Org.nr 919 958 596 2020 → 2021 Year-over-year analysis

AGJ OPERA AS: årsregnskap 2021 vs 2020

Grew 5% on revenue, stronger earnings

approved 2022-05-05; registry 2022-05-09; journal 2022 267306

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for AGJ OPERA AS. Revenue 1.10m NOK → 1.16m NOK (+5.1%). Net result +16.7k NOK → +53.1k NOK. Equity 455.9k NOK → 439.1k NOK.

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

Net constructive year on the published lines.

Scorecard

Revenue
1.10m NOK 1.16m NOK
+5.1%
Operating result
+19.6k NOK +72.1k NOK
+268.1%
Net result
+16.7k NOK +53.1k NOK
+218.7%
Equity
455.9k NOK 439.1k NOK
-3.7%
Cash
440.4k NOK 503.7k NOK
+14.4%
Total assets
680.1k NOK 678.7k NOK
-0.2%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 1.10m NOK to 1.16m NOK (+5.1% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +19.6k NOK → +72.1k NOK (op. margin 1.8% → 6.2%). Calculated

  • ↑

    Net result improved

    Net result +16.7k NOK → +53.1k NOK (net margin 1.5% → 4.6%). Calculated

  • ↑

    Cash rose

    Bank deposits 440.4k NOK → 503.7k NOK (+14.4% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 6.95m NOK → 2.91m NOK (630% → 250% of revenue). Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 455.9k NOK → 439.1k NOK (equity ratio 67.0% → 64.7%). Calculated