Sparebanken Sør
OSE:SOR.OL
124.5 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 430 | 220 | 604 | 610 | 734 | 471 | 590 | 1,363 | 389 | 620 | 437 | 799 | 800 | 802 | 1,148 | 629 | 2,599 | 4,708 | 462 | 742 | 1,021 | 486 | 1,288 | 518 | 803 | 606 | 1,143 | 752 | 1,011 | 420 | 797 | 538 | 1,307 | 1,377 | 332 | 816 | 894 | 391 | 595 | 465 | 1,950 | 801 | 1,340 | 528 | 580 | 511 | 475 |
Kortetermijnbeleggingen
| -860 | -440 | -1,208 | 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 |
Liquide middelen en kortetermijnbeleggingen
| -430 | -220 | -604 | 610 | 734 | 471 | 590 | 1,363 | 389 | 620 | 437 | 799 | 800 | 802 | 1,148 | 629 | 2,599 | 4,708 | 462 | 742 | 1,021 | 486 | 1,288 | 518 | 803 | 606 | 1,143 | 752 | 1,011 | 420 | 797 | 538 | 1,307 | 1,377 | 332 | 816 | 894 | 391 | 595 | 465 | 1,950 | 801 | 1,340 | 528 | 580 | 511 | 475 |
Nettovorderingen
| 0 | 0 | 513 | 0 | 0 | 0 | 332 | 257 | 210 | 192 | 167 | 144 | 143 | 150 | 147 | 148 | 155 | 217 | 222 | 205 | 206 | 189 | 173 | 178 | 180 | 0 | 175 | 0 | 0 | 0 | 155 | 0 | 0 | 0 | 147 | 0 | 0 | 0 | 168 | 0 | 0 | 0 | 0 | 186 | 244 | 199 | 194 |
Voorraad
| 0 | 0 | 91 | 0 | 0 | 0 | -23,773 | -1,620 | -599 | -812 | -604 | -943 | -943 | 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 |
Overige vlottende activa
| 430 | 220 | 604 | 610 | 734 | 471 | 23,773 | 1,620 | 599 | 812 | 604 | 943 | 943 | 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 |
Totaal vlottende activa
| 430 | 220 | 604 | 610 | 734 | 471 | 922 | 1,620 | 599 | 812 | 604 | 943 | 943 | 952 | 1,295 | 777 | 2,754 | 4,925 | 684 | 947 | 1,227 | 675 | 1,461 | 696 | 983 | 606 | 1,318 | 752 | 1,011 | 420 | 952 | 538 | 1,307 | 1,377 | 479 | 816 | 894 | 391 | 763 | 465 | 1,950 | 801 | 1,340 | 714 | 824 | 710 | 669 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 516 | 520 | 527 | 481 | 490 | 467 | 458 | 456 | 449 | 456 | 462 | 454 | 455 | 456 | 461 | 473 | 463 | 462 | 459 | 475 | 461 | 459 | 413 | 421 | 421 | 407 | 416 | 451 | 466 | 465 | 472 | 473 | 471 | 469 | 479 | 492 | 555 | 501 | 503 | 682 | 667 | 696 | 265 | 266 | 269 | 269 | 271 |
Goodwill
| 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 |
Immateriële activa
| 128 | 0 | 114 | 103 | 95 | 86 | 80 | 75 | 0 | 0 | 64 | 0 | 0 | 51 | 47 | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 128 | 118 | 114 | 103 | 95 | 86 | 80 | 75 | 69 | 67 | 64 | 59 | 55 | 51 | 47 | 48 | 35 | 30 | 27 | 33 | 31 | 25 | 22 | 28 | 23 | 17 | 15 | 27 | 24 | 23 | 21 | 24 | 19 | 14 | 13 | 22 | 22 | 21 | 20 | 25 | 24 | 24 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 4,110 | 4,395 | 3,539 | 28,466 | 27,067 | 26,343 | 25,958 | 24,957 | 26,380 | 23,478 | 24,560 | 21,379 | 21,816 | 23,621 | 26,258 | 29,161 | 27,110 | 26,669 | 21,831 | 18,557 | 18,878 | 18,627 | 16,171 | 17,120 | 16,321 | 16,225 | 14,833 | 13,772 | 14,404 | 12,031 | 12,970 | 13,791 | 14,301 | 13,098 | 11,870 | 12,440 | 13,074 | 12,516 | 11,722 | 12,167 | 13,506 | 12,999 | 6,086 | 5,785 | 6,383 | 6,309 | 7,588 |
