Org.nr 989 686 046 2012 → 2013 Year-over-year analysis

AB TAKST - AKTIV BOLIGTAKSERING AS: årsregnskap 2013 vs 2012

Grew 12% on revenue, stronger earnings, cash halved-plus

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2013 with 2012 for AB TAKST - AKTIV BOLIGTAKSERING AS. Revenue 1.29m NOK → 1.44m NOK (+11.6%). Net result +704.3k NOK → +885.7k NOK. Equity 88.4k NOK → 89.3k NOK.

On the constructive side: revenue rose; net result improved. Pressures included: operating result weakened; cash fell.

Also worth watching: payroll increased; cogs moved. All figures are taken from the published annual accounts for AB TAKST - AKTIV BOLIGTAKSERING AS.

Scorecard

Revenue
1.29m NOK 1.44m NOK
+11.6%
Operating result
+3 152 NOK +2 541 NOK
-19.4%
Net result
+704.3k NOK +885.7k NOK
+25.8%
Equity
88.4k NOK 89.3k NOK
+1.0%
Cash
354.6k NOK 147.5k NOK
-58.4%
Total assets
577.4k NOK 418.2k NOK
-27.6%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.29m NOK to 1.44m NOK (+11.6% YoY). Calculated

  • ↑

    Net result improved

    Net result +704.3k NOK → +885.7k NOK (net margin 54.6% → 61.6%). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +3 152 NOK → +2 541 NOK (op. margin 0.2% → 0.2%). Calculated

  • ↓

    Cash fell

    Bank deposits 354.6k NOK → 147.5k NOK (-58.4% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 907.1k NOK → 967.8k NOK (70% → 67% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 52.4k NOK → 80.4k NOK (+53.3% YoY). Calculated