Org.nr 988 782 815 2007 → 2008 Year-over-year analysis

ACAO AS: årsregnskap 2008 vs 2007

Mixed movements in the accounts

approved 2009-02-12; registry 2009-06-22

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2008 with 2007 for ACAO AS. Revenue 2.39m NOK → 2.46m NOK (+3.0%). Equity 317.5k NOK → 98.6k NOK.

On the constructive side: revenue rose; cash rose; current ratio back above 1×. Pressures included: equity eroded.

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

Scorecard

Revenue
2.39m NOK 2.46m NOK
+3.0%
Operating result
+96.6k NOK n/m
—
Net result
+40.4k NOK n/m
—
Equity
317.5k NOK 98.6k NOK
-68.9%
Cash
257.6k NOK 564.0k NOK
+118.9%
Total assets
1.60m NOK 2.01m NOK
+26.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 2.39m NOK to 2.46m NOK (+3.0% YoY). Calculated

  • ↑

    Cash rose

    Bank deposits 257.6k NOK → 564.0k NOK (+118.9% YoY). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.15× → 4.88×. Calculated

  • ↑

    Payroll decreased

    Salary cost 6.16m NOK → 230.9k NOK (258% → 9% of revenue). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 317.5k NOK → 98.6k NOK (equity ratio 19.9% → 4.9%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 4.9% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS moved

    COGS / varekostnad 890.5k NOK → 1.78m NOK (+100.3% YoY). Calculated