Org.nr 893 400 222 2012 → 2013 Year-over-year analysis

A9 PALEKAIA AS: årsregnskap 2013 vs 2012

Fresh owner capital

approved 2014-03-05; registry 2014-06-12; journal 2014 450886

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2013 with 2012 for A9 PALEKAIA AS. Equity 6.55m NOK → 6.14m NOK.

On the constructive side: cash rose; owners injected capital. Pressures included: equity eroded; current ratio dropped below 1×.

Also worth watching: thin equity buffer; book investments changed. All figures are taken from the published annual accounts for A9 PALEKAIA AS.

Scorecard

Equity
6.55m NOK 6.14m NOK
-6.2%
Cash
61.0k NOK 9.33m NOK
+15197.0%
Total assets
6.12m NOK 173.59m NOK
+2735.2%

What improved

  • ↑

    Cash rose

    Bank deposits 61.0k NOK → 9.33m NOK (+15197.0% YoY). Calculated

  • ↑

    Owners injected capital

    Paid-in equity rose 1.72m NOK → 152.56m NOK (+150.84m NOK). Reported fact

What deteriorated

  • ↓

    Equity eroded

    Book equity 6.55m NOK → 6.14m NOK (equity ratio 107.0% → 3.5%). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 10.95× → 0.30× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 3.5% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 634.5k NOK → 293.6k NOK. Reported fact