Org.nr 916 177 860 2003 → 2004 Year-over-year analysis

A STAKE AS: årsregnskap 2004 vs 2003

Stronger earnings

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2004 with 2003 for A STAKE AS. Revenue 3.95m NOK → 4.07m NOK (+2.9%). Net result +31.0k NOK → +60.8k NOK. Equity 149.7k NOK → 88.9k NOK.

On the constructive side: revenue rose; net result improved; cash rose. Pressures included: operating result weakened; equity eroded.

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

Scorecard

Revenue
3.95m NOK 4.07m NOK
+2.9%
Operating result
+76.1k NOK +67.6k NOK
-11.2%
Net result
+31.0k NOK +60.8k NOK
+96.5%
Equity
149.7k NOK 88.9k NOK
-40.6%
Cash
4 039 NOK 64.9k NOK
+1507.9%
Total assets
1.12m NOK 762.4k NOK
-32.1%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 3.95m NOK to 4.07m NOK (+2.9% YoY). Calculated

  • ↑

    Net result improved

    Net result +31.0k NOK → +60.8k NOK (net margin 0.8% → 1.5%). Calculated

  • ↑

    Cash rose

    Bank deposits 4 039 NOK → 64.9k NOK (+1507.9% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +76.1k NOK → +67.6k NOK (op. margin 1.9% → 1.7%). Calculated

  • ↓

    Equity eroded

    Book equity 149.7k NOK → 88.9k NOK (equity ratio 13.3% → 11.7%). Calculated

Things to notice

  • ·

    COGS moved

    COGS / varekostnad 1.46m NOK → 1.70m NOK (+17.0% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 18.8k NOK → 0 NOK. Reported fact