Org.nr 982 520 134 2002 → 2003 Year-over-year analysis

ADD VALUE AS: årsregnskap 2003 vs 2002

Weaker earnings

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2003 with 2002 for ADD VALUE AS. Net result +335.0k NOK → +116.0k NOK. Equity 6.44m NOK → 3.12m NOK.

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

Also worth watching: paid-in equity reduced; book investments changed. All figures are taken from the published annual accounts for ADD VALUE AS.

Scorecard

Revenue
n/m 445.1k NOK
—
Operating result
n/m +126.5k NOK
—
Net result
+335.0k NOK +116.0k NOK
-65.4%
Equity
6.44m NOK 3.12m NOK
-51.6%
Cash
17.2k NOK 171.6k NOK
+896.0%
Total assets
6.55m NOK 4.45m NOK
-32.0%

What improved

  • ↑

    Cash rose

    Bank deposits 17.2k NOK → 171.6k NOK (+896.0% YoY). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +335.0k NOK → +116.0k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 6.44m NOK → 3.12m NOK (equity ratio 98.3% → 70.0%). Calculated

Things to notice

  • ·

    Paid-in equity reduced

    Paid-in equity fell 6.44m NOK → 3.12m NOK — check capital reduction, conversion, or reclassification. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 3 594 NOK → 3.59m NOK. Reported fact