Org.nr 984 259 360 2011 → 2012 Year-over-year analysis

ABC ELEKTRO TEAM AS: årsregnskap 2012 vs 2011

Shrank 11% on revenue

approved 2013-12-11; registry 2014-04-03; journal 2014 340322

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for ABC ELEKTRO TEAM AS. Revenue 19.68m NOK → 17.53m NOK (-10.9%). Net result +851 NOK → +5 338 NOK. Equity 5.38m NOK → -1.01m NOK.

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

Also worth watching: thin equity buffer; cogs fell; book investments changed. All figures are taken from the published annual accounts for ABC ELEKTRO TEAM AS.

Scorecard

Revenue
19.68m NOK 17.53m NOK
-10.9%
Operating result
+305.7k NOK +430.8k NOK
+41.0%
Net result
+851 NOK +5 338 NOK
+527.3%
Equity
5.38m NOK -1.01m NOK
-118.7%
Cash
3 NOK 3 NOK
0.0%
Total assets
11.02m NOK 8.53m NOK
-22.6%

What improved

  • ↑

    Operating result improved

    Operating result +305.7k NOK → +430.8k NOK (op. margin 1.6% → 2.5%). Calculated

  • ↑

    Net result improved

    Net result +851 NOK → +5 338 NOK (net margin 0.0% → 0.0%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 19.68m NOK to 17.53m NOK (-10.9% YoY). Calculated

  • ↓

    Equity eroded

    Book equity 5.38m NOK → -1.01m NOK (equity ratio 48.9% → -11.8%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -11.8% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 5.66m NOK → 5.06m NOK (-10.5% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 1.12m NOK → 120.0k NOK. Reported fact