Sparebank 1 Helgeland
OSE:HELG
Cash Flow Statement
Cash Flow Statement
Sparebank 1 Helgeland
| Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
36
|
22
|
(66)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
177
|
199
|
227
|
266
|
133
|
175
|
193
|
199
|
201
|
177
|
166
|
152
|
133
|
135
|
131
|
153
|
172
|
181
|
216
|
239
|
266
|
281
|
295
|
308
|
283
|
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
|
|
| Depreciation & Amortization |
16
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
14
|
18
|
22
|
13
|
15
|
15
|
13
|
17
|
18
|
18
|
19
|
19
|
19
|
20
|
22
|
20
|
20
|
19
|
19
|
21
|
20
|
19
|
20
|
17
|
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
|
|
| Other Non-Cash Items |
24
|
16
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
34
|
1
|
1
|
1
|
23
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
32
|
43
|
61
|
67
|
44
|
58
|
29
|
(48)
|
110
|
7
|
(15)
|
6
|
7
|
(116)
|
(99)
|
(41)
|
14
|
(30)
|
(42)
|
(28)
|
127
|
(21)
|
38
|
12
|
114
|
88
|
3
|
20
|
60
|
(105)
|
(98)
|
(7)
|
(89)
|
(121)
|
(51)
|
(175)
|
(72)
|
(56)
|
(42)
|
65
|
30
|
87
|
33
|
(91)
|
9
|
4
|
24
|
8
|
(11)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
49
|
6
|
14
|
25
|
34
|
46
|
51
|
53
|
49
|
41
|
39
|
35
|
40
|
42
|
39
|
44
|
48
|
50
|
62
|
70
|
73
|
76
|
78
|
70
|
67
|
75
|
80
|
66
|
52
|
53
|
56
|
57
|
57
|
57
|
66
|
65
|
65
|
69
|
72
|
60
|
72
|
118
|
76
|
88
|
76
|
20
|
61
|
61
|
61
|
79
|
77
|
77
|
63
|
62
|
55
|
55
|
49
|
34
|
16
|
16
|
134
|
179
|
230
|
230
|
131
|
100
|
153
|
153
|
162
|
|
| Cash Interest Paid |
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
|
52
|
108
|
163
|
225
|
221
|
214
|
205
|
171
|
169
|
167
|
155
|
178
|
175
|
178
|
186
|
188
|
202
|
215
|
241
|
274
|
285
|
271
|
230
|
169
|
126
|
100
|
93
|
108
|
112
|
132
|
179
|
246
|
260
|
286
|
268
|
343
|
390
|
414
|
455
|
399
|
419
|
448
|
485
|
491
|
|
| Change in Working Capital |
(396)
|
41
|
149
|
244
|
930
|
663
|
245
|
103
|
544
|
642
|
1 311
|
1 502
|
514
|
370
|
241
|
126
|
197
|
(49)
|
(593)
|
(872)
|
(1 092)
|
(698)
|
(465)
|
4
|
635
|
459
|
293
|
109
|
(445)
|
(583)
|
(911)
|
(881)
|
(1 086)
|
(1 398)
|
(954)
|
(1 478)
|
(1 288)
|
(1 196)
|
(1 355)
|
(771)
|
(834)
|
(193)
|
663
|
(11)
|
370
|
569
|
(65)
|
833
|
450
|
(414)
|
(373)
|
(535)
|
(536)
|
209
|
123
|
(132)
|
222
|
(498)
|
(1 153)
|
(704)
|
(1 223)
|
(793)
|
(703)
|
(629)
|
(229)
|
325
|
1 736
|
1 911
|
2 261
|
1 665
|
282
|
1 382
|
723
|
(538)
|
(361)
|
(569)
|
338
|
2 415
|
4 012
|
3 930
|
3 734
|
3 335
|
1 842
|
1 122
|
1 459
|
911
|
(172)
