Org.nr 991 729 666 2009 → 2010 Year-over-year analysis

ABBOTT MEDICAL NORWAY AS: årsregnskap 2010 vs 2009

Grew 29% on revenue

approved 2011-08-18; registry 2011-09-26; journal 2011 772720

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2010 with 2009 for ABBOTT MEDICAL NORWAY AS. Revenue 49.30m NOK → 63.37m NOK (+28.5%). Equity 965.4k NOK → 784.9k NOK.

On the constructive side: revenue rose; cash rose. Pressures included: equity eroded.

Also worth watching: thin equity buffer; payroll increased; cogs moved. All figures are taken from the published annual accounts for ABBOTT MEDICAL NORWAY AS.

Scorecard

Revenue
49.30m NOK 63.37m NOK
+28.5%
Operating result
n/m +321.9k NOK
—
Net result
n/m -219.4k NOK
—
Equity
965.4k NOK 784.9k NOK
-18.7%
Cash
594.4k NOK 8.32m NOK
+1300.6%
Total assets
13.18m NOK 19.53m NOK
+48.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 49.30m NOK to 63.37m NOK (+28.5% YoY). Calculated

  • ↑

    Cash rose

    Bank deposits 594.4k NOK → 8.32m NOK (+1300.6% YoY). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 965.4k NOK → 784.9k NOK (equity ratio 7.3% → 4.0%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 4.0% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 7.83m NOK → 8.07m NOK (16% → 13% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 30.44m NOK → 45.27m NOK (+48.7% YoY). Calculated