Org.nr 976 134 257 2012 → 2013 Year-over-year analysis

ACO NORWAY AS: årsregnskap 2013 vs 2012

Grew 14% on revenue, returned to profit

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2013 with 2012 for ACO NORWAY AS. Revenue 108.61m NOK → 124.16m NOK (+14.3%). Net result -520.7k NOK → +649.5k NOK. Equity 19.91m NOK → 16.39m NOK.

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

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

Scorecard

Revenue
108.61m NOK 124.16m NOK
+14.3%
Operating result
-494.7k NOK +359.1k NOK
+172.6%
Net result
-520.7k NOK +649.5k NOK
+224.7%
Equity
19.91m NOK 16.39m NOK
-17.7%
Cash
n/m 24.42m NOK
—
Total assets
42.72m NOK 43.45m NOK
+1.7%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 108.61m NOK to 124.16m NOK (+14.3% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -494.7k NOK → +359.1k NOK (op. margin -0.5% → 0.3%). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 520.7k NOK to a profit of 649.5k NOK. Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 19.91m NOK → 16.39m NOK (equity ratio 46.6% → 37.7%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 9.74m NOK → 11.42m NOK (9% → 9% of revenue). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 0 NOK → 121.7k NOK. Reported fact