|
(122)
|
(960)
|
(1 136)
|
513
|
|
| Cash from Operating Activities |
(321)
N/A
|
89
N/A
|
108
+22%
|
181
+67%
|
854
+373%
|
575
-33%
|
245
-57%
|
103
-58%
|
544
+425%
|
642
+18%
|
1 311
+104%
|
1 502
+15%
|
514
-66%
|
370
-28%
|
241
-35%
|
126
-48%
|
197
+56%
|
(49)
N/A
|
(593)
-1 109%
|
(872)
-47%
|
(1 092)
-25%
|
(698)
+36%
|
(240)
+66%
|
217
N/A
|
880
+306%
|
747
-15%
|
473
-37%
|
300
-37%
|
(236)
N/A
|
(370)
-57%
|
(670)
-81%
|
(686)
-2%
|
(902)
-31%
|
(1 227)
-36%
|
(775)
+37%
|
(1 324)
-71%
|
(1 137)
+14%
|
(1 021)
+10%
|
(1 136)
-11%
|
(570)
+50%
|
(599)
-5%
|
65
N/A
|
982
+1 411%
|
333
-66%
|
745
+124%
|
964
+29%
|
279
-71%
|
1 121
+302%
|
626
-44%
|
(410)
N/A
|
(263)
+36%
|
(528)
-101%
|
(551)
-4%
|
215
N/A
|
130
-40%
|
(248)
N/A
|
123
N/A
|
(539)
N/A
|
(1 139)
-111%
|
(734)
+36%
|
(1 265)
-72%
|
(821)
+35%
|
(576)
+30%
|
(650)
-13%
|
(191)
+71%
|
337
N/A
|
1 850
+449%
|
1 999
+8%
|
2 264
+13%
|
1 685
-26%
|
342
-80%
|
1 277
+273%
|
625
-51%
|
(545)
N/A
|
(450)
+17%
|
(690)
-53%
|
287
N/A
|
2 240
+680%
|
3 940
+76%
|
3 874
-2%
|
3 692
-5%
|
3 400
-8%
|
1 868
-45%
|
1 205
-35%
|
1 488
+23%
|
816
-45%
|
(163)
N/A
|
(118)
+28%
|
(936)
-693%
|
(1 128)
-21%
|
502
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(9)
|
(7)
|
(6)
|
(16)
|
(17)
|
(39)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(10)
|
(21)
|
(29)
|
(27)
|
(56)
|
(49)
|
(45)
|
(53)
|
(24)
|
(43)
|
(57)
|
(98)
|
(100)
|
(114)
|
(94)
|
(41)
|
(40)
|
(5)
|
(9)
|
(9)
|
(12)
|
(10)
|
(12)
|
(15)
|
0
|
(17)
|
(17)
|
(20)
|
(23)
|
(21)
|
(19)
|
(30)
|
(28)
|
0
|
(32)
|
(31)
|
(33)
|
(35)
|
(27)
|
(9)
|
(8)
|
(10)
|
(47)
|
(90)
|
(93)
|
(92)
|
(55)
|
(21)
|
(27)
|
(27)
|
(26)
|
(162)
|
(154)
|
(161)
|
(204)
|
(99)
|
(115)
|
(119)
|
(75)
|
(64)
|
(56)
|
(52)
|
(55)
|
(37)
|
(32)
|
(27)
|
(23)
|
(19)
|
|
| Other Items |
(5)
|
41
|
50
|
0
|
0
|
0
|
0
|
(10)
|
5
|
11
|
77
|
90
|
80
|
75
|
2
|
(8)
|
(9)
|
(4)
|
2
|
(4)
|
6
|
1
|
(511)
|
(1 095)
|
(962)
|
(970)
|
(595)
|
(61)
|
(912)
|
(864)
|
(898)
|
(1 061)
|
(393)
|
(347)
|
(1 020)
|
(701)
|
(665)
|
(784)
|
(122)
|
(149)
|
(224)
|
(307)
|
(64)
|
78
|
60
|
(228)
|
31
|
(184)
|
(76)
|
333
|
25
|
24
|
27
|
27
|
39
|
38
|
14
|
9
|
(7)
|
(31)
|
(17)
|
(7)
|
(8)
|
16
|
11
|
5
|
1
|
1
|
169
|
164
|
760
|
705
|
534
|
534
|
(540)
|
(485)
|
(468)
|
(479)
|
(78)
|
(122)
|
(121)
|
(130)
|
(196)
|
(198)
|
(191)
|
(171)
|
(75)
|
(29)
|
(449)
|
(427)
|
(387)
|
|
| Cash from Investing Activities |
(14)
N/A
|
34
N/A
|
44
+28%
|
57
+30%
|
8
-86%
|
(38)
N/A
|
(10)
+75%
|
1
N/A
|
18
+2 707%
|
47
+159%
|
77
+65%
|
90
