Org.nr 938 683 913 2009 → 2010 Year-over-year analysis

ADB-SENTERET AS: årsregnskap 2010 vs 2009

Stronger earnings

approved 2011-04-08; registry 2011-09-03; journal 2011 689896

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2010 with 2009 for ADB-SENTERET AS. Revenue 5.60m NOK → 5.86m NOK (+4.5%). Net result 0 NOK → +170.0k NOK. Equity 1.49m NOK → 1.47m NOK.

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

Also worth watching: payroll increased; cogs fell. All figures are taken from the published annual accounts for ADB-SENTERET AS.

Scorecard

Revenue
5.60m NOK 5.86m NOK
+4.5%
Operating result
+493.2k NOK +215.3k NOK
-56.3%
Net result
0 NOK +170.0k NOK
—
Equity
1.49m NOK 1.47m NOK
-1.5%
Cash
295.9k NOK 809.1k NOK
+173.4%
Total assets
3.50m NOK 3.38m NOK
-3.4%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 5.60m NOK to 5.86m NOK (+4.5% YoY). Calculated

  • ↑

    Net result improved

    Net result 0 NOK → +170.0k NOK (net margin 0.0% → 2.9%). Calculated

  • ↑

    Cash rose

    Bank deposits 295.9k NOK → 809.1k NOK (+173.4% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +493.2k NOK → +215.3k NOK (op. margin 8.8% → 3.7%). Calculated

  • ↓

    Equity eroded

    Book equity 1.49m NOK → 1.47m NOK (equity ratio 42.7% → 43.5%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 3.95m NOK → 4.12m NOK (70% → 70% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 30.7k NOK → 16.2k NOK (-47.2% YoY). Calculated