Vestjysk Bank A/S
CSE:VJBA
Balance Sheet
Balance Sheet Decomposition
Vestjysk Bank A/S
Vestjysk Bank A/S
Balance Sheet
Vestjysk Bank A/S
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Net Loans |
2 842
|
5 668
|
6 338
|
7 136
|
9 039
|
11 531
|
14 563
|
24 069
|
23 874
|
23 468
|
21 716
|
20 697
|
17 360
|
14 714
|
13 379
|
12 529
|
11 629
|
10 797
|
10 221
|
9 332
|
16 778
|
16 609
|
0
|
0
|
|
| Investments |
403
|
971
|
1 024
|
1 117
|
1 773
|
2 160
|
2 993
|
5 515
|
5 486
|
5 987
|
3 900
|
10 193
|
7 137
|
5 923
|
6 789
|
6 294
|
9 029
|
9 166
|
10 611
|
12 576
|
21 442
|
20 640
|
0
|
0
|
|
| PP&E Net |
86
|
146
|
141
|
192
|
205
|
225
|
221
|
333
|
384
|
376
|
379
|
402
|
373
|
377
|
327
|
320
|
317
|
316
|
267
|
267
|
360
|
325
|
299
|
285
|
|
| PP&E Gross |
86
|
146
|
141
|
192
|
205
|
0
|
221
|
333
|
0
|
376
|
379
|
402
|
373
|
377
|
327
|
320
|
317
|
316
|
267
|
267
|
360
|
325
|
0
|
0
|
|
| Accumulated Depreciation |
33
|
46
|
48
|
9
|
4
|
0
|
8
|
12
|
0
|
28
|
35
|
23
|
20
|
10
|
12
|
11
|
11
|
10
|
6
|
9
|
4
|
6
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
112
|
110
|
12
|
10
|
9
|
7
|
6
|
4
|
4
|
2
|
0
|
0
|
0
|
104
|
92
|
81
|
69
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
97
|
97
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
53
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
128
|
130
|
100
|
104
|
|
| Customer Acceptances Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
9
|
4
|
2
|
5
|
145
|
166
|
167
|
303
|
4
|
5
|
0
|
4
|
1
|
0
|
75
|
98
|
98
|
341
|
255
|
0
|
0
|
|
| Other Assets |
33
|
98
|
69
|
74
|
67
|
108
|
191
|
1 224
|
1 466
|
2 313
|
1 994
|
286
|
257
|
70
|
110
|
102
|
138
|
166
|
176
|
178
|
403
|
365
|
0
|
0
|
|
| Total Assets |
3 634
N/A
|
7 431
+104%
|
7 892
+6%
|
9 085
+15%
|
11 425
+26%
|
14 300
+25%
|
18 513
+29%
|
32 216
+74%
|
32 838
+2%
|
33 583
+2%
|
29 280
-13%
|
32 773
+12%
|
26 112
-20%
|
21 804
-16%
|
21 114
-3%
|
19 895
-6%
|
21 902
+10%
|
21 198
-3%
|
22 192
+5%
|
23 105
+4%
|
43 310
+87%
|
41 953
-3%
|
44 437
+6%
|
48 492
+9%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
113
|
34
|
190
|
567
|
489
|
479
|
475
|
463
|
475
|
861
|
971
|
943
|
1 056
|
|
| Accrued Liabilities |
0
|
1
|
4
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
6
|
5
|
4
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
200
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Deposits |
3 070
|
6 004
|
6 336
|
7 479
|
9 472
|
11 123
|
14 554
|
23 993
|
22 243
|
19 435
|
16 959
|
21 984
|
22 979
|
19 107
|
18 103
|
16 987
|
18 427
|
17 612
|
18 289
|
18 858
|
35 555
|
33 800
|
0
|
0
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
4
|
0
|
65
|
0
|
0
|
0
|
|
