Org.nr 980 511 103 2009 → 2010 Year-over-year analysis

ABACUS AS: årsregnskap 2010 vs 2009

Grew 7% on revenue

approved 2011-06-21; registry 2011-08-04; journal 2011 557570

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2010 with 2009 for ABACUS AS. Revenue 1.27m NOK → 1.35m NOK (+6.7%). Net result +106.9k NOK → +109.2k NOK. Equity 592.1k NOK → 701.3k NOK.

On the constructive side: revenue rose; operating result improved; equity strengthened. Pressures included: current ratio dropped below 1×.

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

Scorecard

Revenue
1.27m NOK 1.35m NOK
+6.7%
Operating result
+140.6k NOK +152.7k NOK
+8.7%
Net result
+106.9k NOK +109.2k NOK
+2.2%
Equity
592.1k NOK 701.3k NOK
+18.4%
Cash
572.7k NOK 743.5k NOK
+29.8%
Total assets
822.1k NOK 27.5k NOK
-96.7%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.27m NOK to 1.35m NOK (+6.7% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +140.6k NOK → +152.7k NOK (op. margin 11.1% → 11.3%). Calculated

  • ↑

    Equity strengthened

    Book equity 592.1k NOK → 701.3k NOK (equity ratio 72.0% → 2546.9%). Calculated

  • ↑

    Cash rose

    Bank deposits 572.7k NOK → 743.5k NOK (+29.8% YoY). Calculated

What deteriorated

  • ↓

    Current ratio dropped below 1×

    Current ratio 3.61× → 0.09× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 869.2k NOK → 927.8k NOK (69% → 69% of revenue). Calculated