Watchlist Manager

Watchlist

Price: 388 DKK -1.02% Market Closed

Market Cap: kr776m

Income Statement

Net Interest Income

Non Interest Income

Currency: DKK

		Dec-2003	Jun-2004	Sep-2004	Dec-2004	Jun-2005	Sep-2005	Dec-2005	Jun-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	Sep-2011	Dec-2011	Jun-2012	Sep-2012	Dec-2012	Jun-2013	Dec-2013	Jun-2014	Dec-2014	Jun-2015	Dec-2015	Jun-2016	Dec-2016	Jun-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
Revenue
Net Interest Income		43	44	91	44	92	94	46	97	47	60	48	62	52	53	55	58	60	63	65	66	66	66	65	66	67	67	86	69	158	159	83	145	93	93	89	87	82	85	85	86	85	0	0	0	85	0	0	0	83	0	0	0	82	0	0	0	76	0	0	0	89	0	0	0
Interest Income		53	52	100	52	100	103	56	109	64	82	71	91	79	82	86	90	94	96	95	92	86	82	80	79	79	79	89	82	175	179	97	160	107	105	97	91	85	86	88	89	88	0	0	0	89	0	0	0	91	0	0	0	93	0	0	0	88	0	0	0	98	0	0	0
Interest Expense		10	8	0	9	9	0	9	12	17	23	13	30	28	29	31	32	34	33	30	26	20	16	14	13	12	12	3	13	17	0	14	15	14	12	8	4	4	1	3	3	4	0	0	0	4	0	0	0	8	0	0	0	11	0	0	0	12	0	0	0	9	0	0	0
Non Interest Income		40	41	48	35	49	55	37	49	43	57	48	52	23	19	10	7	3	9	19	29	30	32	30	26	20	22	5	22	37	43	30	34	34	39	43	50	54	54	62	66	68	102	111	147	69	159	162	164	79	171	173	174	90	177	179	178	98	169	172	179	112	207	214	228
Revenue		83 N/A	85 +2%	139 +64%	78 -44%	141 +80%	149 +6%	83 -44%	147 +76%	90 -39%	116 +30%	97 -17%	114 +18%	75 -34%	72 -3%	66 -9%	64 -2%	63 -3%	72 +15%	84 +18%	95 +13%	96 +1%	98 +2%	95 -3%	92 -3%	87 -5%	88 +1%	91 +2%	91 +0%	195 +115%	202 +3%	113 -44%	178 +58%	128 -29%	132 +3%	132 +0%	137 +4%	135 -1%	138 +2%	147 +6%	152 +4%	153 +0%	102 -33%	111 +8%	147 +32%	154 +5%	159 +3%	162 +2%	164 +1%	162 -1%	171 +5%	173 +1%	174 +0%	172 -1%	177 +3%	179 +1%	178 0%	173 -3%	169 -2%	172 +2%	179 +4%	201 +12%	207 +3%	214 +3%	228 +6%
Pre-Tax Income
Loan Loss Provision		(7)	(6)	(11)	(7)	(12)	(10)	(5)	(4)	6	5	2	1	3	9	8	7	1	(9)	(14)	(16)	(20)	(17)	(13)	(12)	(19)	(17)	(10)	(43)	(49)	0	(33)	(61)	(75)	(50)	(17)	(12)	(9)	(12)	(10)	(6)	(4)	(5)	(3)	(2)	(2)	(3)	(5)	(8)	(10)	(11)	(10)	(7)	1	5	13	15	25	11	5	(2)	(5)	(5)	(7)	4
Non Interest Expense		(43)	(45)	(75)	(41)	(75)	(75)	(45)	(82)	(49)	(66)	(54)	(66)	(51)	(54)	(55)	(56)	(55)	(61)	(60)	(63)	(59)	(64)	(65)	(66)	(61)	(66)	(94)	(61)	(160)	(148)	(72)	(125)	(75)	(71)	(90)	(101)	(100)	(101)	(105)	(109)	(111)	(134)	(116)	(138)	(114)	(119)	(120)	(121)	(113)	(125)	(128)	(131)	(138)	(140)	(136)	(139)	(141)	(124)	(128)	(128)	(138)	(135)	(130)	(130)
