Org.nr 811 673 862 2006 → 2007 Year-over-year analysis

ADELIN AS: årsregnskap 2007 vs 2006

Grew 44% on revenue, weaker earnings

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2007 with 2006 for ADELIN AS. Revenue 11.94m NOK → 17.24m NOK (+44.4%). Net result +748.9k NOK → +210.4k NOK. Equity 541.2k NOK → 3.75m NOK.

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

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

Scorecard

Revenue
11.94m NOK 17.24m NOK
+44.4%
Operating result
-761.2k NOK +4.61m NOK
+706.1%
Net result
+748.9k NOK +210.4k NOK
-71.9%
Equity
541.2k NOK 3.75m NOK
+593.3%
Cash
n/m 1.11m NOK
—
Total assets
14.88m NOK 6.45m NOK
-56.7%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 11.94m NOK to 17.24m NOK (+44.4% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -761.2k NOK → +4.61m NOK (op. margin -6.4% → 26.8%). Calculated

  • ↑

    Equity strengthened

    Book equity 541.2k NOK → 3.75m NOK (equity ratio 3.6% → 58.2%). Calculated

  • ↑

    Payroll decreased

    Salary cost 4.36m NOK → 4.24m NOK (36% → 25% of revenue). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +748.9k NOK → +210.4k NOK (net margin 6.3% → 1.2%). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 6.69m NOK → 6.54m NOK (-2.2% YoY). Calculated