Org.nr 965 920 358 2021 → 2022 Year-over-year analysis

NORWEGIAN AIR SHUTTLE ASA: årsregnskap 2022 vs 2021

Shrank 86% on revenue, weaker earnings

approved 2023-04-26; registry 2023-06-22; journal 2023 498749

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2022 with 2021 for NORWEGIAN AIR SHUTTLE ASA. Revenue 3.95bn NOK → 551.00m NOK (-86.0%). Net result +12.99bn NOK → +62.00m NOK. Equity 11.55bn NOK → 11.54bn NOK.

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

Also worth watching: paid-in equity reduced; book investments changed. All figures are taken from the published annual accounts for NORWEGIAN AIR SHUTTLE ASA.

Scorecard

Revenue
3.95bn NOK 551.00m NOK
-86.0%
Operating result
+2.33bn NOK -306.00m NOK
-113.1%
Net result
+12.99bn NOK +62.00m NOK
-99.5%
Equity
11.55bn NOK 11.54bn NOK
-0.1%
Cash
7.29bn NOK 7.30bn NOK
+0.2%
Total assets
17.66bn NOK 26.91bn NOK
+52.4%

What improved

  • ↑

    Cash rose

    Bank deposits 7.29bn NOK → 7.30bn NOK (+0.2% YoY). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 3.95bn NOK to 551.00m NOK (-86.0% YoY). Calculated

  • ↓

    Operating result weakened

    Operating result +2.33bn NOK → -306.00m NOK (op. margin 59.0% → -55.5%). Calculated

  • ↓

    Net result weakened

    Net result +12.99bn NOK → +62.00m NOK (net margin 329.3% → 11.3%). Calculated

  • ↓

    Equity eroded

    Book equity 11.55bn NOK → 11.54bn NOK (equity ratio 65.4% → 42.9%). Calculated

  • ↓

    COGS moved

    COGS / varekostnad 3.85bn NOK → 12.80bn NOK (+232.8% YoY). Calculated

Things to notice

  • ·

    Paid-in equity reduced

    Paid-in equity fell 28.07bn NOK → 26.28bn NOK — check capital reduction, conversion, or reclassification. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 5.87bn NOK → 6.86bn NOK. Reported fact