Watchlist Manager

Watchlist

Price: 305.3 DKK 1.16%

Market Cap: 254.9B DKK

Income Statement

Net Interest Income

Non Interest Income

Currency: DKK

		Dec-2000	Jun-2001	Dec-2001	Jun-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		10 719	14 559	18 606	19 104	19 023	23 975	19 515	24 796	20 265	18 946	17 670	16 050	25 838	17 985	21 781	25 581	28 793	28 415	27 435	26 276	26 098	27 250	28 648	30 784	32 558	34 088	35 721	36 461	39 546	43 207	45 863	48 093	47 542	44 235	41 059	38 370	35 983	34 500	33 540	33 028	33 341	34 121	35 002	35 570	34 954	34 430	33 878	33 582	33 432	33 130	33 111	33 459	34 607	35 009	35 242	34 731	33 333	32 990	32 453	32 359	32 329	31 320	30 400	30 293	29 863	30 392	30 425	29 889	29 022	28 374	28 150	27 403	27 892	27 233	27 829	27 962	28 118	28 408	27 891	27 651	26 774	25 420	25 583	25 016	25 351	28 169	29 460	32 619	34 972	36 093	36 724	36 572	36 697	36 575	36 493	36 402
Interest Income		44 082	64 121	79 787	74 161	70 357	88 390	70 632	87 469	67 228	52 828	39 263	26 087	68 666	31 059	48 591	68 249	88 904	91 605	94 794	98 418	106 724	113 639	119 699	133 192	133 767	140 901	147 329	144 293	150 405	144 665	133 721	119 838	112 326	101 298	95 978	91 976	79 625	78 885	78 036	79 566	80 819	82 006	82 158	79 969	77 939	75 589	73 813	72 829	71 632	70 413	68 787	66 905	66 951	65 862	64 354	62 457	60 883	59 753	58 470	58 293	59 618	59 135	59 631	61 067	58 494	59 686	59 396	59 372	59 768	62 638	64 583	66 503	69 819	69 996	70 009	67 360	64 352	60 913	60 246	60 688	57 678	52 327	49 265	46 405	49 985	56 873	62 175	69 464	76 057	81 125	85 020	85 845	80 526	82 674	80 204	77 766
Interest Expense		33 363	49 562	61 181	55 057	51 334	13 081	25 370	62 673	46 963	0	0	0	42 828	13 074	26 810	42 668	60 111	63 190	67 359	72 142	80 626	86 389	91 051	102 408	101 209	106 813	111 608	107 832	110 859	101 458	87 858	71 745	64 784	57 063	54 919	53 606	43 642	44 385	44 496	46 538	47 478	47 885	47 156	44 399	42 985	41 159	39 935	39 247	38 200	37 283	35 676	33 446	32 344	30 853	29 112	27 726	27 550	26 763	26 017	25 934	27 289	27 815	29 231	30 774	28 631	29 294	28 971	29 483	30 746	34 264	36 433	39 100	41 927	42 763	42 180	39 398	36 234	32 505	32 355	33 037	30 904	26 907	23 682	21 389	24 634	28 704	32 715	36 845	41 085	45 032	48 296	49 273	43 829	46 099	43 711	41 364
Non Interest Income		9 858	12 564	12 523	11 093	10 530	13 148	10 949	12 818	10 859	11 925	11 523	12 709	6 122	20 827	34 281	41 524	8 969	31 959	22 895	22 532	14 873	43 067	46 661	46 146	17 086	37 041	35 117	31 476	7 955	26 361	32 385	37 686	16 007	48 372	40 709	40 993	15 409	40 310	43 251	31 245	15 814	39 588	38 060	51 209	49 783	46 749	47 351	45 021	45 825	45 739	51 244	51 757	49 617	59 250	55 166	54 238	49 108	49 674	50 392	60 971	60 912	72 860	76 370	71 607	68 586	59 834	61 581	65 144	48 503	83 523	84 955	77 600	84 548	78 869	91 369	100 963	72 389	104 363	99 819	97 638	98 352	84 632	64 884	63 982	(30 064)	48 557	54 079	45 773	62 025	81 650	81 300	90 394	73 093	53 069	62 866	63 066
Revenue		20 577 N/A	27 123 +32%	31 129 +15%	30 197 -3%	29 553 -2%	37 123 +26%	30 464 -18%	37 614 +23%	31 124 -17%	30 871 -1%	29 193 -5%	28 759 -1%	31 960 +11%	38 812 +21%	56 062 +44%	67 105 +20%	37 762 -44%	60 374 +60%	50 330 -17%	48 808 -3%	40 971 -16%	70 317 +72%	75 309 +7%	76 930 +2%	49 644 -35%	71 129 +43%	70 838 0%	67 937 -4%	47 501 -30%	69 568 +46%	78 248 +12%	85 779 +10%	63 549 -26%	92 607 +46%	81 768 -12%	79 363 -3%	51 392 -35%	74 810 +46%	76 791 +3%	64 273 -16%	49 155 -24%	73 709 +50%	73 062 -1%	86 779 +19%	84 737 -2%	81 179 -4%	81 229 +0%	78 603 -3%	79 257 +1%	78 869 0%	84 355 +7%	85 216 +1%	84 224 -1%	94 259 +12%	90 408 -4%	88 969 -2%	82 441 -7%	82 664 +0%	82 845 +0%	93 330 +13%	93 241 0%	104 180 +12%	106 770 +2%	101 900 -5%	98 449 -3%	90 226 -8%	92 006 +2%	95 033 +3%	77 525 -18%	111 897 +44%	113 105 +1%	105 003 -7%	112 440 +7%	106 102 -6%	119 198 +12%	128 925 +8%	100 507 -22%	132 771 +32%	127 710 -4%	125 289 -2%	125 126 0%	110 052 -12%	90 467 -18%	88 998 -2%	(4 713) N/A	76 726 N/A	83 539 +9%	78 392 -6%	96 997 +24%	117 743 +21%	118 024 +0%	126 966 +8%	109 790 -14%	89 644 -18%	99 359 +11%	99 468 +0%
Pre-Tax Income
Loan Loss Provision		(454)	(963)	(1 752)	(1 727)	(1 420)	(1 898)	(1 727)	(2 042)	(1 662)	(1 514)	(1 336)	(1 234)	(759)	(303)	87	363	1 096	1 099	1 314	1 362	496	545	48	(318)	(687)	(1 407)	(1 796)	(3 316)	(12 088)	(19 527)	(25 505)	(29 894)	(25 677)	(21 969)	(18 898)	(15 817)	(13 817)	(12 385)	(11 659)	(11 378)	(13 185)	(14 266)	(14 622)	(14 699)	(12 529)	(10 616)	(8 647)	(6 939)	(5 420)	(4 355)	(3 918)	(3 552)	(3 718)	(3 140)	(2 217)	(1 382)	61	555	395	118	168	274	454	1 100	1 582	1 358	1 542	1 048	387	(240)	(885)	(1 082)	(1 729)	(5 455)	(6 333)	(7 072)	(7 089)	(3 188)	(2 312)	(1 120)	(141)	65	159	(368)	(1 502)	(1 414)	(1 110)	(1 066)	(262)	(216)	(191)	468	543	594	177	(152)
Non Interest Expense		(13 467)	(17 269)	(17 987)	(17 127)	(16 969)	(20 989)	(16 928)	(20 877)	(16 426)	(16 199)	(15 732)	(15 269)	(18 166)	(24 461)	(40 580)	(50 663)	(21 252)	(43 693)	(33 880)	(31 545)	(22 970)	(51 452)	(55 292)	(56 640)	(29 651)	(52 296)	(52 024)	(51 042)	(33 184)	(48 896)	(55 921)	(59 545)	(33 117)	(66 822)	(57 350)	(57 256)	(31 125)	(55 867)	(58 234)	(47 857)	(31 765)	(55 162)	(53 740)	(65 181)	(63 669)	(61 383)	(63 225)	(62 212)	(63 778)	(63 095)	(66 556)	(65 581)	(72 537)	(80 364)	(76 761)	(75 943)	(64 740)	(65 548)	(65 603)	(74 264)	(68 052)	(78 228)	(80 596)	(76 403)	(73 743)	(66 634)	(69 293)	(74 474)	(58 590)	(94 126)	(95 419)	(86 915)	(96 889)	(92 500)	(106 363)	(116 349)	(87 114)	(117 562)	(112 742)	(110 038)	(108 414)	(94 032)	(75 975)	(91 090)	4 518	(73 624)	(77 036)	(52 617)	(70 053)	(90 282)	(88 832)	(96 973)	(79 121)	(58 953)	(68 635)	(68 966)
Pre-Tax Income		6 656 N/A	8 891 +34%	11 390 +28%	11 343 0%	11 164 -2%	14 236 +28%	11 809 -17%	14 695 +24%	13 036 -11%	13 158 +1%	12 125 -8%	12 256 +1%	13 035 +6%	14 048 +8%	15 569 +11%	16 805 +8%	17 606 +5%	17 780 +1%	17 764 0%	18 625 +5%	18 497 -1%	19 410 +5%	20 065 +3%	19 972 0%	19 306 -3%	17 426 -10%	17 018 -2%	13 579 -20%	2 229 -84%	1 145 -49%	(3 178) N/A	(3 660) -15%	4 755 N/A	3 816 -20%	5 520 +45%	6 290 +14%	6 450 +3%	6 558 +2%	6 898 +5%	5 038 -27%	4 205 -17%	4 281 +2%	4 700 +10%	6 899 +47%	8 539 +24%	9 180 +8%	9 357 +2%	9 452 +1%	10 059 +6%	11 419 +14%	13 881 +22%	16 083 +16%	7 969 -50%	10 755 +35%	11 430 +6%	11 644 +2%	17 762 +53%	17 671 -1%	17 637 0%	19 184 +9%	25 357 +32%	26 226 +3%	26 628 +2%	26 597 0%	26 288 -1%	24 950 -5%	24 255 -3%	21 607 -11%	19 322 -11%	17 531 -9%	16 801 -4%	17 006 +1%	13 822 -19%	8 147 -41%	6 502 -20%	5 504 -15%	6 304 +15%	12 021 +91%	12 656 +5%	14 131 +12%	16 571 +17%	16 085 -3%	14 651 -9%	(2 460) N/A	(1 697) +31%	1 688 N/A	5 393 +219%	24 709 +358%	26 682 +8%	27 245 +2%	29 001 +6%	30 461 +5%	31 212 +2%	31 285 +0%	30 901 -1%	30 350 -2%
Net Income
Tax Provision		(1 940)	(2 540)	(2 677)	(2 651)	(2 922)	(3 735)	(3 098)	(3 953)	(3 750)	(3 893)	(3 582)	(3 531)	(3 718)	(3 985)	(4 328)	(4 810)	(4 921)	(4 948)	(4 976)	(5 106)	(4 952)	(5 174)	(4 978)	(4 906)	(4 436)	(3 811)	(3 970)	(3 094)	(1 193)	(1 123)	(868)	(917)	(3 042)	(2 887)	(2 826)	(3 292)	(2 786)	(2 956)	(3 033)	(2 444)	(2 482)	(2 487)	(2 611)	(3 118)	(3 814)	(3 761)	(3 249)	(3 116)	(2 944)	(3 005)	(3 498)	(3 962)	(4 020)	(4 626)	(4 986)	(4 805)	(4 639)	(4 554)	(4 570)	(4 881)	(5 500)	(5 784)	(5 814)	(5 757)	(5 388)	(5 012)	(4 797)	(4 591)	(4 460)	(4 250)	(3 798)	(3 481)	1 249	2 647	2 585	2 675	(1 715)	(3 003)	(3 171)	(3 415)	(3 651)	(3 564)	(3 125)	(3 023)	(2 883)	(3 843)	(4 334)	(4 656)	(5 420)	(5 521)	(6 450)	(7 064)	(7 583)	(7 530)	(7 530)	(7 624)
Income from Continuing Operations		4 716	6 351	8 713	8 692	8 242	10 501	8 711	10 742	9 286	9 265	8 543	8 725	9 317	10 063	11 241	11 995	12 685	12 832	12 788	13 519	13 545	14 236	15 087	15 066	14 870	13 615	13 048	10 485	1 036	22	(4 046)	(4 577)	1 713	929	2 694	2 998	3 664	3 602	3 865	2 594	1 723	1 794	2 089	3 781	4 725	5 419	6 108	6 336	7 115	8 414	10 383	12 121	3 949	6 129	6 444	6 839	13 123	13 117	13 067	14 303	19 857	20 442	20 814	20 840	20 900	19 938	19 458	17 016	14 862	13 281	13 003	13 525	15 071	10 794	9 087	8 179	4 589	9 018	9 485	10 716	12 920	12 521	11 526	(5 483)	(4 580)	(2 155)	1 059	20 053	21 262	21 724	22 551	23 397	23 629	23 755	23 371	22 726
Income to Minority Interest		(5)	(4)	0	1	0	0	0	0	0	(9)	(18)	(20)	(28)	(28)	(10)	(11)	(4)	6	9	13	12	10	(27)	(62)	(57)	(57)	(33)	(13)	(25)	(10)	(9)	5	14	0	0	0	(3)	(1)	(15)	(15)	(11)	(13)	2	(3)	(4)	(4)	(5)	(1)	0	0	(2)	(1)	(2)	(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	0	0	0
Net Income (Common)		4 711 N/A	6 347 +35%	8 713 +37%	8 693 0%	8 242 -5%	10 501 +27%	8 711 -17%	10 742 +23%	9 286 -14%	9 256 0%	8 525 -8%	8 705 +2%	9 289 +7%	10 035 +8%	11 231 +12%	11 984 +7%	12 681 +6%	12 838 +1%	12 797 0%	13 532 +6%	13 557 +0%	14 246 +5%	15 060 +6%	15 004 0%	14 813 -1%	13 558 -8%	13 015 -4%	10 472 -20%	1 011 -90%	12 -99%	(4 055) N/A	(4 572) -13%	1 727 N/A	929 -46%	2 694 +190%	2 998 +11%	3 661 +22%	3 601 -2%	3 850 +7%	2 579 -33%	1 712 -34%	1 781 +4%	2 091 +17%	3 778 +81%	4 721 +25%	5 415 +15%	6 103 +13%	6 335 +4%	7 115 +12%	8 396 +18%	10 283 +22%	11 941 +16%	3 687 -69%	5 767 +56%	6 003 +4%	6 315 +5%	12 516 +98%	12 467 0%	12 418 0%	13 654 +10%	19 194 +41%	19 746 +3%	20 081 +2%	20 073 0%	20 114 +0%	19 152 -5%	18 672 -3%	16 231 -13%	14 081 -13%	12 501 -11%	12 224 -2%	12 746 +4%	14 285 +12%	10 009 -30%	8 377 -16%	7 549 -10%	4 038 -47%	8 547 +112%	9 019 +6%	10 250 +14%	12 469 +22%	12 105 -3%	11 220 -7%	(5 671) N/A	(4 666) +18%	(2 160) +54%	1 060 N/A	20 053 +1 792%	21 262 +6%	21 724 +2%	22 552 +4%	23 398 +4%	23 629 +1%	23 756 +1%	23 371 -2%	22 726 -3%
EPS (Diluted)		8.27 N/A	8.02 -3%	11.01 +37%	11.06 +0%	10.6 -4%	13.66 +29%	11.47 -16%	14.33 +25%	12.34 -14%	12.76 +3%	11.91 -7%	12.39 +4%	13.1 +6%	14.79 +13%	16.56 +12%	17.65 +7%	18.75 +6%	18.98 +1%	18.95 0%	20.04 +6%	19.87 -1%	19.24 -3%	20.36 +6%	20.33 0%	20.01 -2%	18.29 -9%	17.55 -4%	14.09 -20%	1.36 -90%	0.01 -99%	-5.43 N/A	-6.14 -13%	2.32 N/A	1.24 -47%	3.6 +190%	4.01 +11%	4.9 +22%	4.82 -2%	4.16 -14%	2.81 -32%	1.95 -31%	1.92 -2%	2.25 +17%	4.02 +79%	4.71 +17%	5.4 +15%	6.14 +14%	6.32 +3%	7.11 +13%	8.41 +18%	10.35 +23%	15.33 +48%	3.68 -76%	5.76 +57%	6.13 +6%	7.92 +29%	12.65 +60%	12.81 +1%	12.96 +1%	14.39 +11%	20.04 +39%	21.27 +6%	21.86 +3%	21.76 0%	21.96 +1%	21.57 -2%	20.42 -5%	19.12 -6%	16.15 -16%	14.6 -10%	14.33 -2%	14.93 +4%	16.71 +12%	11.68 -30%	9.88 -15%	8.74 -12%	4.73 -46%	10.02 +112%	10.44 +4%	11.99 +15%	14.6 +22%	14.1 -3%	13.15 -7%	-6.59 N/A	-5.44 +17%	-2.5 +54%	1.22 N/A	23.37 +1 816%	24.72 +6%	25.26 +2%	26.26 +4%	27.41 +4%	27.81 +1%	28.45 +2%	28.28 -1%	27.58 -2%

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 302,000+ 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.