Org.nr 911 842 610 2004 → 2005 Year-over-year analysis

A/S Frilin: årsregnskap 2005 vs 2004

Stronger earnings

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2005 with 2004 for A/S Frilin. Revenue 50.0k NOK → 50.0k NOK (0.0%). Net result +41.9k NOK → +108.2k NOK. Equity 2.27m NOK → 374.8k NOK.

On the constructive side: net result improved; current ratio back above 1×. Pressures included: operating result weakened; equity eroded.

Also worth watching: book investments changed. All figures are taken from the published annual accounts for A/S Frilin.

Scorecard

Revenue
50.0k NOK 50.0k NOK
0.0%
Operating result
+53.5k NOK +52.8k NOK
-1.2%
Net result
+41.9k NOK +108.2k NOK
+158.1%
Equity
2.27m NOK 374.8k NOK
-83.5%
Total assets
2.67m NOK 2.38m NOK
-10.8%

What improved

  • ↑

    Net result improved

    Net result +41.9k NOK → +108.2k NOK (net margin 83.8% → 216.4%). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.71× → 171.52×. Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +53.5k NOK → +52.8k NOK (op. margin 106.9% → 105.7%). Calculated

  • ↓

    Equity eroded

    Book equity 2.27m NOK → 374.8k NOK (equity ratio 85.0% → 15.8%). Calculated

Things to notice

  • ·

    Book investments changed

    Investment / intangible book value 2.10m NOK → 1.68m NOK. Reported fact