Org.nr 916 177 860 2011 → 2012 Year-over-year analysis

A STAKE AS: årsregnskap 2012 vs 2011

Shrank 26% on revenue, cash halved-plus

approved 2013-08-29; registry 2013-09-07; journal 2013 761407

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for A STAKE AS. Revenue 4.78m NOK → 3.52m NOK (-26.4%). Equity -1.86m NOK → -2.92m NOK.

Pressures included: revenue fell; equity eroded; cash fell.

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

Scorecard

Revenue
4.78m NOK 3.52m NOK
-26.4%
Equity
-1.86m NOK -2.92m NOK
-57.5%
Cash
23.8k NOK 1 037 NOK
-95.6%
Total assets
785.7k NOK 204.6k NOK
-74.0%

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 4.78m NOK to 3.52m NOK (-26.4% YoY). Calculated

  • ↓

    Equity eroded

    Book equity -1.86m NOK → -2.92m NOK (equity ratio -236.2% → -1428.8%). Calculated

  • ↓

    Cash fell

    Bank deposits 23.8k NOK → 1 037 NOK (-95.6% YoY). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 2.79× → 0.15× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -1428.8% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation