Org.nr 961 987 318 2011 → 2012 Year-over-year analysis

A & R EIENDOM SKJERVØY AS: årsregnskap 2012 vs 2011

Stronger earnings, cash halved-plus

approved 2013-07-17; registry 2013-07-23; journal 2013 580567

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for A & R EIENDOM SKJERVØY AS. Revenue 2.69m NOK → 2.59m NOK (-3.7%). Net result +31 NOK → +52.7k NOK. Equity 4.80m NOK → 4.85m NOK.

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

Mixed year — gains and pressures both show up.

Scorecard

Revenue
2.69m NOK 2.59m NOK
-3.7%
Operating result
+752.7k NOK +700 NOK
-99.9%
Net result
+31 NOK +52.7k NOK
+170038.7%
Equity
4.80m NOK 4.85m NOK
+1.1%
Cash
251.1k NOK 16.7k NOK
-93.3%
Total assets
19.15m NOK 18.61m NOK
-2.8%

What improved

  • ↑

    Net result improved

    Net result +31 NOK → +52.7k NOK (net margin 0.0% → 2.0%). Calculated

  • ↑

    Equity strengthened

    Book equity 4.80m NOK → 4.85m NOK (equity ratio 25.0% → 26.1%). Calculated

  • ↑

    Payroll decreased

    Salary cost 578.6k NOK → 553.2k NOK (21% → 21% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 2.69m NOK to 2.59m NOK (-3.7% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +752.7k NOK → +700 NOK (op. margin 27.9% → 0.0%). Calculated

  • ↓

    Cash fell

    Bank deposits 251.1k NOK → 16.7k NOK (-93.3% YoY). Calculated