Org.nr 998 167 485 2022 → 2023 Year-over-year analysis

AGROØST AS: årsregnskap 2023 vs 2022

Shrank 5% on revenue, stronger earnings

approved 2024-06-20; registry 2024-06-27; journal 2024 558739

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2023 with 2022 for AGROØST AS. Revenue 2.27m NOK → 2.15m NOK (-5.5%). Net result -136.0k NOK → -28.6k NOK. Equity 31.8k NOK → 3 154 NOK.

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

Also worth watching: thin equity buffer; headcount (årsverk) changed. All figures are taken from the published annual accounts for AGROØST AS.

Scorecard

Revenue
2.27m NOK 2.15m NOK
-5.5%
Operating result
-102.6k NOK +33.8k NOK
+132.9%
Net result
-136.0k NOK -28.6k NOK
+78.9%
Equity
31.8k NOK 3 154 NOK
-90.1%
Cash
24.4k NOK 14.2k NOK
-41.7%
Total assets
1.29m NOK 1.66m NOK
+29.1%

What improved

  • ↑

    Operating result improved

    Operating result -102.6k NOK → +33.8k NOK (op. margin -4.5% → 1.6%). Calculated

  • ↑

    Net result improved

    Net result -136.0k NOK → -28.6k NOK (net margin -6.0% → -1.3%). Calculated

  • ↑

    Payroll decreased

    Salary cost 684.6k NOK → 678.3k NOK (30% → 32% of revenue). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 2.27m NOK to 2.15m NOK (-5.5% YoY). Calculated

  • ↓

    Equity eroded

    Book equity 31.8k NOK → 3 154 NOK (equity ratio 2.5% → 0.2%). Calculated

  • ↓

    Cash fell

    Bank deposits 24.4k NOK → 14.2k NOK (-41.7% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 0.2% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Headcount (årsverk) changed

    Reported FTEs 2 → 1.3. Reported fact