Watchlist Manager

Watchlist

Price: 1 240 DKK Market Closed

Market Cap: kr4.3B

Income Statement

Net Interest Income

Non Interest Income

Currency: DKK

		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	Dec-2025
Revenue
Net Interest Income		234	234	232	228	229	230	234	242	249	259	267	276	292	310	325	339	344	339	339	342	344	349	352	358	368	386	398	406	411	404	401	407	410	419	429	429	429	425	419	412	417	423	428	441	440	433	428	416	409	410	409	404	400	391	391	393	388	388	391	393	398	408	409	411	413	412	414	421	472	550	664	791	893	958	985	996	982	962	941	917	896
Interest Income		313	319	328	340	355	380	402	429	453	479	512	541	575	588	573	549	511	477	460	450	445	446	451	461	474	495	511	521	529	526	527	533	536	545	555	558	564	562	553	542	541	544	549	562	563	557	552	542	537	541	543	543	541	531	523	510	533	534	539	551	525	531	536	543	551	557	567	564	618	715	866	1 059	1 230	1 364	1 447	1 494	1 488	1 439	1 364	1 281	1 215
Interest Expense		79	41	96	113	127	150	168	187	204	220	245	265	283	277	248	211	167	138	121	108	101	96	98	103	107	109	112	114	118	122	126	127	126	127	126	130	135	137	135	131	125	121	121	122	123	124	124	126	128	131	134	139	141	140	132	117	144	146	149	157	127	123	128	132	137	145	152	143	145	165	202	269	337	406	462	498	505	477	423	364	319
Non Interest Income		99	82	61	81	104	128	128	123	108	97	83	79	75	80	116	141	154	179	188	171	172	150	150	157	179	188	195	209	211	222	228	222	229	269	285	299	277	297	310	325	336	351	365	381	392	416	431	448	445	444	442	437	453	470	487	531	559	554	565	553	553	565	577	586	623	651	658	670	667	709	711	704	716	701	711	755	725	729	778	779	801
Revenue		334 N/A	316 -5%	293 -7%	308 +5%	332 +8%	359 +8%	362 +1%	365 +1%	357 -2%	355 0%	350 -2%	355 +2%	368 +3%	390 +6%	442 +13%	480 +9%	497 +4%	518 +4%	527 +2%	514 -3%	516 +1%	500 -3%	502 +0%	514 +2%	547 +6%	574 +5%	593 +3%	615 +4%	622 +1%	626 +1%	628 +0%	629 +0%	638 +1%	688 +8%	714 +4%	728 +2%	706 -3%	722 +2%	729 +1%	737 +1%	752 +2%	774 +3%	793 +2%	822 +4%	832 +1%	849 +2%	859 +1%	864 +1%	853 -1%	854 +0%	851 0%	841 -1%	853 +1%	861 +1%	878 +2%	924 +5%	947 +3%	942 -1%	956 +2%	947 -1%	951 +0%	973 +2%	986 +1%	997 +1%	1 037 +4%	1 064 +3%	1 073 +1%	1 091 +2%	1 139 +4%	1 259 +11%	1 375 +9%	1 494 +9%	1 609 +8%	1 658 +3%	1 697 +2%	1 751 +3%	1 708 -2%	1 692 -1%	1 719 +2%	1 696 -1%	1 696 +0%
Pre-Tax Income
Loan Loss Provision		(3)	(1)	1	6	20	17	32	23	10	6	5	3	(7)	(8)	(40)	(43)	(52)	(51)	(41)	(46)	(35)	(37)	(32)	(22)	(30)	(32)	(45)	(49)	(36)	(36)	(29)	(26)	(30)	(27)	(29)	(39)	(44)	(45)	(30)	(12)	(8)	(5)	(11)	(21)	(30)	(32)	(36)	(36)	(19)	(23)	(16)	(12)	(22)	(22)	(35)	(37)	(33)	(34)	(33)	(33)	1	(19)	(1)	3	6	3	(12)	(27)	(66)	(59)	(63)	(65)	(68)	(85)	(82)	(64)	(74)	(63)	(65)	(54)	(35)
Non Interest Expense		(276)	(279)	(286)	(297)	(312)	(316)	(327)	(325)	(327)	(337)	(343)	(349)	(359)	(370)	(378)	(393)	(401)	(404)	(409)	(411)	(422)	(449)	(463)	(467)	(463)	(452)	(450)	(458)	(482)	(486)	(515)	(525)	(511)	(523)	(516)	(532)	(529)	(563)	(597)	(599)	(613)	(633)	(614)	(619)	(626)	(641)	(644)	(648)	(620)	(629)	(633)	(635)	(654)	(653)	(661)	(679)	(692)	(701)	(703)	(715)	(757)	(747)	(763)	(767)	(787)	(807)	(826)	(854)	(820)	(837)	(856)	(864)	(912)	(951)	(982)	(1 005)	(1 014)	(1 040)	(1 071)	(1 093)	(1 124)
