Org.nr 884 251 052 2010 → 2011 Year-over-year analysis

5 X H MOTE NATIONAL AS: årsregnskap 2011 vs 2010

Mixed movements in the accounts

approved 2012-06-30; registry 2012-07-09; journal 2012 509588

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2011 with 2010 for 5 X H MOTE NATIONAL AS. Revenue 600 NOK → 600 NOK (0.0%). Equity 954.0k NOK → 352.9k NOK.

On the constructive side: cash rose. Pressures included: equity eroded; current ratio dropped below 1×.

Also worth watching: book investments changed. All figures are taken from the published annual accounts for 5 X H MOTE NATIONAL AS.

Scorecard

Revenue
600 NOK 600 NOK
0.0%
Operating result
+583.9k NOK n/m
—
Net result
+449.9k NOK n/m
—
Equity
954.0k NOK 352.9k NOK
-63.0%
Cash
104.7k NOK 140.6k NOK
+34.3%
Total assets
599.8k NOK 931.5k NOK
+55.3%

What improved

  • ↑

    Cash rose

    Bank deposits 104.7k NOK → 140.6k NOK (+34.3% YoY). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 954.0k NOK → 352.9k NOK (equity ratio 159.1% → 37.9%). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 1.12× → 0.27× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Book investments changed

    Investment / intangible book value 879.4k NOK → 774.7k NOK. Reported fact