Org.nr 979 872 674 2011 → 2012 Year-over-year analysis

ABK VILLMARKSHYTTA AS: årsregnskap 2012 vs 2011

Shrank 81% on revenue, cash halved-plus

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for ABK VILLMARKSHYTTA AS. Revenue 186.9k NOK → 36.0k NOK (-80.7%). Equity 263.6k NOK → 91.2k NOK.

Pressures included: revenue fell; operating result weakened; equity eroded.

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

Scorecard

Revenue
186.9k NOK 36.0k NOK
-80.7%
Operating result
-88.3k NOK -202.4k NOK
-129.3%
Equity
263.6k NOK 91.2k NOK
-65.4%
Cash
36.9k NOK 149 NOK
-99.6%
Total assets
4.23m NOK 3.50m NOK
-17.3%

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 186.9k NOK to 36.0k NOK (-80.7% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result -88.3k NOK → -202.4k NOK (op. margin -47.2% → -562.3%). Calculated

  • ↓

    Equity eroded

    Book equity 263.6k NOK → 91.2k NOK (equity ratio 6.2% → 2.6%). Calculated

  • ↓

    Cash fell

    Bank deposits 36.9k NOK → 149 NOK (-99.6% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 2.6% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 137.3k NOK → 86.9k NOK (-36.7% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 19.7k NOK → 124.20bn NOK. Reported fact