Org.nr 889 075 112 2012 → 2013 Year-over-year analysis

ADVOKAT JAN KRISTIAN TAKVAM AS: årsregnskap 2013 vs 2012

Grew 338% on revenue, cash halved-plus

approved 2014-02-08; registry 2014-03-06; journal 2014 311939

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2013 with 2012 for ADVOKAT JAN KRISTIAN TAKVAM AS. Revenue 494.0k NOK → 2.16m NOK (+338.1%). Equity 558.8k NOK → 1 122 NOK.

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

Also worth watching: thin equity buffer; payroll increased. All figures are taken from the published annual accounts for ADVOKAT JAN KRISTIAN TAKVAM AS.

Scorecard

Revenue
494.0k NOK 2.16m NOK
+338.1%
Operating result
+73.6k NOK +740.1k NOK
+906.1%
Net result
n/m +563.5k NOK
—
Equity
558.8k NOK 1 122 NOK
-99.8%
Cash
564.2k NOK 214.8k NOK
-61.9%
Total assets
766.8k NOK 559.6k NOK
-27.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 494.0k NOK to 2.16m NOK (+338.1% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +73.6k NOK → +740.1k NOK (op. margin 14.9% → 34.2%). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 558.8k NOK → 1 122 NOK (equity ratio 72.9% → 0.2%). Calculated

  • ↓

    Cash fell

    Bank deposits 564.2k NOK → 214.8k NOK (-61.9% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 0.2% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 987.9k NOK → 1.01m NOK (200% → 47% of revenue). Calculated