Org.nr 990 367 965 2009 → 2010 Year-over-year analysis

2T RÅD AS: årsregnskap 2010 vs 2009

Grew 66% on revenue

approved 2011-06-23; registry 2011-06-28; journal 2011 446611

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2010 with 2009 for 2T RÅD AS. Revenue 485.0k NOK → 803.1k NOK (+65.6%). Equity 846.1k NOK → 62.9k NOK.

On the constructive side: revenue rose; operating result improved. Pressures included: equity eroded.

Also worth watching: thin equity buffer; payroll increased; book investments changed. All figures are taken from the published annual accounts for 2T RÅD AS.

Scorecard

Revenue
485.0k NOK 803.1k NOK
+65.6%
Operating result
+151.1k NOK +340.0k NOK
+125.0%
Net result
n/m +216.9k NOK
—
Equity
846.1k NOK 62.9k NOK
-92.6%
Total assets
1.49m NOK 1.35m NOK
-9.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 485.0k NOK to 803.1k NOK (+65.6% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +151.1k NOK → +340.0k NOK (op. margin 31.2% → 42.3%). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 846.1k NOK → 62.9k NOK (equity ratio 56.6% → 4.7%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 4.7% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 2 009 NOK → 1.20m NOK (0% → 149% of revenue). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 26.1k NOK → 5 300 NOK. Reported fact