FirmaIQ
Org.nr 974 442 167 2012 → 2013 Year-over-year analysis

BOUVET ASA: årsregnskap 2013 vs 2012

Fresh owner capital

Full company analysis · All year comparisons

Summary

What changed

Comparing Årsregnskap 2013 with 2012 for BOUVET ASA. Equity 27.3k NOK → 26.13m NOK.

On the constructive side: equity strengthened; current ratio back above 1×; owners injected capital. Pressures included: operating result weakened; payroll up without matching revenue; cogs moved.

Also worth watching: book investments changed. All figures are taken from the published annual accounts for BOUVET ASA.

At a glance

Scorecard

Revenue
n/m 0 NOK
—
Operating result
+78.2k NOK -2 950 NOK
-103.8%
Equity
27.3k NOK 26.13m NOK
+95568.4%
Cash
n/m 524.0k NOK
—
Total assets
176.0k NOK 187.82m NOK
+106589.8%

What improved

  • ↑

    Equity strengthened

    Book equity 27.3k NOK → 26.13m NOK (equity ratio 15.5% → 13.9%). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.37× → 538.42×. Calculated

  • ↑

    Owners injected capital

    Paid-in equity rose 20.2k NOK → 20.23m NOK (+20.21m NOK). Reported fact

What deteriorated

  • ↓

    Operating result weakened

    Operating result +78.2k NOK → -2 950 NOK. Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 2 778 NOK → 867.0k NOK. Calculated

  • ↓

    COGS moved

    COGS / varekostnad 171.8k NOK → 152.00m NOK (+88391.7% YoY). Calculated

Things to notice

  • ·

    Book investments changed

    Investment / intangible book value 121.1k NOK → 122.30m NOK. Reported fact