Pareto Bank ASA
OSE:PARB.OL
51.4 (NOK) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) NOK.
| 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 315.125 | 569.712 | 554.409 | 559.419 | 284.311 | 266.131 | 259.476 | 274.398 | 243.963 | 230.318 | 214.961 | 216.972 | 215.557 | 211.395 | 205.04 | 202.035 | 173.37 | 207.232 | 166.268 | 188.437 | 169.227 | 163.869 | 168.815 | 141.71 | 136.902 | 147.437 | 132.751 | 131.275 | 140.307 | 131.589 | 132.801 | 123.831 | 121.337 | 114.237 | 96.1 | 90.661 | 90.516 | 105.287 | 70.1 |
| Kosten van de omzet
| -253.546 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Brutowinst
| 568.671 | 569.712 | 554.409 | 559.419 | 284.311 | 266.131 | 259.476 | 274.398 | 243.963 | 230.318 | 214.961 | 216.972 | 215.557 | 211.395 | 205.04 | 202.035 | 173.37 | 207.232 | 166.268 | 188.437 | 169.227 | 163.869 | 168.815 | 141.71 | 136.902 | 147.437 | 132.751 | 131.275 | 140.307 | 131.589 | 132.801 | 123.831 | 121.337 | 114.237 | 96.1 | 90.661 | 90.516 | 105.287 | 70.1 |
| Brutowinstmarge
| 1.805 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Algemene en administratieve kosten
| 10.927 | 10.754 | 10.789 | 8.663 | 8.811 | 9.917 | 12.393 | 10.693 | 8.757 | 8.695 | 8.7 | 9.037 | 7.756 | 7.844 | 7.683 | 15.945 | 6.243 | 6.065 | 6.571 | 16.394 | 5.827 | 6.638 | 6.31 | 13.574 | 4.902 | 5.717 | 6.918 | 9.085 | 4.17 | 5.404 | 4.596 | 11.32 | 3.259 | 5.29 | 7.1 | 14.237 | 3.355 | 3.822 | 5.8 |
| Verkoop- en marketingkosten
| 0 | 40.372 | 0 | 11.538 | 0 | 0 | 0 | 7.864 | 0 | 0 | 0 | 6.884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.672 | 0 | 0 | 0 | 3.891 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Verkoop-, algemene en administratieve kosten
| 10.927 | 10.754 | 10.789 | 20.201 | 8.811 | 9.917 | 12.393 | 18.557 | 8.757 | 8.695 | 8.7 | 15.921 | 7.756 | 7.844 | 7.683 | 15.945 | 6.243 | 6.065 | 6.571 | 16.394 | 5.827 | 6.638 | 6.31 | 13.574 | 4.902 | 5.717 | 6.918 | 11.757 | 4.17 | 5.404 | 4.596 | 15.211 | 3.259 | 5.29 | 7.1 | 14.237 | 3.355 | 3.822 | 5.8 |
| Overige kosten
| 46.811 | -16.152 | -15.92 | -13.116 | -13.526 | 41.532 | 38.117 | 30.374 | 37.905 | 36.911 | 36.619 | 24.167 | 32.602 | 33.177 | 33.217 | 24.937 | 26.188 | 32.068 | 26.515 | 19.737 | 26.405 | 28.086 | 28.652 | 14.627 | 26.161 | 23.87 | 24.096 | 21.725 | 20.055 | 21.43 | 23.438 | 11.205 | 19.439 | 22.11 | 15.2 | 8.503 | 17.567 | 17.225 | 12.1 |
