Danske Bank A/S
OTC:DNSKF
Balance Sheet
Balance Sheet Decomposition
Danske Bank A/S
Danske Bank A/S
Balance Sheet
Danske Bank A/S
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Net Loans |
948 346
|
1 020 618
|
1 139 666
|
1 398 695
|
1 656 906
|
1 988 222
|
2 019 294
|
1 815 615
|
1 848 446
|
1 847 223
|
1 674 390
|
1 578 397
|
1 834 511
|
1 633 228
|
1 708 016
|
1 727 751
|
1 782 141
|
1 826 985
|
1 840 022
|
1 835 683
|
1 805 122
|
1 673 093
|
1 674 679
|
1 758 110
|
|
| Investments |
509 744
|
560 576
|
717 993
|
783 891
|
837 472
|
1 028 715
|
1 287 136
|
1 052 705
|
1 116 813
|
1 374 421
|
1 607 204
|
1 527 395
|
1 469 632
|
1 514 397
|
1 563 804
|
1 523 985
|
1 547 624
|
1 758 774
|
1 974 006
|
1 792 086
|
1 803 392
|
1 708 556
|
1 867 882
|
1 797 111
|
|
| PP&E Net |
6 235
|
5 802
|
6 468
|
7 248
|
7 854
|
9 312
|
9 061
|
8 800
|
7 861
|
7 267
|
6 544
|
6 106
|
6 625
|
5 082
|
5 850
|
7 047
|
7 768
|
14 084
|
13 366
|
12 505
|
10 201
|
11 428
|
10 767
|
10 458
|
|
| PP&E Gross |
6 235
|
5 802
|
6 468
|
7 248
|
7 854
|
9 312
|
9 061
|
8 800
|
7 861
|
7 267
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
3 758
|
3 641
|
3 969
|
3 741
|
4 026
|
4 358
|
4 504
|
4 897
|
5 194
|
5 169
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
64
|
353
|
1 872
|
1 575
|
5 995
|
5 521
|
4 787
|
4 163
|
3 602
|
21 181
|
20 641
|
11 253
|
1 142
|
1 441
|
1 830
|
3 469
|
3 010
|
2 657
|
2 688
|
1 618
|
1 627
|
2 299
|
3 407
|
|
| Goodwill |
0
|
0
|
94
|
5 754
|
5 809
|
23 301
|
19 573
|
18 250
|
18 773
|
18 631
|
0
|
0
|
0
|
5 363
|
5 349
|
5 347
|
7 755
|
6 155
|
6 128
|
6 131
|
4 427
|
4 437
|
4 438
|
4 465
|
|
| Long-Term Investments |
1 673
|
1 423
|
1 308
|
1 044
|
971
|
1 128
|
939
|
1 086
|
1 040
|
989
|
1 118
|
1 376
|
1 318
|
1 209
|
653
|
455
|
381
|
341
|
209
|
206
|
536
|
612
|
396
|
361
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 356
|
4 781
|
0
|
8 447
|
2 502
|
2 779
|
62 385
|
3 987
|
4 010
|
31 763
|
2 805
|
112 756
|
2 097
|
1 945
|
|
| Other Assets |
133 526
|
114 405
|
19 817
|
37 079
|
33 272
|
64 284
|
59 482
|
50 235
|
51 111
|
44 260
|
20 509
|
20 157
|
27 031
|
22 916
|
23 765
|
23 346
|
27 521
|
27 117
|
28 453
|
32 137
|
27 961
|
24 531
|
26 303
|
26 343
|
|
| Total Assets |
1 751 553
N/A
|
1 826 134
+4%
|
2 052 507
+12%
|
2 431 988
+18%
|
2 739 361
+13%
|
3 349 530
+22%
|
3 543 974
+6%
|
3 098 477
-13%
|
3 213 886
+4%
|
3 424 403
+7%
|
3 484 949
+2%
|
3 227 057
-7%
|
3 453 015
+7%
|
3 292 878
-5%
|
3 483 670
+6%
|
3 539 528
+2%
|
3 578 467
+1%
|
3 761 050
+5%
|
4 109 231
+9%
|
3 935 834
-4%
|
3 790 556
-4%
|
3 729 292
-2%
|
3 716 042
0%
|
3 753 911
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15 628
|
14 775
|
0
|
12 569
|
10 876
|
8 520
|
7 159
|
6 833
|
6 676
|
5 845
|
7 634
|
12 902
|
13 265
|
13 031
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 960
|
1 993
|
3 022
|
1 986
|
1 804
|
1 175
|
1 287
|
1 102
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
359 276
|
331 091
|
0
|
177 456
|
199 724
|
220 372
|
262 181
|
232 271
|
215 267
|
193 391
|
137 922
|
192 751
|
209 056
|
293 752
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
298 292
|
253 155
|
0
|
277 830
|
300 180
|
326 846
|
249 767
|
271 903
|
238 394
|
228 333
|
194 125
|
162 084
|
137 282
|
171 424
|
|
| Total Deposits |
747 513
|
783 764
|
841 232
|
1 107 547
|
1 267 492
|
1 601 350
|
1 437 416
|
1 170 749
|
1 179 041
|
1 242 382
|
1 029 748
|
925 407
|
1 295 245
|
957 606
|
1 017 024
|
1 069 373
|
1 045 539
|
1 063 701
|
1 329 696
|
1 271 615
|
1 263 148
|
1 158 304
|