+17%
|
80
-11%
|
75
-6%
|
2
-97%
|
(8)
N/A
|
(9)
-12%
|
(4)
+55%
|
2
N/A
|
(4)
N/A
|
6
N/A
|
1
-83%
|
(520)
N/A
|
(1 105)
-113%
|
(983)
+11%
|
(999)
-2%
|
(622)
+38%
|
(117)
+81%
|
(961)
-721%
|
(909)
+5%
|
(951)
-5%
|
(1 085)
-14%
|
(436)
+60%
|
(404)
+7%
|
(1 118)
-177%
|
(801)
+28%
|
(779)
+3%
|
(878)
-13%
|
(163)
+81%
|
(189)
-16%
|
(229)
-21%
|
(316)
-38%
|
(73)
+77%
|
66
N/A
|
50
-24%
|
(240)
N/A
|
16
N/A
|
(194)
N/A
|
(93)
+52%
|
316
N/A
|
5
-98%
|
1
-80%
|
6
+500%
|
8
+33%
|
9
+13%
|
10
+11%
|
(8)
N/A
|
(22)
-175%
|
(38)
-73%
|
(63)
-66%
|
(52)
+17%
|
(34)
+35%
|
(17)
+50%
|
8
N/A
|
1
-88%
|
(42)
N/A
|
(89)
-112%
|
(92)
-3%
|
77
N/A
|
109
+42%
|
739
+578%
|
678
-8%
|
507
-25%
|
508
+0%
|
(702)
N/A
|
(639)
+9%
|
(629)
+2%
|
(683)
-9%
|
(177)
+74%
|
(237)
-34%
|
(240)
-1%
|
(205)
+15%
|
(260)
-27%
|
(254)
+2%
|
(243)
+4%
|
(226)
+7%
|
(112)
+50%
|
(61)
+46%
|
(476)
-680%
|
(450)
+5%
|
(406)
+10%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
0
|
0
|
0
|
0
|
150
|
150
|
150
|
150
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
595
|
595
|
595
|
595
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
394
|
45
|
77
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 260
|
940
|
832
|
825
|
6
|
634
|
1 022
|
888
|
1 378
|
1 593
|
1 476
|
2 355
|
2 014
|
1 908
|
1 642
|
1 736
|
1 270
|
711
|
1 275
|
369
|
(549)
|
(59)
|
(748)
|
(883)
|
(182)
|
(923)
|
(548)
|
206
|
364
|
901
|
750
|
225
|
(55)
|
190
|
149
|
629
|
1 396
|
1 402
|
1 640
|
1 107
|
867
|
746
|
261
|
169
|
(1 146)
|
(1 476)
|
(1 194)
|
(1 336)
|
(984)
|
(1 061)
|
(1 237)
|
528
|
864
|
454
|
(328)
|
(2 326)
|
(2 818)
|
(3 070)
|
(2 580)
|
(2 260)
|
(1 510)
|
(479)
|
(645)
|
69
|
1 555
|
1 084
|
2 785
|
2 528
|
620
|
|
| Cash Paid for Dividends |
(8)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(37)
|
(37)
|
(55)
|
(55)
|
(18)
|
(18)
|
(7)
|
(7)
|
(7)
|
(7)
|
(51)
|
(51)
|
(51)
|
(51)
|
(35)
|
(35)
|
(35)
|
(35)
|
(24)
|
(24)
|
(24)
|
(24)
|
(41)
|
(41)
|
(41)
|
(41)
|
(48)
|
(48)
|
(48)
|
(48)
|
(52)
|
(52)
|
(52)
|
(52)
|
(78)
|
(78)
|
(78)
|
(78)
|
(83)
|
(83)
|
(83)
|
(83)
|
(33)
|
(33)
|
(33)
|
0
|
(56)
|
(56)
|
(56)
|
(56)
|
(65)
|
(65)
|
(65)
|
(65)
|
(108)
|
(108)
|
(108)
|
(108)
|
(329)
|
(329)
|
(329)
|
0
|
(361)
|
(361)
|
(361)
|
0
|
(279)
|
(279)
|
(279)
|
|
| Other |
(41)
|
(54)
|
(108)
|
(310)
|
(647)
|
(527)
|
(121)
|
139
|
65
|
(277)
|
(649)
|
(679)
|
(503)
|
(633)
|
(690)
|
(602)
|
(347)
|
351
|
662
|
768
|
1 286
|
1 217
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(55)
|
(113)
|
(171)
|
(235)
|
(230)
|
