Org.nr 971 510 684 2011 → 2012 Year-over-year analysis

ADVOKATFIRMAET PEDERSEN, REIER & CO AS: årsregnskap 2012 vs 2011

Grew 7% on revenue, stronger earnings

approved 2013-04-30; registry 2013-07-16; journal 2013 569104

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for ADVOKATFIRMAET PEDERSEN, REIER & CO AS. Revenue 8.10m NOK → 8.66m NOK (+6.9%). Net result +387.7k NOK → +666.6k NOK. Equity 979.3k NOK → 45.9k NOK.

On the constructive side: revenue rose; net result improved; current ratio back above 1×. Pressures included: equity eroded; cash fell.

Also worth watching: thin equity buffer; payroll increased. All figures are taken from the published annual accounts for ADVOKATFIRMAET PEDERSEN, REIER & CO AS.

Scorecard

Revenue
8.10m NOK 8.66m NOK
+6.9%
Net result
+387.7k NOK +666.6k NOK
+71.9%
Equity
979.3k NOK 45.9k NOK
-95.3%
Cash
1.47m NOK 812.8k NOK
-44.7%
Total assets
9.71m NOK 9.62m NOK
-0.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 8.10m NOK to 8.66m NOK (+6.9% YoY). Calculated

  • ↑

    Net result improved

    Net result +387.7k NOK → +666.6k NOK (net margin 4.8% → 7.7%). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.59× → 1.44×. Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 979.3k NOK → 45.9k NOK (equity ratio 10.1% → 0.5%). Calculated

  • ↓

    Cash fell

    Bank deposits 1.47m NOK → 812.8k NOK (-44.7% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 0.5% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 5.41m NOK → 5.62m NOK (67% → 65% of revenue). Calculated