Org.nr 970 963 286 2004 → 2005 Year-over-year analysis

ADVOKATFIRMAET DENNIS R BRORSTRØM AS: årsregnskap 2005 vs 2004

Stronger earnings

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2005 with 2004 for ADVOKATFIRMAET DENNIS R BRORSTRØM AS. Revenue 1.76m NOK → 1.68m NOK (-4.7%). Net result +208.7k NOK → +294.4k NOK. Equity 600.5k NOK → 306.0k NOK.

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

Also worth watching: thin equity buffer; book investments changed. All figures are taken from the published annual accounts for ADVOKATFIRMAET DENNIS R BRORSTRØM AS.

Scorecard

Revenue
1.76m NOK 1.68m NOK
-4.7%
Operating result
+1 134 NOK +41.2k NOK
+3531.7%
Net result
+208.7k NOK +294.4k NOK
+41.1%
Equity
600.5k NOK 306.0k NOK
-49.0%
Cash
1.59m NOK 9.25m NOK
+482.0%
Total assets
6.29m NOK 5.60m NOK
-11.0%

What improved

  • ↑

    Operating result improved

    Operating result +1 134 NOK → +41.2k NOK (op. margin 0.1% → 2.5%). Calculated

  • ↑

    Net result improved

    Net result +208.7k NOK → +294.4k NOK (net margin 11.9% → 17.6%). Calculated

  • ↑

    Cash rose

    Bank deposits 1.59m NOK → 9.25m NOK (+482.0% YoY). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 1.76m NOK to 1.68m NOK (-4.7% YoY). Calculated

  • ↓

    Equity eroded

    Book equity 600.5k NOK → 306.0k NOK (equity ratio 9.5% → 5.5%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 5.5% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 215.0k NOK → 1 215 NOK. Reported fact