Notes 2023 | 2022 | ||
| (Amounts in NOK million for the period ended December 31 ) | |||
Revenue | 6, 7, 10 | ||
| Operating expenses | |||
| Cost of goods sold | - | - | |
| Personnel expenses | 8 | - | - |
| Other operating expenses | 9, 10, 14 | - | - |
| Depreciation and amortization | 13, 14, 15 | - | - |
Total operating expenses | - | - | |
Operating profit | |||
Interest income | |||
Financial income | |||
| Interest expense | 23 | - | - |
Financial expense | - | - | |
| Net financial items | 11 | - | - |
Profit/loss before tax | - | ||
| Income tax | 12 | - | |
Profit/loss for the year | - | ||
| Profit/loss for the year is attributable to: | |||
| Equity holders of the parent company | 22 | - | |
Total allocation | - | ||
| Earnings per share in NOK | |||
| Basic earnings per share attributable to the ordinary equity | 22 | - | |
| Diluted earnings per share attributable to the ordinary equity | 22 | - |
2023 | 2022 | |
| (Amounts in NOK million for the period ended December 31 ) | ||
Profit/loss for the year | - | |
| Other comprehensive income | ||
Foreign exchange rate changes - may be reclassified to profit or loss | - | |
Other comprehensive income, net of tax | - | |
Total comprehensive income | - | |
| Total comprehensive income is attributable to: | ||
Equity holders of the parent company | - | |
Total comprehensive income | - |
Notes 2023 | 2022 | ||
| (Amounts in NOK million at December 31) | |||
| NON-CURRENT ASSETS | |||
| Intangible assets | |||
| Goodwill | 13 | ||
| Customer relations | 13 | ||
| Trademark | 13 | ||
| Internally developed software | 13 | ||
Total non-current intangible assets | |||
| Property, plant and equipment | |||
| Right-of-use assets | 14 | ||
| Leasehold improvements | 15 | ||
| Fitness equipment | 15 | ||
| Other equipment, fixtures and fittings | 15 | ||
Total non-current property, plant and equipment | |||
| Financial assets | |||
| Derivative financial instruments | 25, 26 | ||
| Other non-current receivables | 16, 28 | ||
Total non-current financial assets | |||
| Deferred tax asset | 12 | ||
Total non-current assets | |||
| CURRENT ASSETS | |||
| Inventories | 18 | ||
| Other current receivables | 19 | ||
| Accounts receivables | 19 | ||
| Prepaid expenses and accrued income | 19 | ||
| Derivative financial instruments | 25, 26 | ||
| Cash and cash equivalents | 20, 24 | ||
Total current assets | |||
Total assets |
2023 | 2022 | ||
| (Amounts in NOK million at December 31) | |||
| EQUITY | |||
| Share capital | 21 | ||
Share premium | |||
Treasury shares | - | - | |
Other reserves | - | ||
Retained earnings | - | - | |
Total equity | |||
| LIABILITIES | |||
| Non-current liabilities | |||
| Deferred tax liability | 12 | ||
| Borrowings | 23, 24 | ||
| Lease liability | 14, 23, 24 | ||
Total non-current liabilities | |||
| Current liabilities | |||
| Borrowings | 23, 24 | ||
| Lease liability | 14, 23, 24 | ||
| Contract liability | 27 | ||
Trade and other payables | |||
| Current tax liabilities | 12 | ||
Public fees and charges payable | |||
| Other current liabilities | 27 | ||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
| Share | Share | Treasury | Foreign exchange | Share-based | Retained | Total attributable to | Total | ||
| capital | premium | shares | translation reserve | payments reserve | earnings | owners of the Group | equity | ||
| (Amounts in NOK million) | |||||||||
Equity January 1, 2022 | - | - | |||||||
Loss for the year | - | - | - | ||||||
OCI for the year | |||||||||
Total comprehensive income for the year | - | - | - | ||||||
Investment program | |||||||||
| Share issues and capital increase expenses | 22 | ||||||||
Proceeds from sale of own shares | |||||||||
Equity December 31, 2022 | - | - | |||||||
Equity January 1, 2023 | - | - | |||||||
Profit for the year | |||||||||
OCI for the year | - | - | - | ||||||
Total comprehensive income for the year | - | ||||||||
Investment program | - | ||||||||
| Share issues and capital increase expenses | 22 | ||||||||
Proceeds from sale of own shares | |||||||||
Repurchase of shares | - | - | - | ||||||
Equity December 31, 2023 | - | - | - |
2023 | 2022 | ||
| (Amounts in NOK million for the period ended December 31 ) | |||
| Cash flow from operating activities | |||
Profit/loss before tax | - | ||
| Adjustment for: | |||
| Taxes paid in the period | 12 | - | - |
| Profit/loss from sale of gym equipment | 15 | - | |
