Org.nr 911 750 961 2013 → 2014 Year-over-year analysis

NORSKE SKOGINDUSTRIER ASA: årsregnskap 2014 vs 2013

Shrank 52% on revenue, cash halved-plus

approved 2015-04-16; registry 2015-07-09; journal 2015 578365

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2014 with 2013 for NORSKE SKOGINDUSTRIER ASA. Revenue 254.00m NOK → 121.00m NOK (-52.4%). Net result -1.84bn NOK → -1.50bn NOK. Equity 2.15bn NOK → 1.25bn NOK.

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

Also worth watching: thin equity buffer; paid-in equity reduced; book investments changed. All figures are taken from the published annual accounts for NORSKE SKOGINDUSTRIER ASA.

Scorecard

Revenue
254.00m NOK 121.00m NOK
-52.4%
Net result
-1.84bn NOK -1.50bn NOK
+18.4%
Equity
2.15bn NOK 1.25bn NOK
-41.7%
Cash
802.00m NOK 397.00m NOK
-50.5%
Total assets
18.95bn NOK 15.37bn NOK
-18.9%

What improved

  • ↑

    Net result improved

    Net result -1.84bn NOK → -1.50bn NOK (net margin -726.0% → -1243.0%). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 254.00m NOK to 121.00m NOK (-52.4% YoY). Calculated

  • ↓

    Equity eroded

    Book equity 2.15bn NOK → 1.25bn NOK (equity ratio 11.3% → 8.1%). Calculated

  • ↓

    Cash fell

    Bank deposits 802.00m NOK → 397.00m NOK (-50.5% YoY). Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 8.1% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Paid-in equity reduced

    Paid-in equity fell 2.15bn NOK → 1.25bn NOK — check capital reduction, conversion, or reclassification. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 17.18bn NOK → 14.69bn NOK. Reported fact