First Time Loading...

Topdanmark A/S
CSE:TOP

Watchlist Manager
Topdanmark A/S Logo
Topdanmark A/S
CSE:TOP
Watchlist
Price: 302 DKK 3.07% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Income Statement
Topdanmark A/S

Rotate your device to view
Income Statement
Currency: DKK
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
Revenue
Gross Premiums Earned
12 078
12 399
12 740
12 950
13 311
13 656
14 091
14 670
15 143
15 517
15 671
15 693
15 631
15 745
16 219
16 971
17 377
18 022
18 200
18 701
19 147
18 936
19 825
19 963
20 323
21 117
20 456
20 154
0
11 862
9 423
9 021
9 208
9 293
9 352
9 626
16 696
16 805
17 005
9 969
10 301
Revenue
15 503
N/A
17 297
+12%
17 354
+0%
16 936
-2%
18 747
+11%
16 371
-13%
15 116
-8%
16 058
+6%
13 810
-14%
16 589
+20%
19 518
+18%
19 886
+2%
21 462
+8%
20 990
-2%
20 604
-2%
21 121
+3%
19 289
-9%
20 462
+6%
21 071
+3%
16 747
-21%
22 068
+32%
22 797
+3%
23 939
+5%
29 405
+23%
17 257
-41%
21 766
+26%
22 078
+1%
26 050
+18%
31 343
+20%
22 737
-27%
17 743
-22%
9 653
-46%
9 816
+2%
9 925
+1%
9 959
+0%
9 411
-6%
18 081
+92%
18 044
0%
18 179
+1%
10 178
-44%
10 561
+4%
Operating Income
Operating Expenses
(13 488)
(14 970)
(15 188)
(14 717)
(16 740)
(14 597)
(13 510)
(14 486)
(12 380)
(15 092)
(17 638)
(17 883)
(19 156)
(18 617)
(18 294)
(18 829)
(17 185)
(18 534)
(19 146)
(14 988)
(20 091)
(20 770)
(22 121)
(27 254)
(15 997)
(20 488)
(20 717)
(24 430)
(28 983)
(20 317)
(15 309)
(7 214)
(7 810)
(8 315)
(8 505)
(7 994)
(15 614)
(15 393)
(15 500)
(8 681)
(9 060)
Selling, General & Administrative
(1 027)
(1 260)
(1 265)
(1 285)
(1 460)
(1 099)
(879)
(996)
(609)
(882)
(1 155)
(1 372)
(1 440)
(1 389)
(1 338)
(1 425)
(1 052)
(1 054)
(1 124)
(902)
(988)
(1 235)
(1 277)
(1 971)
(1 536)
(1 402)
(1 309)
(1 552)
(1 637)
(1 421)
(1 253)
(541)
0
(424)
(414)
0
0
0
0
0
0
Benefits Claims Loss Adjustment
(11 480)
(12 728)
(12 972)
(12 530)
(14 035)
(12 665)
(11 676)
(12 650)
(10 818)
(12 657)
(14 873)
(15 084)
(16 442)
(16 112)
(15 904)
(16 158)
(14 752)
(16 023)
(16 636)
(13 010)
(17 471)
(17 672)
(18 786)
(23 680)
(13 267)
(17 878)
(18 329)
(21 489)
0
(16 357)
(11 512)
(5 569)
(6 343)
(6 394)
(6 427)
(7 851)
(12 707)
(13 276)
(13 950)
(8 462)
(8 783)
Policy Acquisition Expense
(1 067)
(1 063)
(1 041)
(1 044)
(1 027)
(1 036)
(1 054)
(1 073)
(1 070)
(1 087)
(1 095)
(1 091)
(1 106)
(1 100)
(1 101)
(1 098)
(1 101)
(1 100)
(1 096)
(1 095)
(1 088)
(1 101)
(1 087)
(1 115)
(1 136)
(1 150)
(1 180)
(1 199)
0
(846)
(804)
(985)
0
(720)
(744)
0
0
0
0
0
0
Other Operating Expenses
86
81
90
142
(218)
203
99
233
117
(466)
(515)
(336)
(168)
(16)
49
(148)
(280)
(357)
(290)
19
(544)
(762)
(971)
(488)
(58)
(58)
101
(190)
(27 346)
(1 693)
(1 740)
(119)
(1 467)
(777)
(920)
(143)
(2 907)
(2 117)
(1 550)
(219)
(277)
Operating Income
2 015
N/A
2 327
+15%
2 166
-7%
2 219
+2%
2 007
-10%
1 774
-12%
1 606
-9%
1 572
-2%
1 430
-9%
1 497
+5%
1 880
+26%
2 003
+7%
2 306
+15%
2 373
+3%
2 310
