Org.nr 977 107 326 2007 → 2008 Year-over-year analysis

ADVOKATFIRMA ARE JOHNSEN AS: årsregnskap 2008 vs 2007

Grew 1249% on revenue, weaker earnings

approved 2009-04-30; registry 2009-05-06

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2008 with 2007 for ADVOKATFIRMA ARE JOHNSEN AS. Revenue 131.4k NOK → 1.77m NOK (+1248.7%). Net result +850.8k NOK → +193.7k NOK. Equity 984.8k NOK → -791.1k NOK.

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

Also worth watching: thin equity buffer; payroll increased. All figures are taken from the published annual accounts for ADVOKATFIRMA ARE JOHNSEN AS.

Scorecard

Revenue
131.4k NOK 1.77m NOK
+1248.7%
Operating result
+199.7k NOK +273.1k NOK
+36.8%
Net result
+850.8k NOK +193.7k NOK
-77.2%
Equity
984.8k NOK -791.1k NOK
-180.3%
Cash
14.6k NOK 81.4k NOK
+455.8%
Total assets
784.7k NOK 39.7k NOK
-94.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 131.4k NOK to 1.77m NOK (+1248.7% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +199.7k NOK → +273.1k NOK (op. margin 151.9% → 15.4%). Calculated

  • ↑

    Cash rose

    Bank deposits 14.6k NOK → 81.4k NOK (+455.8% YoY). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +850.8k NOK → +193.7k NOK (net margin 647.2% → 10.9%). Calculated

  • ↓

    Equity eroded

    Book equity 984.8k NOK → -791.1k NOK (equity ratio 125.5% → -1994.7%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -1994.7% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 637.7k NOK → 695.0k NOK (485% → 39% of revenue). Calculated