SpareBank 1 SMN
OSE:MING.OL
128 (NOK) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) NOK.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||
Liquide middelen & kasequivalenten
| 1,172 | 1,171 | 1,252 | 2,764 | 761 | 883 | 3,313 | 315 | 3,270 | 4,676 | 4,793 | 1,079 | 1,519 | 2,112 | 1,107 | 4,273 | 2,396 | 450 | 1,669 | 989 |
Kortetermijnbeleggingen
| 0 | 11,663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 1,172 | 12,834 | 1,252 | 2,764 | 761 | 883 | 3,313 | 315 | 3,270 | 4,676 | 4,793 | 1,079 | 1,519 | 2,112 | 1,107 | 4,273 | 2,396 | 450 | 1,669 | 989 |
Nettovorderingen
| 219 | 366 | 486 | 863 | 424 | 363 | 426 | 283 | 239 | 1,554 | 1,798 | 1,072 | 952 | 1,267 | 984 | 1,200 | 586 | 412 | 1,413 | 239 |
Voorraad
| -1,503 | -3,456 | -1,797 | -3,668 | -1,225 | -1,289 | -6,516 | -4,232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 1,503 | 3,456 | 1,797 | 3,668 | 1,225 | 1,289 | 6,516 | 4,232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 1,391 | 13,200 | 1,738 | 3,627 | 1,185 | 1,246 | 3,739 | 598 | 3,509 | 6,230 | 6,591 | 2,151 | 2,471 | 3,379 | 2,091 | 5,473 | 2,982 | 862 | 3,082 | 1,228 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 666 | 556 | 673 | 665 | 721 | 233 | 263 | 905 | 1,063 | 1,120 | 1,176 | 1,277 | 1,109 | 1,026 | 818 | 491 | 441 | 426 | 203 | 173 |
Goodwill
| 1,079 | 638 | 808 | 756 | 733 | 696 | 653 | 566 | 528 | 526 | 495 | 482 | 471 | 460 | 460 | 460 | 460 | 461 | 454 | 2 |
Immateriële activa
| 1,228 | 25 | 45 | 149 | 139 | 155 | 140 | 73 | 528 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 1,228 | 663 | 853 | 905 | 872 | 851 | 793 | 639 | 528 | 526 | 495 | 482 | 471 | 460 | 460 | 460 | 460 | 461 | 454 | 2 |
Langetermijnbeleggingen
| 50,654 | 53,792 | 44,024 | 43,522 | 35,508 | 32,438 | 31,672 | 29,490 | 30,283 | 26,621 | 25,591 | 25,614 | 21,486 | 22,949 | 19,302 | 14,052 | 7,246 | 6,958 | 5,118 | 2,858 |
Belastingvorderingen
| 6 | 9 | 90 | 129 | 158 | 175 | 178 | 196 | 187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| -6 | -8 | -90 | -129 | -158 | -175 | -178 | -196 | -187 | -28,267 | -27,262 | -27,373 | -23,066 | -24,435 | -20,580 | -15,003 | -8,147 | -7,845 | -5,775 | -3,033 |
Totaal niet-vlottende activa
| 52,548 | 55,012 | 45,550 | 45,092 | 37,101 | 33,522 | 32,728 | 31,034 | 31,874 | 28,267 | 27,262 | 27,373 | 23,066 | 24,435 | 20,580 | 15,003 | 8,147 | 7,845 | 5,775 | 3,033 |
Totaal activa
| 232,717 | 223,312 | 198,845 | 187,912 | 166,662 | 160,704 | 153,254 | 138,080 | 131,914 | 126,047 | 115,360 | 107,919 | 101,455 | 97,992 | 84,541 | 84,679 | 71,503 | 63,178 | 54,327 | 38,505 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 191 | 116 | 150 | 45 | 57 | 66 | 82 | 39 | 39 | 33 | 29 | 40 | 38 | 26 | 33 | 69 | 31 | 46 | 23 | 24 |
Kortlopende schulden
