Watchlist Manager

Watchlist

Price: 17 DKK 0.59%

Market Cap: 3.8B DKK

Income Statement

Net Interest Income

Non Interest Income

Currency: DKK

		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		81	126	380	486	566	655	511	509	529	562	561	547	529	507	495	475	457	440	428	408	384	364	340	333	333	337	340	340	341	337	335	333	331	330	330	328	333	334	330	328	319	315	315	314	310	309	307	305	304	299	297	297	308	341	386	440	488	511	521	519	515	509	501	491
Interest Income		170	198	539	679	790	915	721	731	766	804	805	776	745	711	682	653	626	600	566	538	505	477	458	439	427	417	408	398	389	383	376	372	367	358	350	340	347	345	343	341	336	329	329	331	326	325	324	322	321	317	315	316	330	369	423	487	549	590	615	627	625	613	593	569
Interest Expense		90	73	160	193	224	260	210	222	237	243	244	229	216	203	187	178	169	160	137	130	121	113	118	106	94	80	68	58	48	45	42	39	36	28	20	12	14	11	13	13	17	14	15	17	16	16	17	17	17	18	18	19	22	28	37	48	62	79	94	108	111	104	92	78
Non Interest Income		153	125	183	219	304	285	247	243	187	200	198	258	250	308	309	250	240	300	318	322	313	299	293	283	265	269	257	264	261	276	285	283	258	272	276	292	258	315	338	490	520	479	489	365	314	445	431	399	374	351	344	344	321	359	362	375	392	383	390	420	397	404	436	417
Revenue		234 N/A	251 +7%	563 +125%	706 +25%	870 +23%	940 +8%	758 -19%	752 -1%	716 -5%	762 +6%	759 0%	805 +6%	779 -3%	815 +5%	804 -1%	725 -10%	697 -4%	739 +6%	746 +1%	730 -2%	698 -4%	663 -5%	633 -5%	616 -3%	598 -3%	606 +1%	596 -2%	604 +1%	602 0%	613 +2%	620 +1%	616 -1%	589 -4%	602 +2%	606 +1%	620 +2%	590 -5%	649 +10%	668 +3%	819 +23%	839 +2%	795 -5%	803 +1%	679 -16%	624 -8%	754 +21%	738 -2%	704 -5%	677 -4%	650 -4%	640 -1%	642 +0%	628 -2%	700 +11%	748 +7%	815 +9%	880 +8%	894 +2%	911 +2%	939 +3%	912 -3%	913 +0%	937 +3%	907 -3%
Pre-Tax Income
Loan Loss Provision		(60)	(61)	(303)	(332)	(414)	(454)	(267)	(388)	(378)	(389)	(444)	(347)	(342)	(331)	(334)	(634)	(524)	(520)	(455)	(124)	(153)	(152)	(136)	(130)	(118)	(106)	(90)	(83)	(65)	(58)	(41)	(36)	(42)	(12)	(19)	(21)	(8)	(25)	(29)	(27)	(24)	(17)	(9)	(7)	13	(29)	(10)	(8)	55	1	4	22	30	35	11	(25)	(70)	(70)	(60)	(42)	21	38	31	51
Non Interest Expense		(134)	(50)	(323)	(457)	(696)	(785)	(643)	(624)	(579)	(606)	(591)	(637)	(619)	(671)	(659)	(605)	(554)	(535)	(534)	(548)	(521)	(531)	(530)	(523)	(491)	(538)	(537)	(505)	(487)	(465)	(447)	(467)	(446)	(479)	(486)	(465)	(476)	(493)	(490)	(488)	(470)	(551)	(554)	(566)	(513)	(484)	(484)	(487)	(530)	(506)	(533)	(541)	(513)	(527)	(504)	(498)	(506)	(510)	(531)	(539)	(578)	(594)	(624)	(641)
Pre-Tax Income		40 N/A	140 +251%	(63) N/A	(83) -32%	(241) -189%	(299) -24%	(152) +49%	(260) -72%	(241) +8%	(233) +3%	(275) -18%	(179) +35%	(183) -2%	(187) -2%	(189) -1%	(514) -172%	(380) +26%	(315) +17%	(242) +23%	59 N/A	23 -61%	(20) N/A	(33) -61%	(37) -14%	(11) +69%	(38) -231%	(30) +20%	16 N/A	50 +205%	89 +78%	132 +48%	113 -15%	101 -10%	112 +11%	102 -9%	134 +32%	106 -21%	131 +24%	149 +14%	304 +104%	344 +13%	227 -34%	240 +6%	106 -56%	124 +17%	241 +94%	244 +1%	210 -14%	202 -4%	145 -28%	112 -23%	122 +9%	145 +19%	208 +43%	254 +22%	292 +15%	304 +4%	314 +3%	321 +2%	358 +12%	355 -1%	357 +1%	344 -4%	318 -8%
Net Income
Tax Provision		(1)	(10)	39	41	57	74	27	62	(163)	(177)	(157)	(194)	12	17	(1)	5	(2)	(2)	(3)	(2)	(3)	(2)	1	1	(0)	(3)	(2)	(4)	(12)	(12)	(17)	(19)	(16)	(14)	(16)	(17)	22	19	22	20	5	8	11	12	(11)	(16)	(21)	(18)	(5)	0	1	(0)	4	(4)	(7)	(13)	(8)	(2)	(10)	(17)	(68)	(80)	(69)	(60)
Income from Continuing Operations		40	130	(25)	(43)	(184)	(225)	(124)	(198)	(404)	(411)	(433)	(373)	(171)	(170)	(190)	(509)	(382)	(317)	(246)	57	20	(23)	(31)	(36)	(12)	(40)	(33)	12	38	77	115	94	85	98	85	117	128	150	171	324	349	235	251	117	113	225	224	192	198	145	112	122	149	204	247	278	296	312	311	341	287	276	276	257
Income to Minority Interest		0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(7)	(13)	(20)	(26)	(26)	(26)	(26)	(26)	(26)	(26)	(26)	(26)	(26)	(26)	(26)	(26)	(26)	(26)	(26)	(27)	(28)	(26)	(23)	(20)	(16)	(16)	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)		40 N/A	130 +230%	(25) N/A	(43) -72%	(184) -332%	(225) -22%	(124) +45%	(198) -60%	(404) -104%	(411) -2%	(433) -5%	(373) +14%	(171) +54%	(170) +1%	(190) -12%	(509) -168%	(382) +25%	(317) +17%	(246) +23%	57 N/A	20 -64%	(23) N/A	(31) -38%	(36) -15%	(12) +66%	(47) -278%	(46) +3%	(7) +84%	12 N/A	51 +314%	89 +74%	68 -24%	59 -14%	72 +23%	60 -17%	91 +52%	102 +12%	125 +23%	145 +16%	299 +106%	226 -24%	111 -51%	128 +14%	(6) N/A	86 N/A	197 +128%	198 +1%	169 -15%	124 -27%	75 -39%	42 -44%	52 +23%	92 +78%	147 +59%	189 +29%	221 +17%	195 -12%	212 +8%	211 -1%	241 +14%	186 -23%	176 -5%	184 +4%	166 -10%
EPS (Diluted)		0.49 N/A	1.63 +233%	-0.3 N/A	-0.53 -77%	-2.29 -332%	-2.79 -22%	-1.54 +45%	-2.46 -60%	-5.03 -104%	-5.12 -2%	-5.52 -8%	-4.83 +13%	-2.19 +55%	-2.17 +1%	-2.42 -12%	-6.49 -168%	-4.88 +25%	-4.05 +17%	-3.14 +22%	0.73 N/A	0.26 -64%	-0.26 N/A	-0.45 -73%	-0.5 -11%	-0.23 +54%	-0.39 -70%	-0.38 +3%	-0.07 +82%	0.1 N/A	0.42 +320%	0.74 +76%	0.56 -24%	0.49 -13%	0.49 N/A	0.42 -14%	0.64 +52%	0.71 +11%	0.95 +34%	0.76 -20%	1.78 +134%	1.36 -24%	0.71 -48%	0.73 +3%	-0.03 N/A	0.48 N/A	1.21 +152%	1 -17%	0.79 -21%	0.67 -15%	0.39 -42%	1.11 +185%	0.32 -71%	0.48 +50%	0.8 +67%	0.87 +9%	1.05 +21%	0.91 -13%	0.89 -2%	0.99 +11%	1.05 +6%	0.84 -20%	0.86 +2%	0.84 -2%	0.74 -12%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 302,600+ value investors using Alpha Spread

Create Free Account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.