| Depreciation, amortization and impairment | 13, 14, 15 | ||
| Net financial items | 11 | ||
| Change in inventory | 18 | ||
| Change in accounts receivables | 19 | - | - |
Change in trade payables | - | ||
| Change in other receivables and accruals | 27 | - | - |
Net cash flow from operations | |||
| Cash flow from investing | |||
| Purchase of property, plant and equipment and intangible assets | 13, 15 | - | - |
| Loan to related parties | 28 | - | - |
Proceeds from property, plant and equipment | |||
Acquisition of subsidiary, net of cash acquired | - | ||
Net cash flow from investing | - | - | |
| Cash flow from financing | |||
| Repayments of borrowings | 23 | - | - |
| Proceeds from borrowings | 23 | ||
| Installments on lease liabilities | 14 | - | - |
| Paid interest on borrowings | 23 | - | - |
| Interest on lease liabilities | 14 | - | - |
| Proceeds from issues of shares | 22 | ||
| Purchase of own shares | 21 | - | |
| Proceeds from sale of own shares | 21, 22 | ||
Transaction costs from issues of new shares | - | ||
| Other financial items | 11 | - | |
Net cash flow from financing | - | - | |
Net increase/decrease in cash and cash equivalents | - | ||
Effect of foreign exchange rate changes on cash and cash equivalents | - | - | |
Cash and cash equivalents at the beginning of the period | |||
| Cash and cash equivalents at the end of the period | 20 |
| Group | ||||||
| functions | ||||||
SATS Group | Norway | Sweden | Finland | Denmark | and other | Total |
| (Amounts in NOK million) | ||||||
| FINANCIAL YEAR 2023 | ||||||
| Revenue | ||||||
Membership revenue | 1,763 | 1,281 | 390 | 436 | 0 | 3,870 |
Other revenues | 389 | 315 | 76 | 80 | 3 | 864 |
Total revenues | 2,153 | 1,597 | 466 | 516 | 3 | 4,734 |
| EBITDA before impact of IFRS 16 | 387 | 185 | 25 | -13 | 29 | 614 |
Impact of IFRS 16 | 472 | 420 | 133 | 145 | 0 | 1,170 |
| EBITDA | 859 | 605 | 159 | 132 | 29 | 1,784 |
Depreciation and amortization | -421 | -412 | -132 | -161 | -52 | -1,178 |
Operating profit/loss | 437 | 193 | 27 | -29 | -22 | 607 |
| Net financial items | -93 | -76 | -25 | -69 | -31 | -293 |
Income tax expense/income | -44 | -22 | 0 | 1 | -24 | -89 |
Profit/loss for the year | 301 | 95 | 3 | -98 | -77 | 224 |
| Revenue | ||||||
Membership revenue | 1,543 | 1,088 | 280 | 335 | 0 | 3,246 |
Other revenues | 397 | 289 | 81 | 67 | 1 | 836 |
Total revenues | 1,940 | 1,377 | 361 | 403 | 1 | 4,082 |
| EBITDA before impact of IFRS 16 | 123 | 14 | -20 | -74 | 56 | 99 |
Impact of IFRS 16 | 451 | 355 | 109 | 126 | 0 | 1,041 |
| EBITDA | 574 | 369 | 89 | 53 | 56 | 1,140 |
Depreciation and amortization | -438 | -358 | -111 | -142 | -72 | -1,120 |
Operating profit/loss | 136 | 11 | -22 | -90 | -16 | 20 |
| Net financial items | -100 | -62 | -21 | -54 | -44 | -281 |
Income tax expense/income | -11 | 9 | 0 | 1 | 15 | 15 |
Profit/loss for the year | 25 | -42 | -43 | -143 | -45 | -246 |
| Group | ||||||
| functions | ||||||
SATS Group | Norway | Sweden | Finland | Denmark | and other | Total |
| (Amounts in NOK million) | ||||||
| FINANCIAL YEAR 2023 | ||||||
Total non-current intangible assets | 1,673 | 225 | 642 | 10 | 78 | 2,628 |
| Non-current tangible assets | 2,015 | 2,015 | 618 | 627 | 0 | 5,275 |
Total non-current financial assets | 0 | 1 | 0 | 46 | 53 | 100 |
Deferred tax asset | 58 | 64 | 23 | 1 | 31 | 178 |
Current assets | 723 | 309 | 150 | -8 | -371 | 802 |
Total assets | 4,468 | 2,613 | 1,434 | 676 | -208 | 8,983 |
Total liabilities | 2,221 | 2,477 | 794 | 1,347 | 1,124 | 7,963 |
Investments | 53 | 44 | 15 | 15 | 39 | 167 |
| FINANCIAL YEAR 2022 | ||||||
Total non-current intangible assets | 1,675 | 212 | 601 | 15 | 84 | 2,588 |
| Non-current tangible assets | 2,049 | 1,665 | 580 | 590 | 0 | 4,884 |
Total non-current financial assets | 0 | 1 | 0 | 39 | 56 | 96 |
Deferred tax asset | 100 | 59 | 22 | 1 | 57 | 239 |
Current assets | 456 | 202 | 142 | 64 | 5 | 868 |
Total assets | 4,280 | 2,140 | 1,345 | 707 | 203 | 8,675 |
Total liabilities | 2,337 | 2,039 | 749 | 1,246 | 1,443 | 7,815 |
Investments | 73 | 87 | 15 | 28 | 53 | 256 |
| Disaggregation of revenue from contracts | |||
with customers | Membership revenue | Other revenue | 2023 |
| (Amounts in NOK million) | |||
Norway | 1,763 | 389 | 2,153 |
Sweden | 1,281 | 315 | 1,597 |
Finland | 390 | 76 | 466 |
Denmark | 436 | 80 | 516 |
Group functions and other | 0 | 3 | 3 |
Revenue from contracts with customers | 3,870 | 864 | 4,734 |
| Point-of-time revenue recognition | |||
Other revenue | 864 | ||
| Membership revenue | 41 | ||
Total point-of-time revenue recognition | 905 | ||
| Period-of-time revenue recognition | |||
Membership revenue | 3,829 | ||
Total period-of-time revenue recognition | 3,829 |
Membership revenue | Other revenue | 2022 | |
| (Amounts in NOK million) | |||
Norway | 1,543 | 397 | 1,940 |
Sweden | 1,088 | 289 | 1,377 |
Finland | 280 | 81 | 361 |
Denmark | 335 | 67 | 403 |
Group functions and other | 0 | 1 | 1 |
Revenue from contracts with customers | 3,246 | 836 | 4,082 |
| Point-of-time revenue recognition | |||
Other revenue | 836 | ||
| Membership revenue | 54 | ||
Total point-of-time revenue recognition | 890 | ||
| Period-of-time revenue recognition | |||
Membership revenue | 3,192 | ||
Total period-of-time revenue recognition | 3,192 |
| Contract liabilities 2023 | |
| (Amounts in NOK million at December 31) | |
| Contract liabilities as at the balance sheet date | |
Membership subscriptions | 379 |
Gift cards | 1 |
PT sessions | 182 |
Revenue recognized from contract liabilities | 2023 |
| Revenue recognized in this period that was included in the contract liability balance at | |
| the beginning of the period | |
Membership subscriptions | 348 |
Gift cards | 3 |
PT sessions | 253 |
Personnel expenses 2023 | 2022 | |
| (Amounts in NOK million) | ||
Salary expenses including bonuses, holiday pay and other costs | -1,422 | -1,342 |
Social security contributions | -179 | -160 |
Pension costs | -77 | -69 |
Total personnel expenses | -1,677 | -1,572 |
Full-time equivalents 2023 | 2022 | |
Norway | 894 | 1,068 |
Sweden | 841 | 901 |
Finland | 289 | 281 |
Denmark | 237 | 212 |
Total | 2,261 | 2,462 |
2023 | 2022 | |
| (Amounts in NOK million) | ||
Salary | 16 | 14 |
Other benefits | 1 | 1 |
Pension benefits | 2 | 3 |
Performance based bonus | 8 | 18 |
Share Based Renumeration | 3 | 1 |
Total remuniration for Senior executives | 31 | 37 |
2023 | 2022 | |
| (Amounts in NOK million) | ||
Total fees for Board of Directors | 2 | 2 |
Other operating expenses 2023 | 2022 | |
| (Amounts in NOK million) | ||
| Property expenses | -657 | -682 |
Marketing expenses | -110 | -167 |
IT expenses | -133 | -135 |
Other operating expenses | -236 | -223 |
Total other operating expenses | -1,136 | -1,208 |
Auditor's remuneration 2023 | 2022 | |
| (Amounts in NOK million) | ||
| Expensed auditor fees: | ||
Statutory audit (including technical assistance - annual accounts) | -5.1 | -3.9 |
Other attestation and assurance services | -0.3 | -0.2 |
Tax advice (including technical assistance corporate tax papers) | 0 | -0.1 |
Total auditor's remuneration | -5.3 | -4.2 |
Net gain/loss 2023 | 2022 | |
| (Amounts in NOK million) | ||
Net gain/loss on disposal of property, plant and equipment | 0 | -9 |
Net foreign exchange gains/losses | 17 | -2 |
Total net gain/loss | 17 | -12 |
Interest and other financial income 2023 | 2022 | |
| (Amounts in NOK million) | ||
Interest income financial institutions | 50 | 12 |
Foreign exchange gains unrealized | 35 | 0 |
Foreign exchange gains realized | 20 | 0 |
Net gain derivatives unrealized | 43 | 77 |
Other financial income | 8 | 3 |
Total interest and other financial income | 156 | 92 |
Net financial items | -293 | -281 |
Tax income 2023 | 2022 | |
| (Amounts in NOK million) | ||
Tax payable | -18 | -6 |
Adjustment deferred tax prior year | 0 | 2 |
Change in deferred tax | -72 | 19 |
Total tax income | -89 | 15 |
Deferred tax liabilities 2023 | 2022 | |
| (Amounts in NOK million at December 31) | ||
Intangible assets | 27 | 28 |
Gain and loss account | 7 | 8 |
Financial instruments | 9 | 10 |
Untaxed reserves | 29 | 21 |
Revenues | 2 | 2 |
Other items | 3 | 2 |
Total deferred tax liabilities relating to temporary differences | 78 | 71 |
Carrying amount deferred tax liabilities | 78 | 71 |
Deferred tax assets 2023 | 2022 | |
| (Amounts in NOK million at December 31) | ||
Fixed assets | 50 | 47 |
Leasing | 73 | 75 |
Receivables | 11 | 22 |
Losses carried forward | 19 | 78 |
Interest | 26 | 17 |
| Total deferred tax assets relating to temporary differences and losses | ||
carried forward | 178 | 239 |
Carrying amount deferred tax assets | 178 | 239 |
Explanation of the change in the deferred tax assets and liabilities: 2023 | 2022 | |
| (Amounts in NOK million) | ||
Net carrying amount deferred tax at January 1 | 168 | 141 |
Charge to profit or loss | -72 | 19 |
