Org.nr 989 221 477 2017 → 2018 Year-over-year analysis

AEGIR HOLDING AS: årsregnskap 2018 vs 2017

Grew 180% on revenue, stronger earnings

approved 2019-01-16; registry 2019-05-11; journal 2019 318684

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for AEGIR HOLDING AS. Revenue 86.5k NOK → 242.3k NOK (+180.3%). Net result +7 187 NOK → +184.7k NOK. Equity 874.8k NOK → 778.3k NOK.

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

Net constructive year on the published lines.

Scorecard

Revenue
86.5k NOK 242.3k NOK
+180.3%
Operating result
+15.4k NOK +183.3k NOK
+1089.8%
Net result
+7 187 NOK +184.7k NOK
+2469.5%
Equity
874.8k NOK 778.3k NOK
-11.0%
Cash
391.4k NOK 323.2k NOK
-17.4%
Total assets
909.7k NOK 795.0k NOK
-12.6%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 86.5k NOK to 242.3k NOK (+180.3% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +15.4k NOK → +183.3k NOK (op. margin 17.8% → 75.6%). Calculated

  • ↑

    Net result improved

    Net result +7 187 NOK → +184.7k NOK (net margin 8.3% → 76.2%). Calculated

  • ↑

    Owners injected capital

    Paid-in equity rose 405.4k NOK → 455.4k NOK (+50.0k NOK). Reported fact

What deteriorated

  • ↓

    Equity eroded

    Book equity 874.8k NOK → 778.3k NOK (equity ratio 96.2% → 97.9%). Calculated

  • ↓

    Cash fell

    Bank deposits 391.4k NOK → 323.2k NOK (-17.4% YoY). Calculated