Org.nr 962 367 593 2010 → 2011 Year-over-year analysis

AB ELEKTRISK AS: årsregnskap 2011 vs 2010

Grew 25% on revenue, stronger earnings

approved 2012-06-30; registry 2012-08-16; journal 2012 613241

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2011 with 2010 for AB ELEKTRISK AS. Revenue 3.47m NOK → 4.33m NOK (+24.8%). Net result +153.0k NOK → +206.8k NOK. Equity 502.2k NOK → 479.0k NOK.

On the constructive side: revenue rose; operating result improved; net result improved. Pressures included: equity eroded.

Also worth watching: payroll increased; cogs fell. All figures are taken from the published annual accounts for AB ELEKTRISK AS.

Scorecard

Revenue
3.47m NOK 4.33m NOK
+24.8%
Operating result
+219.7k NOK +292.9k NOK
+33.3%
Net result
+153.0k NOK +206.8k NOK
+35.2%
Equity
502.2k NOK 479.0k NOK
-4.6%
Cash
n/m 298.3k NOK
—
Total assets
3.18m NOK 3.62m NOK
+13.8%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 3.47m NOK to 4.33m NOK (+24.8% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +219.7k NOK → +292.9k NOK (op. margin 6.3% → 6.8%). Calculated

  • ↑

    Net result improved

    Net result +153.0k NOK → +206.8k NOK (net margin 4.4% → 4.8%). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 502.2k NOK → 479.0k NOK (equity ratio 15.8% → 13.2%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 1.50m NOK → 1.95m NOK (43% → 45% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 964.4k NOK → 328.0k NOK (-66.0% YoY). Calculated