Org.nr 992 358 750 2008 → 2009 Year-over-year analysis

A3T INVEST AS: årsregnskap 2009 vs 2008

Grew 58677% on revenue, weaker earnings

approved 2010-03-25; registry 2010-05-27

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2009 with 2008 for A3T INVEST AS. Revenue 1 259 NOK → 740.0k NOK (+58676.8%). Net result +707.7k NOK → +226.1k NOK. Equity 807.7k NOK → 33.9k NOK.

On the constructive side: revenue rose; cash rose. Pressures included: net result weakened; equity eroded.

Also worth watching: thin equity buffer; payroll increased; book investments changed. All figures are taken from the published annual accounts for A3T INVEST AS.

Scorecard

Revenue
1 259 NOK 740.0k NOK
+58676.8%
Operating result
n/m +339.2k NOK
—
Net result
+707.7k NOK +226.1k NOK
-68.0%
Equity
807.7k NOK 33.9k NOK
-95.8%
Cash
11.7k NOK 38.2k NOK
+225.8%
Total assets
1 324 NOK 1.41m NOK
+106064.7%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1 259 NOK to 740.0k NOK (+58676.8% YoY). Calculated

  • ↑

    Cash rose

    Bank deposits 11.7k NOK → 38.2k NOK (+225.8% YoY). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +707.7k NOK → +226.1k NOK (net margin 56212.8% → 30.6%). Calculated

  • ↓

    Equity eroded

    Book equity 807.7k NOK → 33.9k NOK (equity ratio 61006.0% → 2.4%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 2.4% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 2 191 NOK → 134.9k NOK (174% → 18% of revenue). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 1 011 NOK → 7 NOK. Reported fact