|
|
Assets |
|
|
|
Intangible assets | 6 978 | 7 181 | 6 276 | 5 737 | 5 196 | 4 973 | 5 661 | 4 751 |
Goodwill | 5 415 | 5 023 | 4 614 | 4 448 | 4 024 | 3 523 | 3 233 | 2 967 |
Deferred tax asset | 1 527 | 1 965 | 1 347 | 1 008 | 978 | 1 017 | 2 004 | 1 341 |
Other intangible assets | 35 | 193 | 316 | 281 | 194 | 433 | 424 | 443 |
|
|
Tangible fixed assets | 5 073 | 5 117 | 4 367 | 4 387 | 4 192 | 3 689 | 4 542 | 2 901 |
Land and buildings2 | 4 233 | 4 359 | 3 824 | 3 907 | 3 523 | 3 243 | 4 058 | 2 531 |
Machinery, equipment and vehicles | 841 | 759 | 544 | 480 | 669 | 445 | 484 | 370 |
|
|
Capital assets3 | 22 853 | 9 963 | 7 912 | 10 479 | 13 272 | 17 618 | 24 589 | 100 359 |
Investments in subsiduaries | 6 775 | 4 289 | 2 001 | 2 008 | 4 588 | 5 359 | 12 989 | 14 099 |
Shares i ltd. and gen. partnerships | 1 | 2 | 2 | 188 | 103 | 112 | 139 | 1 498 |
Shares | 186 | 261 | 2 511 | 2 439 | 1 228 | 2 429 | 224 | 2 474 |
Primary capital certificates | 1 500 | . | 25 | . | 20 | 22 | 47 | 24 |
Shares in securities funds | 11 | 2 | 26 | 2 | . | 11 | 441 | 17 545 |
Bonds | 2 357 | 5 385 | 3 112 | 5 816 | 7 298 | 9 656 | 10 762 | 49 085 |
Other capital assets | 12 023 | 24 | 235 | 26 | 33 | 28 | -13 | 309 |
|
|
Short-term investments3 | 41 986 | 38 877 | 49 318 | 57 574 | 70 695 | 71 633 | 70 803 | .. |
Shares | 9 424 | 3 621 | 6 389 | 4 829 | 9 066 | 11 389 | 9 468 | .. |
Primary capital sertificates | 143 | 144 | 30 | 28 | 31 | 25 | 25 | .. |
Shares in securities funds | 4 533 | 2 674 | 3 761 | 7 023 | 13 339 | 13 980 | 20 094 | .. |
Bonds | 23 621 | 22 438 | 25 053 | 25 484 | 31 758 | 36 580 | 31 927 | .. |
Certificates | 3 891 | 9 231 | 13 441 | 19 788 | 16 294 | 9 520 | 8 513 | 14 718 |
Financial derivatives | 338 | 716 | 562 | 344 | 49 | -42 | 356 | 606 |
Other short-term investments | 36 | 54 | 82 | 78 | 157 | 181 | 223 | .. |
|
|
Loans utilizied | 1 094 | 1 138 | 1 382 | 1 589 | 1 457 | 1 307 | 1 007 | 841 |
Gross loans | 1 104 | 1 147 | 1 387 | 1 593 | 1 463 | 1 316 | 1 017 | 841 |
Specified provisions on loans | -10 | -9 | -5 | -4 | -6 | -8 | -10 | . |
|
|
Unspecified provisions on loans | -3 | -4 | -5 | -9 | -9 | . | . | . |
|
|
Other claims | 16 385 | 27 321 | 30 592 | 31 752 | 32 951 | 37 513 | 53 542 | 59 191 |
Earned not yet paid revenues | 780 | 775 | 689 | 573 | 813 | 825 | 906 | 770 |
Prepaid expenses | 845 | 937 | 994 | 1 097 | 1 141 | 1 360 | 597 | 561 |
Insurance claims | 8 138 | 8 434 | 9 120 | 8 413 | 9 351 | 10 405 | 11 065 | 11 884 |
Other claims | 6 622 | 17 174 | 19 789 | 21 669 | 21 646 | 24 923 | 26 537 | 28 741 |
|
|
Cash and bank deposits | 6 687 | 7 654 | 7 324 | 5 668 | 6 668 | 5 873 | 7 805 | 7 454 |
The Central Bank of Norway | 1 | 1 | 1 | 1 | 1 | 4 | 1 | 1 |
Banks | 5 648 | 6 492 | 5 989 | 4 857 | 5 673 | 4 807 | 6 516 | 5 593 |
Foreign banks | 1 038 | 1 161 | 1 333 | 810 | 994 | 1 063 | 1 289 | 1 861 |
|
|
Total assets | 101 052 | 97 246 | 107 166 | 117 176 | 134 421 | 142 606 | 167 948 | 175 497 |
|
|
Liabilities and equity capital |
|
|
|
Equity capital | 18 442 | 11 059 | 18 988 | 22 732 | 25 541 | 29 853 | 28 834 | 29 783 |
