Org.nr 921 526 121 2010 → 2011 Year-over-year analysis

DNO ASA: årsregnskap 2011 vs 2010

Shrank 82% on revenue, weaker earnings, fresh owner capital

approved 2012-04-30; registry 2012-09-01; journal 2012 681066

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2011 with 2010 for DNO ASA. Revenue 132.41m NOK → 23.30m NOK (-82.4%). Net result -59.78m NOK → -215.00m NOK. Equity 2.22bn NOK → 1.45bn NOK.

On the constructive side: operating result improved; cash rose; current ratio back above 1×. Pressures included: revenue fell; net result weakened; equity eroded.

Also worth watching: book investments changed. All figures are taken from the published annual accounts for DNO ASA.

Scorecard

Revenue
132.41m NOK 23.30m NOK
-82.4%
Operating result
+156.00m NOK +658.00m NOK
+321.8%
Net result
-59.78m NOK -215.00m NOK
-259.7%
Equity
2.22bn NOK 1.45bn NOK
-34.8%
Cash
1.33m NOK 1.53bn NOK
+114953.7%
Total assets
4.88bn NOK 4.74bn NOK
-2.8%

What improved

  • ↑

    Operating result improved

    Operating result +156.00m NOK → +658.00m NOK (op. margin 117.8% → 2823.9%). Calculated

  • ↑

    Cash rose

    Bank deposits 1.33m NOK → 1.53bn NOK (+114953.7% YoY). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.00× → 4259.67×. Calculated

  • ↑

    Owners injected capital

    Paid-in equity rose 1.03m NOK → 469.10m NOK (+468.07m NOK). Reported fact

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 132.41m NOK to 23.30m NOK (-82.4% YoY). Calculated

  • ↓

    Net result weakened

    Net result -59.78m NOK → -215.00m NOK (net margin -45.1% → -922.7%). Calculated

  • ↓

    Equity eroded

    Book equity 2.22bn NOK → 1.45bn NOK (equity ratio 45.5% → 30.5%). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 67.90m NOK → 77.83m NOK (51% → 334% of revenue). Calculated

Things to notice

  • ·

    Book investments changed

    Investment / intangible book value 8.35m NOK → 8 349 NOK. Reported fact