Org.nr 980 535 398 2016 → 2017 Year-over-year analysis

AGI EIENDOM AS: årsregnskap 2017 vs 2016

Grew 200% on revenue, weaker earnings

approved 2018-05-30; registry 2018-06-07; journal 2018 432960

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2017 with 2016 for AGI EIENDOM AS. Revenue 437.0k NOK → 1.31m NOK (+200.1%). Net result +288.5k NOK → +210.3k NOK. Equity 1.80m NOK → 2.01m NOK.

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

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

Scorecard

Revenue
437.0k NOK 1.31m NOK
+200.1%
Operating result
+426 NOK +380.7k NOK
+89273.9%
Net result
+288.5k NOK +210.3k NOK
-27.1%
Equity
1.80m NOK 2.01m NOK
+11.7%
Cash
251.4k NOK 834.0k NOK
+231.7%
Total assets
4.80m NOK 5.41m NOK
+12.7%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 437.0k NOK to 1.31m NOK (+200.1% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +426 NOK → +380.7k NOK (op. margin 0.1% → 29.0%). Calculated

  • ↑

    Equity strengthened

    Book equity 1.80m NOK → 2.01m NOK (equity ratio 37.5% → 37.1%). Calculated

  • ↑

    Cash rose

    Bank deposits 251.4k NOK → 834.0k NOK (+231.7% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 480.5k NOK → 382.3k NOK (110% → 29% of revenue). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +288.5k NOK → +210.3k NOK (net margin 66.0% → 16.0%). Calculated

Things to notice

  • ·

    Book investments changed

    Investment / intangible book value 715.0k NOK → 747.5k NOK. Reported fact