| Bedrijfskosten
| 57.738 | 16.152 | 15.92 | 13.116 | 50.417 | 51.449 | 50.51 | 48.931 | 46.662 | 45.606 | 45.319 | 40.088 | 40.358 | 41.021 | 40.9 | 40.882 | 32.431 | 38.133 | 33.086 | 36.131 | 32.232 | 34.724 | 34.962 | 28.201 | 31.063 | 29.587 | 31.014 | 33.482 | 24.225 | 26.834 | 28.034 | 26.416 | 22.698 | 27.4 | 22.3 | 22.74 | 20.922 | 21.047 | 17.9 |
| Bedrijfsresultaat
| 226.488 | -0.001 | -0.001 | -0.968 | 203.571 | 386.543 | 326.515 | 351.253 | 252.732 | 233.297 | 204.118 | 203.768 | 202.777 | 211.054 | 196.099 | 207.312 | 184.831 | 231.105 | 162.192 | 217.887 | 197.831 | 178.689 | 191.732 | 162.748 | 154.839 | 170.598 | 143.099 | 135.122 | 153.836 | 142.547 | 151.14 | 136.889 | 142.13 | 134.69 | 117.6 | 90.4 | 116.747 | 135.105 | 114.3 |
| Bedrijfsresultaat ratio
| 0.719 | -0 | -0 | -0.002 | 0.716 | 1.452 | 1.258 | 1.28 | 1.036 | 1.013 | 0.95 | 0.939 | 0.941 | 0.998 | 0.956 | 1.026 | 1.066 | 1.115 | 0.975 | 1.156 | 1.169 | 1.09 | 1.136 | 1.148 | 1.131 | 1.157 | 1.078 | 1.029 | 1.096 | 1.083 | 1.138 | 1.105 | 1.171 | 1.179 | 1.224 | 0.997 | 1.29 | 1.283 | 1.631 |
| Totaal overige inkomsten en kosten netto
| 226.488 | 233.239 | 231.277 | 217.162 | 203.571 | -184.761 | -153.864 | -124.8 | -76.252 | -57.372 | -49.18 | -37.337 | -33.841 | -36.705 | -37.658 | -42.064 | -48.305 | -61.433 | -68.493 | -70.543 | -69.11 | -63.103 | -58.847 | -56.262 | -52.462 | -46.352 | -37.469 | -39.247 | -38.413 | -43.336 | -46.681 | -48.753 | -50.903 | -49.807 | -53.4 | -50.041 | -47.153 | -52.866 | -64.2 |
| Inkomen voor belasting
| 226.488 | 233.239 | 231.277 | 217.162 | 203.571 | 201.782 | 172.651 | 226.453 | 176.48 | 175.925 | 154.938 | 166.431 | 168.936 | 174.349 | 158.441 | 165.248 | 136.526 | 169.672 | 93.699 | 147.344 | 128.721 | 115.586 | 132.885 | 106.486 | 102.377 | 124.246 | 105.63 | 95.875 | 115.423 | 99.211 | 104.459 | 88.136 | 91.227 | 84.883 | 64.2 | 40.359 | 69.594 | 82.239 | 50.1 |
| Inkomen voor belasting ratio
| 0.719 | 0.409 | 0.417 | 0.388 | 0.716 | 0.758 | 0.665 | 0.825 | 0.723 | 0.764 | 0.721 | 0.767 | 0.784 | 0.825 | 0.773 | 0.818 | 0.787 | 0.819 | 0.564 | 0.782 | 0.761 | 0.705 | 0.787 | 0.751 | 0.748 | 0.843 | 0.796 | 0.73 | 0.823 | 0.754 | 0.787 | 0.712 | 0.752 | 0.743 | 0.668 | 0.445 | 0.769 | 0.781 | 0.715 |
| Belastingkosten
