Org.nr 981 709 063 2011 → 2012 Year-over-year analysis

ADITECH AS: årsregnskap 2012 vs 2011

Shrank 44% on revenue

approved 2013-06-30; registry 2013-07-25; journal 2013 586571

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for ADITECH AS. Revenue 2.79m NOK → 1.55m NOK (-44.4%). Equity 16.4k NOK → 59.9k NOK.

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

Also worth watching: cogs fell. All figures are taken from the published annual accounts for ADITECH AS.

Scorecard

Revenue
2.79m NOK 1.55m NOK
-44.4%
Operating result
-367.2k NOK +48.4k NOK
+113.2%
Equity
16.4k NOK 59.9k NOK
+264.1%
Cash
240.9k NOK 325.6k NOK
+35.2%
Total assets
740.6k NOK 845.8k NOK
+14.2%

What improved

  • ↑

    Operating result improved

    Operating result -367.2k NOK → +48.4k NOK (op. margin -13.2% → 3.1%). Calculated

  • ↑

    Equity strengthened

    Book equity 16.4k NOK → 59.9k NOK (equity ratio 2.2% → 7.1%). Calculated

  • ↑

    Cash rose

    Bank deposits 240.9k NOK → 325.6k NOK (+35.2% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 2.14m NOK → 568.9k NOK (77% → 37% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 2.79m NOK to 1.55m NOK (-44.4% YoY). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 1.65m NOK → 743.6k NOK (-54.8% YoY). Calculated