Belastingvorderingen
| 162,370 | 156,338 | 152,390 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 3 | 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 |
Overige niet-vlottende activa
| 327 | 311 | 233 | -29,050 | -27,652 | -26,896 | -26,496 | -25,488 | -26,898 | -24,001 | -25,086 | -21,892 | -14 | -3 | -26,766 | -29,682 | -27,608 | -27,161 | -22,317 | -19,065 | -19,370 | -19,111 | -16,606 | -17,569 | -16,765 | -16,649 | -15,264 | -14,250 | -14,894 | -12,519 | -13,463 | -14,288 | -14,791 | -13,581 | -12,362 | -12,954 | -13,651 | -13,038 | -12,245 | -12,874 | -14,197 | -13,719 | -6,351 | -6,051 | -6,652 | -6,578 | -7,859 |
Totaal niet-vlottende activa
| 167,451 | 161,682 | 156,803 | 29,050 | 27,652 | 26,896 | 26,496 | 25,488 | 26,898 | 24,001 | 25,086 | 21,892 | 22,326 | 24,128 | 26,766 | 29,682 | 27,608 | 27,161 | 22,317 | 19,065 | 19,370 | 19,111 | 16,606 | 17,569 | 16,765 | 16,649 | 15,264 | 14,250 | 14,894 | 12,519 | 13,463 | 14,288 | 14,791 | 13,581 | 12,362 | 12,954 | 13,651 | 13,038 | 12,245 | 12,874 | 14,197 | 13,719 | 6,351 | 6,051 | 6,652 | 6,578 | 7,859 |
Totaal activa
| 167,881 | 161,902 | 157,407 | 158,238 | 160,610 | 154,406 | 157,435 | 150,879 | 151,803 | 148,072 | 144,182 | 145,431 | 140,413 | 139,047 | 142,126 | 146,227 | 141,566 | 142,001 | 129,499 | 125,836 | 125,697 | 123,873 | 121,125 | 121,702 | 118,479 | 116,319 | 114,310 | 111,315 | 110,907 | 105,895 | 105,455 | 105,248 | 106,617 | 104,521 | 101,334 | 99,429 | 98,715 | 96,071 | 94,062 | 93,320 | 96,233 | 93,691 | 45,760 | 44,474 | 44,637 | 43,741 | 44,122 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 844 | 508 | 212 | 890 | 556 | 291 | 77 | 247 | 131 | 61 | 53 | 113 | 80 | 48 | 73 | 283 | 242 | 153 | 97 | 372 | 0 | 128 | 40 | 302 | 115 | 0 | 24 | 0 | 0 | 0 | 23 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 202 |
Kortlopende schulden
| 0 | 0 | 11,894 | 0 | 0 | 0 | 16,918 | 0 | 0 | 0 | 10,121 | 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 |
Belastingschulden
| 183 | 360 | 526 | 370 | 207 | 101 | 383 | 240 | 136 | 71 | 334 | 272 | 189 | 238 | 394 | 274 | 388 | 304 | 383 | 250 | 185 | 254 | 331 | 278 | 205 | 158 | 317 | 244 | 166 | 148 | 288 | 246 | 187 | 208 | 263 | 242 | 179 | 176 | 201 | 147 | 128 | 189 | 123 | 94 | 60 | 99 | 115 |
Uitgestelde opbrengsten
| 0 | 0 | -11,894 | 0 | 0 | 0 | -16,841 | 0 | 0 | 0 | -10,068 | 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 |
Overige kortlopende verplichtingen
