Org.nr 965 950 044 2015 → 2016 Year-over-year analysis

AGILE EXECUTIVE SEARCH AS: årsregnskap 2016 vs 2015

Stronger earnings

approved 2017-06-28; registry 2017-07-04; journal 2017 583505

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for AGILE EXECUTIVE SEARCH AS. Revenue 7.30m NOK → 7.61m NOK (+4.2%). Net result -1.30m NOK → -33.0k NOK. Equity 419.0k NOK → 386.0k NOK.

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

Also worth watching: cogs moved. All figures are taken from the published annual accounts for AGILE EXECUTIVE SEARCH AS.

Scorecard

Revenue
7.30m NOK 7.61m NOK
+4.2%
Operating result
-2.04m NOK +72.4k NOK
+103.5%
Net result
-1.30m NOK -33.0k NOK
+97.5%
Equity
419.0k NOK 386.0k NOK
-7.9%
Cash
170.6k NOK 191.1k NOK
+12.0%
Total assets
3.06m NOK 3.44m NOK
+12.3%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 7.30m NOK to 7.61m NOK (+4.2% YoY). Calculated

  • ↑

    Operating result improved

    Operating result -2.04m NOK → +72.4k NOK (op. margin -28.0% → 1.0%). Calculated

  • ↑

    Net result improved

    Net result -1.30m NOK → -33.0k NOK (net margin -17.8% → -0.4%). Calculated

  • ↑

    Cash rose

    Bank deposits 170.6k NOK → 191.1k NOK (+12.0% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 6.41m NOK → 4.87m NOK (88% → 64% of revenue). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 419.0k NOK → 386.0k NOK (equity ratio 13.7% → 11.2%). Calculated

Things to notice

  • ·

    COGS moved

    COGS / varekostnad 37.2k NOK → 249.1k NOK (+569.8% YoY). Calculated