Org.nr 948 474 689 2012 → 2013 Year-over-year analysis

AKERSHUS OG ØSTFOLD VIRKESTRANSPORT AS: årsregnskap 2013 vs 2012

A steady year on the published lines

approved 2014-03-31; registry 2014-04-07; journal 2014 344265

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2013 with 2012 for AKERSHUS OG ØSTFOLD VIRKESTRANSPORT AS. Revenue 118.87m NOK → 123.87m NOK (+4.2%). Equity 2.57m NOK → 2.69m NOK.

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

Also worth watching: payroll increased; cogs moved. All figures are taken from the published annual accounts for AKERSHUS OG ØSTFOLD VIRKESTRANSPORT AS.

Scorecard

Revenue
118.87m NOK 123.87m NOK
+4.2%
Operating result
+358.4k NOK +123.1k NOK
-65.6%
Net result
n/m +127.6k NOK
—
Equity
2.57m NOK 2.69m NOK
+5.0%
Cash
4.67m NOK 2.34m NOK
-49.9%
Total assets
12.01m NOK 9.80m NOK
-18.4%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 118.87m NOK to 123.87m NOK (+4.2% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 2.57m NOK → 2.69m NOK (equity ratio 21.4% → 27.5%). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +358.4k NOK → +123.1k NOK (op. margin 0.3% → 0.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 4.67m NOK → 2.34m NOK (-49.9% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 1.63m NOK → 1.75m NOK (1% → 1% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 116.09m NOK → 120.96m NOK (+4.2% YoY). Calculated