Org.nr 990 078 092 2011 → 2012 Year-over-year analysis

4TRAVEL AS: årsregnskap 2012 vs 2011

Stronger earnings

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for 4TRAVEL AS. Revenue 9.98m NOK → 10.31m NOK (+3.2%). Net result +96.2k NOK → +380.6k NOK. Equity 554.9k NOK → 635.5k NOK.

On the constructive side: revenue rose; operating result improved; net result improved.

Also worth watching: payroll increased; cogs fell. All figures are taken from the published annual accounts for 4TRAVEL AS.

Scorecard

Revenue
9.98m NOK 10.31m NOK
+3.2%
Operating result
+120.8k NOK +513.9k NOK
+325.3%
Net result
+96.2k NOK +380.6k NOK
+295.8%
Equity
554.9k NOK 635.5k NOK
+14.5%
Cash
n/m 1.42m NOK
—
Total assets
n/m 1.53m NOK
—

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 9.98m NOK to 10.31m NOK (+3.2% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +120.8k NOK → +513.9k NOK (op. margin 1.2% → 5.0%). Calculated

  • ↑

    Net result improved

    Net result +96.2k NOK → +380.6k NOK (net margin 1.0% → 3.7%). Calculated

  • ↑

    Equity strengthened

    Book equity 554.9k NOK → 635.5k NOK. Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 1 NOK → 2.93m NOK (0% → 28% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 8.58m NOK → 8.54m NOK (-0.4% YoY). Calculated