Org.nr 874 357 162 2012 → 2013 Year-over-year analysis

AGUSTA EIENDOM AS: årsregnskap 2013 vs 2012

Shrank 65% on revenue, slipped into loss

approved 2014-08-29; registry 2014-09-11; journal 2014 820677

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2013 with 2012 for AGUSTA EIENDOM AS. Revenue 807.9k NOK → 280.0k NOK (-65.3%). Net result +406.6k NOK → -168.8k NOK. Equity 594.7k NOK → 425.9k NOK.

Pressures included: revenue fell; operating result weakened; fell into a net loss.

Also worth watching: thin equity buffer; book investments changed. All figures are taken from the published annual accounts for AGUSTA EIENDOM AS.

Scorecard

Revenue
807.9k NOK 280.0k NOK
-65.3%
Operating result
+809.0k NOK +269.7k NOK
-66.7%
Net result
+406.6k NOK -168.8k NOK
-141.5%
Equity
594.7k NOK 425.9k NOK
-28.4%
Cash
n/m 345.5k NOK
—
Total assets
6.30m NOK 10.43m NOK
+65.6%

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 807.9k NOK to 280.0k NOK (-65.3% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +809.0k NOK → +269.7k NOK (op. margin 100.1% → 96.3%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 406.6k NOK profit to a loss of 168.8k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 594.7k NOK → 425.9k NOK (equity ratio 9.4% → 4.1%). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 4.1% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 345 NOK → 4 128 NOK. Reported fact