Org.nr 988 636 428 2007 → 2008 Year-over-year analysis

ADJUVANTE AS: årsregnskap 2008 vs 2007

Grew 37% on revenue

approved 2009-06-16; registry 2009-09-17

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2008 with 2007 for ADJUVANTE AS. Revenue 2.40m NOK → 3.30m NOK (+37.5%). Equity 361.0k NOK → 365.3k NOK.

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

Also worth watching: payroll increased; cogs fell; book investments changed. All figures are taken from the published annual accounts for ADJUVANTE AS.

Scorecard

Revenue
2.40m NOK 3.30m NOK
+37.5%
Operating result
+65.4k NOK +22.6k NOK
-65.5%
Net result
+24.7k NOK n/m
—
Equity
361.0k NOK 365.3k NOK
+1.2%
Cash
347.1k NOK n/m
—
Total assets
1.20m NOK 600.8k NOK
-49.8%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 2.40m NOK to 3.30m NOK (+37.5% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 361.0k NOK → 365.3k NOK (equity ratio 30.2% → 60.8%). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +65.4k NOK → +22.6k NOK (op. margin 2.7% → 0.7%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 489.4k NOK → 6.57m NOK (20% → 199% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 861.7k NOK → 664.8k NOK (-22.9% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 139.6k NOK → 50.0k NOK. Reported fact