Org.nr 995 075 385 2011 → 2012 Year-over-year analysis

ABRA BESLAG AS: årsregnskap 2012 vs 2011

Grew 7% on revenue, returned to profit

approved 2013-06-05; registry 2013-07-16; journal 2013 567370

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for ABRA BESLAG AS. Revenue 2.95m NOK → 3.17m NOK (+7.5%). Net result -111.5k NOK → +31.3k NOK. Equity -383.3k NOK → -352.0k NOK.

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

Also worth watching: cogs moved. All figures are taken from the published annual accounts for ABRA BESLAG AS.

Scorecard

Revenue
2.95m NOK 3.17m NOK
+7.5%
Operating result
-119.4k NOK +83.4k NOK
+169.8%
Net result
-111.5k NOK +31.3k NOK
+128.1%
Equity
-383.3k NOK -352.0k NOK
+8.2%
Cash
306.5k NOK 185.2k NOK
-39.6%
Total assets
2.24m NOK 2.21m NOK
-1.6%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 2.95m NOK to 3.17m NOK (+7.5% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -119.4k NOK → +83.4k NOK (op. margin -4.0% → 2.6%). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 111.5k NOK to a profit of 31.3k NOK. Calculated

  • ↑

    Equity strengthened

    Book equity -383.3k NOK → -352.0k NOK (equity ratio -17.1% → -15.9%). Calculated

  • ↑

    Payroll decreased

    Salary cost 2.78m NOK → 710.6k NOK (94% → 22% of revenue). Calculated

What deteriorated

  • ↓

    Cash fell

    Bank deposits 306.5k NOK → 185.2k NOK (-39.6% YoY). Calculated

Things to notice

  • ·

    COGS moved

    COGS / varekostnad 1.98m NOK → 2.10m NOK (+5.7% YoY). Calculated