Org.nr 922 949 964 2020 → 2021 Year-over-year analysis

AGRAS AS: årsregnskap 2021 vs 2020

Another loss-making year

approved 2022-05-15; registry 2022-05-19; journal 2022 306605

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for AGRAS AS. Net result -120.1k NOK → -142.9k NOK. Equity -78.9k NOK → -221.8k NOK.

Pressures included: operating result weakened; net result weakened; equity eroded.

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

Scorecard

Operating result
-154.0k NOK -183.2k NOK
-19.0%
Net result
-120.1k NOK -142.9k NOK
-19.0%
Equity
-78.9k NOK -221.8k NOK
-181.3%
Cash
21.7k NOK 15.8k NOK
-27.1%
Total assets
435.8k NOK 40.3k NOK
-90.8%

What deteriorated

  • ↓

    Operating result weakened

    Operating result -154.0k NOK → -183.2k NOK. Calculated

  • ↓

    Net result weakened

    Net result -120.1k NOK → -142.9k NOK. Calculated

  • ↓

    Equity eroded

    Book equity -78.9k NOK → -221.8k NOK (equity ratio -18.1% → -550.7%). Calculated

  • ↓

    Cash fell

    Bank deposits 21.7k NOK → 15.8k NOK (-27.1% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -550.7% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 375.0k NOK → 2.94m NOK. Reported fact