Deposit capital | 5 790 | 3 336 | 3 484 | 5 693 | 5 653 | 6 034 | 10 182 | 11 424 |
Share capital | 4 278 | 2 553 | 2 375 | 2 471 | 2 404 | 2 467 | 1 704 | 3 140 |
Primary capital | . | . | 28 | 4 | 4 | 4 | 3 879 | 3 860 |
Share premiumreserve | 1 254 | 500 | 536 | 718 | 830 | 954 | 745 | 809 |
Other deposit capital | 258 | 283 | 546 | 2 500 | 2 415 | 2 609 | 3 854 | 3 615 |
Retained earnings | 12 651 | 7 722 | 15 503 | 17 039 | 19 888 | 23 818 | 18 652 | 18 360 |
Revaluation reserve | 126 | 0 | 75 | 74 | 74 | 75 | 77 | 1 047 |
Other equity | 12 525 | 7 722 | 15 429 | 16 965 | 19 814 | 23 744 | 18 575 | 17 312 |
|
|
Subordinated liabilities | 26 | 298 | 284 | 284 | 157 | 109 | 129 | 118 |
Bonds | . | 77 | 77 | 77 | 50 | 2 | . | 22 |
Other subordinated loans | 26 | 221 | 207 | 207 | 107 | 107 | 129 | 96 |
|
|
Technical provisions | 73 718 | 71 907 | 78 370 | 85 721 | 98 492 | 101 909 | 124 621 | 131 430 |
Net provision for unearned premium | 12 671 | 13 634 | 14 731 | 15 518 | 16 894 | 17 764 | 19 970 | 20 861 |
Net provision for outstanding claims | 38 830 | 35 624 | 38 724 | 40 294 | 48 205 | 50 139 | 68 049 | 74 195 |
Provision for bonuses and rebates | 51 | 36 | 39 | 53 | 49 | 66 | 77 | 126 |
Equalization provision | 22 024 | 22 590 | 24 800 | 29 645 | 32 848 | 33 444 | 35 915 | 35 134 |
Provision for not discharges risk | 69 | 39 | 31 | 60 | 14 | 1 | 42 | 1 |
Equalization provision | 14 213 | 13 695 | 14 352 | 18 041 | 20 637 | 20 794 | 23 711 | 24 812 |
Reinsurance provision | 1 137 | 1 201 | 1 451 | 1 292 | 1 344 | 1 510 | . | . |
Administrative provision | 1 592 | 1 706 | 1 899 | 2 056 | 2 280 | 2 291 | 2 850 | 2 475 |
Naturedamage provision | 4 062 | 5 001 | 6 002 | 7 013 | 7 360 | 7 614 | 5 206 | 6 875 |
Guarantee provision | 952 | 948 | 1 064 | 1 183 | 1 213 | 1 233 | 4 106 | 971 |
Net other technical provisions | 142 | 23 | 76 | 211 | 496 | 496 | 611 | 1 114 |
|
|
Provisions for other charges | 757 | 549 | 995 | 1 215 | 2 113 | 2 093 | 2 892 | 4 160 |
Provisions for pensions | 399 | 433 | 584 | 678 | 1 024 | 968 | 1 822 | 2 149 |
Deffered tax | 251 | 40 | 239 | 7 | 11 | 12 | 107 | 1 380 |
Other provisions for charges | 106 | 76 | 172 | 531 | 1 077 | 1 113 | 962 | 631 |
|
|
Other liabilities | 8 129 | 13 455 | 8 552 | 7 266 | 8 142 | 8 643 | 11 472 | 10 005 |
Loans | . | . | . | . | . | . | . | 11 |
Expences accrued | 1 374 | 1 019 | 992 | 1 152 | 751 | 827 | 764 | 704 |
Deffered income | 18 | 17 | 12 | 44 | 227 | 86 | 86 | 74 |
Payable tax | 83 | 145 | 33 | 128 | 445 | 292 | 291 | 1 355 |
Dividend | 1 308 | 310 | 1 340 | 385 | 166 | 404 | 1 924 | 577 |
Insurance liabilities | 2 044 | 2 224 | 2 633 | 2 426 | 2 143 | 2 128 | 2 907 | 2 407 |
Other liabilities | 3 303 | 9 739 | 3 541 | 3 130 | 4 410 | 4 906 | 5 500 | 4 878 |
|
|
Total liabilities | 101 072 | 97 268 | 107 188 | 117 218 | 134 445 | 142 606 | 167 948 | 175 497 |
|
|
Specifications |
|
Number of companies | 100 | 104 | 93 | 94 | 96 | 95 | 97 | 101 |
Loan with mortgage on dwelling | 404 | 300 | 299 | 477 | 345 | 323 | 346 | 770 |
|