Org.nr 989 332 287 2011 → 2012 Year-over-year analysis

ABACOS CONSULTING AS: årsregnskap 2012 vs 2011

Grew 69% on revenue, weaker earnings

approved 2013-03-21; registry 2013-04-11; journal 2013 339936

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for ABACOS CONSULTING AS. Revenue 1.37m NOK → 2.30m NOK (+68.6%). Net result +452.6k NOK → +18.3k NOK. Equity 130.9k NOK → 181.0k NOK.

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

Also worth watching: payroll increased. All figures are taken from the published annual accounts for ABACOS CONSULTING AS.

Scorecard

Revenue
1.37m NOK 2.30m NOK
+68.6%
Operating result
+626.9k NOK +480.4k NOK
-23.4%
Net result
+452.6k NOK +18.3k NOK
-96.0%
Equity
130.9k NOK 181.0k NOK
+38.3%
Cash
748.4k NOK 646.9k NOK
-13.6%
Total assets
956.3k NOK 810.5k NOK
-15.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.37m NOK to 2.30m NOK (+68.6% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 130.9k NOK → 181.0k NOK (equity ratio 13.7% → 22.3%). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +626.9k NOK → +480.4k NOK (op. margin 45.9% → 20.9%). Calculated

  • ↓

    Net result weakened

    Net result +452.6k NOK → +18.3k NOK (net margin 33.1% → 0.8%). Calculated

  • ↓

    Cash fell

    Bank deposits 748.4k NOK → 646.9k NOK (-13.6% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 586.3k NOK → 670.8k NOK (43% → 29% of revenue). Calculated