Org.nr 998 820 421 2012 → 2013 Year-over-year analysis

ADVOKAT 1 AS: årsregnskap 2013 vs 2012

Shrank 12% on revenue, stronger earnings

approved 2014-03-18; registry 2014-03-20; journal 2014 324414

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2013 with 2012 for ADVOKAT 1 AS. Revenue 349.2k NOK → 306.7k NOK (-12.2%). Net result +296 NOK → +59.3k NOK. Equity 42.3k NOK → 101.6k NOK.

On the constructive side: operating result improved; net result improved; equity strengthened. Pressures included: revenue fell; payroll up without matching revenue.

Net constructive year on the published lines.

Scorecard

Revenue
349.2k NOK 306.7k NOK
-12.2%
Operating result
+338 NOK +81.7k NOK
+24057.1%
Net result
+296 NOK +59.3k NOK
+19949.3%
Equity
42.3k NOK 101.6k NOK
+140.3%
Cash
127.0k NOK 366.6k NOK
+188.7%
Total assets
192.3k NOK 378.9k NOK
+97.1%

What improved

  • ↑

    Operating result improved

    Operating result +338 NOK → +81.7k NOK (op. margin 0.1% → 26.6%). Calculated

  • ↑

    Net result improved

    Net result +296 NOK → +59.3k NOK (net margin 0.1% → 19.3%). Calculated

  • ↑

    Equity strengthened

    Book equity 42.3k NOK → 101.6k NOK (equity ratio 22.0% → 26.8%). Calculated

  • ↑

    Cash rose

    Bank deposits 127.0k NOK → 366.6k NOK (+188.7% YoY). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 349.2k NOK to 306.7k NOK (-12.2% YoY). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 1 132 NOK → 525.2k NOK (0% → 171% of revenue). Calculated