Org.nr 936 890 342 2010 → 2011 Year-over-year analysis

ACB AUTO-MEDIA AS: årsregnskap 2011 vs 2010

Grew 14% on revenue, cash halved-plus

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2011 with 2010 for ACB AUTO-MEDIA AS. Revenue 825.6k NOK → 943.2k NOK (+14.2%). Net result +2 816 NOK → +2 816 NOK. Equity 333.7k NOK → 336.5k NOK.

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

Also worth watching: payroll increased; cogs moved. All figures are taken from the published annual accounts for ACB AUTO-MEDIA AS.

Scorecard

Revenue
825.6k NOK 943.2k NOK
+14.2%
Operating result
+2 955 NOK +12.8k NOK
+331.9%
Net result
+2 816 NOK +2 816 NOK
0.0%
Equity
333.7k NOK 336.5k NOK
+0.8%
Cash
33.9k NOK 3 269 NOK
-90.4%
Total assets
513.3k NOK 462.8k NOK
-9.8%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 825.6k NOK to 943.2k NOK (+14.2% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +2 955 NOK → +12.8k NOK (op. margin 0.4% → 1.4%). Calculated

  • ↑

    Equity strengthened

    Book equity 333.7k NOK → 336.5k NOK (equity ratio 65.0% → 72.7%). Calculated

What deteriorated

  • ↓

    Cash fell

    Bank deposits 33.9k NOK → 3 269 NOK (-90.4% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 6.16m NOK → 6.22m NOK (746% → 659% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 504.7k NOK → 605.3k NOK (+19.9% YoY). Calculated