Org.nr 995 366 517 2018 → 2019 Year-over-year analysis

AGIO FORVALTNING AS: årsregnskap 2019 vs 2018

Grew 13% on revenue, weaker earnings, cash halved-plus

approved 2020-06-25; registry 2020-07-04; journal 2020 526509

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for AGIO FORVALTNING AS. Revenue 9.08m NOK → 10.30m NOK (+13.5%). Net result +217.3k NOK → +95.3k NOK. Equity 269.4k NOK → 234.7k NOK.

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

Also worth watching: thin equity buffer; payroll increased. All figures are taken from the published annual accounts for AGIO FORVALTNING AS.

Scorecard

Revenue
9.08m NOK 10.30m NOK
+13.5%
Operating result
+331.2k NOK +176.8k NOK
-46.6%
Net result
+217.3k NOK +95.3k NOK
-56.1%
Equity
269.4k NOK 234.7k NOK
-12.9%
Cash
843.3k NOK 185.9k NOK
-78.0%
Total assets
2.41m NOK 2.67m NOK
+10.8%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 9.08m NOK to 10.30m NOK (+13.5% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +331.2k NOK → +176.8k NOK (op. margin 3.6% → 1.7%). Calculated

  • ↓

    Net result weakened

    Net result +217.3k NOK → +95.3k NOK (net margin 2.4% → 0.9%). Calculated

  • ↓

    Equity eroded

    Book equity 269.4k NOK → 234.7k NOK (equity ratio 11.2% → 8.8%). Calculated

  • ↓

    Cash fell

    Bank deposits 843.3k NOK → 185.9k NOK (-78.0% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 8.8% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Payroll increased

    Salary cost 6.15m NOK → 7.14m NOK (68% → 69% of revenue). Calculated