Org.nr 921 313 721 2003 → 2004 Year-over-year analysis

A/S MERKURGÅRDEN: årsregnskap 2004 vs 2003

Mixed movements in the accounts

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2004 with 2003 for A/S MERKURGÅRDEN. Revenue 9.51m NOK → 9.30m NOK (-2.2%). Equity 2.65m NOK → 4.76m NOK.

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

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

Scorecard

Revenue
9.51m NOK 9.30m NOK
-2.2%
Operating result
+3.27m NOK +2.78m NOK
-15.1%
Equity
2.65m NOK 4.76m NOK
+79.6%
Total assets
24.48m NOK 17.07m NOK
-30.3%

What improved

  • ↑

    Equity strengthened

    Book equity 2.65m NOK → 4.76m NOK (equity ratio 10.8% → 27.9%). Calculated

  • ↑

    Payroll decreased

    Salary cost 2.79m NOK → 2.71m NOK (29% → 29% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 9.51m NOK to 9.30m NOK (-2.2% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +3.27m NOK → +2.78m NOK (op. margin 34.4% → 29.9%). Calculated

Things to notice

  • ·

    Book investments changed

    Investment / intangible book value 7.07m NOK → 8.96m NOK. Reported fact