Org.nr 948 735 377 2011 → 2012 Year-over-year analysis

A T MASKIN AS: årsregnskap 2012 vs 2011

Shrank 25% on revenue, slipped into loss, cash halved-plus

approved 2013-06-14; registry 2013-08-08; journal 2013 613724

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for A T MASKIN AS. Revenue 20.0k NOK → 15.0k NOK (-25.0%). Net result +13.3k NOK → -12.7k NOK. Equity -225.2k NOK → -237.9k NOK.

On the constructive side: operating result improved. Pressures included: revenue fell; fell into a net loss; equity eroded.

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

Scorecard

Revenue
20.0k NOK 15.0k NOK
-25.0%
Operating result
-14.8k NOK -14.1k NOK
+4.8%
Net result
+13.3k NOK -12.7k NOK
-195.4%
Equity
-225.2k NOK -237.9k NOK
-5.6%
Cash
25.5k NOK 5 393 NOK
-78.9%
Total assets
99.5k NOK 89.4k NOK
-10.2%

What improved

  • ↑

    Operating result improved

    Operating result -14.8k NOK → -14.1k NOK (op. margin -74.2% → -94.2%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 20.0k NOK to 15.0k NOK (-25.0% YoY). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 13.3k NOK profit to a loss of 12.7k NOK. Calculated

  • ↓

    Equity eroded

    Book equity -225.2k NOK → -237.9k NOK (equity ratio -226.3% → -266.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 25.5k NOK → 5 393 NOK (-78.9% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -266.1% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation