Org.nr 919 958 596 2021 → 2022 Year-over-year analysis

AGJ OPERA AS: årsregnskap 2022 vs 2021

Shrank 9% on revenue, stronger earnings

approved 2023-07-14; registry 2023-07-17; journal 2023 625252

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for AGJ OPERA AS. Revenue 1.16m NOK → 1.05m NOK (-9.4%). Net result +53.1k NOK → +125.7k NOK. Equity 439.1k NOK → 164.7k NOK.

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

Net constructive year on the published lines.

Scorecard

Revenue
1.16m NOK 1.05m NOK
-9.4%
Operating result
+72.1k NOK +159.0k NOK
+120.7%
Net result
+53.1k NOK +125.7k NOK
+136.5%
Equity
439.1k NOK 164.7k NOK
-62.5%
Cash
503.7k NOK 680.3k NOK
+35.1%
Total assets
678.7k NOK 815.9k NOK
+20.2%

What improved

  • ↑

    Operating result improved

    Operating result +72.1k NOK → +159.0k NOK (op. margin 6.2% → 15.1%). Calculated

  • ↑

    Net result improved

    Net result +53.1k NOK → +125.7k NOK (net margin 4.6% → 12.0%). Calculated

  • ↑

    Cash rose

    Bank deposits 503.7k NOK → 680.3k NOK (+35.1% YoY). Calculated

  • ↑

    Payroll decreased

    Salary cost 2.91m NOK → 2.68m NOK (250% → 255% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 1.16m NOK to 1.05m NOK (-9.4% YoY). Calculated

  • ↓

    Equity eroded

    Book equity 439.1k NOK → 164.7k NOK (equity ratio 64.7% → 20.2%). Calculated