Org.nr 991 977 430 2011 → 2012 Year-over-year analysis

A2G EIENDOMSDRIFT OG LOGISTIKK AS: årsregnskap 2012 vs 2011

Grew 59% on revenue, slipped into loss

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for A2G EIENDOMSDRIFT OG LOGISTIKK AS. Revenue 21.47m NOK → 34.04m NOK (+58.5%). Net result +2.02m NOK → -1.64m NOK. Equity 1.32m NOK → 732.8k NOK.

On the constructive side: revenue rose. Pressures included: fell into a net loss; equity eroded; cash fell.

Also worth watching: thin equity buffer; paid-in equity reduced. All figures are taken from the published annual accounts for A2G EIENDOMSDRIFT OG LOGISTIKK AS.

Scorecard

Revenue
21.47m NOK 34.04m NOK
+58.5%
Operating result
+2.01m NOK n/m
—
Net result
+2.02m NOK -1.64m NOK
-181.3%
Equity
1.32m NOK 732.8k NOK
-44.6%
Cash
4.32m NOK 3.91m NOK
-9.6%
Total assets
6.61m NOK 8.65m NOK
+30.8%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 21.47m NOK to 34.04m NOK (+58.5% YoY). Calculated

What deteriorated

  • ↓

    Fell into a net loss

    Net result flipped from 2.02m NOK profit to a loss of 1.64m NOK. Calculated

  • ↓

    Equity eroded

    Book equity 1.32m NOK → 732.8k NOK (equity ratio 20.0% → 8.5%). Calculated

  • ↓

    Cash fell

    Bank deposits 4.32m NOK → 3.91m NOK (-9.6% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 8.5% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Paid-in equity reduced

    Paid-in equity fell 1.31m NOK → 1.30m NOK — check capital reduction, conversion, or reclassification. Interpretation