STOREBRAND LIVSFORSIKRING AS financials
STOREBRAND LIVSFORSIKRING AS
Country: NO Reporting currency: NOK Latest annual report: 2024-12-31
LEI:
5967007LIEEXZX9TZC13 Financial statements
(NOK, as reported — unscaled; 79 line items across 2 annual periods)
| Line item | 2024 | 2023 |
|---|---|---|
| Income statement | ||
| Revenue | NOK 5.14B | NOK 3.98B |
| Other income | NOK 295.0M | NOK 344.0M |
| Administrative expenses | NOK 1.69B | NOK 1.77B |
| Depreciation & amortisation | NOK 157.0M | NOK 245.0M |
| Operating profit (EBIT) | NOK 3.40B | NOK 2.11B |
| Profit before tax | NOK 4.66B | NOK 2.89B |
| Income tax expense | NOK 871.0M | -NOK 199.0M |
| Profit for the year | NOK 3.63B | NOK 2.84B |
| — attributable to owners | NOK 3.63B | NOK 2.84B |
| Total comprehensive income | NOK 3.48B | NOK 2.49B |
| Cash flow statement | ||
| Net cash from operating activities | -NOK 728.0M | NOK 2.15B |
| Net cash from investing activities | NOK 11.0M | -NOK 26.0M |
| Purchase of PP&E (capex) | -NOK 11.0M | NOK 26.0M |
| Net cash from financing activities | -NOK 4.43B | -NOK 2.05B |
| Dividends paid | NOK 3.44B | NOK 2.33B |
| Proceeds from borrowings | NOK 1.04B | NOK 997.0M |
| Repayments of borrowings | NOK 1.90B | NOK 676.0M |
| Net change in cash | -NOK 5.15B | NOK 68.0M |
| Balance sheet | ||
| Total assets | NOK 839.53B | NOK 756.44B |
| Property, plant & equipment | NOK 654.0M | NOK 658.0M |
| Intangible assets & goodwill | NOK 2.62B | NOK 2.79B |
| Cash & equivalents | NOK 8.10B | NOK 13.20B |
| Total equity | NOK 17.81B | NOK 17.39B |
| Non-current liabilities | NOK 641.0M | NOK 641.0M |
| Deferred tax liabilities | NOK 1.14B | NOK 1.06B |
| Derived metrics | ||
| Free cash flow | -NOK 717.0M | NOK 2.12B |
| Operating margin | 66.0% | 53.1% |
| Net margin | 70.6% | 71.3% |
| Return on equity | 20.4% | 16.3% |
| Cash conversion ratio | -0.20× | 0.76× |
| Capex coverage | 66.18× | 82.54× |
| Other reported items | ||
| Comprehensive Income Attributable To Owners of Parent | NOK 3.48B | NOK 2.49B |
| Deferred Tax Assets | NOK 2.10B | NOK 3.04B |
| Derivative Financial Assets | NOK 2.45B | NOK 8.00B |
| Derivative Financial Liabilities | NOK 8.91B | NOK 6.06B |
| Dividends Received Classified As Investing Activities | NOK 505.0M | NOK 565.0M |
| Effect of Exchange Rate Changes On Cash and Cash Equivalents | NOK 49.0M | -NOK 337.0M |
| Equity and Liabilities | NOK 839.53B | NOK 756.44B |
| Finance Income | NOK 73.20B | NOK 55.66B |
| Financial Assets | NOK 784.77B | NOK 701.60B |
| Gains Losses On Cash Flow Hedges Net of Tax | — | -NOK 10.0M |
| Gains Losses On Exchange Differences On Translation Net of Tax | -NOK 118.0M | -NOK 364.0M |
| Gains Losses On Financial Assets Measured At Fair Value Through Other Comprehensive Income Before Tax | -NOK 23.0M | NOK 82.0M |
| Income Expenses From Reinsurance Contracts Held Other Than Finance Income Expenses | NOK 2.58B | NOK 1.63B |
| Income Tax Relating To Components of Other Comprehensive Income That Will Not Be Reclassified To Profit Or Loss | — | -NOK 3.0M |
| Income Tax Relating To Financial Assets Measured At Fair Value Through Other Comprehensive Income | -NOK 6.0M | NOK 20.0M |
| Income Taxes Paid Refund Classified As Operating Activities | -NOK 1.19B | -NOK 918.0M |
| Increase Decrease In Cash and Cash Equivalents | -NOK 5.15B | NOK 68.0M |
| Increase Decrease Through Other Contributions By Owners | NOK 381.0M | NOK 427.0M |
| Increase Decrease Through Other Distributions To Owners | NOK 3.44B | NOK 2.33B |
