Org.nr 989 554 786 2011 → 2012 Year-over-year analysis

ABEL DIGITAL SECURITY AS: årsregnskap 2012 vs 2011

Shrank 64% on revenue, weaker earnings

approved 2013-06-11; registry 2013-10-09; journal 2013 838177

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for ABEL DIGITAL SECURITY AS. Revenue 6.38m NOK → 2.29m NOK (-64.1%). Net result +589.8k NOK → +108.1k NOK. Equity 748.4k NOK → 856.4k NOK.

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

Also worth watching: cogs fell. All figures are taken from the published annual accounts for ABEL DIGITAL SECURITY AS.

Scorecard

Revenue
6.38m NOK 2.29m NOK
-64.1%
Operating result
+636.0k NOK +107.4k NOK
-83.1%
Net result
+589.8k NOK +108.1k NOK
-81.7%
Equity
748.4k NOK 856.4k NOK
+14.4%
Cash
221.2k NOK 680.1k NOK
+207.4%
Total assets
1.79m NOK 1.90m NOK
+6.2%

What improved

  • ↑

    Equity strengthened

    Book equity 748.4k NOK → 856.4k NOK (equity ratio 41.7% → 45.0%). Calculated

  • ↑

    Cash rose

    Bank deposits 221.2k NOK → 680.1k NOK (+207.4% YoY). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 6.38m NOK to 2.29m NOK (-64.1% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +636.0k NOK → +107.4k NOK (op. margin 10.0% → 4.7%). Calculated

  • ↓

    Net result weakened

    Net result +589.8k NOK → +108.1k NOK (net margin 9.2% → 4.7%). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 4 NOK → 4.86m NOK (0% → 212% of revenue). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 806.6k NOK → 539.9k NOK (-33.1% YoY). Calculated