| 53.275 | 55.064 | 55.151 | 51.23 | 48.365 | 47.358 | 41.784 | 54.307 | 42.991 | 42.93 | 38.073 | 40.382 | 41.172 | 43.02 | 39.045 | 38.702 | 33.65 | 41.75 | 22.676 | 32.608 | 32.18 | 28.897 | 33.221 | 24.896 | 25.594 | 31.062 | 26.407 | 22.608 | 29.439 | 24.219 | 26.115 | 21.083 | 22.807 | 21.221 | 16.1 | 12.981 | 18.856 | 22.283 | 13.6 |
| Nettowinst
| 173.214 | 178.174 | 176.125 | 164.964 | 155.206 | 154.423 | 130.868 | 172.146 | 133.489 | 132.995 | 116.865 | 126.047 | 127.764 | 131.329 | 119.397 | 126.546 | 102.876 | 127.922 | 71.023 | 114.735 | 96.541 | 86.69 | 99.664 | 81.589 | 76.783 | 93.185 | 79.222 | 73.267 | 85.984 | 74.992 | 78.344 | 67.055 | 68.42 | 63.662 | 48.2 | 27.378 | 50.738 | 59.957 | 36.5 |
| Nettowinstmarge
| 0.55 | 0.313 | 0.318 | 0.295 | 0.546 | 0.58 | 0.504 | 0.627 | 0.547 | 0.577 | 0.544 | 0.581 | 0.593 | 0.621 | 0.582 | 0.626 | 0.593 | 0.617 | 0.427 | 0.609 | 0.57 | 0.529 | 0.59 | 0.576 | 0.561 | 0.632 | 0.597 | 0.558 | 0.613 | 0.57 | 0.59 | 0.542 | 0.564 | 0.557 | 0.502 | 0.302 | 0.561 | 0.569 | 0.521 |
| WPA (Winst Per Aandeel)
| 2.08 | 2.32 | 2.29 | 2.15 | 2.02 | 2.21 | 1.87 | 2.46 | 1.91 | 1.9 | 1.67 | 1.78 | 1.8 | 1.85 | 1.68 | 1.78 | 1.45 | 1.79 | 0.97 | 1.62 | 1.34 | 1.23 | 1.67 | 1.15 | 1.28 | 1.57 | 1.34 | 1.03 | 1.46 | 1.27 | 1.3 | 0.95 | 1.31 | 1.23 | 0.93 | 0.39 | 1.16 | 1.37 | 0.7 |
| Verwaterde WPA
| 2.08 | 2.32 | 2.29 | 2.15 | 2.02 | 2.21 | 1.87 | 2.46 | 1.85 | 1.84 | 1.64 | 1.78 | 1.8 | 1.85 | 1.68 | 1.78 | 1.45 | 1.79 | 0.97 | 1.62 | 1.34 | 1.23 | 1.67 | 1.15 | 1.28 | 1.57 | 1.34 | 1.03 | 1.46 | 1.27 | 1.3 | 0.95 | 1.31 | 1.23 | 0.93 | 0.39 | 1.16 | 1.37 | 0.7 |
| EBITDA
| 231.168 | 4.593 | 4.532 | 3.257 | 207.754 | 390.69 | 330.732 | 355.219 | 256.78 | 237.36 | 207.959 | 207.494 | 206.409 | 214.617 | 199.581 | 209.26 | 186.733 | 233.792 | 165.082 | 222.898 | 199.994 | 180.878 | 193.815 | 164.807 | 156.817 | 172.458 | 144.77 | 136.482 | 154.801 | 143.44 | 152.075 | 137.906 | 143.147 | 135.796 | 118.7 | 91.645 | 117.927 | 136.243 | 115.3 |
| EBITDA ratio
| 0.734 | 0.008 | 0.008 | 0.006 | 0.731 | 1.468 | 1.275 | 1.295 | 1.053 | 1.031 | 0.967 | 0.956 | 0.958 | 1.015 | 0.973 | 1.036 | 1.077 | 1.128 | 0.993 | 1.183 | 1.182 | 1.104 | 1.148 | 1.163 | 1.145 | 1.17 | 1.091 | 1.04 | 1.103 | 1.09 | 1.145 | 1.114 | 1.18 | 1.189 | 1.235 | 1.011 | 1.303 | 1.294 | 1.645 |