GSD Holding AS
IST:GSDHO.E
Income Statement
Income Statement
GSD Holding AS
| Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Interest Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
114
|
18
|
34
|
57
|
81
|
83
|
89
|
87
|
89
|
92
|
92
|
103
|
116
|
132
|
154
|
171
|
213
|
198
|
208
|
211
|
219
|
224
|
225
|
218
|
205
|
187
|
174
|
164
|
158
|
158
|
159
|
160
|
171
|
184
|
179
|
184
|
183
|
136
|
103
|
66
|
22
|
22
|
24
|
25
|
25
|
26
|
22
|
20
|
20
|
25
|
39
|
55
|
59
|
92
|
87
|
81
|
69
|
71
|
91
|
122
|
118
|
143
|
137
|
121
|
82
|
89
|
64
|
44
|
42
|
98
|
188
|
317
|
428
|
568
|
698
|
806
|
1 533
|
768
|
615
|
500
|
1 133
|
903
|
1 637
|
1 889
|
1 776
|
2 095
|
1 741
|
1 893
|
|
| Interest Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
268
|
46
|
88
|
137
|
186
|
185
|
188
|
188
|
199
|
212
|
230
|
263
|
299
|
339
|
379
|
408
|
465
|
462
|
485
|
507
|
539
|
518
|
478
|
418
|
337
|
293
|
271
|
258
|
256
|
263
|
279
|
304
|
341
|
382
|
396
|
407
|
402
|
300
|
214
|
129
|
43
|
48
|
52
|
56
|
61
|
66
|
71
|
79
|
87
|
99
|
114
|
127
|
145
|
168
|
166
|
168
|
172
|
165
|
193
|
237
|
254
|
264
|
264
|
243
|
237
|
222
|
197
|
186
|
205
|
259
|
368
|
522
|
716
|
884
|
1 075
|
1 246
|
1 303
|
1 289
|
1 205
|
1 193
|
1 505
|
2 012
|
2 662
|
3 057
|
3 456
|
3 516
|
3 784
|
4 010
|
|
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
155
|
28
|
54
|
80
|
105
|
76
|
74
|
101
|
110
|
120
|
139
|
160
|
183
|
206
|
225
|
238
|
251
|
264
|
211
|
230
|
320
|
294
|
253
|
200
|
132
|
106
|
98
|
94
|
99
|
105
|
120
|
144
|
170
|
198
|
217
|
223
|
219
|
164
|
112
|
63
|
21
|
25
|
27
|
31
|
36
|
40
|
49
|
59
|
67
|
74
|
74
|
73
|
86
|
76
|
80
|
87
|
103
|
95
|
103
|
115
|
136
|
121
|
127
|
122
|
154
|
133
|
133
|
142
|
163
|
161
|
180
|
205
|
288
|
316
|
377
|
439
|
694
|
964
|
1 197
|
693
|
1 040
|
1 109
|
1 930
|
2 072
|
1 681
|
2 326
|
2 043
|
2 118
|
|
| Non Interest Income |
18
|
16
|
24
|
17
|
33
|
30
|
23
|
23
|
1 504
|
1 831
|
2 100
|
2 395
|
1 218
|
1 188
|
1 192
|
1 211
|
1 151
|
1 125
|
1 104
|
1 096
|
47
|
1 094
|
594
|
292
|
0
|
(236)
|
11
|
8
|
2
|
2
|
4
|
3
|
3
|
4
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
4
|
23
|
30
|
38
|
44
|
30
|
24
|
14
|
15
|
12
|
12
|
9
|
9
|
36
|
117
|
98
|
125
|
113
|
60
|
139
|
173
|
164
|
144
|
65
|
130
|
204
|
451
|
334
|
422
|
375
|
143
|
171
|
174
|
176
|
236
|
157
|
212
|
218
|
171
|
426
|
467
|
587
|
688
|
1 760
|
945
|
1 172
|
