Org.nr 934 355 555 2008 → 2009 Year-over-year analysis

A/S Konnerudgt. 12: årsregnskap 2009 vs 2008

Grew 5% on revenue

approved 2010-03-16; registry 2010-07-14; journal 2010 508527

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2009 with 2008 for A/S Konnerudgt. 12. Revenue 457.1k NOK → 481.7k NOK (+5.4%). Equity 955.6k NOK → 51.5k NOK.

On the constructive side: revenue rose; operating result improved; cash rose. Pressures included: equity eroded.

Also worth watching: thin equity buffer. All figures are taken from the published annual accounts for A/S Konnerudgt. 12.

Scorecard

Revenue
457.1k NOK 481.7k NOK
+5.4%
Operating result
+80.0k NOK +93.1k NOK
+16.3%
Net result
+88.1k NOK n/m
—
Equity
955.6k NOK 51.5k NOK
-94.6%
Cash
344.4k NOK 416.8k NOK
+21.0%
Total assets
248.1k NOK 1.30m NOK
+424.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 457.1k NOK to 481.7k NOK (+5.4% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +80.0k NOK → +93.1k NOK (op. margin 17.5% → 19.3%). Calculated

  • ↑

    Cash rose

    Bank deposits 344.4k NOK → 416.8k NOK (+21.0% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 110.4k NOK → 65.3k NOK (24% → 14% of revenue). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 955.6k NOK → 51.5k NOK (equity ratio 385.2% → 4.0%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 4.0% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation