Org.nr 921 526 121 2011 → 2012 Year-over-year analysis

DNO ASA: årsregnskap 2012 vs 2011

Shrank 47% on revenue, stronger earnings

approved 2013-04-30; registry 2013-06-19; journal 2013 471991

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for DNO ASA. Revenue 23.30m NOK → 12.34m NOK (-47.0%). Net result -215.00m NOK → -126.81m NOK. Equity 1.45bn NOK → 2.42bn NOK.

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

Also worth watching: paid-in equity reduced; book investments changed. All figures are taken from the published annual accounts for DNO ASA.

Scorecard

Revenue
23.30m NOK 12.34m NOK
-47.0%
Operating result
+658.00m NOK +417.00m NOK
-36.6%
Net result
-215.00m NOK -126.81m NOK
+41.0%
Equity
1.45bn NOK 2.42bn NOK
+67.0%
Cash
1.53bn NOK 1.35bn NOK
-11.5%
Total assets
4.74bn NOK 4.96bn NOK
+4.7%

What improved

  • ↑

    Net result improved

    Net result -215.00m NOK → -126.81m NOK (net margin -922.7% → -1027.8%). Calculated

  • ↑

    Equity strengthened

    Book equity 1.45bn NOK → 2.42bn NOK (equity ratio 30.5% → 48.7%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 23.30m NOK to 12.34m NOK (-47.0% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +658.00m NOK → +417.00m NOK (op. margin 2823.9% → 3379.8%). Calculated

  • ↓

    Cash fell

    Bank deposits 1.53bn NOK → 1.35bn NOK (-11.5% YoY). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 77.83m NOK → 91.85m NOK (334% → 744% of revenue). Calculated

Things to notice

  • ·

    Paid-in equity reduced

    Paid-in equity fell 469.10m NOK → 1.31m NOK — check capital reduction, conversion, or reclassification. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 8 349 NOK → 3.60bn NOK. Reported fact