Org.nr 993 381 276 2012 → 2013 Year-over-year analysis

ADVANTAGE AS: årsregnskap 2013 vs 2012

Weaker earnings

approved 2014-08-25; registry 2014-08-30; journal 2014 734030

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2013 with 2012 for ADVANTAGE AS. Net result -6 274 NOK → -253.9k NOK. Equity 31.2k NOK → -222.7k NOK.

On the constructive side: operating result improved; cash rose. Pressures included: net result weakened; equity eroded.

Also worth watching: thin equity buffer; book investments changed. All figures are taken from the published annual accounts for ADVANTAGE AS.

Scorecard

Revenue
n/m 340.4k NOK
—
Operating result
-10.3k NOK +37.0k NOK
+460.9%
Net result
-6 274 NOK -253.9k NOK
-3946.2%
Equity
31.2k NOK -222.7k NOK
-813.9%
Cash
150 NOK 390.1k NOK
+260000.0%
Total assets
452.0k NOK 435.7k NOK
-3.6%

What improved

  • ↑

    Operating result improved

    Operating result -10.3k NOK → +37.0k NOK. Calculated

  • ↑

    Cash rose

    Bank deposits 150 NOK → 390.1k NOK (+260000.0% YoY). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result -6 274 NOK → -253.9k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 31.2k NOK → -222.7k NOK (equity ratio 6.9% → -51.1%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -51.1% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 395.4k NOK → 100.0k NOK. Reported fact