{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["RD 2012 Q1 Total","RD 2012 Q1 Cap T","RD 2012 Q1 Cap S","Repossed Properties - Year","Repossed Properties - Quarter","LTV","LTV - Sectors","LTV - Classification","3m arrears"],"not_rendered":{"charts":4,"images":2,"macros":1,"external_links":0,"defined_names":22,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"RD 2012 Q1 Total","index":0,"n_rows":69,"n_cols":11,"rows_kept":69,"cut":false,"hidden":false,"merged":[[5,2,5,10]]}
[]
[]
[]
[null,"Realkredit Danmark 2012 Q1 - Total portfolio"]
[null,null," "]
[]
[null,"DKK million ","Private",null,"Rental Residential",null,"Commercial",null,"Agriculture",null,"Total DKKm/ number"]
[null,"Mortgage loans"]
[null," - Bond debt outstanding",424015.26193799998,null,140311.741071,null,109153.22347899999,null,50593.369963999998,null,724073.59645199997]
[null," - Number of loans",449627,null,43612,null,17307,null,17000,null,527546]
[]
[null,"Bond debt outstanding by loan type"]
[null,"Fixed-rate loans",128376.903563,null,61920.902921000001,null,13574.308058000001,null,4199.0465199999999,null,208071.161062]
[null," - repayment loans",91849.168359000003,null,59587.950455999999,null,12675.073891,null,3375.6373400000002,null,167487.83004599999]
[null," - interest-only ",36527.735203999997,null,2332.9524649999998,null,899.23416699999996,null,823.40917999999999,null,40583.331015999996]
[null,"FlexLån®",263709.71035100002,null,65506.082690000003,null,60873.300627999997,null,38928.736783,null,429017.83045200002]
[null," - repayment loans",84389.801103000005,null,32909.306647999998,null,19525.232227,null,9577.77153,null,146402.111508]
[null," - interest-only ",179319.90924800001,null,32596.776042000001,null,41348.068400999997,null,29350.965252999998,null,282615.71894400002]
[null,"FlexGaranti®, Rentedyk TM",31754.528377999999,null,1129.7567329999999,null,503.84791300000001,null,558.36968100000001,null,33946.502704999999]
[null," - repayment loans",14741.250959000001,null,626.25676799999997,null,361.801444,null,254.916057,null,15984.225227999999]
[null," - interest-only ",17013.277418999998,null,503.49996499999997,null,142.046469,null,303.45362399999999,null,17962.277477]
[null,"RD EURIBOR3®",53.028447,null,718.74518799999998,null,2808.3881449999999,null,4265.3821310000003,null,7845.5439109999998]
[null," - repayment loans",10.550905999999999,null,37.961357,null,390.27819399999998,null,585.27662199999997,null,1024.0670789999999]
[null," - interest-only ",42.477541000000002,null,680.78383099999996,null,2418.1099509999999,null,3680.105509,null,6821.4768320000003]
[null,"RD CIBOR6®",121.091199,null,11036.253538999999,null,31393.378734999998,null,2641.8348489999998,null,45192.558321999997]
[null," - repayment loans",24.247589999999999,null,1638.130758,null,7082.7226229999997,null,618.79414499999996,null,9363.8951159999997]
[null," - interest-only ",96.843609000000001,null,9398.122781,null,24310.656112000001,null,2023.040704,null,35828.663205999997]
[null," Total",424015.26193799998,null,140311.741071,null,109153.22347899999,null,50593.369963999998,null,724073.59645199997]
[]
[null,"Bond debt outstanding by geographic area"]
[null," - Metropolitan area",166508.44373,null,49037.985881000001,null,43870.675028999998,null,3353.106648,null,262770.21128799999]
[null," - Other Sealand",89790.36292,null,17461.597022000002,null,11190.200779999999,null,13425.728945000001,null,131867.88966700001]
[null," - Region South Denmark",70707.493031999998,null,25643.853799,null,23408.378395,null,17190.636562,null,136950.36178800001]
[null," - Region Central Jutland",72031.905075000002,null,33957.525504999998,null,20960.475160000002,null,9839.6787590000004,null,136789.58449899999]
[null," - Region North Jutland",24972.360045000001,null,13681.137269000001,null,6554.429556,null,6784.2190499999997,null,51992.145920000003]
[null," - Other area",4.6971360000000004,null,529.64159500000005,null,3169.0645589999999,null,0,null,3703.4032900000002]
[null,"Total",424015.26193799998,null,140311.741071,null,109153.22347899999,null,50593.369963999998,null,724073.59645199997]
[]
[null,"Bond debt outstanding by size, DKKm"]
[null," 0 - 2",283230.86635899998,null,10305.839320999999,null,4818.6811269999998,null,3953.4472580000001,null,302308.834065]
[null," 2 - 5",124443.204365,null,14288.973368000001,null,7375.0558179999998,null,7386.2207520000002,null,153493.45430300001]
[null," 5 - 20",15826.555736,null,45574.887667000003,null,22273.084998999999,null,17240.612981999999,null,100915.141384]
[null," 20 - 50",460.83191399999998,null,34758.399152999998,null,19708.239838000001,null,15759.307294,null,70686.778198999993]
[null," 50 - 100",53.803564000000001,null,16785.161319999999,null,16416.90641,null,5174.6363240000001,null,38430.507618000003]
[null," 100 and above",0,null,18598.480242000001,null,38561.255287,null,1079.145354,null,58238.880882999998]
[null,"Total",424015.26193799998,null,140311.741071,null,109153.22347899999,null,50593.369963999998,null,724073.59645199997]
[]
[null,"Bond debt outstanding by seasoning"]
[null," 0 ",16276.831356000001,null,6721.4177309999995,null,7261.1028699999997,null,1130.440034,null,31389.791990999998]
[null," 1",74774.468913000004,null,8558.5317890000006,null,12602.441462999999,null,5578.2931930000004,null,101513.73535800001]
[null," 2",92274.491441000006,null,29315.026379999999,null,42590.303761000003,null,22328.173201000001,null,186507.994783]
[null," 3",87384.488903999998,null,22971.078767999999,null,13899.13776,null,8657.2497060000005,null,132911.95513799999]
[null," 4",28448.393227,null,9002.5800710000003,null,4313.59591,null,3623.8846090000002,null,45388.453817000001]
[null," 6",9224.2827230000003,null,17793.690632999998,null,2219.1756959999998,null,1504.94751,null,30742.096561999999]
[null," 8",1418.248159,null,16372.18374,null,177.90624,null,88.454739000000004,null,18056.792878]
[null," 10",56.921076999999997,null,7509.8574250000001,null,133.92092199999999,null,154.88175699999999,null,7855.5811809999996]
[null," 15",190.00008299999999,null,1633.3833259999999,null,60.190427,null,69.544962999999996,null,1953.1187990000001]
[null," 20",45227.970534,null,9589.6950899999993,null,8228.091606,null,2843.4309330000001,null,65889.188162999999]
[null," 25",30631.828278000001,null,6544.3507099999997,null,11315.535947,null,2349.5742690000002,null,50841.289204000001]
[null," 30",38107.337243000002,null,4299.9454079999996,null,6351.8208770000001,null,2264.49505,null,51023.598577999997]
[null,"Total",424015.26193799998,null,140311.741071,null,109153.22347899999,null,50593.369963999998,null,724073.59645199997]
[]
[null,"Bond debt outstanding by Loan To Value"]
[null,"0 - 20%",136487.21052394633,null,51197.410907881189,null,39118.673527384337,null,18208.738596929761,null,245012.03355614163]
[null,"20 - 40%",118518.13926403683,null,35194.308499051403,null,32477.127979745623,null,15369.47334161284,null,201559.04908444671]
[null,"40 - 60%",90781.698030305357,null,25728.243728135873,null,23276.60921154272,null,10300.676192038058,null,150087.227162022]
[null,"60 - 80%",56600.244972477827,null,15771.131701951394,null,10477.716002228339,null,4448.7117454361633,null,87297.804422093715]
[null,"> 80 %",21627.969045233636,null,12420.646192980133,null,3803.0968050989736,null,2265.7700999831804,null,40117.482143295922]
[null,"Total",424015.26183600002,null,140311.74102999998,null,109153.22352599999,null,50593.369976000002,null,724073.59636800003]

{"sheet":"RD 2012 Q1 Cap T","index":1,"n_rows":69,"n_cols":11,"rows_kept":69,"cut":false,"hidden":false,"merged":[[5,2,5,10]]}
[]
[]
[]
[null,"Realkredit Danmark 2012 Q1 - Capital center T"]
[null,null," "]
[]
[null,"DKK million ","Private",null,"Rental Residential",null,"Commercial",null,"Agriculture",null,"Total DKKm/ number"]
[null,"Mortgage loans"]
[null," - Bond debt outstanding",153383.54749200001,null,27184.297087999999,null,38479.418724000003,null,33964.710423999997,null,253011.97372800001]
[null," - Number of loans",136922,null,10218,null,6315,null,10016,null,163471]
