Org.nr 992 017 015 2012 → 2013 Year-over-year analysis

07365 DOKVA AS: årsregnskap 2013 vs 2012

Shrank 100% on revenue, stronger earnings

approved 2014-06-30; registry 2014-09-04; journal 2014 767495

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2013 with 2012 for 07365 DOKVA AS. Revenue 41.7k NOK → 0 NOK (-100.0%). Net result -565.6k NOK → -295.7k NOK. Equity -1.36m NOK → -1.66m NOK.

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

Also worth watching: thin equity buffer. All figures are taken from the published annual accounts for 07365 DOKVA AS.

Scorecard

Revenue
41.7k NOK 0 NOK
-100.0%
Operating result
-421.0k NOK -216.4k NOK
+48.6%
Net result
-565.6k NOK -295.7k NOK
+47.7%
Equity
-1.36m NOK -1.66m NOK
-21.7%
Cash
257.6k NOK 189.4k NOK
-26.5%
Total assets
415.6k NOK 205.6k NOK
-50.5%

What improved

  • ↑

    Operating result improved

    Operating result -421.0k NOK → -216.4k NOK. Calculated

  • ↑

    Net result improved

    Net result -565.6k NOK → -295.7k NOK. Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.35× → 161.49×. Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 41.7k NOK to 0 NOK (-100.0% YoY). Calculated

  • ↓

    Equity eroded

    Book equity -1.36m NOK → -1.66m NOK (equity ratio -328.1% → -807.0%). Calculated

  • ↓

    Cash fell

    Bank deposits 257.6k NOK → 189.4k NOK (-26.5% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -807.0% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation