Org.nr 931 114 441 2011 → 2012 Year-over-year analysis

A Mølmen Transport AS: årsregnskap 2012 vs 2011

Grew 36% on revenue

approved 2013-06-25; registry 2013-08-28; journal 2013 695009

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for A Mølmen Transport AS. Revenue 4.70m NOK → 6.39m NOK (+36.0%). Equity 1.84m NOK → 2.00m NOK.

On the constructive side: revenue rose; equity strengthened; cash rose.

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

Scorecard

Revenue
4.70m NOK 6.39m NOK
+36.0%
Operating result
n/m +377.5k NOK
—
Net result
n/m +161.6k NOK
—
Equity
1.84m NOK 2.00m NOK
+8.8%
Cash
386.0k NOK 701.1k NOK
+81.6%
Total assets
5.18m NOK 7.17m NOK
+38.5%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 4.70m NOK to 6.39m NOK (+36.0% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 1.84m NOK → 2.00m NOK (equity ratio 35.5% → 27.9%). Calculated

  • ↑

    Cash rose

    Bank deposits 386.0k NOK → 701.1k NOK (+81.6% YoY). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.89× → 1.24×. Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 1.11m NOK → 8.73m NOK (24% → 136% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 21.6k NOK → 1 710 NOK (-92.1% YoY). Calculated