Protector Forsikring ASA (OSL:PROT)
Norway · Delayed Price · Currency is NOK 491.40
-3.80 (-0.77%)
Jul 31, 2026, 4:25 PM CET
Protector Forsikring ASA Income Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Net Premiums Earned | 14,483 | 13,756 | 11,783 | 9,386 | 6,619 | 4,921 |
Investment Income | 1,098 | 1,167 | 855 | 662 | 457.8 | 342.49 |
Net Gains on Investments | 130 | -182 | 824 | 736 | 156.3 | 620.6 |
Total Other Revenues | -350 | 1,025 | -537 | -7 | -122.8 | -11.12 |
| 15,361 | 15,766 | 12,925 | 10,777 | 7,110 | 5,873 | |
Revenue Growth | 5.73% | 21.98% | 19.93% | 51.57% | 21.07% | 5.67% |
Insurance Benefits & Claims | 9,734 | 9,328 | 8,478 | 6,711 | 4,358 | 3,810 |
Policy Amortization Costs | 2,375 | 2,321 | 1,901 | 1,595 | 1,561 | 230.96 |
Investment Expense | 85 | 120 | 83 | 63 | 34.4 | 62.93 |
Other Operating Expenses | 175 | 243 | 164 | 91 | 74 | 352.41 |
Operating Income | 2,992 | 3,754 | 2,299 | 2,317 | 1,084 | 1,416 |
Interest Expense | -181 | -315 | -213 | -384 | 607 | - |
Other Non-Operating Income (Expense) | - | - | - | - | 20.1 | - |
Total Non-Operating Income (Expense) | -181 | -315 | -213 | -384 | 627.1 | - |
Pretax Income | 2,810 | 3,438 | 2,086 | 1,933 | 1,711 | 1,416 |
Provision for Income Taxes | 725 | 791 | 513 | 439 | 341.4 | 251.66 |
Net Income | 2,084 | 2,647 | 1,573 | 1,509 | 1,379 | 1,165 |
Minority Interest in Earnings | - | 33 | 34 | - | - | - |
Earnings From Discontinued Operations | - | - | - | 15 | 9.7 | 67.43 |
Net Income to Common | 2,084 | 2,614 | 1,539 | 1,524 | 1,389 | 1,232 |
Net Income Growth | -9.82% | 69.85% | 0.98% | 9.74% | 12.71% | 14.77% |
Shares Outstanding (Basic) | 82 | 82 | 82 | 82 | 82 | 82 |
Shares Outstanding (Diluted) | 82 | 82 | 82 | 82 | 82 | 82 |
Shares Change | -0.84% | -0.00% | 0.02% | 0.04% | 0.04% | 0.61% |
EPS (Basic) | 25.28 | 31.70 | 18.70 | 18.30 | 16.70 | 14.62 |
EPS (Diluted) | 25.28 | 31.70 | 18.70 | 18.30 | 16.70 | 14.62 |
EPS Growth | -9.06% | 69.52% | 2.19% | 9.58% | 14.23% | 21.93% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 1,726 | -201 | 1,222 | -44 | -165.2 | 917.13 |
Free Cash Flow Growth | 2438.23% | - | - | - | - | - |
Free Cash Flow Per Share | 20.94 | -2.44 | 14.82 | -0.53 | -2.01 | 11.14 |
Dividends Per Share | 20.000 | 14.000 | - | - | - | 7.000 |
Dividend Growth | 300.00% | - | - | - | - | 133.33% |
Operating Margin | 19.48% | 23.81% | 17.79% | 21.50% | 15.24% | 24.12% |
Profit Margin | 13.57% | 16.79% | 12.17% | 14.00% | 19.39% | 19.83% |
FCF Margin | 11.24% | -1.27% | 9.45% | -0.41% | -2.32% | 15.62% |
EBITDA | 2,992 | 3,754 | 2,299 | 2,317 | 1,084 | 1,416 |
EBIT | 2,992 | 3,754 | 2,299 | 2,317 | 1,084 | 1,416 |
EBIT Margin | 19.48% | 23.81% | 17.79% | 21.50% | 15.24% | 24.12% |
Effective Tax Rate | 25.80% | 23.01% | 24.59% | 22.71% | 19.96% | 17.77% |