Protector Forsikring ASA
OSE:PROT.OL
185.8 (NOK) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) NOK.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 9,718.2 | 6,285.041 | 5,852.665 | 5,579.829 | 4,356.65 | 3,076.015 | 3,578.279 | 3,376.97 | 2,631.247 | 2,127.526 | 1,735.242 | 1,456.654 | 951.744 | 247.339 | 923.405 | 682.147 | 426.097 | 326.341 | 204.051 | 17.179 | 0 |
| Cost of Revenue
| 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit
| 9,718 | 6,285.041 | 5,852.665 | 5,579.829 | 4,356.65 | 3,076.015 | 3,578.279 | 3,376.97 | 2,631.247 | 2,127.526 | 1,735.242 | 1,456.654 | 951.744 | 247.339 | 923.405 | 682.147 | 426.097 | 326.341 | 204.051 | 17.179 | 0 |
| Gross Profit Ratio
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 42.188 | 41.223 | 39.589 | 35.713 | 27.645 | 50.245 | 45.347 | 23.075 | 9.543 | 11.859 | 10.086 | 0 | 0 | 1.05 | 1.286 | 1.818 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 0 | 361.665 | 331.332 | 233.508 | 205.625 | 158.099 | 53.781 | 28.224 | 17.442 | 7.545 | 8.245 | 25.592 | 26.579 | 8.379 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 828.7 | 42.188 | 402.888 | 370.921 | 269.221 | 233.27 | 208.344 | 99.128 | 51.299 | 26.985 | 19.404 | 18.331 | 25.592 | 26.579 | 9.429 | 1.286 | 1.818 | 0.571 | 0.248 | 0.054 | 0 |
| Other Expenses
| 9,718.2 | -5,329.603 | -4,705.515 | -4,831.098 | -4,636.772 | -3,656.68 | -3,229.55 | -2,950.436 | -2,150.29 | -1,682.533 | -1,382.537 | -1,231.973 | -944.322 | 236.204 | -735.68 | -728.828 | -413.529 | -312.838 | -200.057 | -33.021 | -3.287 |
| Operating Expenses
| 9,718.2 | -5,287.415 | -4,302.627 | -4,460.177 | -4,367.551 | -3,423.41 | -3,021.206 | -2,851.308 | -2,098.991 | -1,655.548 | -1,363.133 | -1,213.642 | -918.73 | 262.783 | -726.251 | -727.542 | -411.711 | -312.267 | -199.809 | -32.967 | -3.287 |
| Operating Income
| 0 | 997.626 | 1,550.038 | 1,119.652 | -10.901 | -347.395 | 557.073 | 525.662 | 532.256 | 471.978 | 372.109 | 243.012 | 33.014 | 510.122 | 197.154 | -45.395 | 14.386 | 14.074 | 4.242 | -15.788 | -3.287 |
| Operating Income Ratio
| 0 | 0.159 | 0.265 | 0.201 | -0.003 | -0.113 | 0.156 | 0.156 | 0.202 | 0.222 | 0.214 | 0.167 | 0.035 | 2.062 | 0.214 | -0.067 | 0.034 | 0.043 | 0.021 | -0.919 | 0 |
| Total Other Income Expenses Net
| -153.9 | -4,614.7 | -18.671 | -28.124 | -71.935 | -5.208 | -2,096.798 | -15.376 | -170.96 | -9.838 | -8.253 | 68.374 | 0 | 0 | 27.088 | 0 | 25.645 | 12.631 | 1.685 | 0.881 | 0 |
| Income Before Tax
| 1,933.5 | 1,012.002 | 1,416.338 | 1,044.818 | -71.935 | -23.906 | 562.184 | 541.095 | 536.14 | 475.727 | 375.477 | 246.941 | 33.014 | 141.818 | 197.155 | -45.395 | 21.312 | 17.852 | 5.812 | -15.067 | -3.287 |
| Income Before Tax Ratio
| 0.199 | 0.161 | 0.242 | 0.187 | -0.017 | -0.008 | 0.157 | 0.16 | 0.204 | 0.224 | 0.216 | 0.17 | 0.035 | 0.573 | 0.214 | -0.067 | 0.05 | 0.055 | 0.028 | -0.877 | 0 |
| Income Tax Expense
| 439.2 | 166.694 | 251.656 | 159.958 | 4.143 | -3.175 | 85.467 | 88.414 | 71.903 | 92.961 | 88.504 | 48.311 | 40.587 | 0.242 | 3.791 | 9.73 | 2.999 | 3.663 | 1.665 | -4.172 | -3.854 |
| Net Income
| 1,509.3 | 842.788 | 1,232.11 | 979.204 | -4.534 | -295.4 | 476.717 | 452.681 | 464.237 | 382.766 | 286.973 | 198.63 | -7.573 | 141.576 | 193.363 | -55.125 | 18.313 | 14.189 | 4.147 | -10.895 | 0.568 |
| Net Income Ratio
| 0.155 | 0.134 | 0.211 | 0.175 | -0.001 | -0.096 | 0.133 | 0.134 | 0.176 | 0.18 | 0.165 | 0.136 | -0.008 | 0.572 | 0.209 | -0.081 | 0.043 | 0.043 | 0.02 | -0.634 | 0 |
| EPS
| 18.33 | 10.23 | 14.96 | 11.96 | -0.056 | -3.52 | 5.53 | 5.25 | 5.48 | 4.63 | 3.47 | 2.41 | -0.092 | 1.56 | 2.3 | -0.58 | 0.4 | 0.22 | 0.1 | -0.11 | 0.006 |
| EPS Diluted
| 18.31 | 10.23 | 14.96 | 11.96 | -0.056 | -3.52 | 5.53 | 5.25 | 5.48 | 4.63 | 3.47 | 2.41 | -0.092 | 1.51 | 2.22 | -0.58 | 0.39 | 0.21 | 0.1 | -0.11 | 0.006 |
| EBITDA
| 0 | 298 | 1,435.009 | 1,072.942 | -42.576 | -2.238 | 458.224 | 556.471 | 707.1 | 485.565 | 383.73 | 254.178 | 40.272 | 147.408 | 197.155 | -45.395 | 21.312 | 18.77 | 5.812 | -15.067 | -3.287 |
| EBITDA Ratio
| 0 | 0.163 | 0.27 | 0.206 | 0.004 | -0.106 | 0.16 | 0.16 | 0.207 | 0.226 | 0.219 | 0.172 | 0.035 | 2.062 | 0.214 | -0.067 | 0.034 | 0.043 | 0.021 | -0.919 | 0 |