Org.nr 997 030 389 2011 → 2012 Year-over-year analysis

AJERHAGAN 94 AS: årsregnskap 2012 vs 2011

Grew 190% on revenue, weaker earnings

approved 2013-03-14; registry 2013-07-11; journal 2013 549240

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for AJERHAGAN 94 AS. Revenue 236.6k NOK → 685.6k NOK (+189.7%). Net result +62.4k NOK → +9 753 NOK. Equity 67.7k NOK → 58.0k NOK.

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

Also worth watching: cogs moved. All figures are taken from the published annual accounts for AJERHAGAN 94 AS.

Scorecard

Revenue
236.6k NOK 685.6k NOK
+189.7%
Operating result
-62.6k NOK -9 954 NOK
+84.1%
Net result
+62.4k NOK +9 753 NOK
-84.4%
Equity
67.7k NOK 58.0k NOK
-14.4%
Cash
89.6k NOK 85.7k NOK
-4.4%
Total assets
221.5k NOK 191.4k NOK
-13.6%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 236.6k NOK to 685.6k NOK (+189.7% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -62.6k NOK → -9 954 NOK (op. margin -26.5% → -1.5%). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +62.4k NOK → +9 753 NOK (net margin 26.4% → 1.4%). Calculated

  • ↓

    Equity eroded

    Book equity 67.7k NOK → 58.0k NOK (equity ratio 30.6% → 30.3%). Calculated

  • ↓

    Cash fell

    Bank deposits 89.6k NOK → 85.7k NOK (-4.4% YoY). Calculated

Things to notice

  • ·

    COGS moved

    COGS / varekostnad 187.2k NOK → 527.8k NOK (+181.9% YoY). Calculated