Org.nr 979 994 877 2006 → 2007 Year-over-year analysis

ADDENDA CONSULT AS: årsregnskap 2007 vs 2006

Stronger earnings

approved 2008-05-26; registry 2008-06-03

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2007 with 2006 for ADDENDA CONSULT AS. Revenue 2.55m NOK → 2.60m NOK (+1.8%). Net result +300.8k NOK → +434.8k NOK. Equity 406.6k NOK → 241.4k NOK.

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

Also worth watching: cogs fell. All figures are taken from the published annual accounts for ADDENDA CONSULT AS.

Scorecard

Revenue
2.55m NOK 2.60m NOK
+1.8%
Operating result
+430.3k NOK +603.4k NOK
+40.2%
Net result
+300.8k NOK +434.8k NOK
+44.5%
Equity
406.6k NOK 241.4k NOK
-40.6%
Cash
n/m 784.8k NOK
—
Total assets
958.7k NOK 1.73m NOK
+80.4%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 2.55m NOK to 2.60m NOK (+1.8% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +430.3k NOK → +603.4k NOK (op. margin 16.9% → 23.2%). Calculated

  • ↑

    Net result improved

    Net result +300.8k NOK → +434.8k NOK (net margin 11.8% → 16.7%). Calculated

  • ↑

    Payroll decreased

    Salary cost 1.82m NOK → 1.77m NOK (71% → 68% of revenue). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 406.6k NOK → 241.4k NOK (equity ratio 42.4% → 14.0%). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 24.6k NOK → 1 508 NOK (-93.9% YoY). Calculated