1 138
|
1 388
|
1 044
|
1 343
|
1 601
|
1 904
|
2 370
|
1 982
|
2 048
|
|
| Revenue |
18
N/A
|
16
-10%
|
24
+48%
|
17
-27%
|
33
+90%
|
30
-10%
|
23
-24%
|
23
+1%
|
1 618
+6 996%
|
1 850
+14%
|
2 134
+15%
|
2 452
+15%
|
1 299
-47%
|
1 270
-2%
|
1 281
+1%
|
1 298
+1%
|
1 240
-4%
|
1 217
-2%
|
1 196
-2%
|
1 199
+0%
|
163
-86%
|
1 226
+651%
|
748
-39%
|
462
-38%
|
213
-54%
|
(38)
N/A
|
218
N/A
|
219
+1%
|
221
+1%
|
227
+2%
|
229
+1%
|
221
-3%
|
208
-6%
|
190
-9%
|
175
-8%
|
165
-6%
|
159
-4%
|
160
+0%
|
162
+1%
|
163
+1%
|
174
+7%
|
187
+8%
|
202
+8%
|
214
+6%
|
221
+3%
|
180
-19%
|
133
-26%
|
90
-32%
|
36
-60%
|
37
+3%
|
36
-1%
|
37
+2%
|
34
-9%
|
35
+3%
|
57
+66%
|
137
+139%
|
117
-14%
|
149
+27%
|
153
+2%
|
114
-25%
|
198
+73%
|
264
+34%
|
251
-5%
|
225
-10%
|
133
-41%
|
200
+50%
|
295
+47%
|
573
+94%
|
452
-21%
|
565
+25%
|
512
-9%
|
264
-48%
|
254
-4%
|
263
+4%
|
240
-9%
|
280
+17%
|
199
-29%
|
310
+56%
|
406
+31%
|
489
+20%
|
854
+75%
|
1 035
+21%
|
1 285
+24%
|
1 494
+16%
|
3 293
+120%
|
1 713
-48%
|
1 787
+4%
|
1 637
-8%
|
2 521
+54%
|
1 946
-23%
|
2 980
+53%
|
3 490
+17%
|
3 679
+5%
|
4 465
+21%
|
3 723
-17%
|
3 941
+6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Loan Loss Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(2)
|
(3)
|
(5)
|
(6)
|
(9)
|
(9)
|
(12)
|
(19)
|
(21)
|
(19)
|
(14)
|
(8)
|
(7)
|
(12)
|
(18)
|
(24)
|
(30)
|
(41)
|
(49)
|
(53)
|
(55)
|
(54)
|
(40)
|
(27)
|
(16)
|
(11)
|
(13)
|
(15)
|
(17)
|
(15)
|
(16)
|
(23)
|
(33)
|
(34)
|
(31)
|
(21)
|
(10)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(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
|
0
|
|
| Non Interest Expense |
(7)
|
(8)
|
(9)
|
(8)
|
(12)
|
(5)
|
(4)
|
(4)
|
(1 551)
|
(1 901)
|
(2 182)
|
(2 491)
|
(1 277)
|
(1 241)
|
(1 246)
|
(1 261)
|
(1 199)
|
(1 176)
|
(1 170)
|
(1 152)
|
(101)
|
(1 148)
|
(641)
|
(370)
|
(130)
|
115
|
(148)
|
(148)
|
(148)
|
(146)
|
(138)
|
(130)
|
(118)
|
(112)
|
(111)
|
(113)
|
(113)
|
(114)
|
(115)
|
(116)
|
(118)
|
(122)
|
(130)
|
(134)
|
(136)
|
(116)
|
(87)
|
(62)
|
(31)
|
(33)
|
(32)
|
(33)
|
(29)
|
(35)
|
(69)
|
(77)
|
(86)
|
(130)
|
(116)
|
(120)
|
(98)
|
(114)
|
(124)
|
(121)
|
(67)
|
(99)
|
(88)
|
(120)
|
(101)
|
(208)
|
(203)
|
(194)
|
(59)
|
(104)
|
(108)
|
(85)
|
(66)
|
(105)
|
(100)
|
(117)
|
(70)
|
(111)
|
(143)
|
(159)
|
(5 505)
|
(242)
|
(255)
|
(408)
|
(4 766)
|
(3 890)
|
(5 134)
|
(5 497)
|
(2 965)
|
(3 910)
|
(3 319)
|
(3 586)
|
|
