Org.nr 990 694 311 2012 → 2013 Year-over-year analysis

ACCOUNTOR CREDIT GROUP AS: årsregnskap 2013 vs 2012

Grew 159% on revenue, stronger earnings

approved 2014-03-03; registry 2014-03-27; journal 2014 331113

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2013 with 2012 for ACCOUNTOR CREDIT GROUP AS. Revenue 75.7k NOK → 196.3k NOK (+159.4%). Net result -173.1k NOK → -110.1k NOK. Equity 7.06m NOK → 6.95m NOK.

On the constructive side: revenue rose; operating result improved; net result improved. Pressures included: equity eroded.

Also worth watching: cogs moved; book investments changed. All figures are taken from the published annual accounts for ACCOUNTOR CREDIT GROUP AS.

Scorecard

Revenue
75.7k NOK 196.3k NOK
+159.4%
Operating result
-101.2k NOK -37.9k NOK
+62.6%
Net result
-173.1k NOK -110.1k NOK
+36.4%
Equity
7.06m NOK 6.95m NOK
-1.6%
Cash
5 407 NOK 26.0k NOK
+380.9%
Total assets
9.76m NOK 9.82m NOK
+0.6%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 75.7k NOK to 196.3k NOK (+159.4% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -101.2k NOK → -37.9k NOK (op. margin -133.8% → -19.3%). Calculated

  • ↑

    Net result improved

    Net result -173.1k NOK → -110.1k NOK (net margin -228.7% → -56.1%). Calculated

  • ↑

    Cash rose

    Bank deposits 5 407 NOK → 26.0k NOK (+380.9% YoY). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.45× → 1.96×. Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 7.06m NOK → 6.95m NOK (equity ratio 72.3% → 70.8%). Calculated

Things to notice

  • ·

    COGS moved

    COGS / varekostnad 58.2k NOK → 87.9k NOK (+50.9% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 9.75m NOK → 9.75m NOK. Reported fact