Org.nr 996 739 848 2012 → 2013 Year-over-year analysis

SATS ASA: årsregnskap 2013 vs 2012

Weaker earnings

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2013 with 2012 for SATS ASA. Net result -23.92m NOK → -72.88m NOK. Equity 197.72m NOK → 124.84m NOK.

Pressures included: operating result weakened; net result weakened; equity eroded.

Also worth watching: thin equity buffer; book investments changed. All figures are taken from the published annual accounts for SATS ASA.

Scorecard

Operating result
-84.0k NOK -714.4k NOK
-750.6%
Net result
-23.92m NOK -72.88m NOK
-204.7%
Equity
197.72m NOK 124.84m NOK
-36.9%
Cash
n/m 574 NOK
—
Total assets
1.64bn NOK 1.61bn NOK
-1.8%

What deteriorated

  • ↓

    Operating result weakened

    Operating result -84.0k NOK → -714.4k NOK. Calculated

  • ↓

    Net result weakened

    Net result -23.92m NOK → -72.88m NOK. Calculated

  • ↓

    Equity eroded

    Book equity 197.72m NOK → 124.84m NOK (equity ratio 12.0% → 7.7%). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 1.24× → 0.16× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Thin equity buffer

    Equity ratio is 7.7% of assets — limited loss-absorbing capacity on a stand-alone basis. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value -1 498 NOK → 1.55bn NOK. Reported fact