Org.nr 935 299 276 2018 → 2019 Year-over-year analysis

AGRAF AS: årsregnskap 2019 vs 2018

Shrank 48% on revenue, stronger earnings, cash halved-plus

approved 2020-04-30; registry 2020-06-11; journal 2020 422728

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for AGRAF AS. Revenue 4.64m NOK → 2.43m NOK (-47.6%). Net result -495.7k NOK → -128.6k NOK. Equity 3.40m NOK → 3.27m NOK.

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

Also worth watching: cogs fell. All figures are taken from the published annual accounts for AGRAF AS.

Scorecard

Revenue
4.64m NOK 2.43m NOK
-47.6%
Operating result
n/m -414.7k NOK
—
Net result
-495.7k NOK -128.6k NOK
+74.1%
Equity
3.40m NOK 3.27m NOK
-3.8%
Cash
968.2k NOK 413.7k NOK
-57.3%
Total assets
4.37m NOK 4.81m NOK
+10.1%

What improved

  • ↑

    Net result improved

    Net result -495.7k NOK → -128.6k NOK (net margin -10.7% → -5.3%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 4.64m NOK to 2.43m NOK (-47.6% YoY). Calculated

  • ↓

    Equity eroded

    Book equity 3.40m NOK → 3.27m NOK (equity ratio 77.9% → 68.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 968.2k NOK → 413.7k NOK (-57.3% YoY). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 1.06m NOK → 2.54m NOK (23% → 104% of revenue). Calculated

Things to notice

  • ·

    COGS fell

    COGS / varekostnad 3.01m NOK → 1.60m NOK (-46.9% YoY). Calculated