Org.nr 999 024 556 2012 → 2013 Year-over-year analysis

ABSTEIRO AS: årsregnskap 2013 vs 2012

Grew 589% on revenue, stronger earnings, cash halved-plus

approved 2014-06-19; registry 2014-09-01; journal 2014 746672

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2013 with 2012 for ABSTEIRO AS. Revenue 100.0k NOK → 689.0k NOK (+589.0%). Net result -33.9k NOK → -22.1k NOK. Equity 7.12m NOK → 234.2k NOK.

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

Also worth watching: thin equity buffer. All figures are taken from the published annual accounts for ABSTEIRO AS.

Scorecard

Revenue
100.0k NOK 689.0k NOK
+589.0%
Operating result
+38.4k NOK +350.2k NOK
+811.1%
Net result
-33.9k NOK -22.1k NOK
+34.7%
Equity
7.12m NOK 234.2k NOK
-96.7%
Cash
652.4k NOK 272.1k NOK
-58.3%
Total assets
11.49m NOK 11.38m NOK
-0.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 100.0k NOK to 689.0k NOK (+589.0% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +38.4k NOK → +350.2k NOK (op. margin 38.4% → 50.8%). Calculated

  • ↑

    Net result improved

    Net result -33.9k NOK → -22.1k NOK (net margin -33.9% → -3.2%). Calculated

  • ↑

    Owners injected capital

    Paid-in equity rose 117.3k NOK → 234.2k NOK (+117.0k NOK). Reported fact

What deteriorated

  • ↓

    Equity eroded

    Book equity 7.12m NOK → 234.2k NOK (equity ratio 62.0% → 2.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 652.4k NOK → 272.1k NOK (-58.3% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 2.1% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation