Org.nr 929 165 446 2011 → 2012 Year-over-year analysis

A ENG AS: årsregnskap 2012 vs 2011

Cash halved-plus

approved 2013-01-24; registry 2013-09-02; journal 2013 730745

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for A ENG AS. Revenue 1.63m NOK → 1.65m NOK (+1.6%). Equity 1.51m NOK → 6.93m NOK.

On the constructive side: revenue rose; equity strengthened; payroll decreased. Pressures included: operating result weakened; cash fell.

Mixed year — gains and pressures both show up.

Scorecard

Revenue
1.63m NOK 1.65m NOK
+1.6%
Operating result
+211.9k NOK +124.4k NOK
-41.3%
Net result
+100.0k NOK n/m
—
Equity
1.51m NOK 6.93m NOK
+358.1%
Cash
96.4k NOK 25.6k NOK
-73.5%
Total assets
2.80m NOK 2.46m NOK
-12.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.63m NOK to 1.65m NOK (+1.6% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 1.51m NOK → 6.93m NOK (equity ratio 53.9% → 281.4%). Calculated

  • ↑

    Payroll decreased

    Salary cost 701.7k NOK → 663.4k NOK (43% → 40% of revenue). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +211.9k NOK → +124.4k NOK (op. margin 13.0% → 7.5%). Calculated

  • ↓

    Cash fell

    Bank deposits 96.4k NOK → 25.6k NOK (-73.5% YoY). Calculated