Org.nr 912 240 207 2013 → 2014 Year-over-year analysis

AGNAR HAGEN AS: årsregnskap 2014 vs 2013

Returned to profit

approved 2015-05-20; registry 2015-06-30; journal 2015 536908

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2014 with 2013 for AGNAR HAGEN AS. Revenue 24.10m NOK → 24.82m NOK (+3.0%). Net result -18.2k NOK → +122.8k NOK. Equity 4.87m NOK → 3.99m NOK.

On the constructive side: revenue rose; turned profitable. Pressures included: equity eroded; cash fell.

Also worth watching: payroll increased; cogs moved. All figures are taken from the published annual accounts for AGNAR HAGEN AS.

Scorecard

Revenue
24.10m NOK 24.82m NOK
+3.0%
Operating result
+789.2k NOK n/m
—
Net result
-18.2k NOK +122.8k NOK
+774.7%
Equity
4.87m NOK 3.99m NOK
-18.0%
Cash
262.7k NOK 204.8k NOK
-22.1%
Total assets
17.67m NOK 16.50m NOK
-6.6%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 24.10m NOK to 24.82m NOK (+3.0% YoY). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 18.2k NOK to a profit of 122.8k NOK. Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity 4.87m NOK → 3.99m NOK (equity ratio 27.5% → 24.2%). Calculated

  • ↓

    Cash fell

    Bank deposits 262.7k NOK → 204.8k NOK (-22.1% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 5.74m NOK → 6.34m NOK (24% → 26% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 12.54m NOK → 12.82m NOK (+2.3% YoY). Calculated