Watchlist Manager

Watchlist

Price: 1 560 DKK -4%

Market Cap: kr39.6B

Income Statement

Net Interest Income

Non Interest Income

Currency: DKK

		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
Revenue
Net Interest Income		141	213	281	282	289	297	306	318	320	324	331	334	345	362	377	397	419	433	452	461	471	493	514	552	581	599	616	616	618	617	607	594	581	575	587	613	636	645	647	633	629	627	625	630	632	639	645	649	656	648	642	646	648	663	675	679	671	661	649	641	644	673	800	926	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	1 854	2 089	2 338	2 540	2 684	2 727	2 737	2 692
Interest Income		199	298	388	384	387	396	415	437	448	463	481	501	536	585	637	706	784	858	942	1 032	1 090	1 142	1 193	1 221	1 221	1 177	1 094	994	923	885	857	836	817	812	830	858	881	880	866	834	813	797	781	776	775	781	786	788	788	768	746	737	730	739	750	749	737	722	707	694	691	722	857	997	1 136	1 250	1 252	1 299	1 328	1 350	1 383	1 373	1 384	1 397	1 414	1 460	1 507	1 584	1 688	1 866	2 138	2 507	2 932	3 326	3 611	3 775	3 834	3 784
Interest Expense		57	85	106	101	99	99	109	119	128	140	150	166	191	223	260	309	365	425	490	571	620	648	679	669	640	577	478	378	305	269	250	242	236	237	243	245	245	235	219	201	184	169	156	146	143	142	141	139	132	120	104	91	82	76	75	70	66	61	58	53	47	49	58	70	81	89	88	131	145	151	158	121	111	104	95	103	108	120	149	185	284	417	595	786	928	1 048	1 096	1 092
Non Interest Income		63	113	152	216	241	232	239	175	213	244	257	212	263	299	317	316	345	300	280	218	261	260	213	110	57	80	139	192	275	253	234	202	220	206	200	156	206	224	242	238	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	1 554	1 462	1 415	1 438	1 525	1 610	1 702	1 582
Revenue		204 N/A	326 +60%	433 +33%	499 +15%	529 +6%	529 0%	545 +3%	493 -10%	533 +8%	568 +7%	588 +4%	546 -7%	608 +11%	661 +9%	694 +5%	713 +3%	764 +7%	733 -4%	731 0%	679 -7%	732 +8%	754 +3%	727 -4%	662 -9%	638 -4%	679 +6%	755 +11%	808 +7%	893 +10%	870 -3%	841 -3%	796 -5%	801 +1%	780 -3%	786 +1%	769 -2%	842 +9%	868 +3%	889 +2%	871 -2%	873 +0%	887 +2%	872 -2%	898 +3%	956 +6%	972 +2%	998 +3%	1 004 +1%	1 018 +1%	1 036 +2%	1 029 -1%	997 -3%	1 015 +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%	2 378 +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%	3 408 +8%	3 551 +4%	3 752 +6%	3 978 +6%	4 209 +6%	4 337 +3%	4 439 +2%	4 274 -4%
Pre-Tax Income
Loan Loss Provision		(12)	(24)	(32)	(35)	(33)	(27)	(23)	(20)	(14)	(6)	(1)	5	10	57	72	69	81	33	13	11	1	(17)	(32)	(77)	(100)	(136)	(161)	(159)	(163)	(154)	(139)	(138)	(137)	(129)	(133)	(129)	(134)	(154)	(165)	(157)	(154)	(139)	(128)	(120)	(114)	(99)	(89)	(87)	(87)	(76)	(68)	(60)	(57)	(55)	(52)	(48)	(42)	(35)	(22)	(10)	20	(36)	(59)	(87)	(140)	(105)	(110)	(110)	(161)	(202)	(220)	(233)	(187)	(141)	(109)	(79)	(51)	(32)	(20)	(12)	(12)	(11)	(8)	(6)	(3)	0	2	3
Non Interest Expense		(87)	(135)	(177)	(163)	(188)	(189)	(194)	(184)	(215)	(222)	(226)	(190)	(227)	(229)	(232)	(209)	(247)	(257)	(264)	(234)	(269)	(269)	(269)	(267)	(306)	(332)	(354)	(345)	(382)	(377)	(391)	(320)	(337)	(324)	(287)	(260)	(276)	(277)	(280)	(266)	(290)	(292)	(303)	(306)	(317)	(324)	(324)	(330)	(344)	(375)	(383)	(348)	(387)	(368)	(374)	(369)	(370)	(369)	(368)	(377)	(395)	(458)	(642)	(807)	(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)	(1 370)	(1 265)	(1 150)	(1 135)	(1 153)	(1 223)	(1 280)	(1 208)