[]
[null,"Bond debt outstanding by loan type"]
[null,"Fixed-rate loans",0,null,0,null,0,null,0,null,0]
[null," - repayment loans",0,null,0,null,0,null,0,null,0]
[null," - interest-only ",0,null,0,null,0,null,0,null,0]
[null,"FlexLån®",153383.54749200001,null,27184.297087999999,null,38479.418724000003,null,33964.710423999997,null,253011.97372800001]
[null," - repayment loans",50281.11277,null,10775.248178,null,13534.632263,null,8130.3136830000003,null,82721.306893999994]
[null," - interest-only ",103102.43472200001,null,16409.048910000001,null,24944.786461,null,25834.396741,null,170290.666834]
[null,"FlexGaranti®, Rentedyk TM",0,null,0,null,0,null,0,null,0]
[null," - repayment loans",0,null,0,null,0,null,0,null,0]
[null," - interest-only ",0,null,0,null,0,null,0,null,0]
[null,"RD EURIBOR3®",0,null,0,null,0,null,0,null,0]
[null," - repayment loans",0,null,0,null,0,null,0,null,0]
[null," - interest-only ",0,null,0,null,0,null,0,null,0]
[null,"RD CIBOR6®",0,null,0,null,0,null,0,null,0]
[null," - repayment loans",0,null,0,null,0,null,0,null,0]
[null," - interest-only ",0,null,0,null,0,null,0,null,0]
[null," Total",153383.54749200001,null,27184.297087999999,null,38479.418724000003,null,33964.710423999997,null,253011.97372800001]
[]
[null,"Bond debt outstanding by geographic area"]
[null," - Metropolitan area",66193.631001000002,null,8067.4950930000005,null,12516.524447,null,1791.7118829999999,null,88569.362424000006]
[null," - Other Sealand",30084.087557999999,null,2420.6740140000002,null,4224.2502940000004,null,8116.6071910000001,null,44845.619057000004]
[null," - Region South Denmark",22616.459879000002,null,5882.8552110000001,null,9204.3364590000001,null,11691.372686999999,null,49395.024235999997]
[null," - Region Central Jutland",26112.621901999999,null,7643.221536,null,9930.8068110000004,null,7118.2885210000004,null,50804.938770000001]
[null," - Region North Jutland",8376.7471519999999,null,3169.6830599999998,null,2581.2174890000001,null,5246.7301420000003,null,19374.377842999998]
[null," - Other area",0,null,0.368174,null,22.283224000000001,null,0,null,22.651398]
[null,"Total",153383.54749200001,null,27184.297087999999,null,38479.418724000003,null,33964.710423999997,null,253011.97372800001]
[]
[null,"Bond debt outstanding by size, DKKm"]
[null," 0 - 2",86090.004895000005,null,3901.9827500000001,null,1720.723346,null,1725.323447,null,93438.034438000002]
[null," 2 - 5",57490.803977000003,null,4445.2980809999999,null,3151.2070749999998,null,4394.2812510000003,null,69481.590383999996]
[null," 5 - 20",9592.8627419999993,null,8576.2208809999993,null,9205.9803279999996,null,12320.71005,null,39695.774000999998]
[null," 20 - 50",209.875878,null,4622.738042,null,7252.1400540000004,null,11021.431653,null,23106.185626999999]
[null," 50 - 100",0,null,2684.1861370000001,null,5067.7136350000001,null,3850.489,null,11602.388772]
[null," 100 and above",0,null,2953.8711969999999,null,12081.654286000001,null,652.47502299999996,null,15688.000506]
[null,"Total",153383.54749200001,null,27184.297087999999,null,38479.418724000003,null,33964.710423999997,null,253011.97372800001]
[]
[null,"Bond debt outstanding by seasoning"]
[null," 0 ",28646.459628000001,6539.1327410000004,6539.1327410000004,2983.1723219999999,5709.9838200000004,null,2983.1723219999999,null,43878.748511999998]
[null," 1",21035.589874000001,3079.2544699999999,3079.2544699999999,2757.4222730000001,4458.6060989999996,null,2757.4222730000001,null,31330.872717999999]
[null," 2",41140.534656000003,3759.3087869999999,3759.3087869999999,3986.963162,7977.6755089999997,null,3986.963162,null,56864.482117]
[null," 3",16609.519053,2803.8217049999998,2803.8217049999998,7303.6620359999997,8045.8930600000003,null,7303.6620359999997,null,34762.895858000003]
[null," 4",15985.361439,3765.0708559999998,3765.0708559999998,8199.6701499999999,6714.0184449999997,null,8199.6701499999999,null,34664.120896]
[null," 6",16702.577524,3956.7105160000001,3956.7105160000001,5008.503189,2739.7262089999999,null,5008.503189,null,28407.517446000002]
