Org.nr 962 367 593 2002 → 2003 Year-over-year analysis

AB ELEKTRISK AS: årsregnskap 2003 vs 2002

Shrank 9% on revenue, stronger earnings

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2003 with 2002 for AB ELEKTRISK AS. Revenue 3.77m NOK → 3.44m NOK (-8.9%). Net result +116.1k NOK → +219.2k NOK. Equity 353.3k NOK → 422.5k NOK.

On the constructive side: operating result improved; net result improved; equity strengthened. Pressures included: revenue fell.

Also worth watching: cogs fell. All figures are taken from the published annual accounts for AB ELEKTRISK AS.

Scorecard

Revenue
3.77m NOK 3.44m NOK
-8.9%
Operating result
+165.4k NOK +238.8k NOK
+44.4%
Net result
+116.1k NOK +219.2k NOK
+88.8%
Equity
353.3k NOK 422.5k NOK
+19.6%
Total assets
1.51m NOK 1.87m NOK
+24.0%

What improved

  • ↑

    Operating result improved

    Operating result +165.4k NOK → +238.8k NOK (op. margin 4.4% → 6.9%). Calculated

  • ↑

    Net result improved

    Net result +116.1k NOK → +219.2k NOK (net margin 3.1% → 6.4%). Calculated

  • ↑

    Equity strengthened

    Book equity 353.3k NOK → 422.5k NOK (equity ratio 23.4% → 22.5%). Calculated

  • ↑

    Payroll decreased

    Salary cost 1.40m NOK → 298.9k NOK (37% → 9% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 3.77m NOK to 3.44m NOK (-8.9% YoY). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 1.48m NOK → 1.28m NOK (-13.3% YoY). Calculated