Income Statement

Revenue

-28%

-23%

10Y

Currency: NOK

	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
Revenue
Interest Expense	47	0	0	0	62	0	0	0	28	0	0	0	32	0	0	0	35	0	0	0	30	0	0	0	35	0	0	0	23	0	0	0	25	0	0	0	10	0	0	0	12	0	0	0	12	0	0	0	9	0	0	0	14	0	0	0	0
Revenue	310 N/A	461 +49%	890 +93%	1 727 +94%	2 812 +63%	3 144 +12%	3 270 +4%	3 073 -6%	2 197 -29%	1 918 -13%	2 106 +10%	2 194 +4%	2 945 +34%	3 456 +17%	3 477 +1%	3 491 +0%	3 246 -7%	3 114 -4%	3 388 +9%	2 997 -12%	3 000 +0%	2 833 -6%	2 864 +1%	2 856 0%	3 229 +13%	3 153 -2%	2 882 -9%	2 976 +3%	3 342 +12%	3 071 -8%	3 242 +6%	3 579 +10%	3 369 -6%	3 469 +3%	2 869 -17%	2 765 -4%	2 698 -2%	3 057 +13%	3 015 -1%	3 196 +6%	3 403 +6%	3 191 -6%	3 763 +18%	3 781 +0%	2 896 -23%	3 274 +13%	3 145 -4%	2 677 -15%	3 255 +22%	3 148 -3%	2 931 -7%	2 720 -7%	1 971 -28%	1 510 -23%	1 152 -24%	1 494 +30%	2 087 +40%
Gross Profit
Cost of Revenue	(199)	(315)	(669)	(1 303)	(2 141)	(2 383)	(2 475)	(2 361)	(1 710)	(1 525)	(1 731)	(1 823)	(2 372)	(2 788)	(2 762)	(2 757)	(2 608)	(2 500)	(2 760)	(2 419)	(2 380)	(2 191)	(2 112)	(2 127)	(2 433)	(2 397)	(2 203)	(2 277)	(2 422)	(2 215)	(2 274)	(2 470)	(2 279)	(2 344)	(1 975)	(1 969)	(1 968)	(2 235)	(2 203)	(2 339)	(2 617)	(2 469)	(2 969)	(3 012)	(2 314)	(2 640)	(2 545)	(2 149)	(2 677)	(2 613)	(2 395)	(2 218)	(1 580)	(1 195)	(914)	(1 234)	(1 767)
Gross Profit	111 N/A	146 +32%	221 +52%	424 +92%	671 +58%	761 +13%	795 +5%	712 -10%	487 -32%	393 -19%	376 -4%	371 -1%	573 +55%	668 +17%	715 +7%	733 +3%	638 -13%	614 -4%	628 +2%	578 -8%	621 +7%	642 +3%	751 +17%	729 -3%	796 +9%	757 -5%	680 -10%	699 +3%	920 +32%	855 -7%	968 +13%	1 109 +15%	1 089 -2%	1 125 +3%	894 -21%	796 -11%	730 -8%	822 +13%	812 -1%	857 +5%	785 -8%	722 -8%	794 +10%	769 -3%	583 -24%	634 +9%	600 -5%	528 -12%	577 +9%	535 -7%	537 +0%	502 -7%	391 -22%	315 -19%	238 -24%	260 +9%	319 +23%
Operating Income
Operating Expenses	(179)	(198)	(222)	(240)	(235)	(237)	(237)	(243)	(231)	(228)	(223)	(214)	(237)	(254)	(253)	(266)	(242)	(239)	(244)	(246)	(251)	(252)	(251)	(244)	(239)	(238)	(251)	(255)	(272)	(274)	(264)	(278)	(287)	(281)	(283)	(275)	(267)	(270)	(257)	(249)	(247)	(238)	(245)	(244)	(246)	(257)	(255)	(262)	(263)	(266)	(270)	(268)	(265)	(264)	(266)	(261)	(262)
