Org.nr 986 381 007 2011 → 2012 Year-over-year analysis

ACUS AS: årsregnskap 2012 vs 2011

Shrank 26% on revenue, weaker earnings, fresh owner capital

approved 2013-08-15; registry 2013-08-29; journal 2013 700165

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for ACUS AS. Revenue 2.03m NOK → 1.49m NOK (-26.5%). Net result +176.0k NOK → +111.7k NOK. Equity 318.3k NOK → 430.0k NOK.

On the constructive side: equity strengthened; cash rose; owners injected capital. Pressures included: revenue fell; net result weakened.

Net constructive year on the published lines.

Scorecard

Revenue
2.03m NOK 1.49m NOK
-26.5%
Operating result
n/m +388.6k NOK
—
Net result
+176.0k NOK +111.7k NOK
-36.5%
Equity
318.3k NOK 430.0k NOK
+35.1%
Cash
729.1k NOK 860.5k NOK
+18.0%
Total assets
4.23m NOK 3.89m NOK
-8.1%

What improved

  • ↑

    Equity strengthened

    Book equity 318.3k NOK → 430.0k NOK (equity ratio 7.5% → 11.1%). Calculated

  • ↑

    Cash rose

    Bank deposits 729.1k NOK → 860.5k NOK (+18.0% YoY). Calculated

  • ↑

    Owners injected capital

    Paid-in equity rose 150 NOK → 150.0k NOK (+149.8k NOK). Reported fact

  • ↑

    Payroll decreased

    Salary cost 430.2k NOK → 384.2k NOK (21% → 26% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 2.03m NOK to 1.49m NOK (-26.5% YoY). Calculated

  • ↓

    Net result weakened

    Net result +176.0k NOK → +111.7k NOK (net margin 8.7% → 7.5%). Calculated