EgnsINVEST
EGNETY.COEgnsINVEST Ejendomme Tyskland A/S Price (EGNETY.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
2,348,070
(0)%2023 - Income Statement Summary
| Revenue | 57.91M USD |
| Cost of Revenue | 16.87M USD |
| Gross Profit | 41.04M USD |
| Operating Expenses | 3.71M USD |
| Operating Income | 37.34M USD |
| Other Expenses | 0.00 USD |
| Net Income | -199301776.00 USD |
Income Statement
EgnsINVEST Ejendomme Tyskland A/SCurrency: DKK
| YEAR | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
6,770,034.00
+0% |
16,734,264.00
+147% |
16,555,489.00
-1% |
15,298,678.00
-8% |
26,394,029.00
+73% |
41,709,436.00
+58% |
42,451,820.00
+2% |
42,687,767.00
+1% |
41,892,692.00
-2% |
44,350,170.00
+6% |
48,185,992.00
+9% |
51,405,474.00
+7% |
51,179,367.00
0% |
54,651,436.00
+7% |
56,353,213.00
+3% |
57,907,214.00
+3% |
|||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 3,088,361.00 | 0.00 | -12,001,687.00 | 9,940,921.00 | 15,231,566.00 | 15,046,002.00 | 15,693,925.00 | 14,909,362.00 | 16,069,790.00 | 15,425,133.00 | 15,687,698.00 | 15,925,760.00 | 16,476,337.00 | 16,865,471.00 | |||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
6,770,034.00
+0% |
16,734,264.00
+147% |
13,467,128.00
-20% |
15,298,678.00
+14% |
38,395,716.00
+151% |
31,768,515.00
-17% |
27,220,254.00
-14% |
27,641,765.00
+2% |
26,198,767.00
-5% |
29,440,808.00
+12% |
32,116,202.00
+9% |
35,980,341.00
+12% |
35,491,669.00
-1% |
38,725,676.00
+9% |
39,876,876.00
+3% |
41,041,743.00
+3% |
|||
| Gross Profit Ratio | (1.00%) | (1.00%) | (0.81%) | (1.00%) | (1.45%) | (0.76%) | (0.64%) | (0.65%) | (0.63%) | (0.66%) | (0.67%) | (0.70%) | (0.69%) | (0.71%) | (0.71%) | (0.71%) | |||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.56 | 1.36 | 1.80 | 1.57 | 0.73 | 2.70 | 0.28 | 0.00 | |||
| General and Administrative | 3,548,636.00 | 7,585,436.00 | 0.00 | 5,287,518.00 | 8,874,950.00 | 12,328,481.00 | 5,473,253.00 | 5,358,065.00 | 5,267,440.00 | 3,987,365.00 | 3,434,798.00 | 3,537,967.00 | 3,300,274.00 | 3,629,404.00 | 3,665,705.00 | 3,705,225.00 | |||
| Selling, General & Admin... | 3,548,636.00 | 7,585,436.00 | 0.00 | 5,287,518.00 | 8,874,950.00 | 12,328,481.00 | 5,473,253.00 | 5,358,065.00 | 5,267,440.00 | 3,987,365.00 | 3,434,798.00 | 3,537,967.00 | 3,300,274.00 | 3,629,404.00 | 3,665,705.00 | 3,705,225.00 | |||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Depreciation and Amortiz... | 1,115,293.00 | 418,344.00 | -3,171,214.00 | 5,871,319.00 | 6,661.00 | 25,726,675.00 | 21,312,076.00 | 27,270,118.00 | 31,500,678.00 | 30,230,787.00 | 30,675,176.00 | 30,925,120.00 | 18,987,972.00 | 19,555,164.00 | 20,142,042.00 | -259,464,541.00 | |||
| Other Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -5,358,065.00 | 86,431,323.00 | 35,076,187.00 | 57,906,526.00 | -3,537,967.00 | -3,300,274.00 | -3,629,404.00 | -3,665,705.00 | 0.00 | |||
| Total Operating Expenses | 41,424,270.00 | 5,072,449.00 | 7,426,849.00 | -11,154,663.00 | 8,874,950.00 | 12,328,481.00 | 5,473,253.00 | 5,358,065.00 | 5,267,440.00 | 3,987,365.00 | 3,434,798.00 | 3,537,967.00 | 3,300,274.00 | 3,629,404.00 | 3,665,705.00 | 3,705,225.00 | |||
| Cost and Exponses | 41,424,270.00 | 5,072,449.00 | 10,515,210.00 | -11,154,663.00 | -3,126,737.00 | 22,269,402.00 | 20,704,819.00 | 20,404,067.00 | 20,961,365.00 | 18,896,727.00 | 19,504,588.00 | 18,963,100.00 | 18,987,972.00 | 19,555,164.00 | 20,142,042.00 | 20,570,696.00 | |||
| Operating Income | |||||||||||||||||||
| Operating Income |
-34,654,236.00
+0% |
11,661,815.00
-134% |
9,211,493.00
-21% |
26,453,341.00
+187% |
29,520,766.00
+12% |
19,440,034.00
-34% |
21,747,001.00
+12% |
22,283,700.00
+2% |
20,931,327.00
-6% |
25,453,443.00
+22% |
28,681,404.00
+13% |
32,442,374.00
+13% |
32,191,395.00
-1% |
35,096,272.00
+9% |
36,211,171.00
