DNB Bank ASA
DNB.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 214,184,000 | NOK 180,348,000 | NOK 97,086,000 | NOK 63,588,000 |
| % Growth | 18.8% | 85.8% | 52.7% | – |
| Cost of Goods Sold | NOK 129,364,000 | NOK 101,746,000 | NOK 31,427,000 | NOK 7,330,000 |
| Gross Profit | NOK 84,820,000 | NOK 78,602,000 | NOK 65,659,000 | NOK 56,258,000 |
| % Margin | 39.6% | 43.6% | 67.6% | 88.5% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 0 | NOK 17,176,000 | NOK 15,491,000 | NOK 14,510,000 |
| SG&A Expenses | NOK 913,000 | NOK 916,000 | NOK 841,000 | NOK 675,000 |
| Sales & Mktg Exp. | NOK 913,000 | NOK 916,000 | NOK 841,000 | NOK 675,000 |
| Other Operating Expenses | NOK 29,029,000 | NOK 27,246,000 | NOK 24,239,000 | NOK 22,916,000 |
| Operating Expenses | NOK 29,942,000 | NOK 28,162,000 | NOK 25,080,000 | NOK 23,591,000 |
| Operating Income | NOK 54,878,000 | NOK 50,440,000 | NOK 40,579,000 | NOK 32,667,000 |
| % Margin | 25.6% | 28% | 41.8% | 51.4% |
| Other Income/Exp. Net | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Pre-Tax Income | NOK 54,878,000 | NOK 50,440,000 | NOK 40,579,000 | NOK 32,667,000 |
| Tax Expense | NOK 9,074,000 | NOK 10,811,000 | NOK 7,411,000 | NOK 7,462,000 |
| Net Income | NOK 45,771,000 | NOK 39,478,000 | NOK 33,356,000 | NOK 25,329,000 |
| % Margin | 21.4% | 21.9% | 34.4% | 39.8% |
| EPS | 29.34 | 24.83 | 21.02 | 15.74 |
| % Growth | 18.2% | 18.1% | 33.5% | – |
| EPS Diluted | 29.34 | 24.83 | 21.02 | 15.74 |
| Weighted Avg Shares Out | 1,495,277 | 1,536,882 | 1,550,333 | 1,550,290 |
| Weighted Avg Shares Out Dil | 1,495,277 | 1,536,882 | 1,550,333 | 1,550,290 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 193,555,000 | NOK 160,645,000 | NOK 79,992,000 | NOK 46,887,000 |
| Interest Expense | NOK 129,364,000 | NOK 99,097,000 | NOK 31,699,000 | NOK 8,198,000 |
| Depreciation & Amortization | NOK 3,619,000 | NOK 3,612,000 | NOK 3,455,000 | NOK 3,361,000 |
| EBITDA | NOK 58,497,000 | NOK 54,052,000 | NOK 44,034,000 | NOK 36,028,000 |
| % Margin | 27.3% | 30% | 45.4% | 56.7% |