Charge direct to equity | -1 | 2 |
Acquisition of subsidiary | 0 | 6 |
Exchange differences | 5 | 0 |
Net carrying amount deferred tax at December 31 | 100 | 168 |
Losses carried forward as at December 31 2023 | 2022 | |
| (Amounts in NOK million) | ||
| Tax jurisdiction: | ||
Norway (unlimited expiration) | 0 | 276 |
Finland | 222 | 226 |
Denmark (unlimited expiration) | 947 | 818 |
Sweden (unlimited expiration) | 93 | 86 |
Total losses carried forward | 1,262 | 1,406 |
| Expiration | Unused tax | |
| year | losses | |
| (Amounts in NOK million) | ||
2014 | 2024 | 27 |
2016 | 2026 | 14 |
2017 | 2027 | 22 |
2018 | 2028 | 0 |
2020 | 2030 | 36 |
2021 | 2031 | 88 |
2022 | 2032 | 35 |
Total losses carried forward as at December 31, 2023 | 222 |
Reconciliation of tax expense 2023 | 2022 | |
| (Amounts in NOK million) | ||
| Profit/loss before tax | ||
Norway | 341 | 23 |
Sweden | 68 | -98 |
Finland | 3 | -43 |
Denmark | -98 | -144 |
| Corporate tax rates | ||
Norway, 22% | -75 | -5 |
Sweden, 20.6% | -14 | 20 |
Finland, 20% | -1 | 9 |
Denmark, 22% | 22 | 32 |
| Reconciling items: | ||
Non-deductible expenses | -4 | -3 |
Unused tax losses not recognized as deferred tax assets | -20 | -39 |
Foreign currency effects | 2 | 0 |
Corrections of prior year tax assessments | 0 | 2 |
Others | 1 | -1 |
Calculated tax income | -89 | 15 |
Weighted average tax rate | 28.5% | 5.7% |
Goodwill | Norway | Sweden | Finland | Denmark | Total goodwill |
| (Amounts in NOK million) | |||||
| At January 1, 2022 | |||||
Cost | 1,838 | 215 | 581 | 0 | 2,634 |
Accumulated impairment | -199 | 0 | -10 | 0 | -209 |
Net book value | 1,640 | 215 | 571 | 0 | 2,425 |
| Year ended December 31, 2022 | |||||
Opening net book value | 1,640 | 215 | 571 | 0 | 2,425 |
Effect of changes in foreign exchange cost | 0 | -6 | 30 | 0 | 24 |
Additions | 29 | 0 | 0 | 0 | 29 |
Closing Net book value | 1,669 | 209 | 601 | 0 | 2,478 |
| At December 31, 2022 | |||||
Cost | 1,868 | 209 | 611 | 0 | 2,687 |
Accumulated impairment | -199 | 0 | -10 | 0 | -209 |
Net book value | 1,669 | 209 | 601 | 0 | 2,478 |
| Year ended December 31, 2023 | |||||
Opening net book value | 1,669 | 209 | 601 | 0 | 2,478 |
Effect of changes in foreign exchange cost | 0 | 15 | 42 | 0 | 56 |
Closing Net book value | 1,669 | 223 | 642 | 0 | 2,535 |
| At December 31, 2023 | |||||
Cost | 1,868 | 223 | 652 | 0 | 2,744 |
Accumulated impairment | -199 | 0 | -10 | 0 | -209 |
Net book value | 1,669 | 223 | 642 | 0 | 2,535 |
Useful life | Indefinite | Indefinite | Indefinite | Indefinite | |
| Not | Not | Not | Not | ||
| Amortization method | amortized | amortized | amortized | amortized |
| Internally | Total other | ||||
| Customer | developed | intangible | |||
| Other intangible assets | relations | Trademark | software | Other | assets |
| (Amounts in NOK million) | |||||
| At January 1, 2022 | |||||
Cost | 59 | 268 | 420 | 4 | 750 |
Accumulated amortization and impairment | -31 | -266 | -308 | -4 | -608 |
Net book value | 29 | 2 | 113 | 0 | 143 |
| Year ended December 31, 2022 | |||||
Opening net book value | 29 | 2 | 113 | 0 | 143 |
Effect of changes in foreign exchange cost | 1 | 0 | -13 | 0 | -11 |
Effect of changes in foreign exchange accumulated depreciation | -1 | 0 | 9 | 0 | 9 |
Acquisitions | 6 | 0 | 0 | 0 | 6 |
Additions | 2 | 0 | 53 | 0 | 55 |
Disposals | 0 | -1 | -7 | 0 | -7 |
Amortization charge | -13 | 0 | -72 | 0 | -85 |
Closing Net book value | 25 | 1 | 84 | 0 | 109 |
| At December 31, 2022 | |||||
Cost | 68 | 267 | 447 | 4 | 785 |
Accumulated amortization and impairment | -44 | -266 | -363 | -4 | -676 |
Net book value | 25 | 1 | 84 | 0 | 109 |
| Year ended December 31, 2023 | |||||
Opening net book value | 25 | 1 | 84 | 0 | 109 |
Effect of changes in foreign exchange cost | 3 | 0 | 32 | 0 | 36 |
Effect of changes in foreign exchange accumulated depreciation | -2 | 0 | -27 | 0 | -29 |
Additions | 0 | 0 | 39 | 0 | 39 |
Amortization charge | -11 | 0 | -52 | 0 | -62 |
Closing Net book value | 15 | 1 | 77 | 0 | 93 |
| At December 31, 2023 | |||||
Cost | 72 | 267 | 519 | 0 | 857 |
Accumulated amortization and impairment | -56 | -266 | -442 | 0 | -764 |
Net book value | 15 | 1 | 77 | 0 | 93 |
Useful life | 3–7 years | 10 years | 3 years | 1–10 years | |
Amortization method | Straight-line | Straight-line | Straight-line | Straight-line |
WACC | 2023 | 2022 |
Norway | 7.4% | 8.2% |
Sweden | 7.4% | 8.2% |
Finland | 7.8% | 8.7% |
Denmark | 7.4% | 8.2% |
Commitments in relation to leases are payable as follows: 2023 | 2022 | |
| (Amounts in NOK million at December 31) | ||
Less than 1 year | 1,145 | 1,044 |
1–2 years | 1,014 | 924 |
2–3 years | 871 | 802 |
3–4 years | 763 | 667 |
4–5 years | 608 | 568 |
More than 5 years | 1,374 | 1,186 |
Minimum lease payments | 5,775 | 5,190 |
Future finance charges | -837 | -655 |
Recognized as a liability | 4,938 | 4,535 |
The present value of lease liabilities are as follows: 2023 | 2022 | |
| (Amounts in NOK million at December 31) | ||
Less than 1 year | 929 | 869 |
1–2 years | 849 | 810 |
2–3 years | 747 | 724 |
3–4 years | 674 | 619 |
4–5 years | 549 | 545 |
More than 5 years | 1,190 | 969 |
Present value of lease payments | 4,938 | 4,535 |
Cash flows from lease agreements | 2023 | 2022 |
Property lease agreements | 1,178 | 1,055 |
Short-term lease agreements and leases of assets of low value | 20 | 22 |
Total cash flows from lease agreements | 1,198 | 1,077 |
| Lease liability | |
| (Amounts in NOK million) | |
At December 31, 2021 | 4,452 |
| Year ended December 31, 2022 | |
Effect of changes in foreign exchange | 13 |
Additions new lease | 393 |
Effects from exercise of extension options | 297 |
Modification of contractual lease terms | 2 |
Amortizations | -1,053 |
Interest expense on lease liabilites | 189 |
Disposals sold clubs | -8 |
CPI index adjustments | 250 |
Closing Net book value December 31, 2022 | 4,535 |
| Lease liability | |
| (Amounts in NOK million) | |
At December 31, 2022 | 4,535 |
| Year ended December 31, 2023 | |
Effect of changes in foreign exchange | 181 |
Additions new lease | 219 |
Effects from exercise of extension options | 699 |
Modification of contractual lease terms | -11 |
Amortizations | -1,177 |
Interest expense on lease liabilites | 224 |
Disposals sold clubs | -44 |
CPI index adjustments | 312 |
Closing Net book value December 31, 2023 | 4,938 |
Lease terms - sensitivity analysis | 2023 | 2022 |
| (Amounts in NOK million at December 31) | ||
Options to extend, not yet committed to | 1,484 | 1,139 |
Leases not yet commenced, to which the lessee is committed | 94 | 299 |
| Premise | Other | Total | |
| rental | leases | RoU assets | |
| (Amounts in NOK million) | |||
| At January 1, 2022 | |||
Cost | 9,904 | 82 | 9,986 |
Accumulated depreciation | -5,841 | -68 | -5,909 |
Net book value | 4,063 | 15 | 4,077 |
| Year ended December 31, 2022 | |||
At January 1, 2022 | 4,063 | 15 | 4,077 |
Additions/disposals | 932 | 4 | 936 |
Effect of changes in foreign exchange cost | 24 | 2 | 26 |
Depreciation charge | -851 | -9 | -860 |
Effect of changes in foreign exchange accumulated depreciation | -16 | -2 | -18 |
Closing Net book value | 4,152 | 9 | 4,161 |
| At December 31, 2022 | |||
Cost | 10,815 | 87 | 10,903 |
Accumulated depreciation | -6,663 | -78 | -6,741 |
Net book value | 4,152 | 9 | 4,161 |
| Year ended December 31, 2023 | |||
At 1 January 2023 | 4,152 | 9 | 4,161 |
Additions/disposals | 1,175 | 5 | 1,180 |
Effect of changes in foreign exchange cost | 298 | 4 | 302 |
Depreciation charge | -933 | -8 | -940 |
Effect of changes in foreign exchange accumulated depreciation | -129 | -4 | -133 |
Closing Net book value | 4,563 | 7 | 4,570 |
| At December 31, 2023 | |||
Cost | 12,212 | 97 | 12,309 |
Accumulated depreciation | -7,649 | -90 | -7,739 |
Net book value | 4,563 | 7 | 4,570 |
Useful life | 1–15 years | 1–5 years | |
Depreciation method | Straight-line Straight-line |
Amounts recognized in profit and loss 2023 | 2022 | |
| (Amounts in NOK million) | ||
Depreciation expense on right-of-use assets | -940 | -860 |
Interest expense on lease liabilities | -224 | -189 |
Expense relating to short-term leases and leases of low value | -17 | -16 |
| Leasehold | Fitness | Other equipment, | Total fixed | |
| improvements | equipment | fixtures and fittings | assets | |
| (Amounts in NOK million) | ||||
| At January 1, 2022 | ||||
Cost | 1,421 | 851 | 477 | 2,749 |
Accumulated depreciation and impairment | -991 | -651 | -416 | -2,058 |
Net book value | 431 | 200 | 61 | 691 |
| Year ended December 31, 2022 | ||||
Opening net book value | 431 | 200 | 61 | 691 |
Effect of changes in foreign exchange cost | 10 | 3 | 2 | 15 |
| Effect of changes in foreign exchange | ||||
accumulated depreciation | -10 | -2 | -1 | -14 |
Reclassification additions | 1 | 0 | -1 | 0 |
Acquisition cost | 4 | 15 | 5 | 24 |
Acquisition accumulated depreciation | -3 | -9 | -3 | -15 |
