Org.nr 979 495 927 2009 → 2010 Year-over-year analysis

AKA BUTIKKEIENDOM AS: årsregnskap 2010 vs 2009

Shrank 88% on revenue, stronger earnings, fresh owner capital

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2010 with 2009 for AKA BUTIKKEIENDOM AS. Revenue 5.85m NOK → 695.3k NOK (-88.1%). Net result +10.75m NOK → +18.35m NOK. Equity 104.67m NOK → 328.18m NOK.

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

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

Scorecard

Revenue
5.85m NOK 695.3k NOK
-88.1%
Operating result
+33.40m NOK +41.17m NOK
+23.3%
Net result
+10.75m NOK +18.35m NOK
+70.7%
Equity
104.67m NOK 328.18m NOK
+213.5%
Total assets
625.34m NOK 862.82m NOK
+38.0%

What improved

  • ↑

    Operating result improved

    Operating result +33.40m NOK → +41.17m NOK (op. margin 571.2% → 5921.8%). Calculated

  • ↑

    Net result improved

    Net result +10.75m NOK → +18.35m NOK (net margin 183.8% → 2639.6%). Calculated

  • ↑

    Equity strengthened

    Book equity 104.67m NOK → 328.18m NOK (equity ratio 16.7% → 38.0%). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.48× → 12.24×. Calculated

  • ↑

    Owners injected capital

    Paid-in equity rose 89.50m NOK → 305.02m NOK (+215.52m NOK). Reported fact

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 5.85m NOK to 695.3k NOK (-88.1% YoY). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 4.64m NOK → 1.61m NOK (-65.3% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 136.91m NOK → 123.90m NOK. Reported fact