Org.nr 991 593 322 2009 → 2010 Year-over-year analysis

ADVOKATFIRMA POLLAN THOWSEN AS: årsregnskap 2010 vs 2009

Shrank 14% on revenue, slipped into loss, cash halved-plus

approved 2011-04-25; registry 2011-04-30; journal 2011 349706

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2010 with 2009 for ADVOKATFIRMA POLLAN THOWSEN AS. Revenue 942.8k NOK → 813.5k NOK (-13.7%). Net result +20.3k NOK → -137.7k NOK. Equity 126.5k NOK → -11.1k NOK.

On the constructive side: payroll decreased. Pressures included: revenue fell; operating result weakened; fell into a net loss.

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

Scorecard

Revenue
942.8k NOK 813.5k NOK
-13.7%
Operating result
+36.1k NOK -13.4k NOK
-137.1%
Net result
+20.3k NOK -137.7k NOK
-777.7%
Equity
126.5k NOK -11.1k NOK
-108.8%
Cash
87.0k NOK 28.8k NOK
-66.9%
Total assets
402.1k NOK 186.7k NOK
-53.6%

What improved

  • ↑

    Payroll decreased

    Salary cost 466.5k NOK → 438.7k NOK (49% → 54% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 942.8k NOK to 813.5k NOK (-13.7% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +36.1k NOK → -13.4k NOK (op. margin 3.8% → -1.6%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 20.3k NOK profit to a loss of 137.7k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 126.5k NOK → -11.1k NOK (equity ratio 31.5% → -6.0%). Calculated

  • ↓

    Cash fell

    Bank deposits 87.0k NOK → 28.8k NOK (-66.9% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -6.0% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 150.0k NOK → 25.0k NOK. Reported fact