Org.nr 984 785 151 2020 → 2021 Year-over-year analysis

AGILE SOLUTIONS AS: årsregnskap 2021 vs 2020

Grew 35% on revenue

registry 2022-06-11; journal 2022 394363

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for AGILE SOLUTIONS AS. Revenue 2.33m NOK → 3.15m NOK (+35.1%). Net result +215.6k NOK → +232.7k NOK. Equity 1.08m NOK → 1.32m NOK.

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

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

Scorecard

Revenue
2.33m NOK 3.15m NOK
+35.1%
Operating result
+212.0k NOK +199.0k NOK
-6.1%
Net result
+215.6k NOK +232.7k NOK
+7.9%
Equity
1.08m NOK 1.32m NOK
+21.5%
Cash
1.07m NOK 1.67m NOK
+55.9%
Total assets
1.71m NOK 2.01m NOK
+17.8%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 2.33m NOK to 3.15m NOK (+35.1% YoY). Calculated

  • ↑

    Net result improved

    Net result +215.6k NOK → +232.7k NOK (net margin 9.2% → 7.4%). Calculated

  • ↑

    Equity strengthened

    Book equity 1.08m NOK → 1.32m NOK (equity ratio 63.5% → 65.5%). Calculated

  • ↑

    Cash rose

    Bank deposits 1.07m NOK → 1.67m NOK (+55.9% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 7.68m NOK → 1.11m NOK (329% → 35% of revenue). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +212.0k NOK → +199.0k NOK (op. margin 9.1% → 6.3%). Calculated

Things to notice

  • ·

    COGS moved

    COGS / varekostnad 7 730 NOK → 141.6k NOK (+1731.6% YoY). Calculated