Org.nr 991 266 852 2008 → 2009 Year-over-year analysis

ADVOKATFIRMAET HOLST STIFJELL AS: årsregnskap 2009 vs 2008

Grew 19% on revenue, cash halved-plus

approved 2010-06-30; registry 2010-08-26; journal 2010 649415

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2009 with 2008 for ADVOKATFIRMAET HOLST STIFJELL AS. Revenue 1.21m NOK → 1.45m NOK (+19.2%). Equity 2 788 NOK → -183.1k NOK.

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

Also worth watching: thin equity buffer; paid-in equity reduced; payroll increased. All figures are taken from the published annual accounts for ADVOKATFIRMAET HOLST STIFJELL AS.

Scorecard

Revenue
1.21m NOK 1.45m NOK
+19.2%
Operating result
-280.9k NOK -178.8k NOK
+36.4%
Net result
-242.27m NOK n/m
—
Equity
2 788 NOK -183.1k NOK
-6665.8%
Cash
12.1k NOK 1 135 NOK
-90.6%
Total assets
500.2k NOK 511.6k NOK
+2.3%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.21m NOK to 1.45m NOK (+19.2% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -280.9k NOK → -178.8k NOK (op. margin -23.1% → -12.4%). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 2 788 NOK → -183.1k NOK (equity ratio 0.6% → -35.8%). Calculated

  • ↓

    Cash fell

    Bank deposits 12.1k NOK → 1 135 NOK (-90.6% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -35.8% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Paid-in equity reduced

    Paid-in equity fell 136.0k NOK → 100.0k NOK — check capital reduction, conversion, or reclassification. Interpretation

  • ·

    Payroll increased

    Salary cost 1.01m NOK → 1.27m NOK (83% → 88% of revenue). Calculated