Org.nr 986 171 010 2011 → 2012 Year-over-year analysis

ADDED VALUE IT AS: årsregnskap 2012 vs 2011

A steady year on the published lines

approved 2013-05-28; registry 2013-06-24; journal 2013 477834

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for ADDED VALUE IT AS. Revenue 3.20m NOK → 3.32m NOK (+3.6%). Equity 2.14m NOK → 2.25m NOK.

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

Also worth watching: payroll increased. All figures are taken from the published annual accounts for ADDED VALUE IT AS.

Scorecard

Revenue
3.20m NOK 3.32m NOK
+3.6%
Operating result
+565.8k NOK +94.4k NOK
-83.3%
Net result
n/m +117.9k NOK
—
Equity
2.14m NOK 2.25m NOK
+5.5%
Cash
2.43m NOK 3.35m NOK
+37.7%
Total assets
3.52m NOK 3.97m NOK
+12.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 3.20m NOK to 3.32m NOK (+3.6% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 2.14m NOK → 2.25m NOK (equity ratio 60.8% → 56.8%). Calculated

  • ↑

    Cash rose

    Bank deposits 2.43m NOK → 3.35m NOK (+37.7% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +565.8k NOK → +94.4k NOK (op. margin 17.7% → 2.8%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 1.94m NOK → 2.58m NOK (61% → 78% of revenue). Calculated