Org.nr 971 597 275 2011 → 2012 Year-over-year analysis

ABACOM AS: årsregnskap 2012 vs 2011

Grew 8% on revenue, cash halved-plus

approved 2013-10-09; registry 2013-10-26; journal 2013 844812

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for ABACOM AS. Revenue 3.37m NOK → 3.63m NOK (+7.7%). Equity -129.4k NOK → 54.7k NOK.

On the constructive side: revenue rose; operating result improved; equity strengthened. Pressures included: cash fell.

Also worth watching: payroll increased; cogs fell; book investments changed. All figures are taken from the published annual accounts for ABACOM AS.

Scorecard

Revenue
3.37m NOK 3.63m NOK
+7.7%
Operating result
-98.8k NOK +194.3k NOK
+296.7%
Equity
-129.4k NOK 54.7k NOK
+142.3%
Cash
289.5k NOK 143.0k NOK
-50.6%
Total assets
1.43m NOK 1.32m NOK
-8.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 3.37m NOK to 3.63m NOK (+7.7% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -98.8k NOK → +194.3k NOK (op. margin -2.9% → 5.4%). Calculated

  • ↑

    Equity strengthened

    Book equity -129.4k NOK → 54.7k NOK (equity ratio -9.0% → 4.1%). Calculated

What deteriorated

  • ↓

    Cash fell

    Bank deposits 289.5k NOK → 143.0k NOK (-50.6% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 1.56m NOK → 1.67m NOK (46% → 46% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 302.4k NOK → -155.5k NOK (-151.4% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 104.0k NOK → 105.2k NOK. Reported fact