Org.nr 992 414 561 2018 → 2019 Year-over-year analysis

A. WAAG & CO. AS: årsregnskap 2019 vs 2018

Grew 9% on revenue

approved 2020-03-18; registry 2020-03-23; journal 2020 251947

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for A. WAAG & CO. AS. Revenue 6.17m NOK → 6.74m NOK (+9.1%). Net result +828.7k NOK → +908.8k NOK. Equity 510.5k NOK → 569.3k NOK.

On the constructive side: revenue rose; net result improved; equity strengthened.

Also worth watching: payroll increased; cogs moved; book investments changed. All figures are taken from the published annual accounts for A. WAAG & CO. AS.

Scorecard

Revenue
6.17m NOK 6.74m NOK
+9.1%
Operating result
+1 092 NOK n/m
—
Net result
+828.7k NOK +908.8k NOK
+9.7%
Equity
510.5k NOK 569.3k NOK
+11.5%
Cash
402.9k NOK 1.72m NOK
+327.7%
Total assets
3.09m NOK 3.19m NOK
+3.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 6.17m NOK to 6.74m NOK (+9.1% YoY). Calculated

  • ↑

    Net result improved

    Net result +828.7k NOK → +908.8k NOK (net margin 13.4% → 13.5%). Calculated

  • ↑

    Equity strengthened

    Book equity 510.5k NOK → 569.3k NOK (equity ratio 16.5% → 17.8%). Calculated

  • ↑

    Cash rose

    Bank deposits 402.9k NOK → 1.72m NOK (+327.7% YoY). Calculated

  • ↑

    Current ratio back above 1×

    Current ratio 0.20× → 1.04×. Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 3.26m NOK → 3.67m NOK (53% → 54% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 82.6k NOK → 1.13m NOK (+1272.5% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 93.3k NOK → 53.3k NOK. Reported fact