[null," 8",9457.1540779999996,1860.9336269999999,1860.9336269999999,2591.7975120000001,1807.413358,null,2591.7975120000001,null,15717.298585]
[null," 10",3661.829209,1380.4624100000001,1380.4624100000001,1099.737959,981.85391000000004,null,1099.737959,null,7123.883503]
[null," 15",144.522031,39.601976000000001,39.601976000000001,33.781821000000001,44.248314000000001,null,33.781821000000001,null,262.15416199999999]
[null," 20",0,null,0,null,0,null,0,null,0]
[null," 25",0,null,0,null,0,null,0,null,0]
[null," 30",0,null,0,null,0,null,0,null,0]
[null,"Total",153383.54749200001,null,27184.297087999999,null,38479.418724000003,null,33964.710423999997,null,253011.97372800001]
[]
[null,"Bond debt outstanding by Loan To Value"]
[null,"0 - 20%",46219.363922410543,null,9098.2456665427562,null,14422.180526538801,null,11521.629839310437,null,81261.419954802535]
[null,"20 - 40%",41847.305506238008,null,7418.5944985924643,null,11959.58210400453,null,10284.01255326036,null,71509.494662095356]
[null,"40 - 60%",34296.449528714445,null,5623.7206024088928,null,8381.1206956505612,null,7309.2431522551697,null,55610.533979029067]
[null,"60 - 80%",22827.088957509925,null,3321.976226856304,null,2958.4162588381168,null,3206.6245273514378,null,32314.105970555782]
[null,"> 80 %",8193.3395131270736,null,1721.7600615995818,null,758.11913396799082,null,1643.200336822598,null,12316.419045517245]
[null,"Total",153383.54742799999,null,27184.297055999999,null,38479.418719000001,null,33964.710408999999,null,253011.97361199997]

{"sheet":"RD 2012 Q1 Cap S","index":2,"n_rows":69,"n_cols":11,"rows_kept":69,"cut":false,"hidden":false,"merged":[[5,2,5,10]]}
[]
[]
[]
[null,"Realkredit Danmark 2012 Q1 - Capital center S"]
[null,null," "]
[]
[null,"DKK million ","Private",null,"Rental Residential",null,"Commercial",null,"Agriculture",null,"Total DKKm/ number"]
[null,"Mortgage loans"]
[null," - Bond debt outstanding",169905.297555,null,54205.223805000001,null,49838.134489999997,null,11835.113568999999,null,285783.76941900002]
[null," - Number of loans",158707,null,9764,null,4966,null,3378,null,176815]
[]
[null,"Bond debt outstanding by loan type"]
[null,"Fixed-rate loans",56590.291733999999,null,11541.413656999999,null,5283.3013199999996,null,1191.5619429999999,null,74606.568654000002]
[null," - repayment loans",37406.912073,null,10400.879422,null,4754.7229950000001,null,805.23549700000001,null,53367.749987000003]
[null," - interest-only ",19183.379660999999,null,1140.5342350000001,null,528.57832499999995,null,386.32644599999998,null,21238.818667]
[null,"FlexLån®",107559.086817,null,32934.537980000001,null,17039.326497999999,null,4140.0283570000001,null,161672.97965200001]
[null," - repayment loans",33822.673155999997,null,21412.513458000001,null,5780.6318209999999,null,1370.594251,null,62386.412686000003]
[null," - interest-only ",73736.413660999999,null,11522.024522,null,11258.694677,null,2769.4341060000002,null,99286.566965999999]
[null,"FlexGaranti®, Rentedyk TM",5607.2279609999996,null,104.487707,null,60.353015999999997,null,34.597383999999998,null,5806.6660680000005]
[null," - repayment loans",2214.6567989999999,null,57.788753999999997,null,49.952674999999999,null,15.049213999999999,null,2337.4474420000001]
[null," - interest-only ",3392.5711620000002,null,46.698953000000003,null,10.400340999999999,null,19.548169999999999,null,3469.2186259999999]
[null,"RD EURIBOR3®",53.028447,null,718.74518799999998,null,2808.3881449999999,null,4265.3821310000003,null,7845.5439109999998]
[null," - repayment loans",10.550905999999999,null,37.961357,null,390.27819399999998,null,585.27662199999997,null,1024.0670789999999]
[null," - interest-only ",42.477541000000002,null,680.78383099999996,null,2418.1099509999999,null,3680.105509,null,6821.4768320000003]
[null,"RD CIBOR6®",95.662595999999994,null,8906.0392730000003,null,24646.765511000001,null,2203.5437539999998,null,35852.011134]
[null," - repayment loans",22.210885000000001,null,1402.2066130000001,null,5447.4898819999999,null,464.31959899999998,null,7336.226979]
