Org.nr 940 435 781 2021 → 2022 Year-over-year analysis

AGROSENTERET AS: årsregnskap 2022 vs 2021

Grew 27% on revenue, stronger earnings, cash halved-plus

approved 2023-05-23; registry 2023-06-08; journal 2023 438379

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for AGROSENTERET AS. Revenue 64.53m NOK → 81.70m NOK (+26.6%). Net result +18.2k NOK → +2.27m NOK. Equity 6.68m NOK → 8.95m NOK.

On the constructive side: revenue rose; operating result improved; net result improved. Pressures included: cash fell.

Also worth watching: payroll increased; cogs moved; headcount (årsverk) changed. All figures are taken from the published annual accounts for AGROSENTERET AS.

Scorecard

Revenue
64.53m NOK 81.70m NOK
+26.6%
Operating result
+567.7k NOK +3.02m NOK
+431.8%
Net result
+18.2k NOK +2.27m NOK
+12350.5%
Equity
6.68m NOK 8.95m NOK
+34.0%
Cash
713.4k NOK 272.5k NOK
-61.8%
Total assets
15.59m NOK 31.44m NOK
+101.6%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 64.53m NOK to 81.70m NOK (+26.6% YoY). Calculated

  • ↑

    Operating result improved

    Operating result +567.7k NOK → +3.02m NOK (op. margin 0.9% → 3.7%). Calculated

  • ↑

    Net result improved

    Net result +18.2k NOK → +2.27m NOK (net margin 0.0% → 2.8%). Calculated

  • ↑

    Equity strengthened

    Book equity 6.68m NOK → 8.95m NOK (equity ratio 42.8% → 28.4%). Calculated

What deteriorated

  • ↓

    Cash fell

    Bank deposits 713.4k NOK → 272.5k NOK (-61.8% YoY). Calculated

Things to notice

  • ·

    Payroll increased

    Salary cost 7.08m NOK → 7.38m NOK (11% → 9% of revenue). Calculated

  • ·

    COGS moved

    COGS / varekostnad 50.52m NOK → 66.06m NOK (+30.8% YoY). Calculated

  • ·

    Headcount (årsverk) changed

    Reported FTEs 11 → 11.6. Reported fact