Org.nr 976 758 757 2011 → 2012 Year-over-year analysis

AJOUR MEDIA AS: årsregnskap 2012 vs 2011

Returned to profit

approved 2013-06-30; registry 2013-08-24; journal 2013 667634

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for AJOUR MEDIA AS. Revenue 2.39m NOK → 2.35m NOK (-1.8%). Net result -61.3k NOK → +108.7k NOK. Equity 703.1k NOK → 811.8k NOK.

On the constructive side: operating result improved; turned profitable; equity strengthened. Pressures included: revenue fell.

Also worth watching: cogs fell. All figures are taken from the published annual accounts for AJOUR MEDIA AS.

Scorecard

Revenue
2.39m NOK 2.35m NOK
-1.8%
Operating result
-100.8k NOK +148.1k NOK
+246.9%
Net result
-61.3k NOK +108.7k NOK
+277.3%
Equity
703.1k NOK 811.8k NOK
+15.5%
Cash
647.7k NOK 679.3k NOK
+4.9%
Total assets
1.26m NOK 1.18m NOK
-6.2%

What improved

  • ↑

    Operating result improved

    Operating result -100.8k NOK → +148.1k NOK (op. margin -4.2% → 6.3%). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 61.3k NOK to a profit of 108.7k NOK. Calculated

  • ↑

    Equity strengthened

    Book equity 703.1k NOK → 811.8k NOK (equity ratio 55.8% → 68.7%). Calculated

  • ↑

    Cash rose

    Bank deposits 647.7k NOK → 679.3k NOK (+4.9% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 1.30m NOK → 1.17m NOK (54% → 50% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 2.39m NOK to 2.35m NOK (-1.8% YoY). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 645.6k NOK → 499.3k NOK (-22.7% YoY). Calculated