Fast
FED.COFast Ejendom Danmark A/S Price (FED.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
2,599,175
(0.8535)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Fast Ejendom Danmark A/SCurrency: DKK
| YEAR | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
0.00
+0% |
0.00
+0% |
5,899,188.00
+0% |
81,242,000.00
+1,277% |
53,972,000.00
-34% |
85,143,000.00
+58% |
82,028,000.00
-4% |
77,804,000.00
-5% |
86,495,000.00
+11% |
106,069,000.00
+23% |
84,495,000.00
-20% |
160,658,000.00
+90% |
198,352,000.00
+23% |
93,632,000.00
-53% |
|||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 53,374,658.00 | 90,871,000.00 | 28,587,000.00 | 28,648,000.00 | 30,070,000.00 | 28,423,000.00 | 27,748,000.00 | 30,040,000.00 | 30,064,000.00 | 29,004,000.00 | 26,673,000.00 | 26,184,000.00 | |||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
0.00
+0% |
0.00
+0% |
-47,475,470.00
+0% |
-9,629,000.00
-80% |
25,385,000.00
-364% |
56,495,000.00
+123% |
51,958,000.00
-8% |
49,381,000.00
-5% |
58,747,000.00
+19% |
76,029,000.00
+29% |
54,431,000.00
-28% |
131,654,000.00
+142% |
171,679,000.00
+30% |
67,448,000.00
-61% |
|||||
| Gross Profit Ratio | (0.00%) | (0.00%) | (-8.05%) | (-0.12%) | (0.47%) | (0.66%) | (0.63%) | (0.63%) | (0.68%) | (0.72%) | (0.64%) | (0.82%) | (0.87%) | (0.72%) | |||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.37 | 0.44 | 0.59 | 0.76 | 0.53 | 1.42 | 0.00 | 0.00 | |||||
| General and Administrative | 10,578,000.00 | 6,091,000.00 | 5,992,000.00 | 2,788,000.00 | 3,445,000.00 | 3,023,000.00 | 2,756,000.00 | 10,090,000.00 | 4,416,000.00 | 3,839,000.00 | 2,812,000.00 | 3,344,000.00 | 4,526,000.00 | 12,556,000.00 | |||||
| Selling, General & Admin... | 10,578,000.00 | 6,091,000.00 | 5,992,000.00 | 2,788,000.00 | 3,445,000.00 | 3,023,000.00 | 2,756,000.00 | 10,090,000.00 | 4,416,000.00 | 3,839,000.00 | 2,812,000.00 | 3,344,000.00 | 4,526,000.00 | 12,556,000.00 | |||||
| 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 | |||||
| Depreciation and Amortiz... | -8,208,000.00 | 0.00 | -3,783,162.00 | -2,956,000.00 | 1,804,000.00 | 237,000.00 | 54,201,000.00 | 50,006,000.00 | 46,839,000.00 | 49,534,000.00 | 41,193,000.00 | 40,892,000.00 | 40,900,000.00 | 19,951,000.00 | |||||
| Other Expenses | -23,919,000.00 | -4,186,000.00 | 3,783,650.00 | 5,486,000.00 | 2,553,000.00 | 6,226,000.00 | 6,398,000.00 | -6,703,000.00 | 6,794,000.00 | 8,179,000.00 | 8,317,000.00 | 8,544,000.00 | 8,701,000.00 | 0.00 | |||||
| Total Operating Expenses | -13,341,000.00 | 1,905,000.00 | 3,783,650.00 | 8,274,000.00 | 5,998,000.00 | 9,249,000.00 | 9,154,000.00 | 3,387,000.00 | 11,210,000.00 | 12,018,000.00 | 11,129,000.00 | 11,888,000.00 | 13,227,000.00 | 11,590,000.00 | |||||
| Cost and Exponses | -13,341,000.00 | 1,905,000.00 | 53,374,658.00 | 99,145,000.00 | 34,585,000.00 | 37,897,000.00 | 39,224,000.00 | 31,810,000.00 | 38,958,000.00 | 42,058,000.00 | 41,193,000.00 | 40,892,000.00 | 39,900,000.00 | 38,740,000.00 | |||||
| Operating Income | |||||||||||||||||||
| Operating Income |
21,549,000.00
+0% |
-1,905,000.00
-109% |
-43,691,820.00
+2,194% |
-17,903,000.00
-59% |
19,387,000.00
-208% |
47,246,000.00
+144% |
42,804,000.00
-9% |
45,994,000.00
+7% |
47,538,000.00
+3% |
64,011,000.00
+35% |
43,302,000.00
-32% |
119,766,000.00
+177% |
158,452,000.00
+32% |
55,858,000.00
-65% |
|||||