[null," - interest-only ",73.451711000000003,null,7503.83266,null,19199.275629,null,1739.2241550000001,null,28515.784155000001]
[null," Total",169905.297555,null,54205.223805000001,null,49838.134489999997,null,11835.113568999999,null,285783.76941900002]
[]
[null,"Bond debt outstanding by geographic area"]
[null," - Metropolitan area",65876.028657999996,null,20790.036186000001,null,22414.560302000002,null,1270.667565,null,110351.292711]
[null," - Other Sealand",35657.842355000001,null,6652.748533,null,4374.3791220000003,null,4029.1182760000002,null,50714.088285999998]
[null," - Region South Denmark",29332.195216,null,8796.5571400000008,null,10244.148447,null,3792.1842710000001,null,52165.085074000002]
[null," - Region Central Jutland",29336.415238000001,null,12536.744557,null,7240.8029909999996,null,1757.700454,null,50871.663240000002]
[null," - Region North Jutland",9702.8160879999996,null,5114.2779490000003,null,2732.684816,null,985.44300299999998,null,18535.221856]
[null," - Other area",0,null,314.85944000000001,null,2831.5588120000002,null,0,null,3146.4182519999999]
[null,"Total",169905.297555,null,54205.223805000001,null,49838.134489999997,null,11835.113568999999,null,285783.76941900002]
[]
[null,"Bond debt outstanding by size, DKKm"]
[null," 0 - 2",112581.904752,null,2541.699642,null,1127.419339,null,928.19286199999999,null,117179.21659500001]
[null," 2 - 5",51768.898048000003,null,4276.9548050000003,null,2470.7741930000002,null,1835.6902030000001,null,60352.317249]
[null," 5 - 20",5311.9562919999998,null,17311.401264,null,9192.7512719999995,null,3627.1180690000001,null,35443.226897]
[null," 20 - 50",242.53846300000001,null,14712.778847,null,9916.7137249999996,null,4045.4850110000002,null,28917.516046000001]
[null," 50 - 100",0,null,7424.3947340000004,null,8331.6825059999992,null,1115.6093920000001,null,16871.686632000001]
[null," 100 and above",0,null,7937.9945129999996,null,18798.793454999999,null,283.01803200000001,null,27019.806]
[null,"Total",169905.297555,null,54205.223805000001,null,49838.134489999997,null,11835.113568999999,null,285783.76941900002]
[]
[null,"Bond debt outstanding by seasoning"]
[null," 0 ",32858.342261999998,null,9771.9800799999994,null,8367.942916,null,990.69864500000006,null,51988.963903999997]
[null," 1",48986.119919999997,null,8286.2428770000006,null,13850.866915000001,null,2315.1624270000002,null,73438.392141000004]
[null," 2",32350.516432,null,4278.0217730000004,null,3982.6497639999998,null,1132.81465,null,41744.002622]
[null," 3",14442.992553,null,5571.3531789999997,null,8495.4609560000008,null,2101.0970750000001,null,30610.903767]
[null," 4",13473.382195,null,8914.6124349999991,null,8979.9955829999999,null,3445.7716460000001,null,34813.761865]
[null," 6",15796.755931,null,8537.1701549999998,null,4557.4490079999996,null,1077.0454480000001,null,29968.420549999999]
[null," 8",9589.0754710000001,null,4604.1845499999999,null,1106.601611,null,475.97896300000002,null,15775.840604999999]
[null," 10",2373.1440499999999,null,4228.0748400000002,null,482.34334100000001,null,284.22042699999997,null,7367.7826729999997]
[null," 15",34.968741000000001,null,13.583916,null,14.824396,null,12.324287999999999,null,75.701361000000006]
[null," 20",0,null,0,null,0,null,0,null,0]
[null," 25",0,null,0,null,0,null,0,null,0]
[null," 30",0,null,0,null,0,null,0,null,0]
[null,"Total",169905.297555,null,54205.223805000001,null,49838.134489999997,null,11835.113568999999,null,285783.76941900002]
[]
[null,"Bond debt outstanding by Loan To Value"]
[null,"0 - 20%",50336.176816541869,null,18210.758933877896,null,16005.392623726259,null,4161.0408254872427,null,88713.369199633249]
[null,"20 - 40%",46603.773603621834,null,14626.810231020947,null,14315.882770762075,null,3682.0945264736674,null,79228.561131878523]
[null,"40 - 60%",37907.037570363158,null,11048.528724615502,null,11428.526154898731,null,2407.0959509691238,null,62791.18840084652]
