Org.nr 993 750 654 2012 → 2013 Year-over-year analysis

ABX DESTINASJONSUTVIKLING AS: årsregnskap 2013 vs 2012

Shrank 67% on revenue, stronger earnings

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2013 with 2012 for ABX DESTINASJONSUTVIKLING AS. Revenue 202.6k NOK → 66.7k NOK (-67.1%). Net result +79.1k NOK → +127.5k NOK. Equity 243.5k NOK → 116.0k NOK.

On the constructive side: net result improved. Pressures included: revenue fell; equity eroded; cash fell.

Also worth watching: thin equity buffer; book investments changed. All figures are taken from the published annual accounts for ABX DESTINASJONSUTVIKLING AS.

Scorecard

Revenue
202.6k NOK 66.7k NOK
-67.1%
Operating result
-54.7k NOK n/m
—
Net result
+79.1k NOK +127.5k NOK
+61.2%
Equity
243.5k NOK 116.0k NOK
-52.4%
Cash
12.1k NOK 8 322 NOK
-31.0%
Total assets
1.76m NOK 1.65m NOK
-6.6%

What improved

  • ↑

    Net result improved

    Net result +79.1k NOK → +127.5k NOK (net margin 39.0% → 191.1%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 202.6k NOK to 66.7k NOK (-67.1% YoY). Calculated

  • ↓

    Equity eroded

    Book equity 243.5k NOK → 116.0k NOK (equity ratio 13.8% → 7.0%). Calculated

  • ↓

    Cash fell

    Bank deposits 12.1k NOK → 8 322 NOK (-31.0% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 7.0% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 175.0k NOK → 175 NOK. Reported fact