Org.nr 838 492 002 2012 → 2013 Year-over-year analysis

A-Å GRAFISK DESIGN & REKLAME AS: årsregnskap 2013 vs 2012

Shrank 9% on revenue, weaker earnings

approved 2014-05-26; registry 2014-06-21; journal 2014 481592

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2013 with 2012 for A-Å GRAFISK DESIGN & REKLAME AS. Revenue 4.49m NOK → 4.09m NOK (-8.9%). Net result +269.8k NOK → +134.7k NOK. Equity 139.5k NOK → 274.1k NOK.

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

Also worth watching: cogs fell. All figures are taken from the published annual accounts for A-Å GRAFISK DESIGN & REKLAME AS.

Scorecard

Revenue
4.49m NOK 4.09m NOK
-8.9%
Operating result
+386.1k NOK +195.7k NOK
-49.3%
Net result
+269.8k NOK +134.7k NOK
-50.1%
Equity
139.5k NOK 274.1k NOK
+96.6%
Cash
446.1k NOK 235.4k NOK
-47.2%
Total assets
1.31m NOK 1.17m NOK
-10.6%

What improved

  • ↑

    Equity strengthened

    Book equity 139.5k NOK → 274.1k NOK (equity ratio 10.6% → 23.3%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 4.49m NOK to 4.09m NOK (-8.9% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +386.1k NOK → +195.7k NOK (op. margin 8.6% → 4.8%). Calculated

  • ↓

    Net result weakened

    Net result +269.8k NOK → +134.7k NOK (net margin 6.0% → 3.3%). Calculated

  • ↓

    Cash fell

    Bank deposits 446.1k NOK → 235.4k NOK (-47.2% YoY). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 1.12m NOK → 1.11m NOK (-1.4% YoY). Calculated