Org.nr 989 348 809 2011 → 2012 Year-over-year analysis

2 SAKSER AS: årsregnskap 2012 vs 2011

Grew 10% on revenue, returned to profit, cash halved-plus

approved 2013-04-22; registry 2013-05-13; journal 2013 383736

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for 2 SAKSER AS. Revenue 1.17m NOK → 1.28m NOK (+10.0%). Net result -58.8k NOK → +12.6k NOK. Equity 5 695 NOK → 18.3k NOK.

On the constructive side: revenue rose; turned profitable; equity strengthened. Pressures included: cash fell.

Also worth watching: cogs fell. All figures are taken from the published annual accounts for 2 SAKSER AS.

Scorecard

Revenue
1.17m NOK 1.28m NOK
+10.0%
Net result
-58.8k NOK +12.6k NOK
+121.4%
Equity
5 695 NOK 18.3k NOK
+220.5%
Cash
137.9k NOK 55.1k NOK
-60.1%
Total assets
352.2k NOK 314.5k NOK
-10.7%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.17m NOK to 1.28m NOK (+10.0% YoY). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 58.8k NOK to a profit of 12.6k NOK. Calculated

  • ↑

    Equity strengthened

    Book equity 5 695 NOK → 18.3k NOK (equity ratio 1.6% → 5.8%). Calculated

  • ↑

    Payroll decreased

    Salary cost 755.9k NOK → 1 NOK (65% → 0% of revenue). Calculated

What deteriorated

  • ↓

    Cash fell

    Bank deposits 137.9k NOK → 55.1k NOK (-60.1% YoY). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 186.7k NOK → 127.8k NOK (-31.6% YoY). Calculated