Org.nr 982 310 520 2011 → 2012 Year-over-year analysis

AI LEASE AS: årsregnskap 2012 vs 2011

Grew 29% on revenue, cash halved-plus, fresh owner capital

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for AI LEASE AS. Revenue 21.90m NOK → 28.27m NOK (+29.1%). Equity 44.06m NOK → 61.55m NOK.

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

Also worth watching: book investments changed. All figures are taken from the published annual accounts for AI LEASE AS.

Scorecard

Revenue
21.90m NOK 28.27m NOK
+29.1%
Operating result
+5.64m NOK +8.05m NOK
+42.6%
Equity
44.06m NOK 61.55m NOK
+39.7%
Cash
4 851 NOK 0 NOK
-100.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 21.90m NOK to 28.27m NOK (+29.1% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +5.64m NOK → +8.05m NOK (op. margin 25.8% → 28.5%). Calculated

  • ↑

    Equity strengthened

    Book equity 44.06m NOK → 61.55m NOK. Calculated

  • ↑

    Owners injected capital

    Paid-in equity rose 24.04m NOK → 39.22m NOK (+15.18m NOK). Reported fact

What deteriorated

  • ↓

    Cash fell

    Bank deposits 4 851 NOK → 0 NOK (-100.0% YoY). Calculated

Things to notice

  • ·

    Book investments changed

    Investment / intangible book value 13.31m NOK → 13.64m NOK. Reported fact