Org.nr 872 414 762 2022 → 2023 Year-over-year analysis

AGENDA AKTIV AS: årsregnskap 2023 vs 2022

Grew 43% on revenue, returned to profit

approved 2024-06-28; registry 2024-08-05; journal 2024 713687

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2023 with 2022 for AGENDA AKTIV AS. Revenue 34.74m NOK → 49.85m NOK (+43.5%). Net result -164.5k NOK → +463.2k NOK. Equity 10.00m NOK → 16.94m NOK.

On the constructive side: revenue rose; operating result improved; turned profitable.

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

Scorecard

Revenue
34.74m NOK 49.85m NOK
+43.5%
Operating result
-190.4k NOK +60.9k NOK
+132.0%
Net result
-164.5k NOK +463.2k NOK
+381.6%
Equity
10.00m NOK 16.94m NOK
+69.4%
Cash
6.05m NOK 8.65m NOK
+42.9%
Total assets
14.11m NOK 31.91m NOK
+126.1%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 34.74m NOK to 49.85m NOK (+43.5% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -190.4k NOK → +60.9k NOK (op. margin -0.5% → 0.1%). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 164.5k NOK to a profit of 463.2k NOK. Calculated

  • ↑

    Equity strengthened

    Book equity 10.00m NOK → 16.94m NOK (equity ratio 70.8% → 53.1%). Calculated

  • ↑

    Cash rose

    Bank deposits 6.05m NOK → 8.65m NOK (+42.9% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 20.82m NOK → 27.58m NOK (60% → 55% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 5.60m NOK → 5.82m NOK (+4.0% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 410.0k NOK → 10.0k NOK. Reported fact