Org.nr 989 032 313 2012 → 2013 Year-over-year analysis

A GROUP AS: årsregnskap 2013 vs 2012

Another loss-making year

approved 2014-06-30; registry 2014-08-21; journal 2014 692418

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2013 with 2012 for A GROUP AS. Equity 2.75m NOK → 2.75m NOK.

On the constructive side: cash rose. Pressures included: equity eroded; current ratio dropped below 1×.

Also worth watching: payroll increased; book investments changed. All figures are taken from the published annual accounts for A GROUP AS.

Scorecard

Revenue
n/m 22.0k NOK
—
Net result
n/m -1 209 NOK
—
Equity
2.75m NOK 2.75m NOK
-0.0%
Cash
911 NOK 6 384 NOK
+600.8%
Total assets
3.06m NOK 4.05m NOK
+32.5%

What improved

  • ↑

    Cash rose

    Bank deposits 911 NOK → 6 384 NOK (+600.8% YoY). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 2.75m NOK → 2.75m NOK (equity ratio 90.1% → 68.0%). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 3.63× → 0.01× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 17.9k NOK → 53.2k NOK. Calculated

  • ·

    Book investments changed

    Investment / intangible book value 3.01m NOK → 4.04m NOK. Reported fact