Org.nr 996 419 797 2012 → 2013 Year-over-year analysis

AKADEMIET NORGE AS: årsregnskap 2013 vs 2012

A steady year on the published lines

approved 2014-06-30; registry 2014-09-09; journal 2014 798398

Summary

What changed

Comparing Årsregnskap 2013 with 2012 for AKADEMIET NORGE AS. Revenue 16.20m NOK → 16.32m NOK (+0.7%). Equity -265.2k NOK → -36.7k NOK.

On the constructive side: revenue rose; equity strengthened; cash rose.

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

At a glance

Revenue

16.20m NOK 16.32m NOK

+0.7%

Operating result

n/m +190.3k NOK

—

Net result

n/m +228.6k NOK

—

Equity

-265.2k NOK -36.7k NOK

+86.2%

Cash

129.1k NOK 1.49m NOK

+1052.2%

Total assets

6.92m NOK 8.65m NOK

+25.1%

↑
Revenue rose

Operating income / revenue moved from 16.20m NOK to 16.32m NOK (+0.7% YoY). Calculated
↑
Equity strengthened

Book equity -265.2k NOK → -36.7k NOK (equity ratio -3.8% → -0.4%). Calculated
↑
Cash rose

Bank deposits 129.1k NOK → 1.49m NOK (+1052.2% YoY). Calculated
↑
Payroll decreased

Salary cost 3.17m NOK → 2 NOK (20% → 0% of revenue). Calculated

·
COGS moved

COGS / varekostnad 7.06m NOK → 11.52m NOK (+63.2% YoY). Calculated