Org.nr 996 738 574 2011 → 2012 Year-over-year analysis

AGR SOFTWARE AS: årsregnskap 2012 vs 2011

Mixed movements in the accounts

approved 2013-05-30; registry 2013-09-11; journal 2013 787264

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for AGR SOFTWARE AS. Revenue 263.6k NOK → 266.5k NOK (+1.1%). Equity 99.7k NOK → 539.6k NOK.

On the constructive side: revenue rose; equity strengthened. Pressures included: cash fell.

Also worth watching: paid-in equity reduced; payroll increased. All figures are taken from the published annual accounts for AGR SOFTWARE AS.

Scorecard

Revenue
263.6k NOK 266.5k NOK
+1.1%
Net result
-348 NOK n/m
—
Equity
99.7k NOK 539.6k NOK
+441.5%
Cash
555.5k NOK 451.2k NOK
-18.8%
Total assets
615.0k NOK 999.0k NOK
+62.4%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 263.6k NOK to 266.5k NOK (+1.1% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 99.7k NOK → 539.6k NOK (equity ratio 16.2% → 54.0%). Calculated

What deteriorated

  • ↓

    Cash fell

    Bank deposits 555.5k NOK → 451.2k NOK (-18.8% YoY). Calculated

Things to notice

  • ·

    Paid-in equity reduced

    Paid-in equity fell 100.0k NOK → 900 NOK — check capital reduction, conversion, or reclassification. Interpretation

  • ·

    Payroll increased

    Salary cost 3 453 NOK → 1.25m NOK (1% → 471% of revenue). Calculated