Selling, General & Administrative	(76)	(76)	(73)	(73)	(120)	(83)	(88)	(96)	(129)	(83)	(84)	(77)	(129)	(90)	(89)	(98)	(143)	(99)	(101)	(103)	(162)	(113)	(118)	(119)	(167)	(119)	(132)	(137)	(193)	(143)	(125)	(129)	(172)	(135)	(140)	(144)	(172)	(147)	(142)	(138)	(154)	(134)	(139)	(139)	(161)	(142)	(143)	(146)	(165)	(149)	(150)	(149)	(173)	(149)	(148)	(147)	(147)
Depreciation & Amortization	(6)	(11)	(15)	(19)	(22)	(22)	(23)	(24)	(22)	(22)	(21)	(21)	(21)	(22)	(23)	(24)	(24)	(24)	(24)	(24)	(20)	(15)	(10)	(5)	(4)	(4)	(4)	(4)	(4)	(6)	(8)	(11)	(13)	(12)	(11)	(10)	(10)	(10)	(10)	(10)	(10)	(10)	(10)	(10)	(10)	(10)	(9)	(9)	(9)	(9)	(9)	(10)	(10)	(9)	(8)	(7)	(7)
Other Operating Expenses	(97)	(111)	(133)	(147)	(93)	(132)	(125)	(124)	(80)	(124)	(118)	(116)	(87)	(142)	(141)	(144)	(74)	(116)	(118)	(118)	(70)	(125)	(123)	(120)	(67)	(115)	(114)	(114)	(75)	(125)	(131)	(139)	(102)	(134)	(131)	(121)	(85)	(113)	(105)	(101)	(83)	(94)	(97)	(96)	(75)	(106)	(103)	(106)	(89)	(108)	(110)	(110)	(82)	(105)	(109)	(107)	(109)
Operating Income	(68) N/A	(52) +23%	(1) +98%	184 N/A	436 +137%	524 +20%	558 +7%	469 -16%	257 -45%	165 -36%	153 -7%	157 +3%	337 +114%	414 +23%	462 +12%	468 +1%	396 -15%	374 -5%	384 +3%	332 -13%	369 +11%	390 +6%	500 +28%	485 -3%	557 +15%	519 -7%	429 -17%	444 +3%	649 +46%	582 -10%	704 +21%	831 +18%	802 -3%	844 +5%	611 -28%	521 -15%	464 -11%	552 +19%	555 +1%	607 +9%	539 -11%	484 -10%	549 +13%	525 -4%	337 -36%	376 +12%	345 -8%	266 -23%	314 +18%	269 -14%	267 -1%	234 -12%	126 -46%	52 -59%	(28) N/A	(2) +94%	57 N/A
Pre-Tax Income
Interest Income Expense	49	31	40	7	13	6	12	(6)	(2)	(12)	9	9	19	22	(6)	(1)	(18)	(32)	(39)	(46)	(29)	(42)	(64)	(65)	(37)	(45)	(5)	30	89	89	89	118	54	138	155	131	136	60	72	95	103	98	162	108	89	87	(15)	(17)	4	32	55	54	83	60	49	60	82
Non-Reccuring Items	(0)	(1)	(1)	0	0	0	(0)	0	(0)	(0)	(0)	(1)	(4)	0	0	0	0	0	0	32	32	32	32	0	0	0	0	0	0	0	0	0	0	1 029	1 029	1 029	1 045	16	16	16	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	(10)	0	0	0	(1)	0	0	0	(18)	0	0	0	(3)	0	0	0	(7)	0	0	0	(7)	0	0	0	(17)	0	0	0	(5)	0	0	0	(2)	0	0	0	9	0	0	0	3	0	0	0	(1)	0	0	0	1	0	0	0	(0)	0	0	0	0
Pre-Tax Income	(29) N/A	(23) +21%	38 N/A	191 +406%	448 +135%	530 +18%	570 +7%	463 -19%	237 -49%	152 -36%	161 +6%	166 +3%	349 +110%	436 +25%	456 +5%	467 +2%	371 -21%	342 -8%	345 +1%	318 -8%	365 +15%	380 +4%	468 +23%	420 -10%	504 +20%	473 -6%	425 -10%	474 +12%	732 +54%	671 -8%	793 +18%	948 +20%	854 -10%	2 011 +135%	1 795 -11%	1 681 -6%	1 653 -2%	628 -62%	644 +2%	718 +12%	645 -10%	581 -10%	711 +22%	633 -11%	425 -33%	464 +9%	330 -29%	249 -25%	319 +28%	300 -6%	323 +7%	288 -11%	209 -27%	112 -47%	21 -81%	59 +180%	140 +138%
