Org.nr 922 053 537 2021 → 2022 Year-over-year analysis

AGILATA AS: årsregnskap 2022 vs 2021

Shrank 6% on revenue, weaker earnings, cash halved-plus

approved 2023-06-23; registry 2023-07-31; journal 2023 672862

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for AGILATA AS. Revenue 834.2k NOK → 783.7k NOK (-6.0%). Net result +309.8k NOK → +20.4k NOK. Equity 1.09m NOK → 1.03m NOK.

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

Net tougher year on the published lines.

Scorecard

Revenue
834.2k NOK 783.7k NOK
-6.0%
Operating result
+397.0k NOK +437.1k NOK
+10.1%
Net result
+309.8k NOK +20.4k NOK
-93.4%
Equity
1.09m NOK 1.03m NOK
-5.3%
Cash
674.6k NOK 80.4k NOK
-88.1%
Total assets
515.4k NOK 1.58m NOK
+206.0%

What improved

  • ↑

    Operating result improved

    Operating result +397.0k NOK → +437.1k NOK (op. margin 47.6% → 55.8%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 834.2k NOK to 783.7k NOK (-6.0% YoY). Calculated

  • ↓

    Net result weakened

    Net result +309.8k NOK → +20.4k NOK (net margin 37.1% → 2.6%). Calculated

  • ↓

    Equity eroded

    Book equity 1.09m NOK → 1.03m NOK (equity ratio 211.7% → 65.5%). Calculated

  • ↓

    Cash fell

    Bank deposits 674.6k NOK → 80.4k NOK (-88.1% YoY). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 358.3k NOK → 1.14m NOK (43% → 146% of revenue). Calculated