Org.nr 981 187 326 2006 → 2007 Year-over-year analysis

ACTICON AS: årsregnskap 2007 vs 2006

Grew 71% on revenue, weaker earnings

approved 2008-05-20; registry 2008-05-29

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2007 with 2006 for ACTICON AS. Revenue 112.2k NOK → 191.6k NOK (+70.7%). Net result +194.3k NOK → +120.3k NOK. Equity 372.1k NOK → 492.3k NOK.

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

Also worth watching: cogs moved. All figures are taken from the published annual accounts for ACTICON AS.

Scorecard

Revenue
112.2k NOK 191.6k NOK
+70.7%
Operating result
+270.9k NOK n/m
—
Net result
+194.3k NOK +120.3k NOK
-38.1%
Equity
372.1k NOK 492.3k NOK
+32.3%
Cash
n/m 253.8k NOK
—
Total assets
665.9k NOK 616.4k NOK
-7.4%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 112.2k NOK to 191.6k NOK (+70.7% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 372.1k NOK → 492.3k NOK (equity ratio 55.9% → 79.9%). Calculated

  • ↑

    Payroll decreased

    Salary cost 1.17m NOK → 150.3k NOK (1039% → 78% of revenue). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +194.3k NOK → +120.3k NOK (net margin 173.2% → 62.8%). Calculated

Things to notice

  • ·

    COGS moved

    COGS / varekostnad 414.9k NOK → 519.3k NOK (+25.2% YoY). Calculated