First Time Loading...

Watchlist Manager

Watchlist

Price: 1 215 DKK 0.5%

Updated:

Income Statement

Net Interest Income

Non Interest Income

Currency: DKK

		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
Revenue
Net Interest Income		633	629	627	625	630	632	639	645	649	656	648	642	646	648	663	675	679	671	661	649	641	644	673	800	927	1 054	1 161	1 164	1 168	1 183	1 199	1 225	1 252	1 274	1 293	1 319	1 357	1 399	1 464	1 540	1 681
Interest Income		834	813	797	781	776	775	781	786	788	788	768	746	737	730	739	750	749	737	722	707	694	691	722	858	997	1 136	1 250	1 252	1 299	1 328	1 350	1 384	1 373	1 385	1 397	1 414	1 460	1 507	1 584	1 688	1 866
Interest Expense		201	184	170	156	146	143	142	141	139	132	120	104	91	82	76	75	70	66	61	58	53	48	49	58	70	82	89	88	131	145	151	158	121	111	104	95	103	108	120	149	185
Non Interest Income		262	244	260	247	268	324	332	353	355	363	388	387	351	367	357	391	400	442	468	485	481	538	560	670	781	907	1 060	1 147	1 107	1 183	1 179	1 141	1 040	1 187	1 191	1 208	1 219	1 326	1 452	1 544	1 460
Revenue		896 N/A	874 -2%	888 +2%	872 -2%	898 +3%	956 +6%	971 +2%	998 +3%	1 004 +1%	1 018 +1%	1 036 +2%	1 029 -1%	997 -3%	1 016 +2%	1 020 +0%	1 066 +5%	1 079 +1%	1 113 +3%	1 129 +1%	1 134 +0%	1 122 -1%	1 181 +5%	1 233 +4%	1 470 +19%	1 708 +16%	1 961 +15%	2 220 +13%	2 311 +4%	2 275 -2%	2 367 +4%	2 379 +0%	2 367 -1%	2 292 -3%	2 461 +7%	2 484 +1%	2 527 +2%	2 576 +2%	2 725 +6%	2 916 +7%	3 083 +6%	3 141 +2%
Pre-Tax Income
Loan Loss Provision		(157)	(154)	(139)	(128)	(120)	(114)	(99)	(89)	(87)	(87)	(76)	(68)	(60)	(57)	(55)	(53)	(48)	(42)	(35)	(22)	(10)	20	(36)	(60)	(87)	(140)	(106)	(110)	(110)	(161)	(202)	(221)	(233)	(187)	(141)	(109)	(79)	(51)	(32)	(20)	(12)
Non Interest Expense		(291)	(290)	(292)	(303)	(306)	(317)	(324)	(324)	(330)	(344)	(375)	(383)	(348)	(388)	(369)	(374)	(369)	(370)	(369)	(368)	(377)	(395)	(458)	(642)	(808)	(955)	(1 077)	(1 041)	(919)	(1 089)	(1 069)	(1 044)	(915)	(969)	(964)	(985)	(959)	(1 041)	(1 171)	(1 319)	(1 248)
Pre-Tax Income		448 N/A	429 -4%	456 +6%	442 -3%	472 +7%	525 +11%	548 +4%	585 +7%	587 +0%	588 +0%	585 0%	578 -1%	588 +2%	571 -3%	597 +4%	639 +7%	661 +3%	700 +6%	725 +4%	744 +3%	735 -1%	806 +10%	739 -8%	768 +4%	813 +6%	867 +7%	1 037 +20%	1 160 +12%	1 245 +7%	1 117 -10%	1 107 -1%	1 102 0%	1 144 +4%	1 304 +14%	1 379 +6%	1 433 +4%	1 538 +7%	1 634 +6%	1 713 +5%	1 744 +2%	1 880 +8%
Net Income
Tax Provision		(120)	(116)	(122)	(118)	(114)	(123)	(130)	(139)	(141)	(141)	(135)	(132)	(130)	(119)	(118)	(122)	(122)	(133)	(142)	(147)	(146)	(151)	(135)	(135)	(150)	(169)	(222)	(250)	(267)	(240)	(224)	(222)	(225)	(260)	(272)	(295)	(309)	(328)	(350)	(353)	(385)
Income from Continuing Operations		328	314	335	324	358	402	418	447	446	447	450	447	459	452	479	518	540	567	583	597	589	655	604	634	663	698	816	910	978	877	883	880	920	1 045	1 108	1 138	1 229	1 306	1 363	1 391	1 495
Net Income (Common)		328 N/A	314 -4%	335 +7%	324 -3%	358 +10%	402 +12%	418 +4%	447 +7%	446 0%	447 +0%	450 +1%	447 -1%	459 +3%	452 -1%	479 +6%	518 +8%	540 +4%	567 +5%	583 +3%	597 +2%	589 -1%	655 +11%	604 -8%	634 +5%	663 +5%	698 +5%	816 +17%	910 +12%	978 +7%	877 -10%	883 +1%	880 0%	920 +4%	1 045 +14%	1 108 +6%	1 138 +3%	1 229 +8%	1 306 +6%	1 363 +4%	1 391 +2%	1 495 +7%
EPS (Diluted)		13.12 N/A	12.95 -1%	13.82 +7%	13.29 -4%	14.97 +13%	16.88 +13%	17.79 +5%	18.29 +3%	19.13 +5%	19.26 +1%	19.14 -1%	19.08 0%	20.11 +5%	19.75 -2%	20.9 +6%	22.59 +8%	24.19 +7%	25.29 +5%	26.04 +3%	26.66 +2%	26.99 +1%	30.05 +11%	15.37 -49%	21.26 +38%	22.18 +4%	23.57 +6%	27.73 +18%	31.38 +13%	33.5 +7%	30.14 -10%	30.34 +1%	30.24 0%	32.04 +6%	36.15 +13%	38.72 +7%	39.91 +3%	43 +8%	46.13 +7%	48.47 +5%	49.94 +3%	54 +8%

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 139,900+ value investors using Alpha Spread

Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.