Protector Forsikring ASA (OSL:PROT)

Protector Forsikring ASA Balance Sheet

Financials in millions NOK. Fiscal year is January - December.

Assets

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Investments in Debt Securities	-	-	17,716	-	-	-
Investments in Equity & Preferred Securities	-	-	3,566	2,889	-	-
Other Investments	-	-	722	15,124	-	-
Total Investments	25,767	25,683	22,004	18,013	14,195	13,067
Cash & Equivalents	861	360	456	324	198.5	291.07
Reinsurance Recoverable	847	869	1,318	1,093	1,029	3,149
Other Receivables	1,369	696	182	82	27.6	862.43
Property, Plant & Equipment	444	379	84	113	132.2	33.99
Other Intangible Assets	122	118	116	106	95.9	73.34
Other Current Assets	621	450	494	1,144	1,041	1,770
Other Long-Term Assets	-2	1	-	-1	0.1	-
Total Assets	30,029	28,556	24,654	20,874	16,719	19,246

Liabilities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Accrued Expenses	389	553	457	379	335.2	309.53
Insurance & Annuity Liabilities	-	-	-	-	-	41.04
Unpaid Claims	17,168	15,558	15,768	12,559	10,150	8,436
Unearned Premiums	-	-	-	-	-	1,575
Reinsurance Payable	-	-	-	-	-	2,238
Current Portion of Leases	-	35	34	-	-	-
Current Income Taxes Payable	-	-	22	161	120.2	191.23
Long-Term Debt	2,340	2,340	1,544	1,892	1,245	1,385
Long-Term Leases	-	320	30	-	-	-
Long-Term Deferred Tax Liabilities	211	211	79	191	147.8	121.58
Other Current Liabilities	359	70	49	499	479.9	872.3
Other Long-Term Liabilities	1,274	1,795	883	664	479.9	262.78
Total Liabilities	21,741	20,882	18,866	16,345	12,958	15,664

Shareholders' Equity

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Common Stock	83	83	83	83	82.5	82.5
Additional Paid-In Capital	268	268	268	268	267.7	267.68
Retained Earnings	6,946	6,624	5,088	4,178	3,412	3,222
Treasury Stock	-	-	-	-	-0.1	-0.13
Comprehensive Income & Other	991	699	349	-	-0.1	9.96
Shareholders' Equity	8,288	7,674	5,788	4,529	3,762	3,582
Total Liabilities & Equity	30,029	28,556	24,654	20,874	16,719	19,246

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Filing Date Shares Outstanding	82.5	82.43	82.43	82.44	82.38	82.37
Total Common Shares Outstanding	82.5	82.43	82.43	82.44	82.38	82.37
Total Debt	2,340	2,695	1,608	1,892	1,245	1,385
Net Cash (Debt)	-1,479	-2,335	-1,152	-1,568	-1,046	-1,094
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	-17.82	-28.33	-13.98	-19.03	-12.70	-13.28
Book Value Per Share	88.44	84.60	65.97	54.94	45.66	43.49
Tangible Book Value	8,166	7,556	5,672	4,423	3,666	3,509
Tangible Book Value Per Share	86.96	83.17	64.56	53.65	44.50	42.60
Machinery	-	125	-	89	84.7	76.07

Data Source: S&P Global Market Intelligence Last updated: Sep 30, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Oct 25, 2026

Data Sources Report a data error