Org.nr 974 345 315 2011 → 2012 Year-over-year analysis

HVAL SJOKOLADEFABRIKK ASA: årsregnskap 2012 vs 2011

Grew 7% on revenue, fresh owner capital

approved 2013-05-29; registry 2013-08-24; journal 2013 664100

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for HVAL SJOKOLADEFABRIKK ASA. Revenue 32.57m NOK → 34.87m NOK (+7.1%). Equity 10.73m NOK → 18.76m NOK.

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

Also worth watching: cogs moved; book investments changed. All figures are taken from the published annual accounts for HVAL SJOKOLADEFABRIKK ASA.

Scorecard

Revenue
32.57m NOK 34.87m NOK
+7.1%
Operating result
+2.66m NOK +2.73m NOK
+3.0%
Equity
10.73m NOK 18.76m NOK
+74.8%
Cash
5.62m NOK 5.30m NOK
-5.9%
Total assets
18.42m NOK 35.77m NOK
+94.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 32.57m NOK to 34.87m NOK (+7.1% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +2.66m NOK → +2.73m NOK (op. margin 8.2% → 7.8%). Calculated

  • ↑

    Equity strengthened

    Book equity 10.73m NOK → 18.76m NOK (equity ratio 58.3% → 52.4%). Calculated

  • ↑

    Owners injected capital

    Paid-in equity rose 9.40m NOK → 14.92m NOK (+5.52m NOK). Reported fact

What deteriorated

  • ↓

    Cash fell

    Bank deposits 5.62m NOK → 5.30m NOK (-5.9% YoY). Calculated

Things to notice

  • ·

    COGS moved

    COGS / varekostnad 16.08m NOK → 18.37m NOK (+14.2% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 0 NOK → 55.9k NOK. Reported fact