Org.nr 911 842 610 2010 → 2011 Year-over-year analysis

A/S Frilin: årsregnskap 2011 vs 2010

Weaker earnings

approved 2012-05-25; registry 2012-09-03; journal 2012 700667

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2011 with 2010 for A/S Frilin. Revenue 50.0k NOK → 50.0k NOK (0.0%). Net result +92.4k NOK → +1 005 NOK. Equity 1.09m NOK → 2.09m NOK.

On the constructive side: operating result improved; equity strengthened. Pressures included: net result weakened; current ratio dropped below 1×.

Also worth watching: book investments changed. All figures are taken from the published annual accounts for A/S Frilin.

Scorecard

Revenue
50.0k NOK 50.0k NOK
0.0%
Operating result
+76.1k NOK +166.6k NOK
+119.0%
Net result
+92.4k NOK +1 005 NOK
-98.9%
Equity
1.09m NOK 2.09m NOK
+92.6%
Total assets
2.18m NOK 3.47m NOK
+59.1%

What improved

  • ↑

    Operating result improved

    Operating result +76.1k NOK → +166.6k NOK (op. margin 152.1% → 333.2%). Calculated

  • ↑

    Equity strengthened

    Book equity 1.09m NOK → 2.09m NOK (equity ratio 49.7% → 60.2%). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +92.4k NOK → +1 005 NOK (net margin 184.9% → 2.0%). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 10.11× → 0.17× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Book investments changed

    Investment / intangible book value 1.15m NOK → 2.18m NOK. Reported fact