| 582 | 689 | 695 | -890 | -556 | -291 | -77 | -247 | -131 | -61 | -53 | -113 | -80 | -48 | -73 | -283 | -242 | -153 | -97 | -372 | 0 | -128 | -40 | -302 | -115 | 0 | -24 | 0 | 0 | 0 | -23 | 0 | 0 | 0 | -22 | 0 | 0 | 0 | -21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -202 |
Totaal kortlopende verplichtingen
| 1,426 | 1,197 | 907 | 890 | 556 | 291 | 77 | 247 | 131 | 61 | 53 | 113 | 80 | 48 | 73 | 283 | 242 | 153 | 97 | 372 | 0 | 128 | 40 | 302 | 115 | 0 | 24 | 0 | 0 | 0 | 23 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 202 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 75,977 | 72,918 | 70,004 | 66,293 | 67,871 | 65,544 | 68,911 | 62,928 | 63,012 | 62,036 | 61,758 | 61,604 | 56,388 | 60,013 | 60,540 | 62,488 | 58,885 | 58,413 | 55,401 | 51,503 | 50,816 | 51,243 | 49,927 | 50,580 | 47,913 | 48,192 | 45,747 | 43,851 | 43,722 | 41,788 | 42,420 | 42,378 | 44,123 | 45,637 | 43,609 | 41,265 | 39,725 | 39,124 | 36,875 | 36,983 | 39,329 | 39,092 | 18,834 | 17,597 | 16,500 | 16,404 | 15,875 |
Uitgestelde opbrengsten niet-vlottend
| 71,657 | 68,822 | -23 | 66,239 | 67,800 | -46 | -64 | -129 | -93 | -80 | -28 | 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 23 | 20 | 23 | 54 | 71 | 46 | 64 | 129 | 93 | 80 | 28 | 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 |
Overige niet-vlottende verplichtingen
| 3,185 | 3,627 | 70,806 | -66,293 | -67,871 | -65,253 | -68,834 | -62,681 | -62,881 | -61,975 | -61,705 | -61,491 | -56,308 | -59,965 | -60,467 | -62,205 | -58,643 | -58,260 | -55,304 | -51,131 | -50,816 | -51,115 | -49,887 | -50,278 | -47,798 | -48,192 | -45,723 | -43,851 | -43,722 | -41,788 | -42,397 | -42,378 | -44,123 | -45,637 | -43,587 | -41,265 | -39,725 | -39,124 | -36,854 | -36,983 | -39,329 | -39,092 | -18,834 | -17,597 | -16,500 | -16,404 | -15,673 |
Totaal niet-vlottende verplichtingen
| 150,842 | 145,387 | 140,810 | 66,293 | 67,871 | 291 | 77 | 247 | 131 | 61 | 53 | 113 | 80 | 48 | 73 | 283 | 242 | 153 | 97 | 372 | 113,498 | 128 | 40 | 302 | 115 | 105,086 | 24 | 100,484 | 100,516 | 95,948 | 23 | 95,448 | 97,096 | 96,158 | 22 | 91,860 | 91,254 | 88,783 | 21 | 86,230 | 89,199 | 86,816 | 42,650 | 41,431 | 41,673 | 40,854 | 202 |
Totaal passiva
| 152,268 | 146,584 | 141,717 | 141,772 | 144,516 | 138,550 | 141,656 | 135,395 | 136,638 | 132,909 | 129,240 | 131,038 | 126,336 | 125,025 | 128,374 | 132,477 | 128,091 | 128,785 | 116,418 | 113,326 | 113,498 | 111,921 | 109,280 | 110,036 | 107,005 | 105,086 | 103,202 | 100,484 | 100,516 | 95,948 | 95,404 | 95,448 | 97,096 | 96,158 | 93,581 | 91,860 | 91,254 | 88,783 | 86,905 | 86,230 | 89,199 | 86,816 | 42,650 | 41,431 | 41,673 | 40,854 | 41,270 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 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 |
Gewone aandelen
