Org.nr 984 180 780 2011 → 2012 Year-over-year analysis

ACCILLION AS: årsregnskap 2012 vs 2011

Shrank 73% on revenue, stronger earnings

approved 2013-05-31; registry 2013-07-06; journal 2013 530307

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for ACCILLION AS. Revenue 818.5k NOK → 221.4k NOK (-73.0%). Net result -11.10m NOK → -1.65m NOK. Equity 1.73m NOK → 79.0k NOK.

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

Also worth watching: thin equity buffer; book investments changed. All figures are taken from the published annual accounts for ACCILLION AS.

Scorecard

Revenue
818.5k NOK 221.4k NOK
-73.0%
Net result
-11.10m NOK -1.65m NOK
+85.1%
Equity
1.73m NOK 79.0k NOK
-95.4%
Cash
51 NOK 327.8k NOK
+642600.0%
Total assets
7.39m NOK 3.70m NOK
-49.9%

What improved

  • ↑

    Net result improved

    Net result -11.10m NOK → -1.65m NOK (net margin -1355.7% → -744.5%). Calculated

  • ↑

    Cash rose

    Bank deposits 51 NOK → 327.8k NOK (+642600.0% YoY). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 818.5k NOK to 221.4k NOK (-73.0% YoY). Calculated

  • ↓

    Equity eroded

    Book equity 1.73m NOK → 79.0k NOK (equity ratio 23.4% → 2.1%). Calculated

Things to notice

  • ·

    Thin equity buffer

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

  • ·

    Book investments changed

    Investment / intangible book value 3.11m NOK → 8.75m NOK. Reported fact