Org.nr 992 579 838 2012 → 2013 Year-over-year analysis

AGK INVEST AS: årsregnskap 2013 vs 2012

Shrank 33% on revenue

approved 2014-05-15; registry 2014-06-30; journal 2014 523823

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2013 with 2012 for AGK INVEST AS. Revenue 5.01m NOK → 3.37m NOK (-32.8%). Equity 2.11m NOK → 2.19m NOK.

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

Also worth watching: book investments changed. All figures are taken from the published annual accounts for AGK INVEST AS.

Scorecard

Revenue
5.01m NOK 3.37m NOK
-32.8%
Operating result
+83.6k NOK +30.4k NOK
-63.7%
Equity
2.11m NOK 2.19m NOK
+3.9%
Cash
422.9k NOK 863.9k NOK
+104.3%
Total assets
3.87m NOK 4.07m NOK
+5.0%

What improved

  • ↑

    Equity strengthened

    Book equity 2.11m NOK → 2.19m NOK (equity ratio 54.5% → 53.9%). Calculated

  • ↑

    Cash rose

    Bank deposits 422.9k NOK → 863.9k NOK (+104.3% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 3.14m NOK → 2.46m NOK (63% → 73% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 5.01m NOK to 3.37m NOK (-32.8% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +83.6k NOK → +30.4k NOK (op. margin 1.7% → 0.9%). Calculated

Things to notice

  • ·

    Book investments changed

    Investment / intangible book value 1.47m NOK → 1.51m NOK. Reported fact