Org.nr 915 370 624 2006 → 2007 Year-over-year analysis

A/S Rep-Rek: årsregnskap 2007 vs 2006

Shrank 10% on revenue, slipped into loss

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2007 with 2006 for A/S Rep-Rek. Revenue 19.44m NOK → 17.47m NOK (-10.2%). Net result +300.7k NOK → -1.37m NOK. Equity 2.28m NOK → 6.92m NOK.

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

Net tougher year on the published lines.

Scorecard

Revenue
19.44m NOK 17.47m NOK
-10.2%
Operating result
+492.4k NOK -1.37m NOK
-377.5%
Net result
+300.7k NOK -1.37m NOK
-554.8%
Equity
2.28m NOK 6.92m NOK
+202.7%
Total assets
7.49m NOK 6.54m NOK
-12.6%

What improved

  • ↑

    Equity strengthened

    Book equity 2.28m NOK → 6.92m NOK (equity ratio 30.5% → 105.8%). Calculated

  • ↑

    Payroll decreased

    Salary cost 8.57m NOK → 2 007 NOK (44% → 0% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 19.44m NOK to 17.47m NOK (-10.2% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +492.4k NOK → -1.37m NOK (op. margin 2.5% → -7.8%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 300.7k NOK profit to a loss of 1.37m NOK. Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 1.29× → 1.00× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

  • ↓

    COGS moved

    COGS / varekostnad 4.52m NOK → 4.72m NOK (+4.4% YoY). Calculated