Org.nr 996 766 268 2011 → 2012 Year-over-year analysis

AILO AS: årsregnskap 2012 vs 2011

Shrank 21% on revenue

approved 2013-05-20; registry 2013-06-01; journal 2013 422899

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for AILO AS. Revenue 560.0k NOK → 442.8k NOK (-20.9%). Equity 99.0k NOK → 122.2k NOK.

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

Also worth watching: cogs fell. All figures are taken from the published annual accounts for AILO AS.

Scorecard

Revenue
560.0k NOK 442.8k NOK
-20.9%
Operating result
-144.1k NOK +40.1k NOK
+127.9%
Net result
n/m +23.2k NOK
—
Equity
99.0k NOK 122.2k NOK
+23.4%
Cash
301.3k NOK 280.2k NOK
-7.0%
Total assets
640.0k NOK 611.0k NOK
-4.5%

What improved

  • ↑

    Operating result improved

    Operating result -144.1k NOK → +40.1k NOK (op. margin -25.7% → 9.1%). Calculated

  • ↑

    Equity strengthened

    Book equity 99.0k NOK → 122.2k NOK (equity ratio 15.5% → 20.0%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 560.0k NOK to 442.8k NOK (-20.9% YoY). Calculated

  • ↓

    Cash fell

    Bank deposits 301.3k NOK → 280.2k NOK (-7.0% YoY). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 381.0k NOK → 258.4k NOK (-32.2% YoY). Calculated