[null,"60 - 80%",25093.130085910961,null,6380.2182088137306,null,5681.6332334831404,null,1072.0967391741769,null,38227.078267382014]
[null,"> 80 %",9965.1794885621784,null,3938.9077396719285,null,2406.6997531297948,null,512.78555589578821,null,16823.57253725969]
[null,"Total",169905.29756499996,null,54205.223837999998,null,49838.134535999998,null,11835.113598,null,285783.76953699999]

{"sheet":"Repossed Properties - Year","index":3,"n_rows":42,"n_cols":4,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,"End year","Stock","Repossed in year"]
[null,1986,471,933]
[null,1987,630,1238]
[null,1988,1562,2797]
[null,1989,2654,4209]
[null,1990,3201,4213]
[null,1991,2463,3950]
[null,1992,2331,3441]
[null,1993,1720,3264]
[null,1994,732,1479]
[null,1995,215,572]
[null,1996,97,265]
[null,1997,32,198]
[null,1998,24,107]
[null,1999,15,87]
[null,2000,28,109]
[null,2001,54,117]
[null,2002,51,169]
[null,2003,51,158]
[null,2004,26,101]
[null,2005,13,47]
[null,2006,1,16]
[null,2007,4,6]
[null,2008,23,46]
[null,2009,37,58]
[null,2010,164,235]
[null,2011,161,217]
[null,"2012*",166,67]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"*Q1 2012"]

{"sheet":"Repossed Properties - Quarter","index":4,"n_rows":42,"n_cols":5,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Quarter","Homeowner Segment","Corporate Segments","Total"]
[null,"2002 Q4",45,6,{"$f":"C5+D5","v":51}]
[null,"2003 Q1",48,7,{"$f":"C6+D6","v":55}]
[null,"2003 Q2",59,5,64]
[null,"2003 Q3",64,5,69]
[null,"2003 Q4",46,5,51]
[null,"2004 Q1",49,5,54]
[null,"2004 Q2",41,5,46]
[null,"2004 Q3",26,3,29]
[null,"2004 Q4",24,2,26]
[null,"2005 Q1",20,3,23]
[null,"2005 Q2",15,3,18]
[null,"2005 Q3",10,3,13]
[null,"2005 Q4",10,3,13]
[null,"2006 Q1",6,1,7]
[null,"2006 Q2",5,0,5]
[null,"2006 Q3",0,0,0]
[null,"2006 Q4",1,0,1]
[null,"2007 Q1",0,0,0]
[null,"2007 Q2",0,0,0]
[null,"2007 Q3",1,0,1]
[null,"2007 Q4",4,0,4]
[null,"2008 Q1",4,0,4]
[null,"2008 Q2",8,0,8]
[null,"2008 Q3",12,1,13]
[null,"2008 Q4",20,3,23]
[null,"2009 Q1",26,1,27]
[null,"2009 Q2",27,1,28]
[null,"2009 Q3",24,2,26]
[null,"2009 Q4",30,7,37]
[null,"2010 Q1",61,20,81]
[null,"2010 Q2",87,27,114]
[null,"2010 Q3",113,32,145]
[null,"2010 Q4",133,31,164]
[null,"2011 Q1",140,39,{"$f":"C38+D38","v":179}]
[null,"2011 Q2",130,34,{"$f":"C39+D39","v":164}]
[null,"2011 Q3",116,37,153]
[null,"2011 Q4",118,43,161]
[null,"2012 Q1",118,48,166]

{"sheet":"LTV","index":5,"n_rows":10,"n_cols":30,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,"Loan to value %","2005 Q2","2005 Q3","2005 Q4","2006 Q1","2006 Q2","2006 Q3","2006 Q4","2007 Q1","2007 Q2","2007 Q3","2007 Q4","2008 Q1","2008 Q2","2008 Q3","2008 Q4","2009 Q1","2009 Q2","2009 Q3","2009 Q4","2010 Q1","2010 Q2","2010 Q3","2010 Q4","2011 Q1","2011 Q2","2011 Q3","2011 Q4","2012 Q1"]
[null,"Private",61.5,60,58,58,58,54,53,53,52,53,53,54,53,55,58,60,65.5,67.3,67.47,67.97,67.16,67.45,65.569999999999993,64.900000000000006,64.7,67.180000000000007,67.69,73.22]
[null,"Commercial",49.7,49.7,45,45,46,44,43,43,43,45,44,45,46,48,51,50,59.4,63.8,63.58,68.02,59.75,59.73,59.11,55.7,56.1,55.81,55.86,62.81]
[null,"Agriculture",52.8,52,51,51,51,49,46,47,47,48,49,48,48,50,46,49,61.5,63.5,63.86,65.48,71.77,71.260000000000005,72.900000000000006,70.400000000000006,70.2,73.400000000000006,73.69,65.64]
[null,"Rental residential",67,68,66,66,64,64,62,61,58,59,59,60,59,60,62,64,71.099999999999994,75.3,74.510000000000005,75.239999999999995,76.86,77.27,74.19,72.400000000000006,74,72.58,72.59,70.599999999999994]
[null,"Total",61,60,58,58,57,54,53,53,52,53,53,53,53,54,57,59,65.3,67.8,67.77,69.010000000000005,67.959999999999994,68.16,66.53,65.099999999999994,65.3,66.7,67.06,70.319999999999993]

{"sheet":"LTV - Sectors","index":6,"n_rows":30,"n_cols":13,"rows_kept":30,"cut":false,"hidden":false,"merged":[[5,2,5,12]]}
[]
[]
[]
[null,"Realkredit Danmark 2012 Q1"]
[null,null," "]
[]
[null,"DKK billion ","Private",null,"Rental Residential",null,"Commercial",null,"Agriculture",null,"Weighted distribution",null,"Total DKKm/ number"]
[null,"LTV by intervals, Total"]
