Org.nr 996 768 406 2011 → 2012 Year-over-year analysis

AKADEMIET VGS BRAGERNES DRAMMEN AS: årsregnskap 2012 vs 2011

Slipped into loss

approved 2013-05-29; registry 2013-06-10; journal 2013 445127

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for AKADEMIET VGS BRAGERNES DRAMMEN AS. Revenue 0 NOK → 0 NOK (0.0%). Net result +28 NOK → -421.6k NOK. Equity 100.0k NOK → -321.6k NOK.

Pressures included: operating result weakened; fell into a net loss; equity eroded.

Also worth watching: thin equity buffer. All figures are taken from the published annual accounts for AKADEMIET VGS BRAGERNES DRAMMEN AS.

Scorecard

Revenue
0 NOK 0 NOK
0.0%
Operating result
-966 NOK -419.7k NOK
-43342.5%
Net result
+28 NOK -421.6k NOK
-1505835.7%
Equity
100.0k NOK -321.6k NOK
-421.5%
Cash
106.1k NOK 106.2k NOK
+0.1%
Total assets
108.1k NOK 106.2k NOK
-1.8%

What deteriorated

  • ↓

    Operating result weakened

    Operating result -966 NOK → -419.7k NOK. Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 28 NOK profit to a loss of 421.6k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 100.0k NOK → -321.6k NOK (equity ratio 92.5% → -302.8%). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 13.08× → 0.25× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -302.8% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation