Org.nr 991 472 630 2011 → 2012 Year-over-year analysis

ABRA EIENDOM AS: årsregnskap 2012 vs 2011

Stronger earnings, cash halved-plus, fresh owner capital

approved 2013-02-15; registry 2013-09-04; journal 2013 739175

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for ABRA EIENDOM AS. Revenue 0 NOK → 140.5k NOK. Net result -29.9k NOK → -5 217 NOK. Equity 17.14m NOK → 21.26m NOK.

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

Also worth watching: sharp cash drawdown; payroll increased; book investments changed. All figures are taken from the published annual accounts for ABRA EIENDOM AS.

Scorecard

Revenue
0 NOK 140.5k NOK
—
Operating result
-188.4k NOK +4 650 NOK
+102.5%
Net result
-29.9k NOK -5 217 NOK
+82.6%
Equity
17.14m NOK 21.26m NOK
+24.0%
Cash
5.09m NOK 276.2k NOK
-94.6%
Total assets
25.79m NOK 29.09m NOK
+12.8%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 0 NOK to 140.5k NOK. Calculated

  • ↑

    Operating result improved

    Operating result -188.4k NOK → +4 650 NOK. Calculated

  • ↑

    Net result improved

    Net result -29.9k NOK → -5 217 NOK. Calculated

  • ↑

    Equity strengthened

    Book equity 17.14m NOK → 21.26m NOK (equity ratio 66.5% → 73.1%). Calculated

  • ↑

    Owners injected capital

    Paid-in equity rose 17.15m NOK → 21.28m NOK (+4.12m NOK). Reported fact

What deteriorated

  • ↓

    Cash fell

    Bank deposits 5.09m NOK → 276.2k NOK (-94.6% YoY). Calculated

Things to notice

  • ·

    Sharp cash drawdown

    Cash fell by more than 60% YoY (5.09m NOK → 276.2k NOK). Check whether funds moved to group receivables, investments, or operating burn. Interpretation

  • ·

    Payroll increased

    Salary cost 9 374 NOK → 15.6k NOK. Calculated

  • ·

    Book investments changed

    Investment / intangible book value 4.13m NOK → 132.5k NOK. Reported fact