Pre-Tax Income		33 N/A	34 +2%	52 +56%	30 -43%	54 +81%	64 +17%	34 -47%	61 +81%	46 -24%	56 +20%	45 -19%	48 +8%	27 -45%	27 -1%	19 -29%	16 -17%	9 -45%	3 -70%	10 +294%	16 +58%	17 +3%	17 +1%	16 -4%	14 -10%	7 -53%	6 -17%	(14) N/A	(14) +0%	(15) -5%	2 N/A	8 +227%	(7) N/A	(23) -240%	11 N/A	25 +125%	24 -3%	26 +10%	25 -6%	31 +27%	37 +18%	38 +2%	48 +29%	35 -27%	48 +37%	38 -21%	37 -3%	37 -1%	35 -5%	39 +12%	35 -9%	36 +2%	36 +0%	35 -2%	42 +20%	55 +29%	54 -2%	57 +7%	55 -4%	49 -12%	49 +2%	58 +18%	68 +16%	76 +13%	103 +34%
Net Income
Tax Provision		(7)	(7)	(12)	(7)	(12)	(15)	(9)	(16)	(11)	(13)	(9)	(10)	(5)	(5)	(4)	(3)	(2)	(0)	(2)	(3)	(3)	(4)	(4)	(4)	(2)	(2)	4	3	3	(1)	(1)	2	7	1	(4)	(5)	(5)	(5)	(9)	(9)	(8)	(10)	(7)	(10)	(7)	(8)	(7)	(6)	(5)	(4)	(5)	(6)	(7)	(8)	(10)	(10)	(11)	(11)	(9)	(10)	(11)	(15)	(16)	(23)
Income from Continuing Operations		27	27	41	23	42	49	25	45	35	42	35	38	22	22	15	12	7	2	8	13	13	13	12	10	5	4	(10)	(11)	(11)	1	6	(4)	(16)	12	21	19	21	20	23	28	29	39	28	39	31	29	30	29	34	31	31	30	28	34	44	44	46	45	39	40	47	53	60	80
Net Income (Common)		27 N/A	27 +1%	41 +53%	23 -43%	42 +79%	48 +16%	24 -50%	44 +82%	35 -21%	42 +20%	35 -16%	38 +8%	22 -43%	22 -1%	15 -31%	12 -17%	7 -44%	2 -65%	8 +236%	13 +56%	13 +4%	13 -1%	12 -8%	10 -14%	5 -54%	4 -19%	(10) N/A	(11) -5%	(11) -7%	1 N/A	6 +403%	(4) N/A	(16) -253%	12 N/A	21 +79%	19 -8%	21 +9%	20 -7%	23 +15%	28 +23%	29 +6%	39 +32%	28 -28%	39 +38%	31 -21%	29 -5%	30 +1%	29 -3%	34 +19%	31 -8%	31 -1%	30 -2%	28 -6%	34 +21%	44 +29%	44 -2%	46 +7%	45 -4%	39 -12%	40 +1%	47 +19%	53 +12%	60 +14%	80 +32%
EPS (Diluted)		17.89 N/A	17.98 +1%	27.48 +53%	15.73 -43%	28.1 +79%	32.55 +16%	16.31 -50%	29.7 +82%	23.59 -21%	28.38 +20%	23.85 -16%	25.82 +8%	14.59 -43%	14.51 -1%	9.95 -31%	8.23 -17%	4.62 -44%	1.63 -65%	5.5 +237%	8.56 +56%	8.91 +4%	8.78 -1%	8.06 -8%	6.91 -14%	3.2 -54%	2.61 -18%	-6.78 N/A	-7.14 -5%	-8.01 -12%	0.87 N/A	4.25 +389%	-3.04 N/A	-10.86 -257%	8.05 N/A	14.08 +75%	13.32 -5%	14.12 +6%	13.41 -5%	15.18 +13%	18.93 +25%	19.78 +4%	32.73 +65%	10.02 -69%	19.41 +94%	15.43 -21%	14.66 -5%	14.86 +1%	14.44 -3%	17.13 +19%	15.73 -8%	15.5 -1%	15.13 -2%	14.29 -6%	17.3 +21%	22.29 +29%	21.88 -2%	23.22 +6%	22.33 -4%	19.56 -12%	19.83 +1%	23.65 +19%	26.42 +12%	30.16 +14%	39.94 +32%

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 319,700+ 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.