Org.nr 922 053 537 2020 → 2021 Year-over-year analysis

AGILATA AS: årsregnskap 2021 vs 2020

Grew 24% on revenue, stronger earnings

approved 2022-06-09; registry 2022-06-13; journal 2022 444778

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for AGILATA AS. Revenue 670.1k NOK → 834.2k NOK (+24.5%). Net result +151.4k NOK → +309.8k NOK. Equity 6.81m NOK → 1.09m NOK.

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

Also worth watching: payroll increased. All figures are taken from the published annual accounts for AGILATA AS.

Scorecard

Revenue
670.1k NOK 834.2k NOK
+24.5%
Operating result
+195.5k NOK +397.0k NOK
+103.1%
Net result
+151.4k NOK +309.8k NOK
+104.6%
Equity
6.81m NOK 1.09m NOK
-84.0%
Cash
888.7k NOK 674.6k NOK
-24.1%
Total assets
912.4k NOK 515.4k NOK
-43.5%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 670.1k NOK to 834.2k NOK (+24.5% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +195.5k NOK → +397.0k NOK (op. margin 29.2% → 47.6%). Calculated

  • ↑

    Net result improved

    Net result +151.4k NOK → +309.8k NOK (net margin 22.6% → 37.1%). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 6.81m NOK → 1.09m NOK (equity ratio 745.9% → 211.7%). Calculated

  • ↓

    Cash fell

    Bank deposits 888.7k NOK → 674.6k NOK (-24.1% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 351.7k NOK → 358.3k NOK (52% → 43% of revenue). Calculated