| Pre-Tax Income |
11
N/A
|
8
-27%
|
15
+86%
|
9
-39%
|
21
+131%
|
25
+18%
|
19
-23%
|
19
+2%
|
66
+246%
|
62
-7%
|
64
+3%
|
72
+14%
|
19
-74%
|
25
+32%
|
30
+19%
|
29
-4%
|
32
+13%
|
28
-12%
|
6
-78%
|
26
+323%
|
44
+66%
|
64
+46%
|
99
+55%
|
86
-13%
|
72
-16%
|
59
-18%
|
46
-22%
|
42
-9%
|
32
-23%
|
32
-1%
|
38
+19%
|
36
-5%
|
36
-1%
|
38
+6%
|
36
-5%
|
37
+1%
|
36
-2%
|
33
-8%
|
32
-3%
|
30
-6%
|
41
+35%
|
50
+24%
|
49
-3%
|
48
-3%
|
51
+6%
|
33
-35%
|
24
-26%
|
18
-25%
|
4
-80%
|
3
-30%
|
2
-31%
|
2
-6%
|
2
-12%
|
(4)
N/A
|
(13)
-253%
|
59
N/A
|
29
-51%
|
17
-42%
|
34
+98%
|
(8)
N/A
|
100
N/A
|
151
+51%
|
127
-16%
|
105
-17%
|
67
-36%
|
102
+53%
|
207
+104%
|
453
+119%
|
350
-23%
|
357
+2%
|
309
-13%
|
70
-77%
|
195
+178%
|
159
-18%
|
132
-17%
|
196
+48%
|
132
-32%
|
205
+55%
|
306
+49%
|
372
+21%
|
783
+111%
|
924
+18%
|
1 142
+24%
|
1 336
+17%
|
(2 212)
N/A
|
1 472
N/A
|
1 533
+4%
|
1 229
-20%
|
(2 244)
N/A
|
(1 943)
+13%
|
(2 154)
-11%
|
(2 007)
+7%
|
715
N/A
|
555
-22%
|
404
-27%
|
355
-12%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(18)
|
(18)
|
(19)
|
(7)
|
(6)
|
(6)
|
(6)
|
(8)
|
(7)
|
(8)
|
(9)
|
(13)
|
(17)
|
(18)
|
(20)
|
(13)
|
(11)
|
(10)
|
(9)
|
(7)
|
(6)
|
(5)
|
(5)
|
2
|
1
|
(0)
|
(2)
|
(7)
|
(6)
|
(6)
|
(3)
|
(7)
|
(9)
|
(9)
|
(11)
|
(11)
|
(7)
|
(6)
|
(5)
|
(2)
|
1
|
2
|
2
|
2
|
0
|
0
|
(8)
|
(6)
|
(6)
|
(9)
|
(4)
|
(14)
|
(20)
|
(17)
|
(15)
|
(12)
|
(15)
|
(23)
|
(48)
|
(50)
|
(51)
|
(50)
|
(29)
|
(31)
|
(23)
|
(67)
|
(90)
|
(88)
|
(106)
|
(75)
|
(57)
|
(113)
|
(117)
|
(127)
|
(152)
|
(283)
|
(145)
|
(184)
|
(215)
|
(339)
|
(290)
|
(400)
|
(420)
|
(289)
|
(367)
|
(261)
|
(272)
|
|
| Income from Continuing Operations |
11
|
8
|
15
|
9
|
21
|
25
|
19
|
19
|
51
|
44
|
45
|
53
|
11
|
19
|
23
|
22
|
24
|
21
|
(2)
|
18
|
31
|
47
|
81
|
66
|
59
|
48
|
36
|
33
|
26
|
26
|
33
|
31
|
38
|
39
|
36
|
35
|
28
|
27
|
26
|
27
|
34
|
41
|
40
|
37
|
40
|
25
|
18
|
13
|
1
|
4
|
4
|
4
|
4
|
(3)
|
(12)
|
51
|
23
|
11
|
25
|
(12)
|
86
|
130
|
109
|
90
|
55
|
87
|
184
|
405
|
300
|
307
|
259
|
41
|
164
|
136
|
65
|
106
|
44
|
99
|
231
|
315
|
670
|
806
|
1 015
|
1 184
|
(2 496)
|
1 327
|
1 349
|
1 014
|
(2 583)
|
(2 233)
|
(2 554)
|
(2 427)
|
426
|
188
|
143
|
84
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
1
|
(3)
|
(6)
|
(10)
|
(17)
|
(14)
|
(13)
|
(11)
|
(8)
|
(7)
|
(6)
|
(5)
|
(8)
|
(7)
|
(11)
|
(11)
|
(11)
|
(10)
|
(7)
|
(6)
|
(6)
|
(6)
|
(8)
|
7
|
7
|
8
|
(8)
|
(6)
|
(5)
