Org.nr 980 708 942 2010 → 2011 Year-over-year analysis

AD2R HOLDING AS: årsregnskap 2011 vs 2010

Stronger earnings

approved 2012-06-12; registry 2012-08-22; journal 2012 633956

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2011 with 2010 for AD2R HOLDING AS. Revenue 6.55m NOK → 6.65m NOK (+1.5%). Net result +932.4k NOK → +1.27m NOK. Equity 1.45m NOK → 1.06m NOK.

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

Also worth watching: cogs fell; book investments changed. All figures are taken from the published annual accounts for AD2R HOLDING AS.

Scorecard

Revenue
6.55m NOK 6.65m NOK
+1.5%
Operating result
n/m +1.31m NOK
—
Net result
+932.4k NOK +1.27m NOK
+35.9%
Equity
1.45m NOK 1.06m NOK
-26.4%
Cash
213.2k NOK 679.6k NOK
+218.7%
Total assets
4.18m NOK 4.04m NOK
-3.3%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 6.55m NOK to 6.65m NOK (+1.5% YoY). Calculated

  • ↑

    Net result improved

    Net result +932.4k NOK → +1.27m NOK (net margin 14.2% → 19.1%). Calculated

  • ↑

    Cash rose

    Bank deposits 213.2k NOK → 679.6k NOK (+218.7% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 2.61m NOK → 2 010 NOK (40% → 0% of revenue). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 1.45m NOK → 1.06m NOK (equity ratio 34.6% → 26.3%). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 1.35m NOK → 986.8k NOK (-26.9% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 560 NOK → 515.7k NOK. Reported fact