Org.nr 913 750 705 2017 → 2018 Year-over-year analysis

AGERA HOLDING AS: årsregnskap 2018 vs 2017

Grew 80% on revenue, weaker earnings

approved 2019-06-21; registry 2019-07-23; journal 2019 771837

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for AGERA HOLDING AS. Revenue 1.61m NOK → 2.89m NOK (+80.1%). Net result +221.4k NOK → +30.9k NOK. Equity 335.3k NOK → 366.2k NOK.

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

Also worth watching: thin equity buffer; cogs moved. All figures are taken from the published annual accounts for AGERA HOLDING AS.

Scorecard

Revenue
1.61m NOK 2.89m NOK
+80.1%
Operating result
+282.0k NOK +146.3k NOK
-48.1%
Net result
+221.4k NOK +30.9k NOK
-86.0%
Equity
335.3k NOK 366.2k NOK
+9.2%
Cash
483.5k NOK 363.9k NOK
-24.7%
Total assets
3.61m NOK 4.25m NOK
+17.6%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.61m NOK to 2.89m NOK (+80.1% YoY). Calculated

  • ↑

    Equity strengthened

    Book equity 335.3k NOK → 366.2k NOK (equity ratio 9.3% → 8.6%). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +282.0k NOK → +146.3k NOK (op. margin 17.6% → 5.1%). Calculated

  • ↓

    Net result weakened

    Net result +221.4k NOK → +30.9k NOK (net margin 13.8% → 1.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 483.5k NOK → 363.9k NOK (-24.7% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 8.6% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS moved

    COGS / varekostnad 1 308 NOK → 2.63m NOK (+200872.2% YoY). Calculated