Additions | 89 | 82 | 29 | 199 |
Disposals cost | -94 | -14 | -9 | -117 |
Disposals accumulated depreciation | 94 | 14 | 6 | 114 |
Reclassification depreciations | 0 | -1 | 0 | 0 |
Depreciation charge | -91 | -55 | -30 | -175 |
Closing Net book value | 431 | 233 | 59 | 723 |
| At December 31, 2022 | ||||
Cost | 1,431 | 935 | 503 | 2,868 |
Accumulated depreciation and impairment | -1,001 | -702 | -443 | -2,146 |
Net book value | 431 | 233 | 59 | 723 |
| Leasehold | Fitness | Other equipment, | Total fixed | |
| improvements | equipment | fixtures and fittings | assets | |
| (Amounts in NOK million) | ||||
| Year ended December 31, 2023 | ||||
Opening net book value | 431 | 233 | 59 | 723 |
Effect of changes in foreign exchange cost | 63 | 34 | 16 | 114 |
| Effect of changes in foreign exchange | ||||
accumulated depreciation | -44 | -24 | -14 | -82 |
Additions | 49 | 57 | 21 | 127 |
Disposals cost | -42 | -13 | -31 | -86 |
Disposals accumulated depreciation | 41 | 12 | 31 | 84 |
Depreciation charge | -88 | -59 | -28 | -175 |
Closing Net book value | 411 | 240 | 54 | 705 |
| At December 31, 2023 | ||||
Cost | 1,502 | 1,013 | 509 | 3,024 |
Accumulated depreciation and impairment | -1,091 | -773 | -455 | -2,319 |
Net book value | 411 | 240 | 54 | 705 |
Useful life | 10 years | 5 – 9 years | 3 – 7 years | |
Depreciation method | Straight-line Straight-line | Straight-line |
2023 | 2022 | |
| (Amounts in NOK million at December 31) | ||
Deposits | 46 | 40 |
Loan to related parties | 17 | 10 |
Total other non-current receivables | 63 | 50 |
| Organization | Business | Voting | Ownership | ||
| number | office | Country | percentage | percentage | |
SATS Holding AB | 556628-6562 | Stockholm | Sweden | 100% | 100% |
SATS Sports Club Sweden AB | 556563-2527 | Stockholm | Sweden | 100% | 100% |
SATS Finland Oy | 0459885-5 | Helsinki | Finland | 100% | 100% |
Fresh Fitness AS | 995-415-569 | Oslo | Norway | 100% | 100% |
SATS Norway AS | 892-625-522 | Oslo | Norway | 100% | 100% |
SATS Vest AS | 948-942-003 | Oslo | Norway | 100% | 100% |
SATS Danmark A/S | 20-37-05-99 | Copenhagen | Denmark | 100% | 100% |
2023 | 2022 | |
| (Amounts in NOK million at December 31) | ||
Inventories at cost | 54,951 | 62,340 |
Impairment | -412 | -5,750 |
Total inventories | 54,539 | 56,590 |
Loss allowance and ageing of accounts receivables 2023 | 2022 | |
| (Amounts in NOK million) | ||
Accounts receivables | 318 | 379 |
Loss allowance | -181 | -253 |
Total | 136 | 126 |
| Age of trade receivables 2023 | |
Not due | 61 |
30–60 days | 45 |
60–90 days | 16 |
90–120 days | 6 |
120–365 days | 45 |
>365 days | 145 |
Total accounts receivables, gross | 318 |
Total accounts receivables, net | 136 |
Loss allowance at December 31, 2022 | -253 |
Reversals during the year | 2 |
Provisions during the year | 69 |
Loss allowance at December 31, 2023 | -181 |
Other current receivables 2023 | 2022 | |
| (Amounts in NOK million at December 31) | ||
Credit cards | 7 | 5 |
VAT receivables | 20 | 9 |
Prepaid taxes | 22 | 22 |
Other current receivables | 37 | 19 |
Total other current receivables | 86 | 54 |
Prepaid expenses and accrued income 2023 | 2022 | |
| (Amounts in NOK million at December 31) | ||
Prepaid rent | 26 | 29 |
Prepaid property expenses | 31 | 27 |
Prepaid marketing expenses | 30 | 27 |
Prepaid websale expenses | 0 | 48 |
Contract asset | 71 | 110 |
Other prepaid expenses | 80 | 45 |
Total prepaid expenses and accrued income | 237 | 287 |
2023 | 2022 | |
| (Amounts in NOK million at December 31) | ||
Cash and cash equivalents | 282 | 345 |
| Of which are restricted cash: | ||
Restricted bank deposits for employee tax withholdings | 23 | 22 |
| Number of | Ownership | Voting | |
| ordinary shares | percentage | percentage | |
TG Nordic Invest | 56,103,145 | 27.4% | 27.4% |
AF III HOLDCO AS | 48,988,455 | 23.9% | 23.9% |
Canica AS | 13,172,428 | 6.4% | 6.4% |
Maaseide Promotion AS | 7,990,976 | 3.9% | 3.9% |
Sats Management Invest AS | 7,591,213 | 3.7% | 3.7% |
Salt Value AS | 5,761,330 | 2.8% | 2.8% |
Funkybiz AS | 5,000,000 | 2.4% | 2.4% |
Velven Gård AS | 3,822,251 | 1.9% | 1.9% |
Verdipapirfondet KLP Aksjenorge | 3,801,073 | 1.9% | 1.9% |
J.P. Morgan SE | 3,496,228 | 1.7% | 1.7% |
Ingvarda AS | 2,000,000 | 1.0% | 1.0% |
Avanza Bank AB | 1,925,685 | 0.9% | 0.9% |
Wenaasgruppen AS | 1,364,000 | 0.7% | 0.7% |
State Street Bank and Trust Comp | 1,361,967 | 0.7% | 0.7% |
HFN Group AS | 1,107,806 | 0.5% | 0.5% |
