Org.nr 992 621 648 2011 → 2012 Year-over-year analysis

AGS FORSIKRING AS: årsregnskap 2012 vs 2011

Grew 16% on revenue, stronger earnings

approved 2013-05-30; registry 2013-06-29; journal 2013 501319

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for AGS FORSIKRING AS. Revenue 6.79m NOK → 7.85m NOK (+15.6%). Net result +361.9k NOK → +615.2k NOK. Equity 730.4k NOK → 345.6k NOK.

On the constructive side: revenue rose; net result improved; cash rose. Pressures included: equity eroded.

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

Scorecard

Revenue
6.79m NOK 7.85m NOK
+15.6%
Operating result
n/m +877.9k NOK
—
Net result
+361.9k NOK +615.2k NOK
+70.0%
Equity
730.4k NOK 345.6k NOK
-52.7%
Cash
432.9k NOK 667.6k NOK
+54.2%
Total assets
1.71m NOK 2.11m NOK
+23.3%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 6.79m NOK to 7.85m NOK (+15.6% YoY). Calculated

  • ↑

    Net result improved

    Net result +361.9k NOK → +615.2k NOK (net margin 5.3% → 7.8%). Calculated

  • ↑

    Cash rose

    Bank deposits 432.9k NOK → 667.6k NOK (+54.2% YoY). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 730.4k NOK → 345.6k NOK (equity ratio 42.6% → 16.3%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 4.21m NOK → 4.57m NOK (62% → 58% of revenue). Calculated