(224)
|
(214)
|
(181)
|
(179)
|
(182)
|
(165)
|
(192)
|
(190)
|
(188)
|
(201)
|
(199)
|
(213)
|
(228)
|
(254)
|
(287)
|
(299)
|
(283)
|
(242)
|
(184)
|
(141)
|
(115)
|
199
|
(8)
|
(19)
|
(44)
|
(397)
|
(253)
|
(278)
|
(303)
|
(289)
|
(357)
|
(385)
|
(415)
|
(421)
|
(379)
|
(386)
|
(388)
|
(437)
|
(437)
|
|
| Cash from Financing Activities |
345
N/A
|
(11)
N/A
|
(31)
-180%
|
(301)
-868%
|
(442)
-47%
|
(343)
+22%
|
(121)
+65%
|
139
N/A
|
65
-53%
|
(277)
N/A
|
(649)
-134%
|
(679)
-5%
|
(503)
+26%
|
(633)
-26%
|
(690)
-9%
|
(602)
+13%
|
(347)
+42%
|
351
N/A
|
662
+89%
|
768
+16%
|
1 286
+67%
|
1 217
-5%
|
1 223
+0%
|
748
-39%
|
75
-90%
|
(201)
N/A
|
(12)
+94%
|
614
N/A
|
1 015
+65%
|
881
-13%
|
1 371
+56%
|
1 588
+16%
|
1 425
-10%
|
2 304
+62%
|
1 963
-15%
|
1 857
-5%
|
1 607
-13%
|
1 701
+6%
|
1 235
-27%
|
676
-45%
|
1 251
+85%
|
345
-72%
|
(573)
N/A
|
(83)
+86%
|
(789)
-851%
|
(924)
-17%
|
(223)
+76%
|
(1 019)
-357%
|
(709)
+30%
|
(13)
+98%
|
81
N/A
|
623
+669%
|
474
-24%
|
(41)
N/A
|
(138)
-237%
|
109
N/A
|
39
-64%
|
536
+1 274%
|
1 126
+110%
|
1 134
+1%
|
1 369
+21%
|
823
-40%
|
585
-29%
|
450
-23%
|
0
N/A
|
(118)
N/A
|
(1 466)
-1 142%
|
(1 808)
-23%
|
(1 533)
+15%
|
(1 634)
-7%
|
(1 224)
+25%
|
(1 258)
-3%
|
(1 417)
-13%
|
662
N/A
|
1 386
+109%
|
965
-30%
|
115
-88%
|
(2 236)
N/A
|
(3 179)
-42%
|
(3 456)
-9%
|
(3 212)
+7%
|
(2 878)
+10%
|
(2 196)
+24%
|
(1 193)
+46%
|
(1 421)
-19%
|
(713)
+50%
|
815
N/A
|
337
-59%
|
2 118
+528%
|
1 812
-14%
|
(96)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
11
N/A
|
112
+954%
|
121
+8%
|
(64)
N/A
|
421
N/A
|
195
-54%
|
114
-41%
|
243
+113%
|
627
+158%
|
412
-34%
|
739
+79%
|
913
+24%
|
91
-90%
|
(188)
N/A
|
(447)
-138%
|
(485)
-8%
|
(160)
+67%
|
297
N/A
|
71
-76%
|
(108)
N/A
|
200
N/A
|
520
+160%
|
463
-11%
|
(140)
N/A
|
(28)
+80%
|
(453)
-1 518%
|
(161)
+64%
|
797
N/A
|
(182)
N/A
|
(398)
-119%
|
(250)
+37%
|
(183)
+27%
|
87
N/A
|
673
+674%
|
70
-90%
|
(268)
N/A
|
(309)
-15%
|
(198)
+36%
|
(64)
+68%
|
(83)
-30%
|
423
N/A
|
94
-78%
|
336
+257%
|
316
-6%
|
6
-98%
|
(200)
N/A
|
72
N/A
|
(92)
N/A
|
(176)
-91%
|
(107)
+39%
|
(177)
-65%
|
96
N/A
|
(71)
N/A
|
182
N/A
|
1
-99%
|
(129)
N/A
|
154
N/A
|
(25)
N/A
|
(51)
-104%
|
337
N/A
|
52
-85%
|
(32)
N/A
|
(8)
+75%
|
(192)
-2 300%
|
(190)
+1%
|
177
N/A
|
295
+67%
|
99
-66%
|
808
+716%
|
160
-80%
|
(143)
N/A
|
697
N/A
|
(285)
N/A
|
625
N/A
|
234
-63%
|
(364)
N/A
|
(227)
+38%
|
(679)
-199%
|
584
N/A
|
181
-69%
|
240
+33%
|
317
+32%
|
(588)
N/A
|
(242)
+59%
|
(176)
+27%
|
(123)
+30%
|
540
N/A
|
158
-71%
|
706
+347%
|
234
-67%
|
0
N/A
|
|