Alcancia Capital AS | 1,044,179 | 0.5% | 0.5% |
J.P. Morgan SE | 1,013,144 | 0.5% | 0.5% |
Nordnet Bank AB | 1,005,489 | 0.5% | 0.5% |
VPF Sparebank 1 Norge Verdi | 990,000 | 0.5% | 0.5% |
J.P. Morgan SE | 970,000 | 0.5% | 0.5% |
Other | 36,185,219 | 17.7% | 17.7% |
Total | 204,694,588 | 100.0% | 100.0% |
| Ownership percentage | |
Executive management including CEO | 26.18% |
Basic earnings per share 2023 | 2022 | |
| (Amounts in NOK) | ||
From continuing operations attributable to the ordinary equity | 1.10 | -1.25 |
Total basic earnings per share attributable to the ordinary equity | 1.10 | -1.25 |
Total number of outstanding shares | 203,103,000 | 196,915,471 |
Diluted earnings per share 2023 | 2022 | |
| (Amounts in NOK per share) | ||
From continuing operations attributable to the ordinary equity | 1.10 | -1.25 |
Total diluted earnings per share attributable to the ordinary equity | 1.10 | -1.25 |
Total number of outstanding shares | 204,069,165 | 196,915,471 |
Reconciliation of earnings used in calculating earnings per share 2023 | 2022 | |
| (Amounts in NOK million) | ||
| Basic earnings per share | ||
Profit/loss attributable to equity holders of the Group | 224 | -246 |
| Profit/loss attributable to the ordinary equity used in calculating basic | ||
earnings per share | 224 | -246 |
| Diluted earnings per share | ||
Profit/loss used in calculating diluted earnings per share | 224 | -246 |
| Profit/loss attributable to the ordinary equity used in calculating | ||
diluted earnings per share | 224 | -246 |
Overview of interest bearing liabilities 2023 | 2022 | |
| (Amounts in NOK million at December 31) | ||
| Current | ||
Accrued interest cost | 17 | 19 |
Leases | 929 | 869 |
Total current interest-bearing liabilities | 946 | 888 |
| Non-current | ||
Bank borrowings | 1,721 | 1,970 |
Leases | 4,009 | 3,666 |
Total non-current interest-bearing liabilities | 5,730 | 5,636 |
Total interest-bearing liabilities | 6,676 | 6,524 |
| Borrowing facilities Total | |
| (Amounts in NOK million) | |
Less than 1 year | 117 |
1–2 years | 1,809 |
2–3 years | 0 |
3–5 years | 0 |
More than 5 years | 0 |
Payment profile for borrowings | 1,926 |
| Cash and cash | ||||
equivalents | Borrowings | Leases | Total | |
| (Amounts in NOK million) | ||||
Net debt January 1, 2022 | -281 | 2,103 | 4,452 | 6,274 |
| Cash flows | ||||
Net cash flow from operations | -1,082 | 0 | 0 | -1,082 |
Net cash flow from investing | 313 | 0 | 0 | 313 |
Net cash flow from financing | 681 | 0 | 0 | 681 |
Repayments of borrowings | 0 | -309 | 0 | -309 |
Proceeds from borrowings | 0 | 200 | 0 | 200 |
Installments on lease liabilities | 0 | 0 | -852 | -852 |
Interest on lease liabilities | 0 | 0 | -189 | -189 |
| Non-cash changes | ||||
Net additions – leases | 0 | 0 | 1,107 | 1,107 |
Depreciation bank costs | 0 | 3 | 0 | 3 |
Foreign exchange rate changes | 24 | -16 | 17 | 26 |
Other changes | 0 | 8 | 0 | 8 |
Net debt December 31, 2022 | -345 | 1,989 | 4,535 | 6,178 |
| Cash flows | ||||
Net cash flow from operations | -1,758 | 0 | 0 | -1,758 |
Net cash flow from investing | 172 | 0 | 0 | 172 |
Net cash flow from financing | 1,587 | 0 | 0 | 1,587 |
Repayments of borrowings | 0 | -288 | 0 | -288 |
Installments on lease liabilities | 0 | 0 | -947 | -947 |
Interest on lease liabilities | 0 | 0 | -224 | -224 |
| Non-cash changes | ||||
Net additions – leases | 0 | 0 | 1,393 | 1,393 |
Depreciation bank costs | 0 | 3 | 0 | 3 |
Foreign exchange rate changes | 63 | 36 | 180 | 279 |
Other changes | 0 | -2 | 0 | -2 |
Net debt December 31, 2023 | -282 | 1,738 | 4,938 | 6,394 |
| Impact on profit/loss after tax | ||
Interest rate - sensitivity analysis | 2023 | 2022 |
| (Amounts in NOK million) | ||
| Interest rates - increase 100 basis points | -15 | -16 |
| Interest rates - decrease 100 basis points | 15 | 16 |
| Notional in | Unrealized gain | |||
currency million | Maturity | Fixed rate | December 31 | |
| (Amounts in NOK million) | ||||
IRS NOK | 694 | 28.10.2026 | 1.751 | 36 |
IRS EUR | 200 | 28.10.2024 | 0.430 | 6 |
Fair value of the Group’s interest rate swaps as at December 31, 2023 in NOK million | 43 |
| Notional in | Unrealized loss | |||
currency million | Maturity | Fixed rate | December 31 | |
| (Amounts in NOK million) | ||||
IRS NOK | 694 | 28.10.2026 | 1.751 | 36 |
IRS EUR | 200 | 28.10.2024 | 0.430 | 11 |
Fair value of the Group’s interest rate swaps as at December 31, 2022 in NOK million | 47 |
