Org.nr 987 209 704 2009 → 2010 Year-over-year analysis

AJOUR REGNSKAP MANDAL AS: årsregnskap 2010 vs 2009

Grew 16% on revenue, stronger earnings

approved 2011-06-21; registry 2011-07-19; journal 2011 522303

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2010 with 2009 for AJOUR REGNSKAP MANDAL AS. Revenue 2.56m NOK → 2.98m NOK (+16.4%). Net result +142.5k NOK → +192.5k NOK. Equity 326.1k NOK → 438.5k NOK.

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

Also worth watching: payroll increased. All figures are taken from the published annual accounts for AJOUR REGNSKAP MANDAL AS.

Scorecard

Revenue
2.56m NOK 2.98m NOK
+16.4%
Operating result
+226.0k NOK +285.2k NOK
+26.2%
Net result
+142.5k NOK +192.5k NOK
+35.0%
Equity
326.1k NOK 438.5k NOK
+34.5%
Cash
237.9k NOK 214.5k NOK
-9.8%
Total assets
1 118 NOK 1.53m NOK
+136699.5%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 2.56m NOK to 2.98m NOK (+16.4% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +226.0k NOK → +285.2k NOK (op. margin 8.8% → 9.6%). Calculated

  • ↑

    Net result improved

    Net result +142.5k NOK → +192.5k NOK (net margin 5.6% → 6.5%). Calculated

  • ↑

    Equity strengthened

    Book equity 326.1k NOK → 438.5k NOK (equity ratio 29164.8% → 28.7%). Calculated

What deteriorated

  • ↓

    Cash fell

    Bank deposits 237.9k NOK → 214.5k NOK (-9.8% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 1.51m NOK → 1.79m NOK (59% → 60% of revenue). Calculated