Org.nr 980 119 548 2011 → 2012 Year-over-year analysis

ADDEND AS: årsregnskap 2012 vs 2011

Grew 11% on revenue, weaker earnings

approved 2013-06-19; registry 2013-07-04; journal 2013 521363

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for ADDEND AS. Revenue 304.0k NOK → 338.3k NOK (+11.3%). Net result +322.1k NOK → +245.7k NOK. Equity 1.44m NOK → 1.69m NOK.

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

Also worth watching: book investments changed. All figures are taken from the published annual accounts for ADDEND AS.

Scorecard

Revenue
304.0k NOK 338.3k NOK
+11.3%
Operating result
+37.2k NOK +167 NOK
-99.6%
Net result
+322.1k NOK +245.7k NOK
-23.7%
Equity
1.44m NOK 1.69m NOK
+17.0%
Cash
403.9k NOK 242.0k NOK
-40.1%
Total assets
2.48m NOK 2.62m NOK
+5.8%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 304.0k NOK to 338.3k NOK (+11.3% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 1.44m NOK → 1.69m NOK (equity ratio 58.2% → 64.4%). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +37.2k NOK → +167 NOK (op. margin 12.2% → 0.0%). Calculated

  • ↓

    Net result weakened

    Net result +322.1k NOK → +245.7k NOK (net margin 105.9% → 72.6%). Calculated

  • ↓

    Cash fell

    Bank deposits 403.9k NOK → 242.0k NOK (-40.1% YoY). Calculated

Things to notice

  • ·

    Book investments changed

    Investment / intangible book value 296.6k NOK → 598.4k NOK. Reported fact