AGENDA AKTIV AS: årsregnskap 2005 vs 2004
Mixed movements in the accounts
Summary
What changed
Comparing Årsregnskap 2005 with 2004 for AGENDA AKTIV AS. Equity -493.7k NOK → -783.6k NOK.
On the constructive side: owners injected capital. Pressures included: equity eroded.
Also worth watching: thin equity buffer; payroll increased; cogs moved. All figures are taken from the published annual accounts for AGENDA AKTIV AS.
At a glance
Scorecard
What improved
-
↑
Owners injected capital
Paid-in equity rose 7.55m NOK → 8.55m NOK (+1.00m NOK). Reported fact
What deteriorated
-
↓
Equity eroded
Book equity -493.7k NOK → -783.6k NOK (equity ratio -3.9% → -6.5%). Calculated
Things to notice
-
·
Thin equity buffer
Equity ratio is -6.5% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation
-
·
Payroll increased
Salary cost 3 NOK → 18.71m NOK. Calculated
-
·
COGS moved
COGS / varekostnad 9.26m NOK → 10.45m NOK (+12.8% YoY). Calculated
-
·
Book investments changed
Investment / intangible book value 7 502 NOK → 450.0k NOK. Reported fact