Org.nr 936 112 854 2012 → 2013 Year-over-year analysis

AGS EIENDOM AS: årsregnskap 2013 vs 2012

Cash halved-plus

approved 2014-05-26; registry 2014-07-08; journal 2014 551494

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2013 with 2012 for AGS EIENDOM AS. Revenue 1.33m NOK → 1.34m NOK (+1.0%). Equity 1.61m NOK → 1.94m NOK.

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

Mixed year — gains and pressures both show up.

Scorecard

Revenue
1.33m NOK 1.34m NOK
+1.0%
Operating result
+526.6k NOK +521.3k NOK
-1.0%
Equity
1.61m NOK 1.94m NOK
+20.4%
Cash
421.8k NOK 163.0k NOK
-61.4%
Total assets
7.66m NOK 7.19m NOK
-6.1%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.33m NOK to 1.34m NOK (+1.0% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 1.61m NOK → 1.94m NOK (equity ratio 21.1% → 27.0%). Calculated

  • ↑

    Payroll decreased

    Salary cost 516.6k NOK → 511.2k NOK (39% → 38% of revenue). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +526.6k NOK → +521.3k NOK (op. margin 39.6% → 38.8%). Calculated

  • ↓

    Cash fell

    Bank deposits 421.8k NOK → 163.0k NOK (-61.4% YoY). Calculated