[null," - 0-20%",136.48721052394635,null,51.197410907881185,null,39.118673527384338,null,18.208738596929759,null,0.33838001383441929,null,245.01203355614163]
[null," - 20-40%",118.51813926403683,null,35.194308499051409,null,32.477127979745624,null,15.36947334161284,null,0.27836817983072426,null,201.55904908444671]
[null," - 40-60%",90.781698030305364,null,25.728243728135872,null,23.27660921154272,null,10.300676192038058,null,0.20728172925358587,null,150.08722716202203]
[null," - 60-80%",56.600244972477832,null,15.771131701951393,null,10.477716002228338,null,4.4487117454361629,null,0.12056482222247177,null,87.297804422093719]
[null," - >80%",21.627969045233634,null,12.420646192980133,null,3.8030968050989737,null,2.2657700999831807,null,5.540525485879861E-2,null,40.117482143295923]
[null,"Total",424.01526183599998,null,140.31174103000001,null,109.15322352599999,null,50.593369976000005,null,0.99999999999999989,null,724.07359636799993]
[]
[null,"LTV by intervals, Capital center T"]
[null," - 0-20%",46.219363922410544,null,9.0982456665427573,null,14.422180526538801,null,11.521629839310437,null,0.32117618306641443,null,81.261419954802534]
[null," - 20-40%",41.847305506238008,null,7.4185944985924648,null,11.95958210400453,null,10.284012553260359,null,0.28263284792899523,null,71.509494662095364]
[null," - 40-60%",34.296449528714447,null,5.623720602408893,null,8.3811206956505622,null,7.3092431522551697,null,0.21979408003950507,null,55.610533979029078]
[null," - 60-80%",22.827088957509925,null,3.3219762268563042,null,2.9584162588381164,null,3.2066245273514378,null,0.12771769457879589,null,32.314105970555786]
[null," - >80%",8.1933395131270732,null,1.7217600615995816,null,0.75811913396799091,null,1.643200336822598,null,4.8679194386289287E-2,null,12.316419045517245]
[null,"Total",153.38354742800001,null,27.184297056000002,null,38.479418718999995,null,33.964710408999998,null,0.99999999999999989,null,253.01197361200002]
[]
[null,"LTV by intervals, Capital center S"]
[null," - 0-20%",50.336176816541872,null,18.210758933877894,null,16.005392623726259,null,4.1610408254872429,null,0.31042129979375083,null,88.713369199633263]
[null," - 20-40%",46.603773603621832,null,14.626810231020947,null,14.315882770762075,null,3.6820945264736675,null,0.27723254284257359,null,79.228561131878521]
[null," - 40-60%",37.907037570363158,null,11.048528724615501,null,11.428526154898732,null,2.4070959509691239,null,0.2197157259930293,null,62.791188400846515]
[null," - 60-80%",25.093130085910961,null,6.38021820881373,null,5.6816332334831401,null,1.0720967391741771,null,0.13376224384370719,null,38.227078267382005]
[null," - >80%",9.9651794885621783,null,3.9389077396719285,null,2.4066997531297947,null,0.51278555589578823,null,5.8868187526939217E-2,null,16.823572537259693]
[null,"Total",169.90529756500001,null,54.205223837999995,null,49.838134535999998,null,11.835113598,null,1.0000000000000002,null,285.78376953700001]

{"sheet":"LTV - Classification","index":7,"n_rows":30,"n_cols":9,"rows_kept":30,"cut":false,"hidden":false,"merged":[[5,2,5,8]]}
[]
[]
[]
[null,"Realkredit Danmark 2012 Q1"]
[null,null," "]
[]
[null,"DKK billion ","Classification 1-3",null,"Classification 4-7",null,"Classification 8-11",null,"Total DKKm/ number"]
[null,"LTV by intervals, Total"]
[null," - 0-20%",54.79560458453328,null,160.1738912940115,null,30.04253767759684,null,245.0120335561416]
[null," - 20-40%",37.958439254463713,null,136.26201603203751,null,27.338593797945492,null,201.55904908444671]
[null," - 40-60%",24.648857347582389,null,103.12902297192402,null,22.30934684251562,null,150.08722716202203]
[null," - 60-80%",12.692834413781249,null,61.090241462183528,null,13.514728546128941,null,87.297804422093719]
[null," - >80%",8.8229189900484393,null,24.496476016660583,null,6.7980871365868971,null,40.117482143295916]
[null,"Total",138.91865459040906,null,485.15164777681719,null,100.00329400077379,null,724.07359636800015]
[]
[null,"LTV by intervals, Capital center T"]
[null," - 0-20%",10.632429577572658,null,57.827357964959155,null,12.801632412270736,null,81.261419954802548]
[null," - 20-40%",7.729791916054535,null,51.760326129802628,null,12.019376616238198,null,71.509494662095364]
[null," - 40-60%",4.9377010022440349,null,40.352392664652179,null,10.32044031213286,null,55.610533979029071]
[null," - 60-80%",2.431696083911612,null,23.698738338382775,null,6.1836715482613993,null,32.314105970555786]
[null," - >80%",0.86968152457559977,null,8.4836656426396555,null,2.9630718783019883,null,12.316419045517243]
[null,"Total",26.60130010435844,null,182.1224807404364,null,44.288192767205182,null,253.01197361200002]
[]
[null,"LTV by intervals, Capital center S"]
[null," - 0-20%",14.806374931226454,null,63.933419379258922,null,9.973574889147887,null,88.713369199633263]
[null," - 20-40%",12.087094734945724,null,57.793807108407606,null,9.3476592885251844,null,79.228561131878507]
[null," - 40-60%",8.5368128689068481,null,46.490951887286698,null,7.7634236446529732,null,62.791188400846522]
[null," - 60-80%",4.170177762162024,null,29.095020425254109,null,4.9618800799658729,null,38.227078267382005]
[null," - >80%",2.2204903499677062,null,12.006526351770898,null,2.596555835521086,null,16.82357253725969]
[null,"Total",41.820950647208761,null,209.31972515197825,null,34.643093737813004,null,285.78376953700001]

{"sheet":"3m arrears","index":8,"n_rows":10,"n_cols":30,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,"3 month arrears","2005 Q2","2005 Q3","2005 Q4","2006 Q1","2006 Q2","2006 Q3","2006 Q4","2007 Q1","2007 Q2","2007 Q3","2007 Q4","2008 Q1","2008 Q2","2008 Q3","2008 Q4","2009 Q1","2009 Q2","2009 Q3","2009 Q4","2010 Q1","2010 Q2","2010 Q3","2010 Q4","2011 Q1","2011 Q2","2011 Q3","2011 Q4","2012 Q1"]
[null,"Private",8.0652528612137897E-2,7.7191298368422895E-2,6.9556929511739488E-2,5.6591704792520001E-2,5.1296367647227961E-2,5.6647210289428276E-2,5.0244429306712655E-2,6.0543838606434336E-2,6.16656827446775E-2,7.0253843806781346E-2,8.0928251690201194E-2,0.10004882266970098,0.11781523259771912,0.1405975605147636,0.21226550425193944,0.31,0.40858428118318801,0.47,0.52,0.54,0.42,0.36,0.33,0.28999999999999998,0.28999999999999998,0.3463,0.26,0.26190376313394481]
[null,"Commercial",0.16563791556290958,0.2132773695526021,0.12204037907712323,0.10503765547972971,8.8360652070989781E-2,9.3490201160133263E-2,0.12575758646685919,0.13869347004763621,6.9749523648991063E-2,8.4826854962818915E-2,0.13082680939576194,6.3690962238606902E-2,9.4493334396141937E-2,0.13624324754250733,0.3969035165305469,0.5,1.19219168754725,1.49,2.2799999999999998,1.66,1.68,1.53,1.45,0.99,1.52,1.0514600000000001,1.1100000000000001,0.98135130215418731]
[null,"Agriculture",0.16513532042923695,0.16431853752939363,9.3967375674896297E-2,0.19843422594147503,5.889101487273319E-2,0.10324608128944894,5.1987899564359293E-2,0.11048749938034283,5.9550574556876672E-2,7.4205049225378614E-2,0.13256736027664506,7.2184377008623166E-2,8.9182844607290229E-2,0.10977809013734693,0.20187739094823096,0.24,0.38745729660902001,0.43,0.56000000000000005,0.69,0.64,0.62,0.46,0.57999999999999996,0.73,0.58328999999999998,0.56000000000000005,0.52803846547461519]
[null,"Rental Residential",4.3803406849193607E-2,9.5903072670480427E-2,3.6486627092520228E-2,8.0964019790819894E-2,3.0837731696558998E-2,9.0809206617881597E-2,0.13105243766129279,0.12018992862817277,4.2604410955085943E-2,9.7458697328710153E-2,9.7552936486864472E-2,7.1229672369108821E-2,0.17376216832575472,0.14733228176836374,0.54055865639875256,0.47,1.43,0.78,2.3199999999999998,1.05,1.25,0.73,1.23,0.54,0.79,0.48215999999999998,0.61,1.0340488552503766]
[null,"Total",9.3078859231499098E-2,0.1041114235941326,7.4301233393325866E-2,7.876830458817323E-2,5.4285894101353913E-2,7.2796144890424228E-2,7.1601991163809345E-2,9.0566535002575665E-2,6.0047323754447109E-2,7.9214700905587174E-2,9.2930152243926437E-2,8.4504082108036338E-2,0.12016587495976419,0.13984787324621051,0.28332394419109863,0.37,0.66341144567458699,0.69,1.02,0.84,0.73,0.62,0.63,0.48,0.56999999999999995,0.48478000000000004,0.46,0.58369618019212233]