| Total Current Liabilities |
0
|
1
|
4
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
113
|
34
|
190
|
567
|
692
|
479
|
475
|
467
|
475
|
941
|
977
|
948
|
1 060
|
|
| Long-Term Debt |
75
|
82
|
47
|
0
|
212
|
1 244
|
1 945
|
4 971
|
7 676
|
10 959
|
10 091
|
9 166
|
1 866
|
1 005
|
915
|
614
|
372
|
373
|
347
|
380
|
1 062
|
1 059
|
994
|
852
|
|
| Deferred Income Tax |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
136
|
189
|
|
| Other Liabilities |
100
|
295
|
327
|
290
|
336
|
278
|
300
|
1 052
|
769
|
1 028
|
497
|
511
|
346
|
140
|
125
|
115
|
109
|
149
|
133
|
147
|
357
|
199
|
125
|
117
|
|
| Total Liabilities |
3 245
N/A
|
6 381
+97%
|
6 714
+5%
|
7 773
+16%
|
10 021
+29%
|
12 644
+26%
|
16 799
+33%
|
30 016
+79%
|
30 689
+2%
|
31 422
+2%
|
27 547
-12%
|
31 775
+15%
|
25 225
-21%
|
20 441
-19%
|
19 710
-4%
|
18 408
-7%
|
19 387
+5%
|
18 609
-4%
|
19 236
+3%
|
19 860
+3%
|
37 914
+91%
|
36 035
-5%
|
37 479
+4%
|
41 236
+10%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
73
|
90
|
90
|
90
|
90
|
88
|
86
|
125
|
125
|
125
|
125
|
613
|
86
|
151
|
151
|
151
|
896
|
896
|
896
|
896
|
1 234
|
1 234
|
1 234
|
1 234
|
|
| Retained Earnings |
311
|
863
|
1 071
|
1 206
|
1 298
|
1 508
|
1 569
|
2 044
|
1 994
|
2 005
|
1 577
|
330
|
194
|
527
|
574
|
648
|
777
|
847
|
1 306
|
1 595
|
2 538
|
3 057
|
3 941
|
4 231
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
58
|
53
|
61
|
61
|
65
|
47
|
47
|
46
|
45
|
39
|
33
|
|
| Unrealized Security Profit/Loss |
3
|
63
|
3
|
16
|
16
|
16
|
16
|
31
|
31
|
31
|
31
|
55
|
607
|
552
|
552
|
552
|
552
|
552
|
552
|
552
|
1 267
|
1 271
|
1 254
|
1 268
|
|
| Treasury Stock |
1
|
35
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
44
|
43
|
0
|
0
|
0
|
0
|
0
|
0
|
75
|
75
|
75
|
230
|
230
|
155
|
155
|
312
|
310
|
491
|
490
|
|
| Total Equity |
389
N/A
|
1 051
+170%
|
1 179
+12%
|
1 312
+11%
|
1 404
+7%
|
1 656
+18%
|
1 714
+4%
|
2 200
+28%
|
2 149
-2%
|
2 161
+1%
|
1 733
-20%
|
998
-42%
|
887
-11%
|
1 362
+54%
|
1 404
+3%
|
1 487
+6%
|
2 515
+69%
|
2 589
+3%
|
2 956
+14%
|
3 245
+10%
|
5 396
+66%
|
5 918
+10%
|
6 959
+18%
|
7 256
+4%
|
|
| Total Liabilities & Equity |
3 634
N/A
|
7 431
+104%
|
7 892
+6%
|
9 085
+15%
|
11 425
+26%
|
14 300
+25%
|
18 513
+29%
|
32 216
+74%
|
32 838
+2%
|
33 583
+2%
|
29 280
-13%
|
32 773
+12%
|
26 112
-20%
|
21 804
-16%
|
21 114
-3%
|
19 895
-6%
|
21 902
+10%
|
21 198
-3%
|
22 192
+5%
|
23 105
+4%
|
43 310
+87%
|
41 953
-3%
|
44 437
+6%
|
48 492
+9%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
43
|
50
|
52
|
52
|
50
|
51
|
48
|
71
|
72
|
73
|
72
|
277
|
389
|
683
|
683
|
683
|
896
|
896
|
896
|
896
|
1 233
|
1 233
|
1 233
|
1 233
|
|