Org.nr 980 430 596 2006 → 2007 Year-over-year analysis

ACHILLES INFORMATION AS: årsregnskap 2007 vs 2006

Grew 53% on revenue, weaker earnings

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2007 with 2006 for ACHILLES INFORMATION AS. Revenue 16.48m NOK → 25.20m NOK (+52.9%). Net result +4.93m NOK → +1.45m NOK. Equity 13.82m NOK → 8.26m NOK.

On the constructive side: revenue rose; operating result improved; payroll decreased. Pressures included: net result weakened; equity eroded.

Also worth watching: cogs moved; book investments changed. All figures are taken from the published annual accounts for ACHILLES INFORMATION AS.

Scorecard

Revenue
16.48m NOK 25.20m NOK
+52.9%
Operating result
+1.91m NOK +1.93m NOK
+1.3%
Net result
+4.93m NOK +1.45m NOK
-70.7%
Equity
13.82m NOK 8.26m NOK
-40.2%
Cash
n/m 4.37m NOK
—
Total assets
24.97m NOK 25.99m NOK
+4.1%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 16.48m NOK to 25.20m NOK (+52.9% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +1.91m NOK → +1.93m NOK (op. margin 11.6% → 7.7%). Calculated

  • ↑

    Payroll decreased

    Salary cost -4.47m NOK → -7.12m NOK (-27% → -28% of revenue). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +4.93m NOK → +1.45m NOK (net margin 29.9% → 5.7%). Calculated

  • ↓

    Equity eroded

    Book equity 13.82m NOK → 8.26m NOK (equity ratio 55.3% → 31.8%). Calculated

Things to notice

  • ·

    COGS moved

    COGS / varekostnad -2.16m NOK → 1.83m NOK (+185.0% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 3.05m NOK → 2.53m NOK. Reported fact