Org.nr 987 030 569 2009 → 2010 Year-over-year analysis

ABELSNES INVEST AS: årsregnskap 2010 vs 2009

Grew 49% on revenue, weaker earnings, cash halved-plus

approved 2011-07-21; registry 2011-07-25; journal 2011 537956

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2010 with 2009 for ABELSNES INVEST AS. Revenue 529.2k NOK → 789.2k NOK (+49.1%). Net result +247.3k NOK → +81.3k NOK. Equity 5.30m NOK → 377.5k NOK.

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

Also worth watching: thin equity buffer; payroll increased; book investments changed. All figures are taken from the published annual accounts for ABELSNES INVEST AS.

Scorecard

Revenue
529.2k NOK 789.2k NOK
+49.1%
Operating result
+153.8k NOK +218.7k NOK
+42.2%
Net result
+247.3k NOK +81.3k NOK
-67.1%
Equity
5.30m NOK 377.5k NOK
-92.9%
Cash
275.6k NOK 46.0k NOK
-83.3%
Total assets
4.07m NOK 4.23m NOK
+3.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 529.2k NOK to 789.2k NOK (+49.1% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +153.8k NOK → +218.7k NOK (op. margin 29.1% → 27.7%). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +247.3k NOK → +81.3k NOK (net margin 46.7% → 10.3%). Calculated

  • ↓

    Equity eroded

    Book equity 5.30m NOK → 377.5k NOK (equity ratio 130.1% → 8.9%). Calculated

  • ↓

    Cash fell

    Bank deposits 275.6k NOK → 46.0k NOK (-83.3% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 8.9% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 13.3k NOK → 2.21m NOK (3% → 280% of revenue). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 10.90m NOK → 10.91m NOK. Reported fact