Org.nr 981 225 767 2010 → 2011 Year-over-year analysis

ABILDSØ FYSIO- OG MANUELLTERAPI AS: årsregnskap 2011 vs 2010

Grew 8% on revenue, stronger earnings

approved 2012-06-08; registry 2012-09-01; journal 2012 693588

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2011 with 2010 for ABILDSØ FYSIO- OG MANUELLTERAPI AS. Revenue 2.15m NOK → 2.32m NOK (+7.6%). Net result +38.9k NOK → +122.1k NOK. Equity 700.3k NOK → 822.4k NOK.

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

Also worth watching: payroll increased. All figures are taken from the published annual accounts for ABILDSØ FYSIO- OG MANUELLTERAPI AS.

Scorecard

Revenue
2.15m NOK 2.32m NOK
+7.6%
Operating result
+76.8k NOK +181.0k NOK
+135.7%
Net result
+38.9k NOK +122.1k NOK
+213.7%
Equity
700.3k NOK 822.4k NOK
+17.4%
Cash
123.9k NOK 68.0k NOK
-45.1%
Total assets
59.9k NOK 1.03m NOK
+1617.5%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 2.15m NOK to 2.32m NOK (+7.6% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +76.8k NOK → +181.0k NOK (op. margin 3.6% → 7.8%). Calculated

  • ↑

    Net result improved

    Net result +38.9k NOK → +122.1k NOK (net margin 1.8% → 5.3%). Calculated

  • ↑

    Equity strengthened

    Book equity 700.3k NOK → 822.4k NOK (equity ratio 1169.4% → 80.0%). Calculated

What deteriorated

  • ↓

    Cash fell

    Bank deposits 123.9k NOK → 68.0k NOK (-45.1% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 629.1k NOK → 658.6k NOK (29% → 28% of revenue). Calculated