Sparebanken Norge
F:K7I
Balance Sheet
Balance Sheet Decomposition
Sparebanken Norge
Sparebanken Norge
Balance Sheet
Sparebanken Norge
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Net Loans |
31 838
|
36 559
|
41 089
|
46 672
|
53 451
|
64 683
|
76 235
|
82 302
|
88 465
|
99 304
|
106 789
|
112 024
|
118 643
|
128 927
|
136 099
|
147 073
|
159 043
|
169 179
|
181 722
|
202 975
|
224 494
|
255 767
|
282 289
|
485 743
|
|
| Investments |
2 839
|
3 093
|
4 512
|
6 102
|
4 805
|
6 837
|
11 812
|
12 757
|
14 596
|
12 620
|
18 271
|
19 283
|
23 376
|
29 402
|
23 741
|
24 876
|
27 108
|
23 117
|
34 658
|
26 339
|
33 975
|
43 583
|
47 171
|
72 065
|
|
| PP&E Net |
279
|
279
|
357
|
336
|
318
|
461
|
466
|
469
|
469
|
496
|
494
|
649
|
781
|
177
|
148
|
110
|
113
|
1 564
|
701
|
650
|
655
|
660
|
624
|
1 349
|
|
| PP&E Gross |
279
|
279
|
0
|
336
|
0
|
0
|
0
|
469
|
469
|
496
|
494
|
649
|
781
|
177
|
148
|
110
|
113
|
1 564
|
701
|
650
|
655
|
660
|
624
|
0
|
|
| Accumulated Depreciation |
360
|
380
|
0
|
403
|
0
|
0
|
0
|
512
|
556
|
549
|
672
|
719
|
756
|
445
|
183
|
150
|
151
|
198
|
121
|
121
|
145
|
171
|
189
|
0
|
|
| Intangible Assets |
0
|
17
|
25
|
23
|
37
|
263
|
266
|
195
|
193
|
200
|
179
|
181
|
185
|
157
|
160
|
167
|
181
|
195
|
204
|
172
|
142
|
123
|
232
|
6 208
|
|
| Goodwill |
3
|
1
|
0
|
0
|
0
|
0
|
0
|
123
|
130
|
130
|
130
|
130
|
130
|
122
|
122
|
122
|
129
|
128
|
129
|
136
|
134
|
129
|
333
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
151
|
121
|
185
|
326
|
349
|
473
|
555
|
681
|
841
|
863
|
1 022
|
1 346
|
1 642
|
2 018
|
2 220
|
2 586
|
2 798
|
3 409
|
2 971
|
|
| Customer Acceptances Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
96
|
91
|
51
|
48
|
112
|
81
|
0
|
74
|
2
|
0
|
0
|
0
|
0
|
0
|
104
|
111
|
78
|
144
|
182
|
335
|
273
|
379
|
291
|
161
|
|
| Other Assets |
255
|
152
|
177
|
1 269
|
1 115
|
1 305
|
2 666
|
1 470
|
971
|
2 212
|
314
|
552
|
769
|
200
|
245
|
240
|
224
|
327
|
550
|
780
|
874
|
6 107
|
8 291
|
9 369
|
|
| Total Assets |
35 449
N/A
|
40 351
+14%
|
46 457
+15%
|
54 680
+18%
|
60 232
+10%
|
75 048
+25%
|
94 893
+26%
|
97 661
+3%
|
105 275
+8%
|
115 985
+10%
|
127 748
+10%
|
134 396
+5%
|
147 070
+9%
|
161 663
+10%
|
162 752
+1%
|
175 190
+8%
|
189 376
+8%
|
197 166
+4%
|
221 282
+12%
|
234 571
+6%
|
263 812
+12%
|
306 495
+16%
|
338 167
+10%
|
581 715
+72%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accrued Liabilities |
220
|
202
|
193
|
157
|
147
|
141
|
102
|
90
|
134
|
116
|
182
|
197
|
187
|
196
|
240
|
213
|
195
|
213
|
153
|
201
|
220
|
203
|
234
|
602
|
|
| Total Deposits |
22 192
|
22 237
|
24 871
|
27 390
|
31 119
|
37 611
|
40 521
|
44 881
|
48 719
|
53 142
|
65 462
|
65 242
|
70 798
|
68 749
|
69 025
|
73 134
|
75 501
|
79 638
|
82 653
|
0
|
0
|
123 599
|
135 128
|
225 640
|
|
| Other Interest Bearing Liabilities |
0
|
0
|
63
|
1 230
|
1 361
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
0
|
0
|
0
|
223
|
264
|
189
|
15
|
407
|
126
|
113
|
323
|
330
|
334
|
414
|
528
|
401
|
455
|
552
|
381
|
697
|
736
|
1 028
|
906
|
1 325
|
|
| Total Current Liabilities |
220
|
202
|
193
|
380
|
411
|
330
|
117
|
497
|
260
|
229
|
505
|
527
|
521
|
610
|
768
|
614
|
650
|
765
|
534
|
898
|
956
|
1 231
|
1 140
|
1 927
|
|
| Long-Term Debt |
10 427
|
14 950
|
18 071
|
21 901
|
23 003
|
30 965
|
47 826
|
46 377
|
49 088
|
54 190
|
52 379
|
58 966
|
64 577
|
78 907
|
78 165
|
85 982
|
96 270
|
98 285
|
117 307
|
120 838
|
125 785
|
155 073
|
173 999
|
294 119
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
162
|
0
|
0
|
109
|
83
|
117
|
63
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
959
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
144
|
1 194
|
|
| Other Liabilities |
402
|
533
|
543
|
507
|
540
|
1 849
|
1 895
|
1 021
|
1 279
|
1 624
|
1 925
|
1 409
|
2 017
|
2 071
|
1 729
|
1 406
|
1 320
|
1 574
|
2 348
|
93 027
|
115 178
|
126 768
|
136 767
|
4 319
|
|
| Total Liabilities |
33 241
N/A
|
37 922
+14%
|
43 741
+15%
|
51 408
+18%
|
56 434
+10%
|
70 756
+25%
|
90 522
+28%
|
92 777
+2%
|
99 347
+7%
|
109 295
+10%
|
120 355
+10%
|
126 262
+5%
|
137 977
+9%
|
150 349
+9%
|
149 687
0%
|
161 136
+8%
|
173 741
+8%
|
180 262
+4%
|
202 842
+13%
|
214 763
+6%
|
241 919
+13%
|
283 072
+17%
|
312 050
+10%
|
528 158
+69%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
249
|
250
|
251
|
250
|
250
|
250
|
267
|
398
|
539
|
765
|
794
|
794
|
794
|
1 476
|
1 476
|
1 476
|
1 507
|
2 683
|
2 683
|
2 683
|
2 743
|
2 743
|
2 743
|
4 332
|
|
| Retained Earnings |
1 955
|
2 175
|
2 465
|
2 967
|
3 487
|
3 981
|
3 865
|
4 311
|
4 970
|
5 443
|
5 975
|
6 675
|
7 620
|
8 477
|
9 832
|
10 749
|
11 961
|
10 749
|
11 828
|
13 029
|
3 313
|
3 798
|
4 722
|
9 238
|
|
| Additional Paid In Capital |
4
|
4
|
0
|
4
|
4
|
4
|
9
|
10
|
467
|
564
|
570
|
570
|
570
|
617
|
617
|
617
|
645
|
1 837
|
1 837
|
1 837
|
1 966
|
1 966
|
1 966
|
9 305
|
|
| Treasury Stock |
0
|
0
|
0
|
7
|
3
|
3
|
4
|
0
|
10
|
12
|
11
|
2
|
0
|
0
|
0
|
0
|
2
|
0
|
3
|
5
|
3
|
1
|
1
|
1
|
|
| Other Equity |
0
|
0
|
0
|
58
|
60
|
60
|
234
|
165
|
38
|
70
|
65
|
97
|
109
|
744
|
1 140
|
1 212
|
1 524
|
1 635
|
2 095
|
2 264
|
13 874
|
14 917
|
16 687
|
30 683
|
|
| Total Equity |
2 208
N/A
|
2 429
+10%
|
2 716
+12%
|
3 272
+20%
|
3 798
+16%
|
4 292
+13%
|
4 371
+2%
|
4 884
+12%
|
5 928
+21%
|
6 690
+13%
|
7 393
+11%
|
8 134
+10%
|
9 093
+12%
|
11 314
+24%
|
13 065
+15%
|
14 054
+8%
|
15 635
+11%
|
16 904
+8%
|
18 440
+9%
|
19 808
+7%
|
21 893
+11%
|
23 423
+7%
|
26 117
+12%
|
53 557
+105%
|
|
| Total Liabilities & Equity |
35 449
N/A
|
40 351
+14%
|
46 457
+15%
|
54 680
+18%
|
60 232
+10%
|
75 048
+25%
|
94 893
+26%
|
97 661
+3%
|
105 275
+8%
|
115 985
+10%
|
127 748
+10%
|
134 396
+5%
|
147 070
+9%
|
161 663
+10%
|
162 752
+1%
|
175 190
+8%
|
189 376
+8%
|
197 166
+4%
|
221 282
+12%
|
234 571
+6%
|
263 812
+12%
|
306 495
+16%
|
338 167
+10%
|
581 715
+72%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
7
|
7
|
7
|
7
|
7
|
7
|
7
|
11
|
27
|
39
|
38
|
38
|
39
|
59
|
59
|
59
|
60
|
107
|
107
|
107
|
110
|
110
|
110
|
173
|
|