Org.nr 948 474 689 2009 → 2010 Year-over-year analysis

AKERSHUS OG ØSTFOLD VIRKESTRANSPORT AS: årsregnskap 2010 vs 2009

Grew 19% on revenue, weaker earnings

approved 2011-04-29; registry 2011-06-30; journal 2011 457035

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2010 with 2009 for AKERSHUS OG ØSTFOLD VIRKESTRANSPORT AS. Revenue 75.08m NOK → 89.68m NOK (+19.4%). Net result +24.1k NOK → +4 183 NOK. Equity 2.22m NOK → 2.22m NOK.

On the constructive side: revenue rose; equity strengthened; payroll decreased. Pressures included: operating result weakened; net result weakened.

Also worth watching: cogs moved; book investments changed. All figures are taken from the published annual accounts for AKERSHUS OG ØSTFOLD VIRKESTRANSPORT AS.

Scorecard

Revenue
75.08m NOK 89.68m NOK
+19.4%
Operating result
-40.1k NOK -66.3k NOK
-65.4%
Net result
+24.1k NOK +4 183 NOK
-82.7%
Equity
2.22m NOK 2.22m NOK
+0.2%
Total assets
7.73m NOK 8.76m NOK
+13.3%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 75.08m NOK to 89.68m NOK (+19.4% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 2.22m NOK → 2.22m NOK (equity ratio 28.7% → 25.4%). Calculated

  • ↑

    Payroll decreased

    Salary cost 4.44m NOK → 1.46m NOK (6% → 2% of revenue). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result -40.1k NOK → -66.3k NOK (op. margin -0.1% → -0.1%). Calculated

  • ↓

    Net result weakened

    Net result +24.1k NOK → +4 183 NOK (net margin 0.0% → 0.0%). Calculated

Things to notice

  • ·

    COGS moved

    COGS / varekostnad 73.02m NOK → 87.60m NOK (+20.0% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 18.6k NOK → 153.4k NOK. Reported fact