Org.nr 913 750 705 2019 → 2020 Year-over-year analysis

AGERA HOLDING AS: årsregnskap 2020 vs 2019

Grew 25% on revenue, stronger earnings, cash halved-plus

approved 2021-06-22; registry 2021-06-24; journal 2021 468897

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2020 with 2019 for AGERA HOLDING AS. Revenue 2.51m NOK → 3.13m NOK (+24.8%). Net result +363.2k NOK → +960.9k NOK. Equity 729.4k NOK → 10 NOK.

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

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

Scorecard

Revenue
2.51m NOK 3.13m NOK
+24.8%
Operating result
+475.6k NOK +318.9k NOK
-32.9%
Net result
+363.2k NOK +960.9k NOK
+164.6%
Equity
729.4k NOK 10 NOK
-100.0%
Cash
322.3k NOK 46.4k NOK
-85.6%
Total assets
2.55m NOK 11.74m NOK
+360.4%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 2.51m NOK to 3.13m NOK (+24.8% YoY). Calculated

  • ↑

    Net result improved

    Net result +363.2k NOK → +960.9k NOK (net margin 14.5% → 30.7%). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +475.6k NOK → +318.9k NOK (op. margin 19.0% → 10.2%). Calculated

  • ↓

    Equity eroded

    Book equity 729.4k NOK → 10 NOK (equity ratio 28.6% → 0.0%). Calculated

  • ↓

    Cash fell

    Bank deposits 322.3k NOK → 46.4k NOK (-85.6% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 0.0% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 2.02m NOK → 1.78m NOK (-11.9% YoY). Calculated