1 179 089
|
1 168 252
|
|
| Other Interest Bearing Liabilities |
699 745
|
765 347
|
432 399
|
438 675
|
484 217
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
0
|
0
|
2 047
|
621
|
517
|
1 142
|
930
|
1 197
|
858
|
423
|
575
|
932
|
0
|
637
|
476
|
7 594
|
7 869
|
164
|
16
|
70
|
712
|
450
|
1 007
|
1 457
|
|
| Total Current Liabilities |
0
|
0
|
2 047
|
621
|
517
|
1 142
|
930
|
1 197
|
858
|
423
|
673 771
|
599 953
|
0
|
468 492
|
511 256
|
563 332
|
529 936
|
513 164
|
463 375
|
429 625
|
342 197
|
369 362
|
361 897
|
480 766
|
|
| Long-Term Debt |
31 210
|
33 549
|
223 953
|
294 936
|
342 687
|
980 109
|
1 064 000
|
1 111 658
|
1 083 041
|
991 947
|
723 823
|
737 438
|
1 027 200
|
820 611
|
856 895
|
865 729
|
844 895
|
911 266
|
934 675
|
941 314
|
856 808
|
937 000
|
986 549
|
962 412
|
|
| Deferred Income Tax |
0
|
0
|
563
|
1 581
|
1 889
|
3 397
|
3 082
|
5 391
|
6 003
|
6 278
|
7 583
|
8 107
|
8 647
|
7 696
|
7 675
|
1 040
|
1 011
|
2 008
|
1 805
|
1 794
|
1 391
|
1 107
|
1 218
|
1 356
|
|
| Minority Interest |
9
|
9
|
267
|
47
|
46
|
132
|
22
|
0
|
15
|
60
|
4
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
212 757
|
183 014
|
485 340
|
514 539
|
547 387
|
659 177
|
940 299
|
708 823
|
840 201
|
1 057 518
|
912 020
|
810 495
|
969 539
|
877 643
|
924 205
|
871 798
|
993 810
|
1 100 403
|
1 211 001
|
1 114 782
|
1 166 734
|
1 087 780
|
1 011 602
|
959 963
|
|
| Total Liabilities |
1 691 234
N/A
|
1 765 683
+4%
|
1 985 801
+12%
|
2 357 946
+19%
|
2 644 235
+12%
|
3 245 307
+23%
|
3 445 749
+6%
|
2 997 818
-13%
|
3 109 159
+4%
|
3 298 608
+6%
|
3 346 949
+1%
|
3 081 400
-8%
|
3 300 633
+7%
|
3 132 048
-5%
|
3 317 055
+6%
|
3 371 272
+2%
|
3 415 191
+1%
|
3 590 542
+5%
|
3 940 552
+10%
|
3 759 130
-5%
|
3 630 278
-3%
|
3 553 553
-2%
|
3 540 355
0%
|
3 572 749
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
7 320
|
7 117
|
6 723
|
6 383
|
6 988
|
6 988
|
6 988
|
6 988
|
6 988
|
9 317
|
10 086
|
10 086
|
10 086
|
10 086
|
9 837
|
9 368
|
8 960
|
8 622
|
8 622
|
8 622
|
8 622
|
8 622
|
8 622
|
8 350
|
|
| Retained Earnings |
52 961
|
53 297
|
55 005
|
67 671
|
88 129
|
97 265
|
91 527
|
93 855
|
97 875
|
116 664
|
128 109
|
135 848
|
137 099
|
140 020
|
143 068
|
145 229
|
140 762
|
148 021
|
152 599
|
163 197
|
154 286
|
169 756
|
170 682
|
175 326
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
38
|
37
|
0
|
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
|
4 978
|
12
|
9
|
30
|
290
|
184
|
136
|
186
|
195
|
277
|
5 197
|
10 724
|
13 710
|
13 659
|
13 554
|
13 865
|
7 458
|
4 885
|
2 630
|
2 639
|
3 617
|
2 514
|
|
| Total Equity |
60 319
N/A
|
60 451
+0%
|
66 706
+10%
|
74 042
+11%
|
95 126
+28%
|
104 223
+10%
|
98 225
-6%
|
100 659
+2%
|
104 727
+4%
|
125 795
+20%
|
138 000
+10%
|
145 657
+6%
|
152 382
+5%
|
160 830
+6%
|
166 615
+4%
|
168 256
+1%
|
163 276
-3%
|
170 508
+4%
|
168 679
-1%
|
176 704
+5%
|
160 278
-9%
|
175 739
+10%
|
175 687
0%
|
181 162
+3%
|
|
| Total Liabilities & Equity |
1 751 553
N/A
|
1 826 134
+4%
|
2 052 507
+12%
|
2 431 988
+18%
|
2 739 361
+13%
|
3 349 530
+22%
|
3 543 974
+6%
|
3 098 477
-13%
|
3 213 886
+4%
|
3 424 403
+7%
|
3 484 949
+2%
|
3 227 057
-7%
|
3 453 015
+7%
|
3 292 878
-5%
|
3 483 670
+6%
|
3 539 528
+2%
|
3 578 467
+1%
|
3 761 050
+5%
|
4 109 231
+9%
|
3 935 834
-4%
|
3 790 556
-4%
|
3 729 292
-2%
|
3 716 042
0%
|
3 753 911
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
791
|
726
|
690
|
677
|
739
|
739
|
745
|
746
|
748
|
927
|
1 002
|
1 000
|
999
|
976
|
935
|
894
|
855
|
854
|
854
|
853
|
858
|
860
|
834
|
815
|
|