Org.nr 957 997 392 2011 → 2012 Year-over-year analysis

ACHILLES FINANS AS: årsregnskap 2012 vs 2011

Grew 11% on revenue, returned to profit

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for ACHILLES FINANS AS. Revenue 369.8k NOK → 410.6k NOK (+11.0%). Net result -3.81m NOK → +925.5k NOK. Equity 4.94m NOK → 5.87m NOK.

On the constructive side: revenue rose; turned profitable; equity strengthened. Pressures included: operating result weakened.

Also worth watching: payroll increased; book investments changed. All figures are taken from the published annual accounts for ACHILLES FINANS AS.

Scorecard

Revenue
369.8k NOK 410.6k NOK
+11.0%
Operating result
+63.3k NOK -48.0k NOK
-175.8%
Net result
-3.81m NOK +925.5k NOK
+124.3%
Equity
4.94m NOK 5.87m NOK
+18.7%
Cash
n/m 2 077 NOK
—
Total assets
14.32m NOK 8.34m NOK
-41.8%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 369.8k NOK to 410.6k NOK (+11.0% YoY). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 3.81m NOK to a profit of 925.5k NOK. Calculated

  • ↑

    Equity strengthened

    Book equity 4.94m NOK → 5.87m NOK (equity ratio 34.5% → 70.3%). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +63.3k NOK → -48.0k NOK (op. margin 17.1% → -11.7%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 154.7k NOK → 333.2k NOK (42% → 81% of revenue). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 12.0k NOK → 512.0k NOK. Reported fact