Org.nr 990 047 804 2013 → 2014 Year-over-year analysis

AGITERA AS: årsregnskap 2014 vs 2013

Stronger earnings, cash halved-plus

approved 2015-10-26; registry 2015-10-29; journal 2015 948278

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2014 with 2013 for AGITERA AS. Net result -44.5k NOK → -26.2k NOK. Equity 10.1k NOK → -16.1k NOK.

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

Also worth watching: thin equity buffer; book investments changed. All figures are taken from the published annual accounts for AGITERA AS.

Scorecard

Operating result
-45.1k NOK n/m
—
Net result
-44.5k NOK -26.2k NOK
+41.2%
Equity
10.1k NOK -16.1k NOK
-260.3%
Cash
44.2k NOK 13.5k NOK
-69.5%
Total assets
201.7k NOK 191.0k NOK
-5.3%

What improved

  • ↑

    Net result improved

    Net result -44.5k NOK → -26.2k NOK. Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 10.1k NOK → -16.1k NOK (equity ratio 5.0% → -8.4%). Calculated

  • ↓

    Cash fell

    Bank deposits 44.2k NOK → 13.5k NOK (-69.5% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -8.4% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 153.9k NOK → 168.9k NOK. Reported fact