Org.nr 994 564 145 2012 → 2013 Year-over-year analysis

AGRENIER AS: årsregnskap 2013 vs 2012

Mixed movements in the accounts

approved 2014-02-11; registry 2014-02-17; journal 2014 304861

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2013 with 2012 for AGRENIER AS. Revenue 713.2k NOK → 736.4k NOK (+3.2%). Equity 1.52m NOK → 1.72m NOK.

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

Also worth watching: payroll increased. All figures are taken from the published annual accounts for AGRENIER AS.

Scorecard

Revenue
713.2k NOK 736.4k NOK
+3.2%
Operating result
+410.9k NOK +376.4k NOK
-8.4%
Equity
1.52m NOK 1.72m NOK
+12.8%
Cash
421.5k NOK 518.1k NOK
+22.9%
Total assets
4.44m NOK 4.51m NOK
+1.6%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 713.2k NOK to 736.4k NOK (+3.2% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 1.52m NOK → 1.72m NOK (equity ratio 34.3% → 38.1%). Calculated

  • ↑

    Cash rose

    Bank deposits 421.5k NOK → 518.1k NOK (+22.9% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +410.9k NOK → +376.4k NOK (op. margin 57.6% → 51.1%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 24.0k NOK → 31.4k NOK (3% → 4% of revenue). Calculated