Org.nr 887 726 612 2010 → 2011 Year-over-year analysis

A TIL Å REGNSKAP AS: årsregnskap 2011 vs 2010

Grew 16% on revenue

approved 2012-01-19; registry 2012-08-22; journal 2012 631748

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2011 with 2010 for A TIL Å REGNSKAP AS. Revenue 5.50m NOK → 6.37m NOK (+15.8%). Equity 349.2k NOK → 388.4k NOK.

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

Also worth watching: payroll increased. All figures are taken from the published annual accounts for A TIL Å REGNSKAP AS.

Scorecard

Revenue
5.50m NOK 6.37m NOK
+15.8%
Operating result
+515.1k NOK +776.2k NOK
+50.7%
Equity
349.2k NOK 388.4k NOK
+11.2%
Cash
n/m 249.7k NOK
—
Total assets
3.47m NOK 3.88m NOK
+11.8%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 5.50m NOK to 6.37m NOK (+15.8% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +515.1k NOK → +776.2k NOK (op. margin 9.4% → 12.2%). Calculated

  • ↑

    Equity strengthened

    Book equity 349.2k NOK → 388.4k NOK (equity ratio 10.1% → 10.0%). Calculated

What deteriorated

  • ↓

    Current ratio dropped below 1×

    Current ratio 36.67× → 0.18× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 3.88m NOK → 4.13m NOK (70% → 65% of revenue). Calculated