Org.nr 982 741 076 2002 → 2003 Year-over-year analysis

ABACUS ØKONOMITJENESTER AS: årsregnskap 2003 vs 2002

Grew 65% on revenue, stronger earnings

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2003 with 2002 for ABACUS ØKONOMITJENESTER AS. Revenue 1.31m NOK → 2.15m NOK (+64.7%). Net result +23.1k NOK → +101.2k NOK. Equity 148.1k NOK → 180.3k NOK.

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

Also worth watching: payroll increased; cogs fell. All figures are taken from the published annual accounts for ABACUS ØKONOMITJENESTER AS.

Scorecard

Revenue
1.31m NOK 2.15m NOK
+64.7%
Operating result
+31.6k NOK +138.5k NOK
+338.6%
Net result
+23.1k NOK +101.2k NOK
+339.2%
Equity
148.1k NOK 180.3k NOK
+21.8%
Total assets
471.8k NOK 594.5k NOK
+26.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.31m NOK to 2.15m NOK (+64.7% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +31.6k NOK → +138.5k NOK (op. margin 2.4% → 6.4%). Calculated

  • ↑

    Net result improved

    Net result +23.1k NOK → +101.2k NOK (net margin 1.8% → 4.7%). Calculated

  • ↑

    Equity strengthened

    Book equity 148.1k NOK → 180.3k NOK (equity ratio 31.4% → 30.3%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 838.7k NOK → 1.45m NOK (64% → 67% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 113.2k NOK → 66.2k NOK (-41.5% YoY). Calculated