Org.nr 985 656 304 2011 → 2012 Year-over-year analysis

AKER P-DRIFT AS: årsregnskap 2012 vs 2011

Shrank 8% on revenue, stronger earnings

approved 2013-07-23; registry 2013-08-26; journal 2013 683106

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for AKER P-DRIFT AS. Revenue 27.31m NOK → 25.16m NOK (-7.9%). Net result +296.3k NOK → +1.74bn NOK. Equity 79.7k NOK → -663.8k NOK.

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

Also worth watching: thin equity buffer; book investments changed. All figures are taken from the published annual accounts for AKER P-DRIFT AS.

Scorecard

Revenue
27.31m NOK 25.16m NOK
-7.9%
Operating result
+623.29m NOK -732.55m NOK
-217.5%
Net result
+296.3k NOK +1.74bn NOK
+588271.0%
Equity
79.7k NOK -663.8k NOK
-932.6%
Cash
3.51m NOK 3.50m NOK
-0.3%
Total assets
6.88m NOK 5.66m NOK
-17.7%

What improved

  • ↑

    Net result improved

    Net result +296.3k NOK → +1.74bn NOK (net margin 1.1% → 6930.9%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 27.31m NOK to 25.16m NOK (-7.9% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +623.29m NOK → -732.55m NOK (op. margin 2282.1% → -2912.1%). Calculated

  • ↓

    Equity eroded

    Book equity 79.7k NOK → -663.8k NOK (equity ratio 1.2% → -11.7%). Calculated

  • ↓

    Cash fell

    Bank deposits 3.51m NOK → 3.50m NOK (-0.3% YoY). Calculated

  • ↓

    COGS moved

    COGS / varekostnad 11.79m NOK → 12.18m NOK (+3.3% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -11.7% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 2 000 NOK → 7 000 NOK. Reported fact