Org.nr 887 078 262 2015 → 2016 Year-over-year analysis

AGITO AS: årsregnskap 2016 vs 2015

Shrank 40% on revenue, slipped into loss, cash halved-plus

approved 2017-06-28; registry 2017-07-06; journal 2017 604993

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2016 with 2015 for AGITO AS. Revenue 9.79m NOK → 5.90m NOK (-39.7%). Net result +444.2k NOK → -241.3k NOK. Equity 212.0k NOK → -15.1k NOK.

Pressures included: revenue fell; fell into a net loss; equity eroded.

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

Scorecard

Revenue
9.79m NOK 5.90m NOK
-39.7%
Operating result
n/m -235.8k NOK
—
Net result
+444.2k NOK -241.3k NOK
-154.3%
Equity
212.0k NOK -15.1k NOK
-107.1%
Cash
280.1k NOK 48.6k NOK
-82.6%
Total assets
3.41m NOK 2.83m NOK
-16.9%

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 9.79m NOK to 5.90m NOK (-39.7% YoY). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 444.2k NOK profit to a loss of 241.3k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 212.0k NOK → -15.1k NOK (equity ratio 6.2% → -0.5%). Calculated

  • ↓

    Cash fell

    Bank deposits 280.1k NOK → 48.6k NOK (-82.6% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -0.5% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    COGS fell

    COGS / varekostnad 2.78m NOK → 2.27m NOK (-18.3% YoY). Calculated

  • ·

    Book investments changed

    Investment / intangible book value 1.49m NOK → 1.49m NOK. Reported fact