Org.nr 976 842 790 2003 → 2004 Year-over-year analysis

ABRAKADABRA COMMUNICATION AS: årsregnskap 2004 vs 2003

Shrank 16% on revenue, returned to profit

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2004 with 2003 for ABRAKADABRA COMMUNICATION AS. Revenue 677.0k NOK → 567.0k NOK (-16.2%). Net result -23.0k NOK → +171.0k NOK. Equity 88.4k NOK → 1.26m NOK.

On the constructive side: operating result improved; turned profitable; equity strengthened. Pressures included: revenue fell; payroll up without matching revenue.

Mixed year — gains and pressures both show up.

Scorecard

Revenue
677.0k NOK 567.0k NOK
-16.2%
Operating result
-22.8k NOK +257.7k NOK
+1231.4%
Net result
-23.0k NOK +171.0k NOK
+844.2%
Equity
88.4k NOK 1.26m NOK
+1324.0%
Total assets
297.8k NOK 406.5k NOK
+36.5%

What improved

  • ↑

    Operating result improved

    Operating result -22.8k NOK → +257.7k NOK (op. margin -3.4% → 45.4%). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 23.0k NOK to a profit of 171.0k NOK. Calculated

  • ↑

    Equity strengthened

    Book equity 88.4k NOK → 1.26m NOK (equity ratio 29.7% → 309.8%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 677.0k NOK to 567.0k NOK (-16.2% YoY). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost -365.1k NOK → 5 NOK (-54% → 0% of revenue). Calculated