Org.nr 992 425 458 2012 → 2013 Year-over-year analysis

AB SCIEX AS: årsregnskap 2013 vs 2012

Shrank 17% on revenue, slipped into loss

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2013 with 2012 for AB SCIEX AS. Revenue 3.74m NOK → 3.10m NOK (-17.2%). Net result +99.5k NOK → -196.9k NOK. Equity 207.8k NOK → 10.9k NOK.

On the constructive side: current ratio back above 1×. Pressures included: revenue fell; operating result weakened; fell into a net loss.

Also worth watching: thin equity buffer. All figures are taken from the published annual accounts for AB SCIEX AS.

Scorecard

Revenue
3.74m NOK 3.10m NOK
-17.2%
Operating result
+101.7k NOK -91.3k NOK
-189.8%
Net result
+99.5k NOK -196.9k NOK
-297.9%
Equity
207.8k NOK 10.9k NOK
-94.8%
Cash
410.0k NOK 393.9k NOK
-3.9%
Total assets
1.97m NOK 2.76m NOK
+40.1%

What improved

  • ↑

    Current ratio back above 1×

    Current ratio 0.79× → 3.01×. Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 3.74m NOK to 3.10m NOK (-17.2% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +101.7k NOK → -91.3k NOK (op. margin 2.7% → -2.9%). Calculated

  • ↓

    Fell into a net loss

    Net result flipped from 99.5k NOK profit to a loss of 196.9k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 207.8k NOK → 10.9k NOK (equity ratio 10.5% → 0.4%). Calculated

  • ↓

    Cash fell

    Bank deposits 410.0k NOK → 393.9k NOK (-3.9% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 0.4% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation