Org.nr 992 975 032 2021 → 2022 Year-over-year analysis

AGIL HELSE AS: årsregnskap 2022 vs 2021

Shrank 20% on revenue, slipped into loss

approved 2023-09-13; registry 2023-10-16; journal 2023 734384

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for AGIL HELSE AS. Revenue 27.64m NOK → 22.11m NOK (-20.0%). Net result +730.4k NOK → -2.96m NOK. Equity 2.44m NOK → -515.8k NOK.

Pressures included: revenue fell; operating result weakened; fell into a net loss.

Also worth watching: thin equity buffer; cogs fell; headcount (årsverk) changed. All figures are taken from the published annual accounts for AGIL HELSE AS.

Scorecard

Revenue
27.64m NOK 22.11m NOK
-20.0%
Operating result
+1.31m NOK -3.64m NOK
-377.2%
Net result
+730.4k NOK -2.96m NOK
-505.2%
Equity
2.44m NOK -515.8k NOK
-121.1%
Cash
999.5k NOK 933.9k NOK
-6.6%
Total assets
8.97m NOK 7.40m NOK
-17.6%

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 27.64m NOK to 22.11m NOK (-20.0% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +1.31m NOK → -3.64m NOK (op. margin 4.8% → -16.5%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 730.4k NOK profit to a loss of 2.96m NOK. Calculated

  • ↓

    Equity eroded

    Book equity 2.44m NOK → -515.8k NOK (equity ratio 27.2% → -7.0%). Calculated

  • ↓

    Cash fell

    Bank deposits 999.5k NOK → 933.9k NOK (-6.6% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -7.0% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 3.57m NOK → 2.85m NOK (-20.3% YoY). Calculated

  • ·

    Headcount (årsverk) changed

    Reported FTEs 35 → 29. Reported fact