Org.nr 912 220 389 2017 → 2018 Year-over-year analysis

AGGS AS: årsregnskap 2018 vs 2017

Shrank 25% on revenue, slipped into loss, cash halved-plus

approved 2019-04-08; registry 2019-05-11; journal 2019 321831

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2018 with 2017 for AGGS AS. Revenue 1.41m NOK → 1.06m NOK (-24.5%). Net result +937.4k NOK → -34.0k NOK. Equity -419.3k NOK → -453.3k NOK.

On the constructive side: payroll decreased. Pressures included: revenue fell; fell into a net loss; equity eroded.

Also worth watching: thin equity buffer. All figures are taken from the published annual accounts for AGGS AS.

Scorecard

Revenue
1.41m NOK 1.06m NOK
-24.5%
Operating result
n/m -36.0k NOK
—
Net result
+937.4k NOK -34.0k NOK
-103.6%
Equity
-419.3k NOK -453.3k NOK
-8.1%
Cash
917.1k NOK 81.1k NOK
-91.2%
Total assets
1.37m NOK 1.09m NOK
-19.8%

What improved

  • ↑

    Payroll decreased

    Salary cost 44.6k NOK → 3 NOK (3% → 0% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 1.41m NOK to 1.06m NOK (-24.5% YoY). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 937.4k NOK profit to a loss of 34.0k NOK. Calculated

  • ↓

    Equity eroded

    Book equity -419.3k NOK → -453.3k NOK (equity ratio -30.7% → -41.4%). Calculated

  • ↓

    Cash fell

    Bank deposits 917.1k NOK → 81.1k NOK (-91.2% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -41.4% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation