Org.nr 996 229 319 2012 → 2013 Year-over-year analysis

AH UTVIKLING AS: årsregnskap 2013 vs 2012

Grew 67% on revenue, stronger earnings

approved 2014-06-19; registry 2014-06-25; journal 2014 503762

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2013 with 2012 for AH UTVIKLING AS. Revenue 173.5k NOK → 289.2k NOK (+66.7%). Net result -271.5k NOK → -99.1k NOK. Equity -157.3k NOK → -256.4k NOK.

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

Also worth watching: thin equity buffer. All figures are taken from the published annual accounts for AH UTVIKLING AS.

Scorecard

Revenue
173.5k NOK 289.2k NOK
+66.7%
Operating result
-158.3k NOK +14.6k NOK
+109.2%
Net result
-271.5k NOK -99.1k NOK
+63.5%
Equity
-157.3k NOK -256.4k NOK
-63.0%
Cash
691.3k NOK 362.2k NOK
-47.6%
Total assets
3.22m NOK 2.82m NOK
-12.4%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 173.5k NOK to 289.2k NOK (+66.7% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -158.3k NOK → +14.6k NOK (op. margin -91.2% → 5.0%). Calculated

  • ↑

    Net result improved

    Net result -271.5k NOK → -99.1k NOK (net margin -156.5% → -34.3%). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity -157.3k NOK → -256.4k NOK (equity ratio -4.9% → -9.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 691.3k NOK → 362.2k NOK (-47.6% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -9.1% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation