Org.nr 997 372 301 2012 → 2013 Year-over-year analysis

ADVOKATFIRMAET MELAND AS: årsregnskap 2013 vs 2012

Grew 8% on revenue, slipped into loss

approved 2014-04-11; registry 2014-08-06; journal 2014 632799

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2013 with 2012 for ADVOKATFIRMAET MELAND AS. Revenue 3.88m NOK → 4.18m NOK (+7.7%). Net result +156.7k NOK → -10.6k NOK. Equity 321.3k NOK → 310.7k NOK.

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

Also worth watching: payroll increased; cogs fell. All figures are taken from the published annual accounts for ADVOKATFIRMAET MELAND AS.

Scorecard

Revenue
3.88m NOK 4.18m NOK
+7.7%
Operating result
-298.7k NOK +40.0k NOK
+113.4%
Net result
+156.7k NOK -10.6k NOK
-106.7%
Equity
321.3k NOK 310.7k NOK
-3.3%
Cash
94.4k NOK 206.4k NOK
+118.6%
Total assets
1.87m NOK 2.50m NOK
+33.5%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 3.88m NOK to 4.18m NOK (+7.7% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -298.7k NOK → +40.0k NOK (op. margin -7.7% → 1.0%). Calculated

  • ↑

    Cash rose

    Bank deposits 94.4k NOK → 206.4k NOK (+118.6% YoY). Calculated

What deteriorated

  • ↓

    Fell into a net loss

    Net result flipped from 156.7k NOK profit to a loss of 10.6k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 321.3k NOK → 310.7k NOK (equity ratio 17.2% → 12.4%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 2.65m NOK → 3.14m NOK (68% → 75% of revenue). Calculated

  • ·

    COGS fell

    COGS / varekostnad 291.9k NOK → 167.8k NOK (-42.5% YoY). Calculated