Org.nr 886 199 872 2009 → 2010 Year-over-year analysis

AGENDA TRANSPORT AS: årsregnskap 2010 vs 2009

Grew 14% on revenue, stronger earnings

approved 2011-03-11; registry 2011-03-30; journal 2011 323896

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2010 with 2009 for AGENDA TRANSPORT AS. Revenue 1.60m NOK → 1.82m NOK (+13.6%). Net result -120.4k NOK → -48.0k NOK. Equity 498.7k NOK → 450.7k NOK.

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

Also worth watching: book investments changed. All figures are taken from the published annual accounts for AGENDA TRANSPORT AS.

Scorecard

Revenue
1.60m NOK 1.82m NOK
+13.6%
Operating result
-120.1k NOK -47.5k NOK
+60.5%
Net result
-120.4k NOK -48.0k NOK
+60.1%
Equity
498.7k NOK 450.7k NOK
-9.6%
Cash
358.6k NOK 340.9k NOK
-4.9%
Total assets
653.5k NOK 618.9k NOK
-5.3%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.60m NOK to 1.82m NOK (+13.6% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -120.1k NOK → -47.5k NOK (op. margin -7.5% → -2.6%). Calculated

  • ↑

    Net result improved

    Net result -120.4k NOK → -48.0k NOK (net margin -7.5% → -2.6%). Calculated

  • ↑

    Payroll decreased

    Salary cost 7.86m NOK → 7 NOK (490% → 0% of revenue). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 498.7k NOK → 450.7k NOK (equity ratio 76.3% → 72.8%). Calculated

  • ↓

    Cash fell

    Bank deposits 358.6k NOK → 340.9k NOK (-4.9% YoY). Calculated

Things to notice

  • ·

    Book investments changed

    Investment / intangible book value 45.1k NOK → 0 NOK. Reported fact