Org.nr 984 122 624 2012 → 2013 Year-over-year analysis

ACTION TRANSPORT AS: årsregnskap 2013 vs 2012

Weaker earnings, cash halved-plus

approved 2014-08-15; registry 2014-09-13; journal 2014 838428

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2013 with 2012 for ACTION TRANSPORT AS. Revenue 30.58m NOK → 31.11m NOK (+1.7%). Net result +267.7k NOK → +74.6k NOK. Equity 1.03m NOK → 858.5k NOK.

On the constructive side: revenue rose; payroll decreased. Pressures included: net result weakened; equity eroded; cash fell.

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

Scorecard

Revenue
30.58m NOK 31.11m NOK
+1.7%
Net result
+267.7k NOK +74.6k NOK
-72.1%
Equity
1.03m NOK 858.5k NOK
-16.8%
Cash
172.3k NOK 9 326 NOK
-94.6%
Total assets
7.84m NOK 8.20m NOK
+4.6%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 30.58m NOK to 31.11m NOK (+1.7% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 18.07m NOK → 17.07m NOK (59% → 55% of revenue). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +267.7k NOK → +74.6k NOK (net margin 0.9% → 0.2%). Calculated

  • ↓

    Equity eroded

    Book equity 1.03m NOK → 858.5k NOK (equity ratio 13.2% → 10.5%). Calculated

  • ↓

    Cash fell

    Bank deposits 172.3k NOK → 9 326 NOK (-94.6% YoY). Calculated

Things to notice

  • ·

    COGS moved

    COGS / varekostnad 3.82m NOK → 5.97m NOK (+56.1% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 3.49m NOK → 3.02m NOK. Reported fact