Org.nr 884 744 342 2003 → 2004 Year-over-year analysis

AKADEMIET VGS ÅLESUND AS: årsregnskap 2004 vs 2003

Shrank 6% on revenue, stronger earnings

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2004 with 2003 for AKADEMIET VGS ÅLESUND AS. Revenue 6.41m NOK → 6.02m NOK (-6.0%). Net result +73.4k NOK → +125.6k NOK. Equity 222.9k NOK → 348.5k NOK.

On the constructive side: net result improved; equity strengthened. Pressures included: revenue fell; cash fell; cogs moved.

Also worth watching: book investments changed. All figures are taken from the published annual accounts for AKADEMIET VGS ÅLESUND AS.

Scorecard

Revenue
6.41m NOK 6.02m NOK
-6.0%
Operating result
+59.4k NOK n/m
—
Net result
+73.4k NOK +125.6k NOK
+71.2%
Equity
222.9k NOK 348.5k NOK
+56.4%
Cash
1.70m NOK 892.2k NOK
-47.5%
Total assets
3.47m NOK 3.29m NOK
-5.2%

What improved

  • ↑

    Net result improved

    Net result +73.4k NOK → +125.6k NOK (net margin 1.1% → 2.1%). Calculated

  • ↑

    Equity strengthened

    Book equity 222.9k NOK → 348.5k NOK (equity ratio 6.4% → 10.6%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 6.41m NOK to 6.02m NOK (-6.0% YoY). Calculated

  • ↓

    Cash fell

    Bank deposits 1.70m NOK → 892.2k NOK (-47.5% YoY). Calculated

  • ↓

    COGS moved

    COGS / varekostnad 1 NOK → 3.40m NOK (+340123100.0% YoY). Calculated

Things to notice

  • ·

    Book investments changed

    Investment / intangible book value 6 030 NOK → 29.2k NOK. Reported fact