|
(14)
|
(8)
|
(7)
|
(7)
|
3
|
1
|
5
|
7
|
7
|
6
|
4
|
4
|
3
|
6
|
6
|
5
|
4
|
2
|
1
|
1
|
2
|
(7)
|
(8)
|
(7)
|
(10)
|
(1)
|
0
|
2
|
3
|
4
|
1
|
(8)
|
(20)
|
(46)
|
(58)
|
(76)
|
(87)
|
(4)
|
(62)
|
(38)
|
(19)
|
158
|
126
|
151
|
142
|
10
|
30
|
19
|
39
|
|
| Net Income (Common) |
11
N/A
|
8
-27%
|
15
+86%
|
9
-39%
|
21
+131%
|
25
+18%
|
19
-23%
|
19
+2%
|
43
+122%
|
35
-17%
|
36
+1%
|
42
+19%
|
9
-78%
|
16
+68%
|
20
+27%
|
18
-7%
|
20
+10%
|
17
-13%
|
(1)
N/A
|
15
N/A
|
24
+68%
|
37
+52%
|
64
+72%
|
53
-18%
|
46
-13%
|
37
-20%
|
29
-22%
|
26
-9%
|
20
-23%
|
21
+4%
|
25
+23%
|
24
-7%
|
27
+17%
|
28
+2%
|
25
-9%
|
25
-3%
|
22
-12%
|
20
-6%
|
20
-2%
|
21
+6%
|
26
+25%
|
48
+81%
|
47
-2%
|
45
-3%
|
32
-29%
|
26
-18%
|
22
-17%
|
51
+132%
|
34
-33%
|
38
+11%
|
35
-9%
|
1
-98%
|
2
+175%
|
(16)
N/A
|
174
N/A
|
242
+39%
|
221
-9%
|
213
-3%
|
31
-86%
|
(9)
N/A
|
91
N/A
|
136
+49%
|
114
-16%
|
94
-17%
|
57
-40%
|
88
+55%
|
185
+110%
|
408
+120%
|
293
-28%
|
299
+2%
|
253
-15%
|
31
-88%
|
164
+423%
|
137
-17%
|
67
-51%
|
109
+63%
|
49
-56%
|
100
+106%
|
222
+122%
|
294
+32%
|
624
+112%
|
749
+20%
|
939
+25%
|
1 097
+17%
|
(2 499)
N/A
|
1 264
N/A
|
1 311
+4%
|
995
-24%
|
(2 425)
N/A
|
(2 107)
+13%
|
(2 404)
-14%
|
(2 286)
+5%
|
436
N/A
|
218
-50%
|
162
-26%
|
123
-24%
|
|
| EPS (Diluted) |
0.07
N/A
|
0.04
-43%
|
0.04
N/A
|
0.04
N/A
|
0.09
+125%
|
0.1
+11%
|
0.08
-20%
|
0.08
N/A
|
0.18
+125%
|
0.15
-17%
|
0.15
N/A
|
0.18
+20%
|
0.04
-78%
|
0.06
+50%
|
0.08
+33%
|
0.07
-12%
|
0.07
N/A
|
0.06
-14%
|
0
N/A
|
0.03
N/A
|
0.06
+100%
|
0.09
+50%
|
0.16
+78%
|
0.13
-19%
|
0.12
-8%
|
0.09
-25%
|
0.07
-22%
|
0.07
N/A
|
0.04
-43%
|
0.05
+25%
|
0.06
+20%
|
0.05
-17%
|
0.06
+20%
|
0.06
N/A
|
0.06
N/A
|
0.06
N/A
|
0.05
-17%
|
0.06
+20%
|
0.05
-17%
|
0.05
N/A
|
0.06
+20%
|
0.1
+67%
|
0.1
N/A
|
0.1
N/A
|
0.07
-30%
|
0.04
-43%
|
0.03
-25%
|
0.11
+267%
|
0.07
-36%
|
0.08
+14%
|
0.07
-12%
|
0.02
-71%
|
0.01
-50%
|
-0.03
N/A
|
0.38
N/A
|
0.56
+47%
|
0.54
-4%
|
0.52
-4%
|
0.06
-88%
|
-0.02
N/A
|
0.25
N/A
|
0.32
+28%
|
0.31
-3%
|
0.24
-23%
|
0.16
-33%
|
0.24
+50%
|
0.51
+113%
|
1.13
+122%
|
0.81
-28%
|
0.83
+2%
|
0.7
-16%
|
0.08
-89%
|
0.45
+463%
|
0.37
-18%
|
0.18
-51%
|
0.3
+67%
|
0.13
-57%
|
0.24
+85%
|
0.56
+133%
|
0.72
+29%
|
1.54
+114%
|
0.83
-46%
|
1.04
+25%
|
1.21
+16%
|
-5.49
N/A
|
1.4
N/A
|
1.45
+4%
|
1.1
-24%
|
-2.69
N/A
|
-2.34
+13%
|
-2.67
-14%
|
-2.54
+5%
|
0.48
N/A
|
0.24
-50%
|
0.18
-25%
|
0.14
-22%
|
|