Net Income
Tax Provision	23	27	6	(39)	(102)	(128)	(134)	(120)	(51)	(30)	(31)	(34)	(94)	(118)	(124)	(126)	(92)	(83)	(82)	(65)	(64)	(45)	(71)	(66)	(103)	(117)	(99)	(109)	(166)	(151)	(180)	(209)	(199)	(212)	(156)	(122)	(130)	(157)	(164)	(188)	(140)	(115)	(125)	(121)	(86)	(97)	(88)	(67)	(75)	(65)	(59)	(49)	(32)	(12)	1	(8)	(7)
Income from Continuing Operations	(6)	4	43	152	346	402	436	344	186	122	130	132	255	318	332	341	279	259	263	253	301	335	397	355	401	356	326	366	567	520	613	739	655	1 799	1 639	1 558	1 524	471	479	530	505	466	586	512	339	366	241	182	245	235	263	239	177	100	22	51	133
Income to Minority Interest	1	1	2	(41)	(68)	(73)	(76)	(43)	(21)	(17)	(15)	(6)	(1)	(0)	0	2	2	2	2	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)
Net Income (Common)	(5) N/A	6 N/A	45 +708%	111 +148%	278 +151%	329 +18%	360 +9%	301 -16%	164 -45%	105 -36%	115 +10%	126 +9%	253 +101%	318 +26%	332 +4%	342 +3%	281 -18%	261 -7%	265 +1%	253 -4%	301 +19%	335 +11%	397 +18%	354 -11%	401 +13%	356 -11%	326 -9%	366 +12%	567 +55%	520 -8%	613 +18%	739 +21%	655 -11%	1 799 +175%	1 639 -9%	1 558 -5%	1 524 -2%	471 -69%	479 +2%	530 +11%	505 -5%	466 -8%	586 +26%	512 -13%	339 -34%	366 +8%	241 -34%	182 -25%	245 +35%	235 -4%	263 +12%	239 -9%	177 -26%	100 -43%	22 -78%	50 +128%	133 +163%
EPS (Diluted)	-0.05 N/A	0.06 N/A	0.48 +700%	1.18 +146%	2.97 +152%	3.5 +18%	3.85 +10%	3.2 -17%	1.75 -45%	1.12 -36%	1.23 +10%	1.35 +10%	2.7 +100%	3.38 +25%	3.53 +4%	3.66 +4%	3 -18%	2.81 -6%	2.83 +1%	2.7 -5%	3.21 +19%	3.62 +13%	4.27 +18%	3.88 -9%	4.35 +12%	3.87 -11%	3.55 -8%	3.95 +11%	6.14 +55%	5.46 -11%	6.59 +21%	7.95 +21%	7.04 -11%	19.24 +173%	17.64 -8%	16.73 -5%	16.33 -2%	5.04 -69%	5.12 +2%	5.68 +11%	5.4 -5%	4.97 -8%	6.26 +26%	5.5 -12%	3.63 -34%	3.92 +8%	2.58 -34%	1.94 -25%	2.62 +35%	2.51 -4%	2.81 +12%	2.55 -9%	1.89 -26%	1.07 -43%	0.28 -74%	0.54 +93%	1.42 +163%

Income Statement Balance Sheet Cash Flow Statement

Selvaag Bolig ASA
OSE:SBO

Income Statement

Earnings Waterfall
Selvaag Bolig ASA

Income Statement
Selvaag Bolig ASA

See Also

Company

Help

Tools

Stocks

Selvaag Bolig ASA OSE:SBO

Income Statement

Earnings Waterfall Selvaag Bolig ASA

Income Statement Selvaag Bolig ASA

See Also

Company

Help

Tools

Stocks

Selvaag Bolig ASA
OSE:SBO

Earnings Waterfall
Selvaag Bolig ASA

Income Statement
Selvaag Bolig ASA