Org.nr 981 348 532 2003 → 2004 Year-over-year analysis

A M HANSEN MASKINERING AS: årsregnskap 2004 vs 2003

Shrank 22% on revenue, stronger earnings

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2004 with 2003 for A M HANSEN MASKINERING AS. Revenue 1.78m NOK → 1.39m NOK (-21.8%). Net result +113.5k NOK → +152.4k NOK. Equity 110.5k NOK → 42.0k NOK.

On the constructive side: operating result improved; net result improved; cash rose. Pressures included: revenue fell; equity eroded.

Also worth watching: cogs fell; book investments changed. All figures are taken from the published annual accounts for A M HANSEN MASKINERING AS.

Scorecard

Revenue
1.78m NOK 1.39m NOK
-21.8%
Operating result
+107.1k NOK +244.0k NOK
+127.8%
Net result
+113.5k NOK +152.4k NOK
+34.3%
Equity
110.5k NOK 42.0k NOK
-62.0%
Cash
3 815 NOK 41.8k NOK
+996.9%
Total assets
601.4k NOK 478 NOK
-99.9%

What improved

  • ↑

    Operating result improved

    Operating result +107.1k NOK → +244.0k NOK (op. margin 6.0% → 17.6%). Calculated

  • ↑

    Net result improved

    Net result +113.5k NOK → +152.4k NOK (net margin 6.4% → 11.0%). Calculated

  • ↑

    Cash rose

    Bank deposits 3 815 NOK → 41.8k NOK (+996.9% YoY). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.79× → 1.45×. Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 1.78m NOK to 1.39m NOK (-21.8% YoY). Calculated

  • ↓

    Equity eroded

    Book equity 110.5k NOK → 42.0k NOK (equity ratio 18.4% → 8782.0%). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 557.0k NOK → 274.8k NOK (-50.7% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 3 000 NOK → 9 619 NOK. Reported fact