| 14,525 | 20,088 | 17,517 | 18,210 | 17,856 | 15,457 | 19,285 | 17,085 | 17,116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 922 | 718 | 595 | 419 | 556 | 458 | 376 | 327 | 472 | 408 | 484 | 290 | 244 | 196 | 171 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| -14,334 | -19,972 | -17,367 | -18,165 | -17,799 | -15,391 | -19,203 | -17,046 | -17,077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| -191 | -116 | -150 | -45 | -57 | -66 | -82 | -39 | -39 | -33 | -29 | -40 | -38 | -26 | -33 | -69 | -31 | -46 | -23 | -24 |
Totaal kortlopende verplichtingen
| 191 | 116 | 150 | 45 | 57 | 66 | 82 | 39 | 39 | 33 | 29 | 40 | 38 | 26 | 33 | 69 | 31 | 46 | 23 | 24 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 48,474 | 50,144 | 43,039 | 46,835 | 45,874 | 47,442 | 44,645 | 39,736 | 38,808 | 36,061 | 37,478 | 33,459 | 31,122 | 30,988 | 27,423 | 32,516 | 26,774 | 24,422 | 20,898 | 14,498 |
Uitgestelde opbrengsten niet-vlottend
| 48,258 | -127 | 42,983 | 46,754 | 45,759 | 47,295 | 44,564 | 39,703 | 38,787 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 216 | 127 | 56 | 81 | 115 | 147 | 81 | 33 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| -48,474 | -50,028 | -43,039 | -46,835 | -45,874 | -47,442 | -44,645 | -39,736 | -38,808 | -36,061 | -37,478 | -33,459 | -31,122 | -30,988 | -27,423 | -32,516 | -26,774 | -24,422 | -20,898 | -14,498 |
Totaal niet-vlottende verplichtingen
| 48,474 | 116 | 43,039 | 46,835 | 45,874 | 47,442 | 44,645 | 39,736 | 38,808 | 36,061 | 37,478 | 33,459 | 31,122 | 30,988 | 27,423 | 32,516 | 26,774 | 24,422 | 20,898 | 14,498 |
Totaal passiva
| 204,122 | 198,303 | 175,604 | 166,603 | 146,242 | 142,019 | 135,743 | 122,781 | 118,011 | 113,522 | 104,118 | 97,876 | 93,107 | 90,146 | 78,356 | 79,161 | 66,644 | 58,995 | 50,657 | 35,989 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 2,884 | 2,597 | 2,597 | 2,597 | 2,597 | 2,597 | 2,597 | 2,597 | 2,597 | 2,597 | 2,597 | 2,597 | 2,373 | 2,373 | 1,736 | 1,447 | 1,349 | 1,262 | 1,262 | 761 |
Ingehouden winsten
| 17,937 | 15,550 | 14,409 | 13,090 | 12,869 | 11,755 | 10,796 | 9,595 | 0 | 0 | 206 | 123 | 0 | 0 | 0 | 0 | 342 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 106 | 3,212 | 3,067 | 2,606 | 2,016 | -336 | -334 | -525 | -546 | -528 | -428 | -347 | -342 | -274 | 0 | 0 | 0 | -486 | -445 | 0 |
Overige totale aandeelhoudersvermogen
| 7,002 | 2,653 | 2,179 | 2,178 | 2,177 | 4,032 | 3,887 | 3,207 | 11,534 | 10,384 | 8,800 | 7,603 | 6,182 | 5,650 | 4,407 | 4,035 | 3,156 | 3,399 | 2,844 | 1,755 |
Totaal eigen vermogen van aandeelhouders
| 27,929 | 24,012 | 22,252 | 20,471 | 19,659 | 18,048 | 16,946 | 14,874 | 13,585 | 12,453 | 11,175 | 9,976 | 8,213 | 7,749 | 6,143 | 5,482 | 4,847 | 4,175 | 3,661 | 2,516 |
Totaal eigen vermogen
| 28,595 | 25,009 | 23,241 | 21,309 | 20,420 | 18,685 | 17,511 | 15,299 | 13,903 | 12,525 | 11,242 | 10,043 | 8,348 | 7,846 | 6,185 | 5,518 | 4,859 | 4,183 | 3,670 | 2,516 |
Totaal passiva en aandeelhoudersvermogen
| 232,717 | 223,312 | 198,845 | 187,912 | 166,662 | 160,704 | 153,254 | 138,080 | 131,914 | 126,047 | 115,360 | 107,919 | 101,455 | 97,992 | 84,541 | 84,679 | 71,503 | 63,178 | 54,327 | 38,505 |