SpareBank 1 Østfold Akershus
OSE:SOAG.OL
310 (NOK) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) NOK.
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 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 519 | 475 | 491 | 271 | 297 | 259 | 293 | 208 | 223 | 223 | 200 | 207 | 217 | 201 | 201 | 190 | 203.073 | 155.852 | 202.748 | 179.012 | 181.35 | 159.753 | 134.635 | 178.066 | 189.264 | 199.915 | 163.534 | 168.693 | 157.463 | 150.953 | 156.701 | 174.141 | 181.893 | 153.876 | 139.9 | 113.87 | 153.735 | 163.294 | 134.621 | 170.392 | 151.071 | 140.082 | 148.417 | 143.759 | 141.391 | 117.058 | 127.54 | 122.026 | 137.144 | 126.274 |
Kosten van de omzet
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 519 | 475 | 491 | 271 | 297 | 259 | 293 | 208 | 223 | 223 | 200 | 207 | 217 | 201 | 201 | 190 | 203.073 | 155.852 | 202.748 | 179.012 | 181.35 | 159.753 | 134.635 | 178.066 | 189.264 | 199.915 | 163.534 | 168.693 | 157.463 | 150.953 | 156.701 | 174.141 | 181.893 | 153.876 | 139.9 | 113.87 | 153.735 | 163.294 | 134.621 | 170.392 | 151.071 | 140.082 | 148.417 | 143.759 | 141.391 | 117.058 | 127.54 | 122.026 | 137.144 | 126.274 |
Brutowinstmarge
| 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| -13 | -11 | 0 | 0 | -11 | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53.496 | 0 | 0 | 0 | 61.046 | 0 | 0 | 0 | 54.418 | 0 | 0 | 0 | 65.079 | 0 | 0 | 0 | 83.709 | 0 | 0 | 0 | 2.957 | 13.397 | 23.318 | 20.813 | 5.124 | 20.328 | 18.678 | 18.897 |
Verkoop- en marketingkosten
| 13 | 6 | 5 | 5 | 6 | 6 | 5 | 5 | 7 | 6 | 6 | 5 | 6 | 5 | 4 | 5 | 5.123 | 5.152 | 5.48 | 4.483 | 6.424 | 4.458 | 5.211 | 3.062 | 3.071 | 0 | 15.935 | 0 | 0 | 0 | 14.8 | 0 | 0 | 0 | 10.819 | 0 | 0 | 0 | 16.237 | 0 | 0 | 0 | 14.996 | 0 | 0 | 0 | 18.081 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 86 | -5 | 5 | 5 | 6 | 6 | 5 | 5 | 7 | 6 | 6 | 5 | 6 | 5 | 4 | 5 | 5.123 | 5.152 | 5.48 | 4.483 | 6.424 | 4.458 | 58.707 | 3.062 | 3.071 | 48.115 | 76.981 | 39.539 | 40.733 | 47.608 | 69.218 | 38.801 | 41.658 | 46.271 | 75.898 | 39.866 | 41.768 | 46.574 | 99.946 | 40.39 | 43.648 | 47.241 | 17.953 | 13.397 | 23.318 | 20.813 | 23.205 | 20.328 | 18.678 | 18.897 |
Overige kosten
| -45 | -43 | -52 | -46 | -47 | 115 | 115 | 87 | 96 | 93 | 102 | 80 | 86 | 85 | 98 | 79 | 80.959 | 89.79 | 89.498 | 80.166 | 81.507 | 88.42 | 91.215 | 80.004 | 85.031 | 81.84 | 86.029 | 66.059 | 75.563 | 80.333 | 93.506 | 70.028 | 72.185 | 81.699 | 92.756 | 74.572 | 74.125 | 79.655 | 85.398 | 96.227 | 85.62 | 85.066 | 58.236 | 62.944 | 59.04 | 65.431 | 61.324 | 56.609 | 57.318 | 62.962 |
Bedrijfskosten
