Org.nr 980 402 320 2011 → 2012 Year-over-year analysis

ABENA NORGE AS: årsregnskap 2012 vs 2011

Grew 19% on revenue, cash halved-plus

approved 2012-06-25; registry 2012-07-11; journal 2012 522720

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for ABENA NORGE AS. Revenue 50.92m NOK → 60.78m NOK (+19.4%). Net result +8 NOK → +19 NOK. Equity 5.86m NOK → 7.64m NOK.

On the constructive side: revenue rose; equity strengthened; current ratio back above 1×. Pressures included: cash fell.

Also worth watching: payroll increased; cogs moved. All figures are taken from the published annual accounts for ABENA NORGE AS.

Scorecard

Revenue
50.92m NOK 60.78m NOK
+19.4%
Operating result
n/m +1.80m NOK
—
Net result
+8 NOK +19 NOK
+137.5%
Equity
5.86m NOK 7.64m NOK
+30.2%
Cash
906.3k NOK 347.3k NOK
-61.7%
Total assets
10.67m NOK 12.69m NOK
+19.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 50.92m NOK to 60.78m NOK (+19.4% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 5.86m NOK → 7.64m NOK (equity ratio 55.0% → 60.2%). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.19× → 2.40×. Calculated

What deteriorated

  • ↓

    Cash fell

    Bank deposits 906.3k NOK → 347.3k NOK (-61.7% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 5.87m NOK → 6.09m NOK (12% → 10% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 39.07m NOK → 48.26m NOK (+23.5% YoY). Calculated