Org.nr 980 395 154 2008 → 2009 Year-over-year analysis

A1 SECURITY AS: årsregnskap 2009 vs 2008

Grew 22% on revenue, stronger earnings

approved 2010-06-25; registry 2010-06-29; journal 2010 466603

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2009 with 2008 for A1 SECURITY AS. Revenue 3.78m NOK → 4.62m NOK (+22.3%). Net result +32.7k NOK → +107.6k NOK. Equity -173.9k NOK → -66.3k NOK.

On the constructive side: revenue rose; operating result improved; net result improved.

Also worth watching: payroll increased; cogs moved. All figures are taken from the published annual accounts for A1 SECURITY AS.

Scorecard

Revenue
3.78m NOK 4.62m NOK
+22.3%
Operating result
+122.0k NOK +197.9k NOK
+62.3%
Net result
+32.7k NOK +107.6k NOK
+228.5%
Equity
-173.9k NOK -66.3k NOK
+61.9%
Cash
58.2k NOK 114.6k NOK
+97.0%
Total assets
1.03m NOK 1.33m NOK
+28.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 3.78m NOK to 4.62m NOK (+22.3% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +122.0k NOK → +197.9k NOK (op. margin 3.2% → 4.3%). Calculated

  • ↑

    Net result improved

    Net result +32.7k NOK → +107.6k NOK (net margin 0.9% → 2.3%). Calculated

  • ↑

    Equity strengthened

    Book equity -173.9k NOK → -66.3k NOK (equity ratio -16.9% → -5.0%). Calculated

  • ↑

    Cash rose

    Bank deposits 58.2k NOK → 114.6k NOK (+97.0% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 1.62m NOK → 2.10m NOK (43% → 46% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 294.9k NOK → 413.5k NOK (+40.2% YoY). Calculated