Org.nr 981 564 782 2008 → 2009 Year-over-year analysis

ADVANCED CONTROL ROBOTIC AS: årsregnskap 2009 vs 2008

Shrank 95% on revenue, cash halved-plus

approved 2010-11-17; registry 2010-11-29; journal 2010 789440

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2009 with 2008 for ADVANCED CONTROL ROBOTIC AS. Revenue 5.91m NOK → 312.0k NOK (-94.7%). Equity -9.17m NOK → -9.13m NOK.

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

Also worth watching: thin equity buffer. All figures are taken from the published annual accounts for ADVANCED CONTROL ROBOTIC AS.

Scorecard

Revenue
5.91m NOK 312.0k NOK
-94.7%
Operating result
+3.66m NOK -450.4k NOK
-112.3%
Net result
n/m +42.9k NOK
—
Equity
-9.17m NOK -9.13m NOK
+0.5%
Cash
65.6k NOK 2 173 NOK
-96.7%
Total assets
2.13m NOK 314.2k NOK
-85.2%

What improved

  • ↑

    Equity strengthened

    Book equity -9.17m NOK → -9.13m NOK (equity ratio -431.5% → -2906.2%). Calculated

  • ↑

    Payroll decreased

    Salary cost 2.27m NOK → 94.8k NOK (38% → 30% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 5.91m NOK to 312.0k NOK (-94.7% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +3.66m NOK → -450.4k NOK (op. margin 62.0% → -144.4%). Calculated

  • ↓

    Cash fell

    Bank deposits 65.6k NOK → 2 173 NOK (-96.7% YoY). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 1.07× → 0.00× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -2906.2% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation