Danske Andelskassers Bank A/S
CSE:DAB
Cash Flow Statement
Cash Flow Statement
Danske Andelskassers Bank A/S
| Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(256)
|
(154)
|
(263)
|
(241)
|
(234)
|
(179)
|
(183)
|
(187)
|
(258)
|
(513)
|
(380)
|
(315)
|
(242)
|
59
|
23
|
(20)
|
(33)
|
(37)
|
(11)
|
(38)
|
(30)
|
17
|
50
|
89
|
132
|
113
|
101
|
112
|
102
|
134
|
106
|
131
|
149
|
304
|
344
|
227
|
240
|
106
|
124
|
241
|
244
|
210
|
202
|
145
|
112
|
122
|
145
|
208
|
254
|
292
|
304
|
314
|
321
|
358
|
355
|
357
|
344
|
318
|
|
| Depreciation & Amortization |
22
|
17
|
22
|
19
|
18
|
12
|
0
|
0
|
0
|
5
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(34)
|
22
|
17
|
51
|
0
|
44
|
388
|
459
|
571
|
375
|
452
|
372
|
307
|
463
|
7
|
52
|
46
|
94
|
117
|
130
|
133
|
116
|
63
|
56
|
7
|
20
|
22
|
(8)
|
15
|
0
|
16
|
43
|
47
|
34
|
45
|
33
|
17
|
35
|
49
|
51
|
40
|
28
|
16
|
29
|
15
|
(3)
|
(9)
|
(15)
|
28
|
55
|
80
|
81
|
65
|
60
|
23
|
(7)
|
5
|
(21)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
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
|
10
|
10
|
15
|
15
|
6
|
1
|
(5)
|
(5)
|
10
|
15
|
15
|
15
|
12
|
12
|
12
|
12
|
14
|
14
|
14
|
16
|
16
|
19
|
19
|
16
|
41
|
42
|
42
|
42
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
32
|
0
|
0
|
26
|
32
|
39
|
46
|
26
|
26
|
26
|
26
|
0
|
0
|
0
|
0
|
26
|
30
|
30
|
30
|
21
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
|
| Change in Working Capital |
(748)
|
(1 235)
|
(2 305)
|
(1 008)
|
(999)
|
1 274
|
1 003
|
1 486
|
1 329
|
941
|
504
|
199
|
179
|
(392)
|
251
|
173
|
497
|
58
|
(226)
|
(555)
|
(756)
|
(280)
|
(87)
|
(295)
|
(178)
|
(222)
|
(115)
|
10
|
214
|
(176)
|
(423)
|
(111)
|
(450)
|
(23)
|
319
|
(264)
|
669
|
(391)
|
(989)
|
195
|
(263)
|
(146)
|
372
|
(690)
|
(1 102)
|
(177)
|
(167)
|
(168)
|
(566)
|
(629)
|
(810)
|
(603)
|
281
|
70
|
(80)
|
229
|
(81)
|
(202)
|
|
| Cash from Operating Activities |
(1 016)
N/A
|
(1 351)
-33%
|
(2 529)
-87%
|
(1 178)
+53%
|
(1 214)
-3%
|
1 152
N/A
|
1 208
+5%
|
1 755
+45%
|
1 640
-7%
|
800
-51%
|
576
-28%
|
256
-56%
|
243
-5%
|
125
-49%
|
281
+125%
|
204
-27%
|
510
+150%
|
115
-77%
|
(121)
N/A
|
(464)
-284%
|
(653)
-41%
|
(148)
+77%
|
25
N/A
|
(149)
N/A
|
(39)
+74%
|
(90)
-130%
|
8
N/A
|
114
+1 348%
|
331
+189%
|
(42)
N/A
|
(302)
-620%
|
63
N/A
|
(255)
N/A
|
315
N/A
|
708
+125%
|
(4)
N/A
|
926
N/A
|
(250)
N/A
|
(816)
-227%
|
487
N/A
|
21
-96%
|
92
+328%
|
590
+544%
|
(517)
N/A
|
(975)
-89%
|
(58)
+94%
|
(31)
+46%
|
24
N/A
|
(284)
N/A
|
(283)
+0%
|
(425)
-50%
|
(207)
+51%
|
667
N/A
|
489
-27%
|
297
-39%
|
579
+95%
|
268
-54%
|
95
-65%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(50)
|
(50)
|
(31)
|
(29)
|
(30)
|
(22)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
(18)
|
0
|
(1)
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(4)
|
(2)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(3)
|
(2)
|
0
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(27)
|
|
| Other Items |
25
|
25
|
(28)
|
27
|
109
|
121
|
11
|
(69)
|
(69)
|
(71)
|
9
|
8
|
0
|
(9)
|
0
|
2
|
1
|
0
|
11
|
10
|
14
|
14
|
14
|
15
|
15
|
15
|
7
|
8
|
5
|
5
|
4
|
5
|
0
|
6
|
2
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(25)
N/A
|
(25)
-3%
|
(59)
-132%
|
(2)
+97%
|
79
N/A
|
99
+25%
|
11
-89%
|
(69)
N/A
|
(69)
N/A
|
(77)
-10%
|
9
N/A
|
8
-18%
|
(3)
N/A
|
(1)
+62%
|
(1)
+31%
|
0
N/A
|
10
+2 475%
|
(8)
N/A
|
11
N/A
|
10
-8%
|
13
+36%
|
21
+54%
|
14
-32%
|
15
+9%
|
15
-1%
|
15
N/A
|
7
-56%
|
8
+17%
|
5
-31%
|
5
-8%
|
4
-16%
|
5
+24%
|
(1)
N/A
|
2
N/A
|
2
-17%
|
(3)
N/A
|
2
N/A
|
(2)
N/A
|
(3)
-23%
|
(1)
+52%
|
1
N/A
|
2
+138%
|
2
-11%
|
2
+17%
|
1
-60%
|
1
+15%
|
(1)
N/A
|
(1)
-30%
|
(2)
-51%
|
(3)
-84%
|
(2)
+36%
|
(2)
N/A
|
(2)
+12%
|
(2)
+6%
|
(1)
+66%
|
(2)
-297%
|
(3)
-27%
|
(27)
-747%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(1)
|
428
|
1 402
|
368
|
1 368
|
(1 034)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
137
|
137
|
137
|
137
|
0
|
0
|
0
|
0
|
112
|
112
|
112
|
112
|
0
|
234
|
234
|
234
|
235
|
(1)
|
73
|
76
|
75
|
89
|
15
|
11
|
12
|
0
|
1
|
(1)
|
1
|
311
|
309
|
312
|
309
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
|
| Net Issuance of Debt |
999
|
1 089
|
675
|
1 000
|
0
|
0
|
(1 000)
|
(2 000)
|
(2 055)
|
(2 058)
|
(1 058)
|
(277)
|
(222)
|
(219)
|
(219)
|
(7)
|
(7)
|
(7)
|
(315)
|
(308)
|
(308)
|
(308)
|
0
|
0
|
0
|
0
|
(112)
|
(112)
|
(28)
|
(9)
|
85
|
85
|
0
|
(19)
|
(13)
|
(17)
|
(20)
|
(23)
|
(14)
|
(13)
|
(12)
|
(10)
|
(14)
|
85
|
85
|
85
|
91
|
(8)
|
(8)
|
(113)
|
(113)
|
(114)
|
(114)
|
(9)
|
(9)
|
(10)
|
89
|
86
|
|
| Cash Paid for Dividends |
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
|
(97)
|
(97)
|
(97)
|
(97)
|
0
|
0
|
(26)
|
(26)
|
(80)
|
(80)
|
(54)
|
(54)
|
(41)
|
(41)
|
(41)
|
(41)
|
(84)
|
(84)
|
(84)
|
(84)
|
(81)
|
(81)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
215
|
239
|
232
|
222
|
27
|
3
|
9
|
19
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
0
|
(26)
|
(32)
|
(39)
|
(45)
|
234
|
(26)
|
80
|
86
|
(183)
|
83
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
84
|
84
|
84
|
84
|
134
|
134
|
34
|
34
|
|
| Cash from Financing Activities |
997
N/A
|
1 517
+52%
|
2 077
+37%
|
1 368
-34%
|
1 368
N/A
|
(1 034)
N/A
|
(1 000)
+3%
|
(2 000)
-100%
|
(2 055)
-3%
|
(1 058)
+49%
|
(1 058)
+0%
|
(277)
+74%
|
(222)
+20%
|
(219)
+1%
|
(219)
N/A
|
(7)
+97%
|
(7)
N/A
|
(7)
N/A
|
37
N/A
|
67
+83%
|
61
-10%
|
51
-17%
|
27
-48%
|
3
-91%
|
9
+260%
|
19
+112%
|
(1)
N/A
|
(1)
N/A
|
84
N/A
|
84
N/A
|
85
+1%
|
318
+276%
|
234
-26%
|
234
0%
|
196
-16%
|
(50)
N/A
|
(82)
-65%
|
(89)
-8%
|
198
N/A
|
(46)
N/A
|
83
N/A
|
87
+5%
|
(211)
N/A
|
143
N/A
|
(9)
N/A
|
(12)
-25%
|
22
N/A
|
232
+959%
|
244
+5%
|
141
-42%
|
239
+69%
|
(72)
N/A
|
(114)
-59%
|
(9)
+92%
|
40
N/A
|
39
-3%
|
40
+3%
|
37
-8%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(43)
N/A
|
141
N/A
|
(511)
N/A
|
188
N/A
|
233
+24%
|
217
-7%
|
220
+1%
|
(314)
N/A
|
(485)
-54%
|
(335)
+31%
|
(473)
-41%
|
(14)
+97%
|
18
N/A
|
(96)
N/A
|
60
N/A
|
198
+228%
|
514
+159%
|
101
-80%
|
(74)
N/A
|
(387)
-426%
|
(579)
-50%
|
(77)
+87%
|
66
N/A
|
(131)
N/A
|
(15)
+89%
|
(56)
-271%
|
14
N/A
|
121
+785%
|
420
+246%
|
47
-89%
|
(213)
N/A
|
386
N/A
|
(21)
N/A
|
552
N/A
|
906
+64%
|
(57)
N/A
|
846
N/A
|
(341)
N/A
|
(621)
-82%
|
440
N/A
|
105
-76%
|
181
+72%
|
380
+110%
|
(372)
N/A
|
(984)
-164%
|
(68)
+93%
|
(10)
+85%
|
255
N/A
|
(42)
N/A
|
(145)
-246%
|
(189)
-30%
|
(281)
-49%
|
551
N/A
|
478
-13%
|
337
-29%
|
616
+83%
|
305
-50%
|
105
-66%
|
|