Org.nr 991 801 936 2011 → 2012 Year-over-year analysis

ABLE AS: årsregnskap 2012 vs 2011

Grew 40% on revenue, returned to profit

approved 2013-01-31; registry 2013-08-29; journal 2013 702337

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for ABLE AS. Revenue 1.95m NOK → 2.73m NOK (+39.9%). Net result -11.3k NOK → +487.6k NOK. Equity 452.9k NOK → 170.6k NOK.

On the constructive side: revenue rose; operating result improved; turned profitable. Pressures included: equity eroded.

Net constructive year on the published lines.

Scorecard

Revenue
1.95m NOK 2.73m NOK
+39.9%
Operating result
-18.2k NOK +663.4k NOK
+3738.6%
Net result
-11.3k NOK +487.6k NOK
+4425.4%
Equity
452.9k NOK 170.6k NOK
-62.3%
Cash
38.8k NOK 790.8k NOK
+1940.7%
Total assets
940.9k NOK 675.7k NOK
-28.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.95m NOK to 2.73m NOK (+39.9% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -18.2k NOK → +663.4k NOK (op. margin -0.9% → 24.3%). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 11.3k NOK to a profit of 487.6k NOK. Calculated

  • ↑

    Cash rose

    Bank deposits 38.8k NOK → 790.8k NOK (+1940.7% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 1.14m NOK → 1.05m NOK (59% → 39% of revenue). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 452.9k NOK → 170.6k NOK (equity ratio 48.1% → 25.2%). Calculated