Org.nr 932 342 189 2004 → 2005 Year-over-year analysis

A SÆTHER COMPAGNIET AS: årsregnskap 2005 vs 2004

Slipped into loss

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2005 with 2004 for A SÆTHER COMPAGNIET AS. Revenue 905.9k NOK → 900.0k NOK (-0.6%). Net result +84.4k NOK → -72.9k NOK. Equity 507.8k NOK → 434.8k NOK.

On the constructive side: cash rose. Pressures included: revenue fell; operating result weakened; fell into a net loss.

Net tougher year on the published lines.

Scorecard

Revenue
905.9k NOK 900.0k NOK
-0.6%
Operating result
+102.3k NOK -60.9k NOK
-159.5%
Net result
+84.4k NOK -72.9k NOK
-186.4%
Equity
507.8k NOK 434.8k NOK
-14.4%
Cash
33.1k NOK 4.11m NOK
+12317.8%
Total assets
1.29m NOK n/m
—

What improved

  • ↑

    Cash rose

    Bank deposits 33.1k NOK → 4.11m NOK (+12317.8% YoY). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 905.9k NOK to 900.0k NOK (-0.6% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +102.3k NOK → -60.9k NOK (op. margin 11.3% → -6.8%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 84.4k NOK profit to a loss of 72.9k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 507.8k NOK → 434.8k NOK. Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 696.3k NOK → 8.84m NOK (77% → 982% of revenue). Calculated