Org.nr 996 739 848 2020 → 2021 Year-over-year analysis

SATS ASA: årsregnskap 2021 vs 2020

Shrank 8% on revenue, weaker earnings

approved 2022-03-08; registry 2022-03-14; journal 2022 143149

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2021 with 2020 for SATS ASA. Revenue 3.53bn NOK → 3.25bn NOK (-8.1%). Net result -35.00m NOK → -44.00m NOK. Equity 2.10bn NOK → 2.06bn NOK.

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

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

Scorecard

Revenue
3.53bn NOK 3.25bn NOK
-8.1%
Operating result
-15.00m NOK -14.00m NOK
+6.7%
Net result
-35.00m NOK -44.00m NOK
-25.7%
Equity
2.10bn NOK 2.06bn NOK
-1.6%
Cash
344.0k NOK 459.0k NOK
+33.4%
Total assets
4.13bn NOK 4.17bn NOK
+0.9%

What improved

  • ↑

    Operating result improved

    Operating result -15.00m NOK → -14.00m NOK (op. margin -0.4% → -0.4%). Calculated

  • ↑

    Cash rose

    Bank deposits 344.0k NOK → 459.0k NOK (+33.4% YoY). Calculated

What deteriorated

  • ↓

    Revenue fell

    Operating income / revenue moved from 3.53bn NOK to 3.25bn NOK (-8.1% YoY). Calculated

  • ↓

    Net result weakened

    Net result -35.00m NOK → -44.00m NOK (net margin -1.0% → -1.4%). Calculated

  • ↓

    Equity eroded

    Book equity 2.10bn NOK → 2.06bn NOK (equity ratio 50.7% → 49.4%). Calculated

  • ↓

    Payroll up without matching revenue

    Salary cost 1.35bn NOK → 1.40bn NOK (38% → 43% of revenue). Calculated

  • ↓

    COGS moved

    COGS / varekostnad 122.0k NOK → 106.00m NOK (+86785.2% YoY). Calculated

Things to notice

  • ·

    Paid-in equity reduced

    Paid-in equity fell 4.38bn NOK → 2.89bn NOK — check capital reduction, conversion, or reclassification. Interpretation

  • ·

    Book investments changed

    Investment / intangible book value 3.76bn NOK → 3.69bn NOK. Reported fact