5B.NO AS: årsregnskap 2012 vs 2011
Grew 333% on revenue
approved 2013-05-22; registry 2013-05-29; journal 2013 416214
Summary
What changed
Comparing Årsregnskap 2012 with 2011 for 5B.NO AS. Revenue 108.6k NOK → 470.3k NOK (+332.9%). Equity 8.14m NOK → 10 NOK.
On the constructive side: revenue rose; cash rose. Pressures included: equity eroded; current ratio dropped below 1×.
Also worth watching: thin equity buffer; paid-in equity reduced; payroll increased. All figures are taken from the published annual accounts for 5B.NO AS.
At a glance
Scorecard
What improved
-
↑
Revenue rose
Operating income / revenue moved from 108.6k NOK to 470.3k NOK (+332.9% YoY). Calculated
-
↑
Cash rose
Bank deposits 98.5k NOK → 400.4k NOK (+306.7% YoY). Calculated
What deteriorated
-
↓
Equity eroded
Book equity 8.14m NOK → 10 NOK (equity ratio 2361.4% → 0.0%). Calculated
-
↓
Current ratio dropped below 1×
Current ratio 1.14× → 0.95× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated
Things to notice
-
·
Thin equity buffer
Equity ratio is 0.0% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation
-
·
Paid-in equity reduced
Paid-in equity fell 100.0k NOK → 30.0k NOK — check capital reduction, conversion, or reclassification. Interpretation
-
·
Payroll increased
Salary cost 2 011 NOK → 11.8k NOK (2% → 2% of revenue). Calculated