Org.nr 993 267 392 2011 → 2012 Year-over-year analysis

3W CONSULT AS: årsregnskap 2012 vs 2011

Shrank 69% on revenue, slipped into loss

approved 2013-06-28; registry 2013-09-03; journal 2013 738341

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for 3W CONSULT AS. Revenue 27.0k NOK → 8 320 NOK (-69.2%). Net result +334.6k NOK → -106.8k NOK. Equity 341.9k NOK → 235.1k NOK.

On the constructive side: operating result improved; cash rose. Pressures included: revenue fell; fell into a net loss; equity eroded.

Also worth watching: cogs fell. All figures are taken from the published annual accounts for 3W CONSULT AS.

Scorecard

Revenue
27.0k NOK 8 320 NOK
-69.2%
Operating result
-440.3k NOK -106.8k NOK
+75.7%
Net result
+334.6k NOK -106.8k NOK
-131.9%
Equity
341.9k NOK 235.1k NOK
-31.2%
Cash
9 355 NOK 30.0k NOK
+220.3%
Total assets
428.9k NOK 308.4k NOK
-28.1%

What improved

  • ↑

    Operating result improved

    Operating result -440.3k NOK → -106.8k NOK (op. margin -1630.8% → -1283.6%). Calculated

  • ↑

    Cash rose

    Bank deposits 9 355 NOK → 30.0k NOK (+220.3% YoY). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 27.0k NOK to 8 320 NOK (-69.2% YoY). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 334.6k NOK profit to a loss of 106.8k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 341.9k NOK → 235.1k NOK (equity ratio 79.7% → 76.2%). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 25.5k NOK → 8 760 NOK (-65.7% YoY). Calculated