Org.nr 987 693 029 2011 → 2012 Year-over-year analysis

AB BYGG OG EIENDOM AS: årsregnskap 2012 vs 2011

Shrank 11% on revenue, weaker earnings, cash halved-plus

approved 2013-05-06; registry 2013-05-14; journal 2013 386370

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for AB BYGG OG EIENDOM AS. Revenue 2.23m NOK → 1.98m NOK (-11.2%). Net result +153.6k NOK → +66.5k NOK. Equity 445.8k NOK → 312.3k NOK.

On the constructive side: payroll decreased. Pressures included: revenue fell; net result weakened; equity eroded.

Net tougher year on the published lines.

Scorecard

Revenue
2.23m NOK 1.98m NOK
-11.2%
Operating result
+213.9k NOK n/m
—
Net result
+153.6k NOK +66.5k NOK
-56.7%
Equity
445.8k NOK 312.3k NOK
-30.0%
Cash
513.3k NOK 240.0k NOK
-53.2%
Total assets
958.3k NOK 712.3k NOK
-25.7%

What improved

  • ↑

    Payroll decreased

    Salary cost 1.83m NOK → 1.61m NOK (82% → 81% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 2.23m NOK to 1.98m NOK (-11.2% YoY). Calculated

  • ↓

    Net result weakened

    Net result +153.6k NOK → +66.5k NOK (net margin 6.9% → 3.4%). Calculated

  • ↓

    Equity eroded

    Book equity 445.8k NOK → 312.3k NOK (equity ratio 46.5% → 43.8%). Calculated

  • ↓

    Cash fell

    Bank deposits 513.3k NOK → 240.0k NOK (-53.2% YoY). Calculated