Org.nr 989 214 721 2011 → 2012 Year-over-year analysis

AGIA INVEST AS: årsregnskap 2012 vs 2011

Stronger earnings

approved 2013-08-23; registry 2013-09-10; journal 2013 780698

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for AGIA INVEST AS. Net result -698.7k NOK → -232.5k NOK. Equity 278.8k NOK → -53.1k NOK.

On the constructive side: net result improved; cash rose. Pressures included: equity eroded; current ratio dropped below 1×.

Also worth watching: thin equity buffer; paid-in equity reduced; book investments changed. All figures are taken from the published annual accounts for AGIA INVEST AS.

Scorecard

Revenue
n/m 1 NOK
—
Net result
-698.7k NOK -232.5k NOK
+66.7%
Equity
278.8k NOK -53.1k NOK
-119.1%
Cash
495 NOK 3 070 NOK
+520.2%
Total assets
1.94m NOK 2.35m NOK
+20.9%

What improved

  • ↑

    Net result improved

    Net result -698.7k NOK → -232.5k NOK. Calculated

  • ↑

    Cash rose

    Bank deposits 495 NOK → 3 070 NOK (+520.2% YoY). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 278.8k NOK → -53.1k NOK (equity ratio 14.4% → -2.3%). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 1.29× → 0.08× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -2.3% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Paid-in equity reduced

    Paid-in equity fell 278.8k NOK → 100.0k NOK — check capital reduction, conversion, or reclassification. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 1.94m NOK → 2.34m NOK. Reported fact