Pre-Tax Income		105 N/A	167 +59%	224 +34%	301 +34%	308 +2%	314 +2%	328 +5%	288 -12%	305 +6%	340 +12%	361 +6%	361 +0%	390 +8%	490 +25%	534 +9%	573 +7%	598 +4%	510 -15%	481 -6%	455 -5%	464 +2%	467 +1%	425 -9%	318 -25%	231 -27%	211 -9%	239 +14%	305 +27%	348 +14%	339 -2%	311 -8%	338 +9%	327 -3%	328 +0%	366 +12%	380 +4%	432 +14%	438 +1%	444 +1%	448 +1%	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%	596 +4%	639 +7%	661 +3%	700 +6%	725 +4%	744 +3%	735 -1%	806 +10%	739 -8%	768 +4%	813 +6%	866 +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%	2 026 +8%	2 275 +12%	2 594 +14%	2 837 +9%	3 053 +8%	3 115 +2%	3 161 +1%	3 069 -3%
Net Income
Tax Provision		(28)	(48)	(64)	(71)	(74)	(73)	(76)	(74)	(78)	(87)	(92)	(97)	(98)	(124)	(131)	(141)	(152)	(124)	(119)	(107)	(106)	(108)	(97)	(78)	(60)	(55)	(61)	(73)	(82)	(80)	(75)	(81)	(79)	(80)	(89)	(94)	(107)	(109)	(110)	(120)	(116)	(122)	(117)	(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)	(435)	(507)	(595)	(681)	(737)	(759)	(777)	(768)
Income from Continuing Operations		78	119	160	230	234	241	252	214	227	252	269	265	293	366	403	432	446	386	362	348	358	359	328	240	171	156	178	232	266	260	236	257	249	248	277	286	325	329	334	328	314	334	324	358	402	418	446	446	447	450	447	459	452	479	517	539	567	583	597	589	655	604	634	663	698	816	910	978	877	883	880	920	1 045	1 108	1 137	1 229	1 306	1 363	1 391	1 495	1 591	1 768	2 000	2 155	2 316	2 356	2 384	2 301
Net Income (Common)		78 N/A	119 +53%	160 +35%	230 +44%	234 +2%	241 +3%	252 +5%	214 -15%	227 +6%	252 +11%	269 +7%	265 -2%	293 +11%	366 +25%	403 +10%	432 +7%	446 +3%	386 -13%	362 -6%	348 -4%	358 +3%	359 +0%	328 -9%	240 -27%	171 -29%	156 -9%	178 +14%	232 +30%	266 +15%	260 -2%	236 -9%	257 +9%	249 -3%	248 0%	277 +12%	286 +3%	325 +13%	329 +1%	334 +2%	328 -2%	314 -4%	334 +7%	324 -3%	358 +10%	402 +12%	418 +4%	446 +7%	446 0%	447 +0%	450 +1%	447 -1%	459 +3%	452 -1%	479 +6%	517 +8%	539 +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 +5%	1 045 +14%	1 108 +6%	1 137 +3%	1 229 +8%	1 306 +6%	1 363 +4%	1 391 +2%	1 495 +7%	1 591 +6%	1 768 +11%	2 000 +13%	2 155 +8%	2 316 +7%	2 356 +2%	2 384 +1%	2 301 -3%
EPS (Diluted)		2.91 N/A	4.61 +58%	6.2 +34%	8.93 +44%	9.08 +2%	9.35 +3%	9.78 +5%	8.31 -15%	8.81 +6%	9.8 +11%	10.44 +7%	10.24 -2%	11.35 +11%	14.25 +26%	15.93 +12%	16.76 +5%	17.2 +3%	14.85 -14%	14.22 -4%	13.81 -3%	14.34 +4%	14.4 +0%	13.14 -9%	9.93 -24%	6.79 -32%	6.19 -9%	7.07 +14%	9.21 +30%	10.55 +15%	10.3 -2%	9.37 -9%	10.19 +9%	9.86 -3%	9.83 0%	10.99 +12%	11.58 +5%	12.88 +11%	13.59 +6%	13.68 +1%	13.28 -3%	12.94 -3%	13.81 +7%	13.29 -4%	14.97 +13%	16.9 +13%	17.76 +5%	18.3 +3%	19.11 +4%	19.26 +1%	19.13 -1%	19.12 0%	20.08 +5%	19.79 -1%	20.94 +6%	22.64 +8%	24.16 +7%	25.35 +5%	26.09 +3%	26.72 +2%	26.99 +1%	30.03 +11%	15.36 -49%	21.26 +38%	22.18 +4%	23.53 +6%	27.77 +18%	31.36 +13%	33.47 +7%	30.14 -10%	30.37 +1%	30.27 0%	32 +6%	36.13 +13%	38.7 +7%	39.95 +3%	43 +8%	46.12 +7%	48.47 +5%	49.93 +3%	54 +8%	57.08 +6%	63.89 +12%	72.66 +14%	81 +11%	87.13 +8%	89.79 +3%	91.95 +2%	90.3 -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 321,500+ 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.