Org.nr 989 194 364 2009 → 2010 Year-over-year analysis

AK-EIENDOM AS: årsregnskap 2010 vs 2009

Grew 9% on revenue, slipped into loss, cash halved-plus

approved 2011-02-21; registry 2011-03-03; journal 2011 308252

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2010 with 2009 for AK-EIENDOM AS. Revenue 4.56m NOK → 4.97m NOK (+9.1%). Net result +3.63m NOK → -3.34m NOK. Equity 686.7k NOK → -2.85m NOK.

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

Also worth watching: thin equity buffer; sharp cash drawdown. All figures are taken from the published annual accounts for AK-EIENDOM AS.

Scorecard

Revenue
4.56m NOK 4.97m NOK
+9.1%
Operating result
+1.68m NOK +1.05m NOK
-37.4%
Net result
+3.63m NOK -3.34m NOK
-192.1%
Equity
686.7k NOK -2.85m NOK
-515.7%
Cash
2.12m NOK 345.7k NOK
-83.7%
Total assets
63.65m NOK 63.23m NOK
-0.7%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 4.56m NOK to 4.97m NOK (+9.1% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +1.68m NOK → +1.05m NOK (op. margin 36.8% → 21.1%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 3.63m NOK profit to a loss of 3.34m NOK. Calculated

  • ↓

    Equity eroded

    Book equity 686.7k NOK → -2.85m NOK (equity ratio 1.1% → -4.5%). Calculated

  • ↓

    Cash fell

    Bank deposits 2.12m NOK → 345.7k NOK (-83.7% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -4.5% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Sharp cash drawdown

    Cash fell by more than 60% YoY (2.12m NOK → 345.7k NOK). Check whether funds moved to group receivables, investments, or operating burn. Interpretation