Org.nr 993 505 463 2010 → 2011 Year-over-year analysis

ACTIVE PLUSS AS: årsregnskap 2011 vs 2010

Shrank 100% on revenue, weaker earnings

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2011 with 2010 for ACTIVE PLUSS AS. Revenue 60.0k NOK → 7 NOK (-100.0%). Net result -286.4k NOK → -686.7k NOK. Equity -410.8k NOK → -1.10m NOK.

Pressures included: revenue fell; operating result weakened; net result weakened.

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

Scorecard

Revenue
60.0k NOK 7 NOK
-100.0%
Operating result
-132.1k NOK -152.3k NOK
-15.2%
Net result
-286.4k NOK -686.7k NOK
-139.8%
Equity
-410.8k NOK -1.10m NOK
-167.2%
Cash
15.9k NOK 14.6k NOK
-8.1%
Total assets
4.39m NOK 4.10m NOK
-6.6%

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 60.0k NOK to 7 NOK (-100.0% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result -132.1k NOK → -152.3k NOK (op. margin -220.2% → -2175657.1%). Calculated

  • ↓

    Net result weakened

    Net result -286.4k NOK → -686.7k NOK (net margin -477.3% → -9810571.4%). Calculated

  • ↓

    Equity eroded

    Book equity -410.8k NOK → -1.10m NOK (equity ratio -9.4% → -26.8%). Calculated

  • ↓

    Cash fell

    Bank deposits 15.9k NOK → 14.6k NOK (-8.1% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -26.8% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation