Org.nr 989 686 046 2011 → 2012 Year-over-year analysis

AB TAKST - AKTIV BOLIGTAKSERING AS: årsregnskap 2012 vs 2011

Shrank 32% on revenue, stronger earnings

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for AB TAKST - AKTIV BOLIGTAKSERING AS. Revenue 1.90m NOK → 1.29m NOK (-32.0%). Net result +300 NOK → +704.3k NOK. Equity 87.7k NOK → 88.4k NOK.

On the constructive side: operating result improved; net result improved; cash rose. Pressures included: revenue fell; payroll up without matching revenue.

Also worth watching: cogs fell; book investments changed. All figures are taken from the published annual accounts for AB TAKST - AKTIV BOLIGTAKSERING AS.

Scorecard

Revenue
1.90m NOK 1.29m NOK
-32.0%
Operating result
+1 651 NOK +3 152 NOK
+90.9%
Net result
+300 NOK +704.3k NOK
+234666.7%
Equity
87.7k NOK 88.4k NOK
+0.8%
Cash
348.2k NOK 354.6k NOK
+1.9%
Total assets
481.7k NOK 577.4k NOK
+19.9%

What improved

  • ↑

    Operating result improved

    Operating result +1 651 NOK → +3 152 NOK (op. margin 0.1% → 0.2%). Calculated

  • ↑

    Net result improved

    Net result +300 NOK → +704.3k NOK (net margin 0.0% → 54.6%). Calculated

  • ↑

    Cash rose

    Bank deposits 348.2k NOK → 354.6k NOK (+1.9% YoY). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 1.90m NOK to 1.29m NOK (-32.0% YoY). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 834.6k NOK → 907.1k NOK (44% → 70% of revenue). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 563.6k NOK → 52.4k NOK (-90.7% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 0 NOK → 8 151 NOK. Reported fact