Org.nr 941 173 020 2008 → 2009 Year-over-year analysis

AIC HOLDING AS: årsregnskap 2009 vs 2008

Shrank 98% on revenue, slipped into loss, cash halved-plus

approved 2010-09-24; registry 2010-10-02; journal 2010 771280

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2009 with 2008 for AIC HOLDING AS. Revenue 1.29m NOK → 20.3k NOK (-98.4%). Net result +6.63m NOK → -5.43m NOK. Equity 8.37m NOK → 2.94m NOK.

Pressures included: revenue fell; fell into a net loss; equity eroded.

Also worth watching: cogs fell; book investments changed. All figures are taken from the published annual accounts for AIC HOLDING AS.

Scorecard

Revenue
1.29m NOK 20.3k NOK
-98.4%
Operating result
+3 222 NOK n/m
—
Net result
+6.63m NOK -5.43m NOK
-181.9%
Equity
8.37m NOK 2.94m NOK
-64.9%
Cash
287.6k NOK 10.1k NOK
-96.5%
Total assets
9.70m NOK 5.91m NOK
-39.1%

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 1.29m NOK to 20.3k NOK (-98.4% YoY). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 6.63m NOK profit to a loss of 5.43m NOK. Calculated

  • ↓

    Equity eroded

    Book equity 8.37m NOK → 2.94m NOK (equity ratio 86.3% → 49.7%). Calculated

  • ↓

    Cash fell

    Bank deposits 287.6k NOK → 10.1k NOK (-96.5% YoY). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 1.15× → 0.33× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 216.9k NOK → 138.1k NOK (-36.3% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 4.69m NOK → 4.66m NOK. Reported fact