Org.nr 952 940 406 2009 → 2010 Year-over-year analysis

A-MEDIA AS: årsregnskap 2010 vs 2009

Shrank 15% on revenue

approved 2011-07-07; registry 2011-08-11; journal 2011 574759

Summary

What changed

Comparing Årsregnskap 2010 with 2009 for A-MEDIA AS. Revenue 5.36m NOK → 4.54m NOK (-15.4%). Equity 103.1k NOK → 13.3k NOK.

Pressures included: revenue fell; equity eroded; current ratio dropped below 1×.

Also worth watching: thin equity buffer. All figures are taken from the published annual accounts for A-MEDIA AS.

At a glance

Revenue

5.36m NOK 4.54m NOK

-15.4%

Operating result

n/m -853.2k NOK

—

Net result

+478.8k NOK n/m

—

Equity

103.1k NOK 13.3k NOK

-87.1%

Total assets

2.68m NOK 2.54m NOK

-5.2%

↓
Revenue fell

Operating income / revenue moved from 5.36m NOK to 4.54m NOK (-15.4% YoY). Calculated
↓
Equity eroded

Book equity 103.1k NOK → 13.3k NOK (equity ratio 3.8% → 0.5%). Calculated
↓
Current ratio dropped below 1×

Current ratio 5.65× → 0.36× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated
↓
COGS moved

COGS / varekostnad 166.6k NOK → 172.5k NOK (+3.5% YoY). Calculated

·
Thin equity buffer

Equity ratio is 0.5% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation