Org.nr 959 033 560 2008 → 2009 Year-over-year analysis

ARCTICZYMES TECHNOLOGIES ASA: årsregnskap 2009 vs 2008

Grew 82% on revenue, weaker earnings, cash halved-plus

approved 2010-05-04; registry 2010-07-31; journal 2010 560949

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2009 with 2008 for ARCTICZYMES TECHNOLOGIES ASA. Revenue 45.34m NOK → 82.71m NOK (+82.4%). Net result -33.63m NOK → -97.09m NOK. Equity 189.96m NOK → 95.50m NOK.

On the constructive side: revenue rose; owners injected capital. Pressures included: net result weakened; equity eroded; cash fell.

Also worth watching: sharp cash drawdown; payroll increased; cogs fell. All figures are taken from the published annual accounts for ARCTICZYMES TECHNOLOGIES ASA.

Scorecard

Revenue
45.34m NOK 82.71m NOK
+82.4%
Net result
-33.63m NOK -97.09m NOK
-188.7%
Equity
189.96m NOK 95.50m NOK
-49.7%
Cash
133.52m NOK 45.10m NOK
-66.2%
Total assets
216.49m NOK 125.63m NOK
-42.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 45.34m NOK to 82.71m NOK (+82.4% YoY). Calculated

  • ↑

    Owners injected capital

    Paid-in equity rose 58.72m NOK → 61.40m NOK (+2.68m NOK). Reported fact

What deteriorated

  • ↓

    Net result weakened

    Net result -33.63m NOK → -97.09m NOK (net margin -74.2% → -117.4%). Calculated

  • ↓

    Equity eroded

    Book equity 189.96m NOK → 95.50m NOK (equity ratio 87.7% → 76.0%). Calculated

  • ↓

    Cash fell

    Bank deposits 133.52m NOK → 45.10m NOK (-66.2% YoY). Calculated

Things to notice

  • ·

    Sharp cash drawdown

    Cash fell by more than 60% YoY (133.52m NOK → 45.10m NOK). Check whether funds moved to group receivables, investments, or operating burn. Interpretation

  • ·

    Payroll increased

    Salary cost 29.34m NOK → 32.28m NOK (65% → 39% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 2.37m NOK → 840.0k NOK (-64.6% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 329.0k NOK → 12 NOK. Reported fact