Org.nr 992 342 609 2010 → 2011 Year-over-year analysis

ADVICE HUMAN RESOURCES AS: årsregnskap 2011 vs 2010

Shrank 99% on revenue

approved 2012-08-29; registry 2012-09-15; journal 2012 777742

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2011 with 2010 for ADVICE HUMAN RESOURCES AS. Revenue 4.85m NOK → 26.4k NOK (-99.5%). Equity -234.8k NOK → -360.5k NOK.

On the constructive side: operating result improved. Pressures included: revenue fell; equity eroded; current ratio dropped below 1×.

Also worth watching: thin equity buffer; cogs fell. All figures are taken from the published annual accounts for ADVICE HUMAN RESOURCES AS.

Scorecard

Revenue
4.85m NOK 26.4k NOK
-99.5%
Operating result
-285.9k NOK -63.0k NOK
+78.0%
Net result
-289.8k NOK n/m
—
Equity
-234.8k NOK -360.5k NOK
-53.5%
Cash
n/m 31.0k NOK
—
Total assets
809.0k NOK 417.2k NOK
-48.4%

What improved

  • ↑

    Operating result improved

    Operating result -285.9k NOK → -63.0k NOK (op. margin -5.9% → -239.0%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 4.85m NOK to 26.4k NOK (-99.5% YoY). Calculated

  • ↓

    Equity eroded

    Book equity -234.8k NOK → -360.5k NOK (equity ratio -29.0% → -86.4%). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 18.47× → 0.54× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -86.4% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 5.04m NOK → 995.0k NOK (-80.2% YoY). Calculated