Org.nr 992 802 510 2012 → 2013 Year-over-year analysis

AIRTRANS HOLDING AS: årsregnskap 2013 vs 2012

Stronger earnings, cash halved-plus

approved 2014-09-30; registry 2014-10-02; journal 2014 860919

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2013 with 2012 for AIRTRANS HOLDING AS. Net result -180.9k NOK → -20.9k NOK. Equity -4 871 NOK → -25.8k NOK.

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

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

Scorecard

Revenue
n/m 167.4k NOK
—
Net result
-180.9k NOK -20.9k NOK
+88.4%
Equity
-4 871 NOK -25.8k NOK
-429.3%
Cash
2 159 NOK 899 NOK
-58.4%
Total assets
179.6k NOK 148.5k NOK
-17.3%

What improved

  • ↑

    Net result improved

    Net result -180.9k NOK → -20.9k NOK. Calculated

  • ↑

    Payroll decreased

    Salary cost 5.18m NOK → 5 NOK. Calculated

What deteriorated

  • ↓

    Equity eroded

    Book equity -4 871 NOK → -25.8k NOK (equity ratio -2.7% → -17.4%). Calculated

  • ↓

    Cash fell

    Bank deposits 2 159 NOK → 899 NOK (-58.4% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is -17.4% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation