Org.nr 887 078 262 2009 → 2010 Year-over-year analysis

AGITO AS: årsregnskap 2010 vs 2009

Slipped into loss

approved 2011-04-14; registry 2011-04-30; journal 2011 349558

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2010 with 2009 for AGITO AS. Revenue 5.20m NOK → 5.37m NOK (+3.2%). Net result +60.4k NOK → -1.73m NOK. Equity 254.5k NOK → -1.47m NOK.

On the constructive side: revenue rose; cash rose. Pressures included: operating result weakened; fell into a net loss; equity eroded.

Also worth watching: thin equity buffer; cogs fell. All figures are taken from the published annual accounts for AGITO AS.

Scorecard

Revenue
5.20m NOK 5.37m NOK
+3.2%
Operating result
+118.4k NOK -1.17m NOK
-1088.8%
Net result
+60.4k NOK -1.73m NOK
-2957.1%
Equity
254.5k NOK -1.47m NOK
-678.6%
Cash
101.6k NOK 153.8k NOK
+51.3%
Total assets
1.93m NOK 2.37m NOK
+22.4%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 5.20m NOK to 5.37m NOK (+3.2% YoY). Calculated

  • ↑

    Cash rose

    Bank deposits 101.6k NOK → 153.8k NOK (+51.3% YoY). Calculated

What deteriorated

  • ↓

    Operating result weakened

    Operating result +118.4k NOK → -1.17m NOK (op. margin 2.3% → -21.8%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 60.4k NOK profit to a loss of 1.73m NOK. Calculated

  • ↓

    Equity eroded

    Book equity 254.5k NOK → -1.47m NOK (equity ratio 13.2% → -62.2%). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 1.36× → 0.98× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -62.2% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 567.3k NOK → 178.9k NOK (-68.5% YoY). Calculated