Org.nr 987 727 152 2011 → 2012 Year-over-year analysis

4-INVENTORS AS: årsregnskap 2012 vs 2011

Shrank 48% on revenue, stronger earnings

approved 2013-05-23; registry 2013-06-08; journal 2013 439589

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for 4-INVENTORS AS. Revenue 296.8k NOK → 155.2k NOK (-47.7%). Net result -41.2k NOK → -22.7k NOK. Equity -303.2k NOK → -325.8k NOK.

On the constructive side: net result improved. Pressures included: revenue fell; equity eroded; cash fell.

Also worth watching: thin equity buffer; cogs fell. All figures are taken from the published annual accounts for 4-INVENTORS AS.

Scorecard

Revenue
296.8k NOK 155.2k NOK
-47.7%
Net result
-41.2k NOK -22.7k NOK
+45.0%
Equity
-303.2k NOK -325.8k NOK
-7.5%
Cash
80.3k NOK 56.3k NOK
-29.9%
Total assets
139.8k NOK 80.3k NOK
-42.6%

What improved

  • ↑

    Net result improved

    Net result -41.2k NOK → -22.7k NOK (net margin -13.9% → -14.6%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 296.8k NOK to 155.2k NOK (-47.7% YoY). Calculated

  • ↓

    Equity eroded

    Book equity -303.2k NOK → -325.8k NOK (equity ratio -216.8% → -405.7%). Calculated

  • ↓

    Cash fell

    Bank deposits 80.3k NOK → 56.3k NOK (-29.9% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -405.7% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 240.4k NOK → 32.8k NOK (-86.4% YoY). Calculated