Org.nr 936 112 854 2011 → 2012 Year-over-year analysis

AGS EIENDOM AS: årsregnskap 2012 vs 2011

Grew 344% on revenue

approved 2013-05-08; registry 2013-07-06; journal 2013 528181

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for AGS EIENDOM AS. Revenue 299.1k NOK → 1.33m NOK (+344.4%). Equity 1.43m NOK → 1.61m NOK.

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

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

Scorecard

Revenue
299.1k NOK 1.33m NOK
+344.4%
Operating result
+461.5k NOK +526.6k NOK
+14.1%
Equity
1.43m NOK 1.61m NOK
+12.5%
Cash
584.8k NOK 421.8k NOK
-27.9%
Total assets
8.52m NOK 7.66m NOK
-10.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 299.1k NOK to 1.33m NOK (+344.4% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +461.5k NOK → +526.6k NOK (op. margin 154.3% → 39.6%). Calculated

  • ↑

    Equity strengthened

    Book equity 1.43m NOK → 1.61m NOK (equity ratio 16.8% → 21.1%). Calculated

What deteriorated

  • ↓

    Cash fell

    Bank deposits 584.8k NOK → 421.8k NOK (-27.9% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 346.1k NOK → 516.6k NOK (116% → 39% of revenue). Calculated