| Increase Decrease Through Transfers and Other Changes Equity | — | NOK 22.0M |
| Insurance Contracts Issued That Are Liabilities | NOK 323.97B | NOK 316.78B |
| Insurance Finance Income Expenses From Insurance Contracts Issued Recognised In Profit Or Loss | -NOK 14.11B | -NOK 15.27B |
| Insurance Service Expenses From Insurance Contracts Issued | NOK 3.99B | NOK 4.44B |
| Intangible Assets Other Than Goodwill | NOK 2.62B | NOK 2.79B |
| Interest Expense | NOK 813.0M | NOK 809.0M |
| Interest Paid Classified As Financing Activities | NOK 638.0M | NOK 613.0M |
| Interest Received Classified As Operating Activities | -NOK 2.0M | — |
| Investments In Subsidiaries Joint Ventures and Associates | NOK 7.33B | NOK 7.74B |
| Liabilities | NOK 811.74B | NOK 728.38B |
| Other Cash Payments From Operating Activities | -NOK 2.90B | NOK 2.87B |
| Other Comprehensive Income | -NOK 149.0M | -NOK 352.0M |
| Other Comprehensive Income Before Tax Gains Losses On Remeasurements of Defined Benefit Plans | -NOK 14.0M | -NOK 41.0M |
| Other Comprehensive Income That Will Be Reclassified To Profit Or Loss Net of Tax | -NOK 135.0M | -NOK 313.0M |
| Other Comprehensive Income That Will Not Be Reclassified To Profit Or Loss Net of Tax | -NOK 14.0M | -NOK 39.0M |
| Other Current Receivables | NOK 49.03B | NOK 48.05B |
| Other Debt Instruments Held | NOK 290.22B | NOK 277.57B |
| Other Expense By Nature | NOK 54.0M | NOK 95.0M |
| Other Inflows Outflows of Cash Classified As Operating Activities | NOK 3.62B | -NOK 6.86B |
| Other Liabilities | NOK 47.52B | NOK 49.48B |
| Payments For Premiums and Claims Annuities and Other Policy Benefits | -NOK 21.99B | -NOK 20.81B |
| Receipts From Premiums and Claims Annuities and Other Policy Benefits | -NOK 28.78B | -NOK 27.07B |
| Recognised Liabilities Defined Benefit Plan | NOK 58.0M | NOK 57.0M |
| Reinsurance Contracts Held That Are Assets | NOK 180.0M | NOK 184.0M |
| Reinsurance Contracts Held That Are Liabilities | NOK 11.0M | — |
| Share of Profit Loss of Associates and Joint Ventures Accounted For Using Equity Method | NOK 448.0M | -NOK 395.0M |
| Subordinated Liabilities | NOK 9.98B | NOK 10.67B |
| Trade and Other Current Payables To Related Parties | NOK 33.0M | NOK 35.0M |
| Trade and Other Current Receivables Due From Related Parties | NOK 178.0M | NOK 113.0M |
Methodology
Every line item above is a fact tagged in STOREBRAND LIVSFORSIKRING AS's annual report
filed in the European Single Electronic Format (ESEF) under the IFRS
taxonomy (ifrs-full) — the income statement, balance sheet
and cash-flow statement as the filer reported them. Values are shown
as-is, in the reporting currency (NOK), without
rescaling; the row labels map to the underlying concept name (e.g.
Revenue → ifrs-full:Revenue, Operating profit →
ifrs-full:ProfitLossFromOperatingActivities, Diluted EPS →
ifrs-full:DilutedEarningsLossPerShare), and any concept
without a curated label is shown under “Other reported items” with its
de-camel-cased tag name. Only consolidated, default-member facts are
shown (segment / dimensional breakdowns are excluded).
“Derived metrics” (free cash flow, margins, ROE, …) are computed from those facts by the same model the U.S. financials pages use — not tagged by the filer.
Source: machine-readable OIM xBRL-JSON aggregated by filings.xbrl.org (XBRL International). Entity identity is resolved by LEI via the public-domain GLEIF register. This is reference data, not investment advice.