Org.nr 968 185 683 2003 → 2004 Year-over-year analysis

ABMELBY AS: årsregnskap 2004 vs 2003

Slipped into loss

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2004 with 2003 for ABMELBY AS. Revenue 3.49m NOK → 3.58m NOK (+2.5%). Net result +64.2k NOK → -374.5k NOK. Equity 225.5k NOK → -149.0k NOK.

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

Also worth watching: thin equity buffer; cogs moved. All figures are taken from the published annual accounts for ABMELBY AS.

Scorecard

Revenue
3.49m NOK 3.58m NOK
+2.5%
Operating result
+91.1k NOK -504.4k NOK
-653.4%
Net result
+64.2k NOK -374.5k NOK
-683.3%
Equity
225.5k NOK -149.0k NOK
-166.1%
Cash
85.0k NOK 88.9k NOK
+4.6%
Total assets
520.4k NOK 881.9k NOK
+69.4%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 3.49m NOK to 3.58m NOK (+2.5% YoY). Calculated

  • ↑

    Cash rose

    Bank deposits 85.0k NOK → 88.9k NOK (+4.6% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +91.1k NOK → -504.4k NOK (op. margin 2.6% → -14.1%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 64.2k NOK profit to a loss of 374.5k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 225.5k NOK → -149.0k NOK (equity ratio 43.3% → -16.9%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -16.9% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS moved

    COGS / varekostnad 407.6k NOK → 495.3k NOK (+21.5% YoY). Calculated