-3%
2 292
-1%
2 104
-8%
1 928
-8%
1 925
0%
1 759
-9%
1 977
+12%
2 027
+3%
1 818
-10%
2 151
+18%
1 260
-41%
1 278
+1%
1 361
+6%
1 620
+19%
2 360
+46%
2 420
+3%
2 434
+1%
2 439
+0%
2 006
-18%
1 610
-20%
1 454
-10%
1 417
-3%
2 467
+74%
2 651
+7%
2 679
+1%
1 497
-44%
1 501
+0%
Pre-Tax Income
Interest Income Expense
(262)
(259)
(245)
(224)
(178)
(136)
(95)
(61)
(68)
(69)
(72)
(78)
(73)
(74)
(79)
(79)
(82)
(79)
(82)
(81)
(79)
(79)
(75)
(78)
(91)
(96)
(101)
(102)
(84)
(73)
(61)
(48)
(43)
(40)
(37)
(43)
(76)
(85)
(96)
(88)
(101)
Total Other Income
9
1
2
15
14
16
16
19
10
13
8
17
22
24
30
22
24
16
20
24
24
41
25
(86)
13
2
13
(65)
36
67
75
35
5
(12)
2
8
53
35
11
15
28
Pre-Tax Income
1 762
N/A
2 069
+17%
1 923
-7%
2 010
+5%
1 843
-8%
1 654
-10%
1 527
-8%
1 530
+0%
1 372
-10%
1 441
+5%
1 816
+26%
1 942
+7%
2 255
+16%
2 323
+3%
2 261
-3%
2 235
-1%
2 046
-8%
1 865
-9%
1 863
0%
1 702
-9%
1 922
+13%
1 989
+3%
1 768
-11%
1 987
+12%
1 182
-41%
1 184
+0%
1 273
+8%
1 453
+14%
2 312
+59%
2 414
+4%
2 448
+1%
2 426
-1%
1 968
-19%
1 558
-21%
1 419
-9%
1 382
-3%
2 444
+77%
2 601
+6%
2 594
0%
1 424
-45%
1 428
+0%
Net Income
Tax Provision
(381)
(440)
(420)
(452)
(417)
(390)
(360)
(360)
(328)
(336)
(394)
(407)
(478)
(498)
(499)
(502)
(460)
(408)
(412)
(371)
(419)
(439)
(392)
(441)
(267)
(272)
(289)
(329)
(517)
(529)
(548)
(537)
(436)
(347)
(307)
(305)
(563)
(617)
(621)
(372)
(371)
Income from Continuing Operations
1 381
1 629
1 503
1 558
1 426
1 264
1 167
1 170
1 044
1 105
1 422
1 535
1 777
1 825
1 762
1 733
1 586
1 457
1 451
1 331
1 503
1 550
1 376
1 546
915
912
984
1 124
1 795
1 885
1 900
1 889
1 532
1 211
1 112
1 077
1 881
1 984
1 973
1 052
1 057
Net Income (Common)
1 382
N/A
1 630
+18%
1 504
-8%
1 558
+4%
1 426
-8%
1 264
-11%
1 166
-8%
1 170
+0%
1 045
-11%
1 105
+6%
1 423
+29%
1 536
+8%
1 777
+16%
1 826
+3%
1 762
-4%
1 733
-2%
1 585
-9%
1 456
-8%
1 451
0%
1 331
-8%
1 503
+13%
1 549
+3%
1 375
-11%
1 547
+13%
915
-41%
913
0%
985
+8%
1 124
+14%
1 952
+74%
2 085
+7%
2 084
0%
2 138
+3%
1 664
-22%
1 407
-15%
1 310
-7%
2 179
+66%
3 076
+41%
3 071
0%
3 073
+0%
1 051
-66%
1 055
+0%
EPS (Diluted)
12.3
N/A
14.81
+20%
13.96
-6%
14.29
+2%
13.77
-4%
12.44
-10%
11.73
-6%
11.65
-1%
11.01
-5%
11.92
+8%
15.68
+32%
16.75
+7%
20.54
+23%
21.35
+4%
20.56
-4%
20.18
-2%
18.34
-9%
16.58
-10%
16.73
+1%
15.36
-8%
17.28
+13%
17.74
+3%
15.75
-11%
17.73
+13%
10.49
-41%
10.45
0%
11.26
+8%
12.85
+14%
22.29
+73%
23.72
+6%
23.69
0%
24.3
+3%
18.89
-22%
15.9
-16%
14.8
-7%
24.7
+67%
34.7
+40%
34.63
0%
34.65
+0%
11.82
-66%
11.87
+0%

See Also

Summary
TOP intrinsic value, competitors valuation, and company profile.
DCF Valuation
TOP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TOP stock valuation using valuation multiples.
Wall Street Estimates
TOP price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
TOP stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

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.