Org.nr 919 653 124 2018 → 2019 Year-over-year analysis

AGRIRØR AS: årsregnskap 2019 vs 2018

Grew 24% on revenue, returned to profit

approved 2020-05-06; registry 2020-05-11; journal 2020 344882

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2019 with 2018 for AGRIRØR AS. Revenue 439.5k NOK → 544.7k NOK (+23.9%). Net result -51.8k NOK → +1.21m NOK. Equity -32.0k NOK → 1.17m NOK.

On the constructive side: revenue rose; turned profitable; equity strengthened. Pressures included: current ratio dropped below 1×.

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

Scorecard

Revenue
439.5k NOK 544.7k NOK
+23.9%
Operating result
n/m +1.68m NOK
—
Net result
-51.8k NOK +1.21m NOK
+2429.0%
Equity
-32.0k NOK 1.17m NOK
+3765.9%
Cash
92.6k NOK 941.2k NOK
+916.3%
Total assets
3.67m NOK 2.61m NOK
-28.9%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 439.5k NOK to 544.7k NOK (+23.9% YoY). Calculated

  • ↑

    Turned profitable

    Net result flipped from a loss of 51.8k NOK to a profit of 1.21m NOK. Calculated

  • ↑

    Equity strengthened

    Book equity -32.0k NOK → 1.17m NOK (equity ratio -0.9% → 45.0%). Calculated

  • ↑

    Cash rose

    Bank deposits 92.6k NOK → 941.2k NOK (+916.3% YoY). Calculated

What deteriorated

  • ↓

    Current ratio dropped below 1×

    Current ratio 1.07× → 0.78× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 27.6k NOK → 483.9k NOK (6% → 89% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 92.4k NOK → 1.73m NOK (+1769.1% YoY). Calculated