The values
- H1 2025 revenue DKKbn implied: 34.6
- H1 share of 2025: 0.415
- 2026 revenue runrate DKKbn: 101
- Trend third party residual 4.46-4.86pct DKKbn: 4.51 to 4.91
- Trend third party residual: ¥102–111bn
- Trend full line 8.05-8.48pct: ¥184–194bn
Some detail is too fine to show here; it is kept in the trainer’s notes.
Where it comes from
Our calculation from other figures in the trainer’s notes.
Show the working
- H1 2025 = 41.9/1.21 = 34.63
- share of FY2025 83.53 = 41.5%
- FY2026 run-rate = 41.9/0.415 = 101.1 DKKbn. x 4.46-4.86% = 4.51-4.91 DKKbn = JPY 102-111bn
- x 8.05-8.48% = JPY 184-194bn
- 0.1pp = DKK 101m = JPY 2.3bn