Org.nr 980 402 320 2012 → 2013 Year-over-year analysis

ABENA NORGE AS: årsregnskap 2013 vs 2012

Grew 24% on revenue, stronger earnings

approved 2013-06-28; registry 2013-07-20; journal 2013 577353

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2013 with 2012 for ABENA NORGE AS. Revenue 60.78m NOK → 75.28m NOK (+23.8%). Net result +19 NOK → +2.26m NOK. Equity 7.64m NOK → 9.89m NOK.

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

Also worth watching: payroll increased; cogs moved. All figures are taken from the published annual accounts for ABENA NORGE AS.

Scorecard

Revenue
60.78m NOK 75.28m NOK
+23.8%
Operating result
+1.80m NOK +2.26m NOK
+25.5%
Net result
+19 NOK +2.26m NOK
+11885810.5%
Equity
7.64m NOK 9.89m NOK
+29.6%
Cash
347.3k NOK 420.4k NOK
+21.1%
Total assets
12.69m NOK 17.29m NOK
+36.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 60.78m NOK to 75.28m NOK (+23.8% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +1.80m NOK → +2.26m NOK (op. margin 3.0% → 3.0%). Calculated

  • ↑

    Net result improved

    Net result +19 NOK → +2.26m NOK (net margin 0.0% → 3.0%). Calculated

  • ↑

    Equity strengthened

    Book equity 7.64m NOK → 9.89m NOK (equity ratio 60.2% → 57.2%). Calculated

  • ↑

    Cash rose

    Bank deposits 347.3k NOK → 420.4k NOK (+21.1% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 6.09m NOK → 7.30m NOK (10% → 10% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 48.26m NOK → 61.55m NOK (+27.5% YoY). Calculated