Org.nr 947 504 614 2005 → 2006 Year-over-year analysis

AKB LIGHTING AS: årsregnskap 2006 vs 2005

Shrank 17% on revenue, weaker earnings

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2006 with 2005 for AKB LIGHTING AS. Revenue 21.48m NOK → 17.80m NOK (-17.1%). Net result +802.0k NOK → +540.2k NOK. Equity 2.00m NOK → 2.50m NOK.

On the constructive side: operating result improved; equity strengthened. Pressures included: revenue fell; net result weakened; payroll up without matching revenue.

Also worth watching: cogs fell; book investments changed. All figures are taken from the published annual accounts for AKB LIGHTING AS.

Scorecard

Revenue
21.48m NOK 17.80m NOK
-17.1%
Operating result
+474.1k NOK +628.0k NOK
+32.5%
Net result
+802.0k NOK +540.2k NOK
-32.7%
Equity
2.00m NOK 2.50m NOK
+25.0%
Total assets
483.1k NOK 8.67m NOK
+1694.3%

What improved

  • ↑

    Operating result improved

    Operating result +474.1k NOK → +628.0k NOK (op. margin 2.2% → 3.5%). Calculated

  • ↑

    Equity strengthened

    Book equity 2.00m NOK → 2.50m NOK (equity ratio 414.8% → 28.9%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 21.48m NOK to 17.80m NOK (-17.1% YoY). Calculated

  • ↓

    Net result weakened

    Net result +802.0k NOK → +540.2k NOK (net margin 3.7% → 3.0%). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 3 NOK → 4.24m NOK (0% → 24% of revenue). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 12.43m NOK → 10.45m NOK (-15.9% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 113.0k NOK → 123 NOK. Reported fact