+3% |
37,336,518.00
+3% |
|||
| Operating Income Ratio | (-5.12%) | (0.70%) | (0.56%) | (1.73%) | (1.12%) | (0.47%) | (0.51%) | (0.52%) | (0.50%) | (0.57%) | (0.60%) | (0.63%) | (0.63%) | (0.64%) | (0.64%) | (0.64%) | |||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 1,115,293.00 | 418,343.00 | 0.00 | 80,785.00 | 25,104.00 | 108,334.00 | 20,574.00 | 33,387.00 | 3,265.00 | 1,451.00 | 319.00 | 9,221.00 | 5,962.00 | 0.00 | 0.00 | 44,390.00 | |||
| Interest Expenses | 2,961,327.00 | 6,488,845.00 | 0.00 | 6,654,421.00 | 14,932,223.00 | 15,815,646.00 | 13,891,818.00 | 11,658,169.00 | 10,539,313.00 | 11,334,060.00 | 11,170,588.00 | 11,962,020.00 | 8,836,688.00 | 8,800,707.00 | 9,036,586.00 | 17,945,979.00 | |||
| Total Other Income/Exp... | -1,846,034.00 | 5,148,986.00 | 3,456,942.00 | -6,573,636.00 | -14,925,562.00 | 9,911,029.00 | -2,207,129.00 | 15,611,949.00 | 86,431,326.00 | 35,076,184.00 | 57,906,522.00 | 48,323,536.00 | 4,940,674.00 | 112,259,945.00 | -20,609,434.00 | -277,410,520.00 | |||
| EBITDA | |||||||||||||||||||
| EBITDA | -33,538,943.00 | 6,931,173.00 | 1,788,660.00 | 44,608,002.00 | 29,527,427.00 | 45,166,709.00 | 33,431,690.00 | 49,553,818.00 | 117,901,966.00 | 71,863,687.00 | 97,758,514.00 | 92,727,930.00 | 45,968,757.00 | 156,156,924.00 | 36,211,171.00 | -222,128,023.00 | |||
| EBITDA ratio | (-4.95%) | (0.72%) | (0.36%) | (2.11%) | (1.12%) | (1.08%) | (1.01%) | (1.16%) | (2.81%) | (1.62%) | (2.03%) | (1.80%) | (0.90%) | (2.86%) | (0.44%) | (-3.84%) | |||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -36,500,270.00 | 5,591,314.00 | 5,245,602.00 | 25,670,239.00 | 14,595,204.00 | 29,351,063.00 | 19,539,872.00 | 37,895,649.00 | 107,362,653.00 | 60,529,627.00 | 86,587,926.00 | 80,765,910.00 | 37,132,069.00 | 147,356,217.00 | 15,601,737.00 | -240,074,002.00 | |||
| Income Before Tax Ratio | (-5.39%) | (0.33%) | (0.32%) | (1.68%) | (0.55%) | (0.70%) | (0.46%) | (0.89%) | (2.56%) | (1.36%) | (1.80%) | (1.57%) | (0.73%) | (2.70%) | (0.28%) | (-4.15%) | |||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | -5,474,000.00 | 797,400.00 | 917,334.00 | 3,447,870.00 | 457,453.00 | 6,372,345.00 | 2,596,961.00 | 3,288,246.00 | 17,577,656.00 | 9,732,081.00 | 13,817,222.00 | 12,817,775.00 | 6,302,101.00 | 23,796,215.00 | 2,626,684.00 | -38,237,192.00 | |||
| Net Income | |||||||||||||||||||
| Net Income | -31,026,270.00
+0% |
4,793,914.00
-115% |
4,328,268.00
-10% |
22,222,369.00
+413% |
13,909,981.00
-37% |
22,339,615.00
+61% |
16,377,591.00
-27% |
34,391,711.00
+110% |
88,841,551.00
+158% |
49,847,261.00
-44% |
72,143,767.00
+45% |
67,350,338.00
-7% |
30,732,383.00
-54% |
123,080,535.00
+300% |
12,555,312.00
-90% |
-199,301,776.00
-1,687% |
|||
| Net Income Ratio | (-4.58%) | (0.29%) | (0.26%) | (1.45%) | (0.53%) | (0.54%) | (0.39%) | (0.81%) | (2.12%) | (1.12%) | (1.50%) | (1.31%) | (0.60%) | (2.25%) | (0.22%) | (-3.44%) | |||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -17.53 | 2.71 | 0.02 | 18.23 | 6.67 | 9.91 | 6.97 | 14.65 | 37.84 | 21.23 | 30.72 | 28.68 | 13.09 | 52.42 | 5.35 | -84.88 | |||
| Diluted EPS | -17.53 | 2.71 | 0.02 | 18.23 | 6.67 | 9.91 | 6.97 | 14.65 | 37.84 | 21.23 | 30.72 | 28.68 | 13.09 | 52.42 | 5.35 | -84.88 | |||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 1,769,896.00 | 1,768,972.00 | 177,000,000.00 | 1,770,000.00 | 1,928,717.00 | 2,254,526.00 | 2,348,070.00 | 2,348,070.00 | 2,348,070.00 | 2,348,070.00 | 2,348,070.00 | 2,348,070.00 | 2,348,070.00 | 2,348,070.00 | 2,348,070.00 | 2,348,070.00 | |||
| Diluted Share Outstanding | 1,769,896.00 | 1,768,972.00 | 177,000,000.00 | 1,770,000.00 | 1,928,717.00 | 2,254,526.00 | 2,348,070.00 | 2,348,070.00 | 2,348,070.00 | 2,348,070.00 | 2,348,070.00 | 2,348,070.00 | 2,348,070.00 | 2,348,070.00 | 2,348,070.00 | 2,348,070.00 | |||