Assets | Liabilities | |||
Exposure to currency | 2023 | 2022 | 2023 | 2022 |
| (Amounts in million at December 31) | ||||
SEK | 177 | 733 | 650 | 651 |
EUR | 5 | 14 | 6 | 6 |
DKK | 511 | -1 | 450 | 0 |
| Year-end spot rate | ||
2023 | 2022 | |
SEK | 1,013 | 0,945 |
EUR | 11,241 | 10,514 |
DKK | 1,508 | 1,414 |
Exchange rate - sensitivity analysis 2023 | 2022 | |
| (Amounts in NOK million) | ||
| SEK/NOK exchange rate - increase 10% | 51 | 50 |
| EUR/NOK exchange rate - increase 10% | -1 | 3 |
| DKK/NOK exchange rate - increase 10% | -1 | -14 |
Impact on Profit/loss after tax | 49 | 38 |
Maturity profile 1–3 months | 3–12 months | 1–5 years | More than 5 years | Total | |
| (Amounts in NOK million) | |||||
Accounts receivables | 121 | 51 | 145 | 0 | 318 |
Other current receivables | 86 | 0 | 0 | 0 | 86 |
Cash and cash equivalents | 282 | 0 | 0 | 0 | 282 |
Financial assets | 489 | 51 | 145 | 0 | 685 |
Borrowings | 0 | 0 | 1,724 | 0 | 1,724 |
Lease liabilities | 297 | 847 | 3,256 | 1,374 | 5,775 |
Trade payables | 130 | 0 | 0 | 0 | 130 |
Other current liabilities | 415 | 0 | 0 | 0 | 415 |
Payment of interest | 30 | 87 | 86 | 0 | 202 |
Financial liabilities | 871 | 934 | 5,066 | 1,374 | 8,245 |
Net financial liabilities | -383 | -883 | -4,920 | -1,374 | -7,560 |
Maturity profile 1–3 months | 3–12 months | 1–5 years | More than 5 years | Total | |
| (Amounts in NOK million) | |||||
Accounts receivables | 121 | 48 | 209 | 0 | 379 |
Other current receivables | 54 | 0 | 0 | 0 | 54 |
Cash and cash equivalents | 345 | 0 | 0 | 0 | 345 |
Financial assets | 521 | 48 | 209 | 0 | 778 |
Borrowings | 0 | 0 | 1,976 | 0 | 1,976 |
Lease liabilities | 271 | 773 | 2,960 | 1,186 | 5,190 |
Trade payables | 116 | 0 | 0 | 0 | 116 |
Other current liabilities | 423 | 0 | 0 | 0 | 423 |
Payment of interest | 28 | 85 | 157 | 0 | 270 |
Financial liabilities | 838 | 857 | 5,093 | 1,186 | 7,975 |
Net financial liabilities | -318 | -809 | -4,884 | -1,186 | -7,197 |
The Group has the following derivative financial instruments: 2023 | 20221 | |
| (Amounts in NOK million at December 31) | ||
| Non-current assets | ||
Interest rate swap contracts | 36 | 47 |
Total non-current derivative financial instrument assets | 36 | 47 |
| Current assets | ||
Interest rate swap contracts | 6 | 0 |
Total current derivative financial instrument assets | 6 | 0 |
| Assets measured at | Fair value through | ||
| amortized cost | profit and loss | Total | |
| (Amounts in NOK million) | |||
Other non-current receivables | 63 | 0 | 63 |
Accounts receivable | 136 | 0 | 136 |
Other current receivables | 86 | 0 | 86 |
Derivatives | 0 | 43 | 43 |
Cash and cash equivalents | 282 | 0 | 282 |
Total financial assets | 567 | 43 | 610 |
| Liabilities measured | Fair value through | ||
| at amortized cost | profit and loss | Total | |
| (Amounts in NOK million) | |||
Borrowings | 1,738 | 0 | 1,738 |
Leases | 4,938 | 0 | 4,938 |
Trade and other payables | 130 | 0 | 130 |
Other current liabilities | 415 | 0 | 415 |
Total financial liabilities | 7,220 | 0 | 7,220 |
| Assets measured at | Fair value through | ||
| amortized cost | profit and loss | Total | |
| (Amounts in NOK million) | |||
Other non-current receivables | 50 | 0 | 50 |
Accounts receivable | 126 | 0 | 126 |
Other current receivables | 54 | 0 | 54 |
Derivatives | 0 | 47 | 47 |
Cash and cash equivalents | 345 | 0 | 345 |
Total financial assets | 574 | 47 | 621 |
| Liabilities measured | Fair value through | ||
| at amortized cost | profit and loss | Total | |
| (Amounts in NOK million) | |||
Borrowings | 1,989 | 0 | 1,989 |
Leases | 4,535 | 0 | 4,535 |
Trade and other payables | 116 | 0 | 116 |
Other current liabilities | 423 | 0 | 423 |
Total financial liabilities | 7,063 | 0 | 7,063 |
2023 | 2022 | |
| (Amounts in NOK million at December 31) | ||
Contract liabilities | 548 | 584 |
Total deferred revenue | 548 | 584 |
Other current liabilities by nature 2023 | 2022 | |
| (Amounts in NOK million at December 31) | ||
Accrued employee benefit expenses | 85 | 83 |
Accrued vacation pay | 91 | 89 |
Accrued rent | 18 | 5 |
Accrued rent discounts | 40 | 44 |
Customer liabilities | 51 | 41 |
Other current liabilities | 129 | 161 |
Total other current liabilities | 415 | 423 |
Related party | Relationship | Type of services | 2023 | 2022 |
| (Amounts in NOK million) | ||||
Key employees | Employees | Loan | 17 | 10 |
Total related party profit or loss items | 17 | 10 |