Org.nr 977 084 814 2011 → 2012 Year-over-year analysis

ADVOKATFIRMAET ØSTBERG AS: årsregnskap 2012 vs 2011

Grew 48% on revenue, slipped into loss, cash halved-plus

approved 2013-04-18; registry 2013-06-01; journal 2013 426660

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for ADVOKATFIRMAET ØSTBERG AS. Revenue 1.05m NOK → 1.56m NOK (+48.1%). Net result +782.1k NOK → -72.1k NOK. Equity -75.6k NOK → -147.7k NOK.

On the constructive side: revenue rose. Pressures included: fell into a net loss; equity eroded; cash fell.

Also worth watching: thin equity buffer; sharp cash drawdown; cogs fell. All figures are taken from the published annual accounts for ADVOKATFIRMAET ØSTBERG AS.

Scorecard

Revenue
1.05m NOK 1.56m NOK
+48.1%
Operating result
n/m -109.0k NOK
—
Net result
+782.1k NOK -72.1k NOK
-109.2%
Equity
-75.6k NOK -147.7k NOK
-95.3%
Cash
4.30m NOK 158.4k NOK
-96.3%
Total assets
709.8k NOK 713.1k NOK
+0.5%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.05m NOK to 1.56m NOK (+48.1% YoY). Calculated

What deteriorated

  • ↓

    Fell into a net loss

    Net result flipped from 782.1k NOK profit to a loss of 72.1k NOK. Calculated

  • ↓

    Equity eroded

    Book equity -75.6k NOK → -147.7k NOK (equity ratio -10.7% → -20.7%). Calculated

  • ↓

    Cash fell

    Bank deposits 4.30m NOK → 158.4k NOK (-96.3% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -20.7% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Sharp cash drawdown

    Cash fell by more than 60% YoY (4.30m NOK → 158.4k NOK). Check whether funds moved to group receivables, investments, or operating burn. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 5 058 NOK → 0 NOK (-100.0% YoY). Calculated