Org.nr 882 902 692 2018 → 2019 Year-over-year analysis

AGENDA EIENDOM AS: årsregnskap 2019 vs 2018

Grew 23% on revenue, stronger earnings

approved 2020-04-20; registry 2020-04-29; journal 2020 317497

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for AGENDA EIENDOM AS. Revenue 13.58m NOK → 16.64m NOK (+22.6%). Net result +79.2k NOK → +197.9k NOK. Equity 1.29m NOK → 1.19m NOK.

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

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

Scorecard

Revenue
13.58m NOK 16.64m NOK
+22.6%
Operating result
+97.8k NOK +209.5k NOK
+114.1%
Net result
+79.2k NOK +197.9k NOK
+149.9%
Equity
1.29m NOK 1.19m NOK
-7.9%
Cash
211.5k NOK 2.52m NOK
+1091.8%
Total assets
3.87m NOK 4.34m NOK
+12.3%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 13.58m NOK to 16.64m NOK (+22.6% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +97.8k NOK → +209.5k NOK (op. margin 0.7% → 1.3%). Calculated

  • ↑

    Net result improved

    Net result +79.2k NOK → +197.9k NOK (net margin 0.6% → 1.2%). Calculated

  • ↑

    Cash rose

    Bank deposits 211.5k NOK → 2.52m NOK (+1091.8% YoY). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 1.29m NOK → 1.19m NOK (equity ratio 33.5% → 27.5%). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 3.37m NOK → 3.52m NOK (25% → 21% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 9.17m NOK → 12.04m NOK (+31.3% YoY). Calculated