Org.nr 930 815 098 2008 → 2009 Year-over-year analysis

A/S Vivat: årsregnskap 2009 vs 2008

Grew 687% on revenue

approved 2010-06-30; registry 2010-08-30; journal 2010 658693

Summary

What changed

Comparing Årsregnskap 2009 with 2008 for A/S Vivat. Revenue 1.79m NOK → 14.06m NOK (+687.5%). Equity 10.09m NOK → 9.49m NOK.

On the constructive side: revenue rose. Pressures included: equity eroded; current ratio dropped below 1×.

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

At a glance

Revenue

1.79m NOK 14.06m NOK

+687.5%

Operating result

n/m +6.64m NOK

—

Net result

+860.6k NOK n/m

—

Equity

10.09m NOK 9.49m NOK

-6.0%

Total assets

17.55m NOK 17.03m NOK

-2.9%

↑
Revenue rose

Operating income / revenue moved from 1.79m NOK to 14.06m NOK (+687.5% YoY). Calculated

↓
Equity eroded

Book equity 10.09m NOK → 9.49m NOK (equity ratio 57.5% → 55.7%). Calculated
↓
Current ratio dropped below 1×

Current ratio 6.49× → 0.03× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

·
COGS moved

COGS / varekostnad 965 NOK → 6 979 NOK (+623.2% YoY). Calculated
·
Book investments changed

Investment / intangible book value 156.0k NOK → 16.79m NOK. Reported fact