Org.nr 946 995 517 2006 → 2007 Year-over-year analysis

A/S Even Cudrio: årsregnskap 2007 vs 2006

Grew 61% on revenue, weaker earnings

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2007 with 2006 for A/S Even Cudrio. Revenue 13.05m NOK → 21.03m NOK (+61.2%). Net result +701.9k NOK → +202.5k NOK. Equity 744.0k NOK → 546.6k NOK.

On the constructive side: revenue rose. Pressures included: net result weakened; equity eroded.

Also worth watching: thin equity buffer; payroll increased; cogs moved. All figures are taken from the published annual accounts for A/S Even Cudrio.

Scorecard

Revenue
13.05m NOK 21.03m NOK
+61.2%
Operating result
+1.05m NOK n/m
—
Net result
+701.9k NOK +202.5k NOK
-71.1%
Equity
744.0k NOK 546.6k NOK
-26.5%
Total assets
5.83m NOK 7.46m NOK
+28.1%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 13.05m NOK to 21.03m NOK (+61.2% YoY). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +701.9k NOK → +202.5k NOK (net margin 5.4% → 1.0%). Calculated

  • ↓

    Equity eroded

    Book equity 744.0k NOK → 546.6k NOK (equity ratio 12.8% → 7.3%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 7.3% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 4 NOK → 6.49m NOK (0% → 31% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 5.14m NOK → 10.23m NOK (+98.9% YoY). Calculated