Org.nr 979 751 710 2003 → 2004 Year-over-year analysis

AE EIENDOM AS: årsregnskap 2004 vs 2003

Grew 15% on revenue, stronger earnings

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2004 with 2003 for AE EIENDOM AS. Revenue 2.37m NOK → 2.73m NOK (+15.1%). Net result +136.7k NOK → +279.6k NOK. Equity 197.3k NOK → 320.9k NOK.

On the constructive side: revenue rose; operating result improved; net result improved.

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

Scorecard

Revenue
2.37m NOK 2.73m NOK
+15.1%
Operating result
+228.8k NOK +374.9k NOK
+63.9%
Net result
+136.7k NOK +279.6k NOK
+104.5%
Equity
197.3k NOK 320.9k NOK
+62.6%
Cash
3 092 NOK n/m
—
Total assets
1.68m NOK 3.20m NOK
+90.4%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 2.37m NOK to 2.73m NOK (+15.1% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +228.8k NOK → +374.9k NOK (op. margin 9.6% → 13.7%). Calculated

  • ↑

    Net result improved

    Net result +136.7k NOK → +279.6k NOK (net margin 5.8% → 10.2%). Calculated

  • ↑

    Equity strengthened

    Book equity 197.3k NOK → 320.9k NOK (equity ratio 11.7% → 10.0%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 675.8k NOK → 2.81m NOK (28% → 103% of revenue). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 4 167 NOK → 60.0k NOK. Reported fact