| Operating Income Ratio | (0.00%) | (0.00%) | (-7.41%) | (-0.22%) | (0.36%) | (0.55%) | (0.52%) | (0.59%) | (0.55%) | (0.60%) | (0.51%) | (0.75%) | (0.80%) | (0.60%) | |||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 1,000.00 | 488.00 | 88,000.00 | 426,000.00 | 308,000.00 | 14,317,000.00 | 2,314,000.00 | 7,803,000.00 | 7,452,000.00 | 7,939,000.00 | 2,000.00 | 12,999,000.00 | 0.00 | |||||
| Interest Expenses | 4,104,000.00 | 4,653,000.00 | 17,466.00 | 13,300,000.00 | 14,044,000.00 | 14,360,000.00 | 0.00 | 11,490,000.00 | 0.00 | 7,452,000.00 | 7,939,000.00 | 8,463,000.00 | 11,465,000.00 | 36,586,000.00 | |||||
| Total Other Income/Exp... | -4,104,000.00 | 4,651,000.00 | -25,029,000.00 | -11,851,000.00 | -12,377,000.00 | -11,971,000.00 | -12,947,000.00 | -11,708,000.00 | -5,081,000.00 | -6,265,000.00 | -8,892,000.00 | -9,579,000.00 | -10,451,000.00 | -16,193,000.00 | |||||
| EBITDA | |||||||||||||||||||
| EBITDA | 13,341,000.00 | 2,788,245.00 | -44,021,000.00 | -16,454,000.00 | 24,569,000.00 | 47,483,000.00 | 44,174,000.00 | 43,529,000.00 | 50,260,000.00 | 65,198,000.00 | 42,349,000.00 | 118,667,000.00 | 159,466,000.00 | 75,809,000.00 | |||||
| EBITDA ratio | (0.00%) | (0.00%) | (-8.05%) | (-0.26%) | (0.39%) | (0.56%) | (0.51%) | (0.56%) | (0.55%) | (0.60%) | (0.51%) | (0.74%) | (0.79%) | (0.81%) | |||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 17,445,000.00 | 2,746,000.00 | -43,691,820.00 | -29,754,000.00 | 7,010,000.00 | 35,275,000.00 | 29,857,000.00 | 34,286,000.00 | 42,457,000.00 | 57,746,000.00 | 34,410,000.00 | 110,187,000.00 | 148,001,000.00 | 39,665,000.00 | |||||
| Income Before Tax Ratio | (0.00%) | (0.00%) | (-7.41%) | (-0.37%) | (0.13%) | (0.41%) | (0.36%) | (0.44%) | (0.49%) | (0.54%) | (0.41%) | (0.69%) | (0.75%) | (0.42%) | |||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | -5,358,000.00 | 2,821,000.00 | 3,538,455.00 | 9,466,000.00 | 776,000.00 | 2,304,000.00 | 2,425,000.00 | 4,790,000.00 | 9,027,000.00 | 12,271,000.00 | 8,545,000.00 | 33,182,000.00 | 34,478,000.00 | 2,419,000.00 | |||||
| Net Income | |||||||||||||||||||
| Net Income | 22,803,000.00
+0% |
-75,000.00
-100% |
-47,230,275.00
+62,874% |
-39,220,000.00
-17% |
6,234,000.00
-116% |
32,971,000.00
+429% |
27,432,000.00
-17% |
29,496,000.00
+8% |
33,430,000.00
+13% |
45,475,000.00
+36% |
25,865,000.00
-43% |
77,005,000.00
+198% |
113,523,000.00
+47% |
37,246,000.00
-67% |
|||||
| Net Income Ratio | (0.00%) | (0.00%) | (-8.01%) | (-0.48%) | (0.12%) | (0.39%) | (0.33%) | (0.38%) | (0.39%) | (0.43%) | (0.31%) | (0.48%) | (0.57%) | (0.40%) | |||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 9,117.55 | -29.99 | -18,884.56 | -1,188.23 | 2.27 | 12.03 | 10.01 | 10.89 | 12.54 | 17.28 | 10.06 | 29.95 | 42.68 | 14.34 | |||||
| Diluted EPS | 8.32 | -0.03 | -18,884.56 | -1,188.23 | 2.27 | 12.03 | 10.01 | 10.89 | 12.54 | 17.28 | 10.06 | 29.91 | 44.05 | 14.33 | |||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 2,501.00 | 2,501.00 | 2,501.00 | 33,007.00 | 2,741,107.00 | 2,741,106.00 | 2,741,107.00 | 2,709,319.00 | 2,664,987.00 | 2,631,054.00 | 2,572,308.00 | 2,570,979.00 | 2,570,979.00 | 2,597,979.00 | |||||
| Diluted Share Outstanding | 2,741,107.00 | 2,741,107.00 | 2,501.00 | 33,007.00 | 2,741,107.00 | 2,741,107.00 | 2,741,107.00 | 2,709,319.00 | 2,664,987.00 | 2,631,054.00 | 2,572,308.00 | 2,574,667.00 | 2,577,178.00 | 2,599,175.00 | |||||