| 45 | 43 | 52 | 109 | 118 | 121 | 120 | 92 | 103 | 99 | 108 | 85 | 92 | 90 | 102 | 84 | 86.082 | 94.942 | 94.978 | 84.649 | 87.931 | 88.42 | 91.215 | 80.004 | 85.031 | 81.84 | 86.029 | 66.059 | 75.563 | 80.333 | 93.506 | 70.028 | 72.185 | 81.699 | 92.756 | 74.572 | 74.125 | 79.655 | 85.398 | 96.227 | 85.62 | 85.066 | 76.189 | 76.341 | 82.358 | 86.244 | 84.529 | 76.937 | 75.996 | 81.859 |
Bedrijfsresultaat
| 7 | 13 | -4 | 152 | 183 | 274 | 291 | 180 | 158 | 174 | 160 | 174 | 197 | 156 | 162 | 162 | 190.704 | 152.903 | 184.648 | 180.288 | 196.994 | 221.839 | 154.974 | 164.543 | 167.365 | 173.523 | 158.756 | 166.762 | 141.185 | 134.486 | 73.025 | 169.695 | 176.654 | 127.853 | 109.634 | 120.323 | 162.245 | 177.506 | 154.774 | 195.599 | 187.106 | 153.151 | 178.417 | 182.03 | 169.618 | 142.788 | 145.23 | 167.867 | 181.414 | 173.28 |
Bedrijfsresultaat ratio
| 0.013 | 0.027 | -0.008 | 0.561 | 0.616 | 1.058 | 0.993 | 0.865 | 0.709 | 0.78 | 0.8 | 0.841 | 0.908 | 0.776 | 0.806 | 0.853 | 0.939 | 0.981 | 0.911 | 1.007 | 1.086 | 1.389 | 1.151 | 0.924 | 0.884 | 0.868 | 0.971 | 0.989 | 0.897 | 0.891 | 0.466 | 0.974 | 0.971 | 0.831 | 0.784 | 1.057 | 1.055 | 1.087 | 1.15 | 1.148 | 1.239 | 1.093 | 1.202 | 1.266 | 1.2 | 1.22 | 1.139 | 1.376 | 1.323 | 1.372 |
Totaal overige inkomsten en kosten netto
| 164 | 167 | 148 | 150 | 179 | -119 | -94 | -58 | -42 | -42 | -35 | -32 | -35 | -37 | -34 | -39 | -60.932 | -78.418 | -77.665 | -75.979 | -73.068 | -67.886 | -62.155 | -57.496 | -54.347 | -49.308 | -49.486 | -49.768 | -50.625 | -50.01 | 0.001 | -47.95 | -48.664 | -46.467 | -57.396 | -73.173 | -75.134 | -85.83 | -99.266 | -108.861 | -112.86 | -106.913 | -107.855 | -111.486 | -114.029 | -117.477 | -112.606 | -117.63 | -123.367 | -126.556 |
Inkomen voor belasting
| 164 | 167 | 148 | 152 | 183 | 155 | 197 | 122 | 116 | 132 | 125 | 142 | 162 | 119 | 128 | 123 | 129.772 | 74.485 | 106.983 | 104.309 | 123.926 | 153.953 | 92.819 | 107.047 | 113.018 | 124.215 | 109.27 | 116.994 | 90.56 | 84.476 | 73.026 | 121.745 | 127.99 | 81.386 | 52.238 | 47.15 | 87.111 | 91.676 | 55.508 | 86.738 | 74.246 | 46.238 | 70.562 | 70.544 | 55.589 | 25.311 | 32.624 | 50.237 | 58.047 | 46.724 |
Inkomen voor belasting ratio
| 0.316 | 0.352 | 0.301 | 0.561 | 0.616 | 0.598 | 0.672 | 0.587 | 0.52 | 0.592 | 0.625 | 0.686 | 0.747 | 0.592 | 0.637 | 0.647 | 0.639 | 0.478 | 0.528 | 0.583 | 0.683 | 0.964 | 0.689 | 0.601 | 0.597 | 0.621 | 0.668 | 0.694 | 0.575 | 0.56 | 0.466 | 0.699 | 0.704 | 0.529 | 0.373 | 0.414 | 0.567 | 0.561 | 0.412 | 0.509 | 0.491 | 0.33 | 0.475 | 0.491 | 0.393 | 0.216 | 0.256 | 0.412 | 0.423 | 0.37 |
Belastingkosten
