Org.nr 886 199 872 2014 → 2015 Year-over-year analysis

AGENDA TRANSPORT AS: årsregnskap 2015 vs 2014

Stronger earnings

approved 2016-05-31; registry 2016-06-13; journal 2016 508044

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2015 with 2014 for AGENDA TRANSPORT AS. Revenue 1.38m NOK → 1.35m NOK (-1.9%). Net result -59.5k NOK → -6 778 NOK. Equity 283.6k NOK → 276.8k NOK.

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

Mixed year — gains and pressures both show up.

Scorecard

Revenue
1.38m NOK 1.35m NOK
-1.9%
Operating result
-60.9k NOK -7 028 NOK
+88.5%
Net result
-59.5k NOK -6 778 NOK
+88.6%
Equity
283.6k NOK 276.8k NOK
-2.4%
Cash
408.1k NOK 322.5k NOK
-21.0%
Total assets
623.9k NOK 515.1k NOK
-17.4%

What improved

  • ↑

    Operating result improved

    Operating result -60.9k NOK → -7 028 NOK (op. margin -4.4% → -0.5%). Calculated

  • ↑

    Net result improved

    Net result -59.5k NOK → -6 778 NOK (net margin -4.3% → -0.5%). Calculated

  • ↑

    Payroll decreased

    Salary cost 1.12m NOK → 1.01m NOK (81% → 74% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 1.38m NOK to 1.35m NOK (-1.9% YoY). Calculated

  • ↓

    Equity eroded

    Book equity 283.6k NOK → 276.8k NOK (equity ratio 45.5% → 53.7%). Calculated

  • ↓

    Cash fell

    Bank deposits 408.1k NOK → 322.5k NOK (-21.0% YoY). Calculated