Org.nr 994 745 433 2011 → 2012 Year-over-year analysis

AB ØKONOMI AS: årsregnskap 2012 vs 2011

Grew 78% on revenue

approved 2013-05-29; registry 2013-06-11; journal 2013 448565

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for AB ØKONOMI AS. Revenue 1.41m NOK → 2.51m NOK (+78.1%). Net result +25.3k NOK → +24.5k NOK. Equity 368.3k NOK → 392.8k NOK.

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

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

Scorecard

Revenue
1.41m NOK 2.51m NOK
+78.1%
Operating result
+16.7k NOK +23.7k NOK
+42.1%
Net result
+25.3k NOK +24.5k NOK
-3.1%
Equity
368.3k NOK 392.8k NOK
+6.7%
Cash
273.7k NOK 373.6k NOK
+36.5%
Total assets
710.6k NOK 844.6k NOK
+18.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.41m NOK to 2.51m NOK (+78.1% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +16.7k NOK → +23.7k NOK (op. margin 1.2% → 0.9%). Calculated

  • ↑

    Equity strengthened

    Book equity 368.3k NOK → 392.8k NOK (equity ratio 51.8% → 46.5%). Calculated

  • ↑

    Cash rose

    Bank deposits 273.7k NOK → 373.6k NOK (+36.5% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 1.02m NOK → 1.78m NOK (72% → 71% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 68.6k NOK → 25.2k NOK (-63.3% YoY). Calculated