Org.nr 993 381 276 2011 → 2012 Year-over-year analysis

ADVANTAGE AS: årsregnskap 2012 vs 2011

Another loss-making year

approved 2013-08-06; registry 2013-08-08; journal 2013 617532

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for ADVANTAGE AS. Net result -11.6k NOK → -6 274 NOK. Equity 37.5k NOK → 31.2k NOK.

On the constructive side: operating result improved; net result improved. Pressures included: equity eroded.

Also worth watching: thin equity buffer; book investments changed. All figures are taken from the published annual accounts for ADVANTAGE AS.

Scorecard

Operating result
-23.1k NOK -10.3k NOK
+55.6%
Net result
-11.6k NOK -6 274 NOK
+45.9%
Equity
37.5k NOK 31.2k NOK
-16.7%
Cash
86 NOK 150 NOK
+74.4%
Total assets
245.2k NOK 452.0k NOK
+84.3%

What improved

  • ↑

    Operating result improved

    Operating result -23.1k NOK → -10.3k NOK. Calculated

  • ↑

    Net result improved

    Net result -11.6k NOK → -6 274 NOK. Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 37.5k NOK → 31.2k NOK (equity ratio 15.3% → 6.9%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 6.9% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 192.8k NOK → 395.4k NOK. Reported fact