are taken from the published annual accounts for A & BIRGER LUNKE AS.

Scorecard

Revenue
1.08m NOK 1.33m NOK
+22.4%
Operating result
+62.6k NOK +410.1k NOK
+555.5%
Net result
+12.89bn NOK +309.7k NOK
-100.0%
Equity
200.5k NOK 210.2k NOK
+4.8%
Cash
49.5k NOK 284.5k NOK
+474.8%
Total assets
800.8k NOK 139.0k NOK
-82.6%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.08m NOK to 1.33m NOK (+22.4% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +62.6k NOK → +410.1k NOK (op. margin 5.8% → 30.9%). Calculated

  • ↑

    Equity strengthened

    Book equity 200.5k NOK → 210.2k NOK (equity ratio 25.0% → 151.2%). Calculated

  • ↑

    Cash rose

    Bank deposits 49.5k NOK → 284.5k NOK (+474.8% YoY). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +12.89bn NOK → +309.7k NOK (net margin 1188260.6% → 23.3%). Calculated

Things to notice

  • ·

    COGS moved

    COGS / varekostnad 42.7k NOK → 78.4k NOK (+83.6% YoY). Calculated