Pre-Tax Income		55 N/A	36 -36%	9 -75%	17 +94%	40 +135%	60 +49%	68 +13%	63 -7%	39 -39%	25 -36%	12 -53%	9 -21%	1 -86%	13 +877%	23 +83%	44 +88%	44 +1%	63 +43%	77 +23%	57 -27%	59 +5%	13 -78%	8 -42%	26 +238%	54 +109%	90 +65%	98 +10%	109 +11%	103 -5%	105 +1%	84 -20%	77 -8%	97 +25%	137 +42%	170 +23%	157 -8%	132 -16%	114 -14%	101 -11%	126 +25%	131 +4%	137 +4%	168 +23%	182 +8%	177 -3%	176 0%	179 +1%	180 +1%	215 +19%	201 -6%	202 +0%	194 -4%	176 -9%	187 +6%	181 -3%	208 +15%	222 +7%	206 -7%	221 +7%	199 -10%	195 -2%	207 +6%	222 +7%	234 +5%	255 +9%	260 +2%	235 -10%	210 -10%	252 +20%	363 +44%	456 +26%	565 +24%	628 +11%	622 -1%	633 +2%	682 +8%	619 -9%	589 -5%	583 -1%	549 -6%	537 -2%
Net Income
Tax Provision		(13)	(6)	0	(0)	(9)	(15)	(17)	(17)	(11)	(7)	(4)	(4)	(2)	(5)	(6)	(11)	(12)	(17)	(20)	(16)	(16)	(4)	(3)	(6)	(14)	(24)	(25)	(28)	(25)	(25)	(21)	(19)	(25)	(31)	(38)	(35)	(31)	(29)	(26)	(31)	(30)	(31)	(36)	(39)	(38)	(37)	(38)	(38)	(45)	(40)	(40)	(39)	(36)	(40)	(38)	(44)	(46)	(42)	(46)	(41)	(42)	(45)	(49)	(51)	(53)	(54)	(45)	(39)	(49)	(79)	(106)	(135)	(155)	(154)	(158)	(172)	(157)	(151)	(146)	(135)	(126)
Income from Continuing Operations		43	30	9	17	31	45	50	46	28	18	8	6	(1)	8	17	32	32	46	57	40	44	9	5	20	41	66	73	81	78	80	63	58	72	106	131	122	102	85	75	95	101	106	131	143	139	139	141	142	170	162	162	155	141	146	143	164	175	165	175	158	153	162	173	183	203	206	190	171	203	284	351	429	473	468	475	510	463	438	437	413	411
Net Income (Common)		43 N/A	30 -31%	9 -69%	17 +85%	31 +86%	45 +43%	50 +13%	46 -8%	28 -39%	18 -36%	8 -56%	6 -25%	(1) N/A	8 N/A	17 +121%	32 +91%	32 -2%	46 +45%	57 +23%	40 -29%	44 +9%	9 -79%	5 -47%	20 +310%	41 +106%	66 +64%	73 +10%	81 +11%	78 -4%	80 +2%	63 -21%	58 -8%	72 +24%	106 +48%	131 +24%	122 -7%	102 -17%	85 -16%	75 -12%	95 +26%	101 +7%	106 +5%	131 +24%	143 +9%	139 -3%	139 +0%	141 +1%	142 +1%	170 +20%	162 -5%	162 +0%	155 -4%	141 -9%	146 +4%	143 -2%	164 +15%	175 +7%	165 -6%	175 +6%	158 -10%	153 -3%	162 +5%	173 +7%	183 +6%	203 +11%	206 +2%	190 -8%	171 -10%	203 +19%	284 +40%	351 +23%	429 +22%	473 +10%	468 -1%	475 +1%	510 +8%	463 -9%	438 -5%	437 0%	413 -5%	411 0%
EPS (Diluted)		16.53 N/A	10.96 -34%	3.37 -69%	6.22 +85%	12.03 +93%	17.91 +49%	19.38 +8%	17.76 -8%	10.76 -39%	6.62 -38%	3.03 -54%	2.26 -25%	-0.35 N/A	3.08 N/A	7.08 +130%	12.96 +83%	12.72 -2%	18.45 +45%	22.73 +23%	16.08 -29%	17.47 +9%	3.6 -79%	1.91 -47%	7.57 +296%	16.2 +114%	25.49 +57%	28.15 +10%	31.23 +11%	30.03 -4%	30.73 +2%	24.15 -21%	22.26 -8%	27.57 +24%	39.22 +42%	48.59 +24%	45.11 -7%	37.59 -17%	31.44 -16%	27.77 -12%	35.03 +26%	37.51 +7%	39.27 +5%	48.68 +24%	52.92 +9%	51.43 -3%	51.51 +0%	52.14 +1%	52.62 +1%	63.02 +20%	59.81 -5%	59.88 +0%	57.33 -4%	52.03 -9%	41.82 -20%	40.88 -2%	46.94 +15%	50.05 +7%	48.41 -3%	49.94 +3%	46.35 -7%	43.77 -6%	46.17 +5%	49.45 +7%	52.2 +6%	57.85 +11%	59.68 +3%	49.22 -18%	49.26 +0%	58.76 +19%	82.35 +40%	101.46 +23%	124.22 +22%	136.99 +10%	135.57 -1%	137.45 +1%	147.23 +7%	133.77 -9%	126.3 -6%	126.38 +0%	119.46 -5%	118.85 -1%

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 321,900+ 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

© 2026 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.

Get AI-powered insights for any company or topic.

Open AI Assistant

Stock Screener

Discover stocks

Stock Comparison

Smarter decisions through side-by-side analysis

Intrinsic Value Calculator

Discover the true worth of your stocks

DCF Value Calculator

Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.