Org.nr 996 101 681 2012 → 2013 Year-over-year analysis

ACKS AS: årsregnskap 2013 vs 2012

Grew 8% on revenue, cash halved-plus

approved 2014-06-12; registry 2014-06-21; journal 2014 480742

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2013 with 2012 for ACKS AS. Revenue 23.8k NOK → 25.7k NOK (+8.0%). Equity 114.8k NOK → 127.8k NOK.

On the constructive side: revenue rose; operating result improved; equity strengthened. Pressures included: cash fell; current ratio dropped below 1×.

Also worth watching: book investments changed. All figures are taken from the published annual accounts for ACKS AS.

Scorecard

Revenue
23.8k NOK 25.7k NOK
+8.0%
Operating result
+14.4k NOK +17.9k NOK
+24.4%
Net result
n/m +12.9k NOK
—
Equity
114.8k NOK 127.8k NOK
+11.3%
Cash
24.1k NOK 4 733 NOK
-80.4%
Total assets
222.0k NOK 206.2k NOK
-7.1%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 23.8k NOK to 25.7k NOK (+8.0% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +14.4k NOK → +17.9k NOK (op. margin 60.6% → 69.8%). Calculated

  • ↑

    Equity strengthened

    Book equity 114.8k NOK → 127.8k NOK (equity ratio 51.7% → 62.0%). Calculated

What deteriorated

  • ↓

    Cash fell

    Bank deposits 24.1k NOK → 4 733 NOK (-80.4% YoY). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 6.41× → 0.95× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Book investments changed

    Investment / intangible book value 196 NOK → 196.0k NOK. Reported fact