Org.nr 921 111 347 2011 → 2012 Year-over-year analysis

AKERSGATA 18 AS: årsregnskap 2012 vs 2011

Weaker earnings

approved 2013-05-06; registry 2013-07-08; journal 2013 535874

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for AKERSGATA 18 AS. Revenue 17.72m NOK → 18.10m NOK (+2.2%). Net result +687.1k NOK → +418.7k NOK. Equity -48.85m NOK → -48.43m NOK.

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

Also worth watching: thin equity buffer; payroll increased; book investments changed. All figures are taken from the published annual accounts for AKERSGATA 18 AS.

Scorecard

Revenue
17.72m NOK 18.10m NOK
+2.2%
Operating result
+14.73m NOK +13.57m NOK
-7.9%
Net result
+687.1k NOK +418.7k NOK
-39.1%
Equity
-48.85m NOK -48.43m NOK
+0.9%
Cash
12.46m NOK 10.17m NOK
-18.4%
Total assets
175.70m NOK 170.61m NOK
-2.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 17.72m NOK to 18.10m NOK (+2.2% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity -48.85m NOK → -48.43m NOK (equity ratio -27.8% → -28.4%). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +14.73m NOK → +13.57m NOK (op. margin 83.1% → 75.0%). Calculated

  • ↓

    Net result weakened

    Net result +687.1k NOK → +418.7k NOK (net margin 3.9% → 2.3%). Calculated

  • ↓

    Cash fell

    Bank deposits 12.46m NOK → 10.17m NOK (-18.4% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -28.4% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 7 NOK → 7.21m NOK (0% → 40% of revenue). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 1.22m NOK → 631.9k NOK. Reported fact