Watchlist Manager

Watchlist

Price: 7.33 DKK 0.41% Market Closed

Market Cap: kr9B

Income Statement

Net Interest Income

Non Interest Income

Currency: DKK

		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
Revenue
Net Interest Income		345	347	350	351	353	352	350	361	374	387	400	406	414	427	432	448	457	467	484	492	501	518	572	649	725	779	789	725	724	739	817	826	824	834	846	857	888	907	892	881	851	804	813	784	767	752	699	680	660	642	644	639	624	611	595	578	578	574	573	573	561	556	548	543	534	522	510	503	499	494	486	556	640	719	807	810	798	806	841
Interest Income		505	495	484	476	474	474	477	493	513	536	559	579	614	661	710	781	858	942	1 035	1 115	1 193	1 274	1 457	1 664	1 771	1 821	1 734	1 539	1 494	1 484	1 530	1 528	1 506	1 502	1 527	1 542	1 597	1 622	1 619	1 591	1 507	1 412	1 334	1 258	1 188	1 131	1 062	1 009	965	916	889	863	835	812	780	750	725	702	683	662	642	626	611	599	585	567	558	541	525	508	483	546	629	707	794	795	782	798	867
Interest Expense		160	148	134	125	121	122	127	132	122	132	160	174	201	233	278	333	401	475	551	623	692	757	884	1 015	1 046	1 043	945	815	770	745	714	702	682	668	681	685	814	820	727	710	656	687	520	553	421	379	363	329	305	274	245	225	212	201	185	172	147	128	110	89	81	70	63	56	50	45	48	39	26	14	(4)	(11)	(11)	(11)	(13)	(15)	(17)	(8)	26
Non Interest Income		154	164	245	243	214	212	180	174	194	207	196	191	181	177	230	222	216	206	172	156	155	110	359	357	519	612	462	317	170	177	321	276	309	229	248	227	254	347	421	486	500	484	452	418	417	418	383	404	361	340	380	349	381	424	444	474	495	447	405	391	361	393	388	383	399	560	580	565	562	420	434	1 011	1 109	1 195	1 281	764	679	610	648
Revenue		499 N/A	511 +2%	596 +17%	594 0%	567 -5%	564 0%	530 -6%	535 +1%	568 +6%	595 +5%	596 +0%	596 +0%	594 0%	604 +2%	662 +10%	670 +1%	673 +1%	672 0%	656 -2%	647 -1%	656 +1%	628 -4%	932 +48%	1 006 +8%	1 243 +24%	1 391 +12%	1 251 -10%	1 042 -17%	894 -14%	916 +3%	1 138 +24%	1 102 -3%	1 132 +3%	1 063 -6%	1 094 +3%	1 084 -1%	1 142 +5%	1 254 +10%	1 313 +5%	1 367 +4%	1 351 -1%	1 288 -5%	1 266 -2%	1 203 -5%	1 184 -2%	1 171 -1%	1 083 -8%	1 084 +0%	1 021 -6%	982 -4%	1 024 +4%	988 -3%	1 004 +2%	1 035 +3%	1 039 +0%	1 053 +1%	1 073 +2%	1 021 -5%	978 -4%	964 -1%	922 -4%	949 +3%	936 -1%	926 -1%	934 +1%	1 082 +16%	1 090 +1%	1 067 -2%	1 060 -1%	914 -14%	920 +1%	1 567 +70%	1 749 +12%	1 913 +9%	2 087 +9%	1 574 -25%	1 477 -6%	1 416 -4%	1 489 +5%
Pre-Tax Income
Loan Loss Provision		(68)	(63)	(67)	(71)	(70)	(64)	(46)	(35)	(36)	(35)	(35)	(37)	(31)	(25)	(11)	0	13	19	15	8	(8)	(44)	(175)	(238)	(405)	(472)	(537)	(328)	(340)	(325)	(408)	(427)	(326)	(341)	(985)	(1 021)	(1 063)	(1 632)	(1 515)	(1 549)	(1 673)	(1 202)	(1 073)	(1 020)	(880)	(877)	(684)	(690)	(654)	(541)	(370)	(371)	(415)	(444)	(416)	(383)	(342)	(267)	(270)	(251)	(223)	(228)	(186)	(167)	(129)	(95)	(64)	(55)	(51)	(25)	(29)	(39)	30	28	20	61	20	41	101
Non Interest Expense		(280)	(282)	(284)	(278)	(279)	(285)	(298)	(289)	(302)	(301)	(318)	(315)	(309)	(317)	(341)	(342)	(355)	(362)	(379)	(366)	(373)	(412)	(502)	(582)	(680)	(741)	(773)	(754)	(736)	(733)	(720)	(688)	(688)	(631)	(668)	(617)	(643)	(920)	(947)	(944)	(907)	(651)	(634)	(631)	(610)	(601)	(587)	(575)	(576)	(600)	(604)	(592)	(577)	(550)	(540)	(539)	(544)	(541)	(537)	(528)	(514)	(528)	(508)	(515)	(517)	(510)	(543)	(546)	(549)	(553)	(564)	(748)	(905)	(1 011)	(1 153)	(1 095)	(1 046)	(1 044)	(986)