| 40 | 34 | 30 | 37 | 43 | 32 | 36 | 28 | 21 | 31 | 27 | 31 | 27 | 21 | 30 | 23 | 22.885 | 9.519 | 23.713 | 23.39 | 21.221 | 17.293 | 18.566 | 20.756 | 19.305 | 20.255 | 20.571 | 18.989 | 23.491 | 17.396 | 13.773 | 24.643 | 21.911 | 15.378 | 11.58 | 9.523 | 20.114 | 19.264 | 10.231 | 9.313 | 14.43 | 10.757 | 16.965 | 16.667 | 12.327 | 4.562 | 8.383 | 11.703 | 15.032 | 10.108 |
Nettowinst
| 131 | 146 | 115 | 115 | 140 | 123 | 161 | 94 | 95 | 102 | 98 | 112 | 136 | 98 | 97 | 100 | 107 | 65 | 83.27 | 81 | 102.705 | 136.66 | 74.252 | 86.291 | 93.714 | 103.961 | 88.699 | 98.005 | 67.069 | 67.081 | 71.897 | 96.511 | 102.878 | 60.754 | 39.649 | 39.795 | 68.065 | 73.48 | 44.073 | 79.635 | 62.306 | 33.835 | 51.762 | 54.815 | 42.166 | 22.841 | 19.509 | 37.128 | 48.19 | 32.042 |
Nettowinstmarge
| 0.252 | 0.307 | 0.234 | 0.424 | 0.471 | 0.475 | 0.549 | 0.452 | 0.426 | 0.457 | 0.49 | 0.541 | 0.627 | 0.488 | 0.483 | 0.526 | 0.527 | 0.417 | 0.411 | 0.452 | 0.566 | 0.855 | 0.552 | 0.485 | 0.495 | 0.52 | 0.542 | 0.581 | 0.426 | 0.444 | 0.459 | 0.554 | 0.566 | 0.395 | 0.283 | 0.349 | 0.443 | 0.45 | 0.327 | 0.467 | 0.412 | 0.242 | 0.349 | 0.381 | 0.298 | 0.195 | 0.153 | 0.304 | 0.351 | 0.254 |
WPA (Winst Per Aandeel)
| 10.58 | 11.79 | 8.69 | 9.29 | 11.3 | 9.93 | 12.24 | 7.07 | 7.19 | 7.69 | 7.39 | 8.44 | 10.24 | 7.39 | 7.3 | 7.53 | 8.08 | 4.91 | 8.55 | 6.11 | 7.76 | 30.49 | 7.62 | 6.52 | 7.08 | 7.86 | 9.11 | 8.09 | 5.54 | 5.54 | 7.38 | 7.97 | 8.49 | 5.01 | 4.07 | 3.28 | 5.72 | 7.29 | 4.52 | 7.9 | 6.18 | 3.03 | 5.31 | 4.92 | 4.33 | 2.04 | 2 | 3.33 | 31.12 | 2.88 |
Verwaterde WPA
| 10.58 | 11.79 | 8.69 | 9.29 | 11.3 | 9.93 | 12.24 | 7.07 | 7.19 | 7.69 | 7.39 | 8.44 | 10.24 | 7.39 | 7.3 | 7.53 | 8.08 | 4.91 | 8.55 | 6.11 | 7.76 | 30.49 | 7.62 | 6.52 | 7.08 | 7.86 | 9.11 | 8.09 | 5.54 | 5.54 | 7.38 | 7.97 | 8.49 | 5.01 | 4.07 | 3.28 | 5.72 | 7.29 | 4.52 | 7.9 | 6.18 | 3.03 | 5.31 | 4.92 | 4.33 | 2.04 | 2 | 3.33 | 31.12 | 2.88 |
EBITDA
| 15 | 21 | 3 | 158 | 189 | 280 | 298 | 185 | 163 | 179 | 166 | 178 | 201 | 160 | 167 | 166 | 195.79 | 158.089 | 189.752 | 185.626 | 202.025 | 221.839 | 154.974 | 164.543 | 167.365 | 173.523 | 158.756 | 169.649 | 144.287 | 137.623 | 138.376 | 172.716 | 179.797 | 131.036 | 112.9 | 123.6 | 165.641 | 181.049 | 156.589 | 208.634 | 191.543 | 158.104 | 182.954 | 186.428 | 174.1 | 147.13 | 149.99 | 172.302 | 185.996 | 177.866 |
EBITDA ratio
| 0.029 | 0.044 | 0.006 | 0.583 | 0.636 | 1.081 | 1.017 | 0.889 | 0.731 | 0.803 | 0.83 | 0.86 | 0.926 | 0.796 | 0.831 | 0.874 | 0.964 | 1.014 | 0.936 | 1.037 | 1.114 | 1.389 | 1.151 | 0.924 | 0.884 | 0.868 | 0.971 | 1.006 | 0.916 | 0.912 | 0.883 | 0.992 | 0.988 | 0.852 | 0.807 | 1.085 | 1.077 | 1.109 | 1.163 | 1.224 | 1.268 | 1.129 | 1.233 | 1.297 | 1.231 | 1.257 | 1.176 | 1.412 | 1.356 | 1.409 |