| 2,084 | 2,084 | 2,079 | 2,079 | 2,083 | 2,084 | 2,084 | 2,078 | 2,084 | 782 | 782 | 776 | 778 | 783 | 783 | 783 | 783 | 783 | 783 | 783 | 783 | 783 | 783 | 783 | 783 | 783 | 783 | 783 | 783 | 783 | 783 | 783 | 783 | 235 | 474 | 474 | 474 | 474 | 474 | 474 | 474 | 474 | 125 | 125 | 125 | 125 | 125 |
Ingehouden winsten
| 7,778 | 7,777 | 7,768 | 7,409 | 7,417 | 7,417 | 7,417 | 6,996 | 7,006 | 9,925 | 9,925 | 9,058 | 9,062 | 9,069 | 0 | 0 | 0 | 515 | 389 | 369 | 369 | 369 | 369 | 342 | 342 | 342 | 341 | 297 | 297 | 297 | 297 | 255 | 255 | 256 | 256 | 242 | 242 | 242 | 242 | 245 | 250 | 249 | 2,951 | 2,948 | 2,869 | 2,792 | 2,757 |
Overige gereserveerde algehele resultaten
| 3,677 | 3,384 | 2,111 | 3,822 | 3,438 | 3,075 | 3,121 | 3,249 | 2,916 | 2,663 | 2,441 | 3,017 | 2,696 | 1,234 | -133 | 0 | 0 | 0 | -290 | 0 | 0 | 0 | -311 | 0 | 0 | 0 | -313 | 0 | 0 | 0 | -318 | 0 | 0 | 0 | -327 | 0 | 0 | 0 | -327 | 0 | 0 | 0 | -150 | 0 | 0 | 0 | -135 |
Overige totale aandeelhoudersvermogen
| 2,068 | 2,068 | 3,706 | 3,153 | 3,152 | 3,277 | 3,153 | 3,153 | 3,153 | 1,786 | 1,787 | 1,536 | 1,537 | 2,932 | 13,098 | 12,964 | 12,691 | 11,917 | 12,198 | 11,357 | 11,046 | 10,799 | 11,003 | 10,539 | 10,348 | 10,106 | 10,295 | 9,750 | 9,310 | 8,866 | 9,286 | 8,759 | 8,481 | 7,870 | 7,348 | 6,853 | 6,745 | 6,572 | 6,768 | 6,364 | 6,303 | 6,145 | 184 | -30 | -30 | -30 | 105 |
Totaal eigen vermogen van aandeelhouders
| 15,607 | 15,313 | 15,664 | 16,463 | 16,090 | 15,853 | 15,775 | 15,476 | 15,159 | 15,156 | 14,935 | 14,387 | 14,073 | 14,018 | 13,748 | 13,747 | 13,474 | 13,215 | 13,080 | 12,509 | 12,198 | 11,951 | 11,844 | 11,664 | 11,473 | 11,231 | 11,106 | 10,830 | 10,390 | 9,946 | 10,048 | 9,797 | 9,519 | 8,361 | 7,751 | 7,569 | 7,461 | 7,288 | 7,157 | 7,083 | 7,027 | 6,868 | 3,110 | 3,043 | 2,964 | 2,887 | 2,852 |
Totaal eigen vermogen
| 15,613 | 15,317 | 15,667 | 16,466 | 16,094 | 15,856 | 15,779 | 15,484 | 15,165 | 15,163 | 14,942 | 14,393 | 14,077 | 14,022 | 13,752 | 13,750 | 13,475 | 13,216 | 13,081 | 12,510 | 12,199 | 11,952 | 11,845 | 11,666 | 11,474 | 11,233 | 11,108 | 10,831 | 10,391 | 9,947 | 10,051 | 9,800 | 9,521 | 8,363 | 7,753 | 7,569 | 7,461 | 7,288 | 7,157 | 7,090 | 7,034 | 6,875 | 3,110 | 3,043 | 2,964 | 2,887 | 2,852 |
Totaal passiva en aandeelhoudersvermogen
| 167,881 | 161,901 | 157,407 | 158,238 | 160,610 | 154,406 | 157,435 | 150,879 | 151,803 | 148,072 | 144,182 | 145,431 | 140,413 | 139,047 | 142,126 | 146,227 | 141,566 | 142,001 | 129,499 | 125,836 | 125,697 | 123,873 | 121,125 | 121,702 | 118,479 | 116,319 | 114,310 | 111,315 | 110,907 | 105,895 | 105,455 | 105,248 | 106,617 | 104,521 | 101,334 | 99,429 | 98,715 | 96,071 | 94,062 | 93,320 | 96,233 | 93,691 | 45,760 | 44,474 | 44,637 | 43,741 | 44,122 |