Pre-Tax Income		151 N/A	167 +10%	245 +47%	246 +0%	218 -11%	215 -1%	186 -13%	212 +14%	231 +9%	258 +12%	243 -6%	244 +1%	255 +4%	263 +3%	311 +18%	328 +6%	331 +1%	330 0%	291 -12%	289 -1%	274 -5%	172 -37%	255 +48%	186 -27%	159 -14%	179 +13%	(59) N/A	(40) +32%	(182) -352%	(141) +22%	10 N/A	(14) N/A	118 N/A	91 -23%	(559) N/A	(554) +1%	(564) -2%	(1 298) -130%	(1 148) +12%	(1 126) +2%	(1 229) -9%	(565) +54%	(442) +22%	(448) -1%	(307) +32%	(308) 0%	(188) +39%	(181) +4%	(210) -16%	(159) +24%	50 N/A	26 -48%	13 -51%	41 +224%	83 +101%	130 +58%	187 +44%	213 +14%	171 -20%	185 +8%	185 0%	194 +5%	242 +25%	244 +1%	288 +18%	476 +65%	483 +1%	467 -3%	461 -1%	337 -27%	328 -3%	780 +138%	874 +12%	930 +7%	954 +3%	540 -43%	451 -16%	413 -8%	604 +46%
Net Income
Tax Provision		(46)	(49)	(50)	(49)	(41)	(41)	(46)	(53)	(63)	(69)	(65)	(66)	(64)	(67)	(72)	(75)	(68)	(65)	(69)	(65)	(65)	(39)	4	18	24	19	18	14	48	36	(4)	2	(31)	(25)	136	135	138	(43)	(299)	(299)	(294)	(111)	0	0	(3)	0	0	0	(1)	(2)	(1)	2	3	0	(3)	(7)	(10)	(9)	(8)	(5)	(10)	(15)	54	52	52	51	(5)	(4)	(4)	(6)	(25)	13	10	6	126	71	69	69	(61)
Income from Continuing Operations		105	117	195	196	177	174	140	159	168	190	178	179	191	196	239	254	263	265	222	224	209	133	258	204	183	198	(41)	(26)	(134)	(106)	6	(12)	87	66	(423)	(418)	(426)	(1 340)	(1 447)	(1 425)	(1 524)	(676)	(442)	(448)	(310)	(308)	(188)	(181)	(211)	(161)	49	28	15	41	80	123	177	205	163	180	175	179	296	297	340	527	478	463	457	331	303	793	884	937	1 080	611	520	482	543
Net Income (Common)		105 N/A	117 +11%	195 +66%	196 +1%	177 -10%	174 -2%	140 -19%	159 +13%	168 +6%	190 +13%	178 -6%	179 +0%	191 +7%	196 +3%	239 +22%	254 +6%	263 +4%	265 +1%	222 -16%	224 +1%	209 -7%	133 -36%	258 +94%	204 -21%	183 -10%	198 +8%	(41) N/A	(26) +36%	(134) -409%	(106) +22%	6 N/A	(12) N/A	87 N/A	66 -24%	(423) N/A	(418) +1%	(426) -2%	(1 340) -215%	(1 447) -8%	(1 425) +2%	(1 524) -7%	(676) +56%	(442) +35%	(448) -1%	(310) +31%	(308) +1%	(186) +40%	(179) +4%	(205) -15%	(153) +25%	57 N/A	35 -39%	15 -56%	38 +145%	73 +93%	116 +60%	174 +49%	200 +15%	155 -22%	166 +7%	156 -6%	158 +1%	276 +74%	276 +0%	320 +16%	507 +59%	459 -9%	446 -3%	442 -1%	318 -28%	289 -9%	783 +170%	873 +11%	923 +6%	1 058 +15%	585 -45%	494 -15%	450 -9%	523 +16%
EPS (Diluted)		2.03 N/A	2.24 +10%	3.75 +67%	3.79 +1%	3.41 -10%	3.36 -1%	2.7 -20%	3.05 +13%	3.2 +5%	4.13 +29%	3.57 -14%	3.44 -4%	3.81 +11%	3.88 +2%	4.6 +19%	4.92 +7%	5.33 +8%	5.35 +0%	4.49 -16%	4.45 -1%	4.16 -7%	2.65 -36%	4.32 +63%	2.78 -36%	2.53 -9%	2.67 +6%	-0.58 N/A	-0.36 +38%	-1.83 -408%	-1.44 +21%	0.08 N/A	-0.14 N/A	1.2 N/A	0.89 -26%	-5.85 N/A	-3.03 +48%	-1.01 +67%	-4.84 -379%	-5.23 -8%	-5.14 +2%	-5.44 -6%	-2.43 +55%	-1.19 +51%	-0.75 +37%	-0.73 +3%	-0.45 +38%	-0.35 +22%	-0.24 +31%	-0.27 -13%	-0.11 +59%	0.07 N/A	0.05 -29%	0.02 -60%	0.05 +150%	0.09 +80%	0.18 +100%	0.23 +28%	0.22 -4%	0.17 -23%	0.19 +12%	0.17 -11%	0.18 +6%	0.31 +72%	0.31 N/A	0.36 +16%	0.57 +58%	0.51 -11%	0.51 N/A	0.5 -2%	0.36 -28%	0.32 -11%	0.63 +97%	0.7 +11%	0.76 +9%	0.86 +13%	0.48 -44%	0.41 -15%	0.36 -12%	0.42 +17%

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 321,000+ 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.