Prime
PRIMOF.COPrime Office A/S Price (PRIMOF.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
3,775,141
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Prime Office A/SCurrency: DKK
| YEAR | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
8,332,759.00
+0% |
16,533,837.00
+98% |
16,073,798.00
-3% |
19,790,530.00
+23% |
20,101,749.00
+2% |
19,949,506.00
-1% |
20,929,000.00
+5% |
70,893,000.00
+239% |
107,311,000.00
+51% |
114,230,000.00
+6% |
163,566,000.00
+43% |
164,158,000.00
+0% |
179,232,000.00
+9% |
182,655,000.00
+2% |
188,673,000.00
+3% |
197,446,000.00
+5% |
|||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 89,359.00 | 1,480,753.00 | 1,125,762.00 | 16,448,790.00 | 1,380,409.00 | 2,193,401.00 | 1,864,000.00 | 12,798,000.00 | 21,242,000.00 | 26,768,000.00 | 50,374,000.00 | 49,436,000.00 | 48,130,000.00 | 49,585,000.00 | 57,726,000.00 | 57,846,000.00 | |||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
8,243,400.00
+0% |
15,053,084.00
+83% |
14,948,036.00
-1% |
3,341,740.00
-78% |
18,721,340.00
+460% |
17,756,105.00
-5% |
19,065,000.00
+7% |
58,095,000.00
+205% |
86,069,000.00
+48% |
87,462,000.00
+2% |
113,192,000.00
+29% |
114,722,000.00
+1% |
131,102,000.00
+14% |
133,070,000.00
+2% |
130,947,000.00
-2% |
139,600,000.00
+7% |
|||
| Gross Profit Ratio | (0.99%) | (0.91%) | (0.93%) | (0.17%) | (0.93%) | (0.89%) | (0.91%) | (0.82%) | (0.80%) | (0.77%) | (0.69%) | (0.70%) | (0.73%) | (0.73%) | (0.69%) | (0.71%) | |||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.97 | 1.16 | 0.91 | 1.21 | 1.53 | 1.50 | 0.88 | 0.00 | |||
| General and Administrative | 1,660,594.00 | 2,782,923.00 | 1,811,657.00 | 2,049,600.00 | 2,350,427.00 | 2,260,546.00 | 2,303,000.00 | 19,059,000.00 | 3,456,000.00 | 8,873,000.00 | 6,994,000.00 | 6,843,000.00 | 3,481,000.00 | 2,811,000.00 | 3,340,000.00 | 14,632,000.00 | |||
| Selling, General & Admin... | 1,660,594.00 | 2,782,923.00 | 1,811,657.00 | 2,049,600.00 | 2,350,427.00 | 2,260,546.00 | 2,303,000.00 | 19,059,000.00 | 5,697,000.00 | 11,173,000.00 | 10,322,000.00 | 10,605,000.00 | 12,420,000.00 | 11,071,000.00 | 11,706,000.00 | 14,632,000.00 | |||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,241,000.00 | 2,300,000.00 | 3,328,000.00 | 3,762,000.00 | 8,939,000.00 | 8,260,000.00 | 8,366,000.00 | 0.00 | |||
| Depreciation and Amortiz... | -4,110,530.39 | 0.00 | 0.00 | -445,565.42 | 992,402.00 | 6,050,504.00 | 4,709,000.00 | 203,425,000.00 | 60,348,000.00 | 68,337,000.00 | 98,004,000.00 | 92,377,000.00 | 66,557,000.00 | 66,534,000.00 | 74,676,000.00 | 43,000.00 | |||
| Other Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5,706,000.00 | 1,784,000.00 | 12,475,000.00 | 12,505,000.00 | 4,612,000.00 | 3,685,000.00 | 6,006,000.00 | 5,878,000.00 | 5,245,000.00 | 4,232,000.00 | |||
| Total Operating Expenses | 1,660,594.00 | 2,782,923.00 | 1,811,657.00 | 2,049,600.00 | 2,350,427.00 | 2,260,546.00 | 2,303,000.00 | 20,843,000.00 | 18,172,000.00 | 23,678,000.00 | 14,934,000.00 | 14,290,000.00 | 18,426,000.00 | 16,949,000.00 | 16,951,000.00 | 18,864,000.00 | |||
| Cost and Exponses | 1,749,954.00 | 4,263,676.00 | 2,937,419.00 | 18,498,391.00 | 3,730,836.00 | 4,453,947.00 | 4,167,000.00 | 33,641,000.00 | 39,414,000.00 | 50,446,000.00 | 65,308,000.00 | 63,726,000.00 | 66,556,000.00 | 66,534,000.00 | 74,677,000.00 | 76,710,000.00 | |||
| Operating Income | |||||||||||||||||||
| Operating Income |
10,693,336.00
+0% |
12,270,160.00
+15% |
13,136,379.00
+7% |
1,737,705.00
-87% |
16,370,912.00
+842% |
15,495,559.00
-5% |
16,762,000.00
+8% |
44,139,000.00
+163% |
67,897,000.00
+54% |
75,006,000.00
+10% |
181,895,000.00
+143% |
228,895,000.00
+26% |
303,853,000.00
+33% |
303,072,000.00
0% |
194,337,000.00
-36% |
120,736,000.00
-38% |
|||
| Operating Income Ratio | (1.28%) | (0.74%) | (0.82%) | (0.09%) | (0.81%) | (0.78%) | (0.80%) | (0.62%) | (0.63%) | (0.66%) | (1.11%) | (1.39%) | (1.70%) | (1.66%) | (1.03%) | (0.61%) | |||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 14,851.00 | 992,401.00 | 14,921.00 | 9,000.00 | 662,000.00 | 20,000.00 | 5,000.00 | 5,000.00 | 15,000.00 | 130,000.00 | 32,000.00 | 87,000.00 | 4,534,000.00 | |||
| Interest Expenses | 0.00 | 0.00 | 0.00 | 9,438,560.00 | 8,946,546.00 | 8,609,472.00 | 9,012,000.00 | 16,591,000.00 | 20,934,000.00 | 17,891,000.00 | 32,767,000.00 | 28,651,000.00 | 30,136,000.00 | 28,741,000.00 | 28,046,000.00 | 61,455,000.00 | |||
| Total Other Income/Exp... | 2,872,001.00 | -9,755,112.00 | -17,005,721.07 | -16,760,685.75 | -9,914,984.00 | -4,521,000.00 | -6,261,000.00 | 185,756,000.00 | 36,210,000.00 | 57,905,000.00 | 50,721,000.00 | -30,758,000.00 | 161,042,000.00 | 158,210,000.00 | -28,046,000.00 | -6,345,000.00 | |||
| EBITDA | |||||||||||||||||||
| EBITDA | 1,953,404.00 | 12,270,160.00 | 13,136,379.00 | 1,292,139.00 | 7,406,505.00 | 19,576,000.00 | 19,513,000.00 | 223,555,000.00 | 125,041,000.00 | 150,807,000.00 | 181,888,000.00 | 228,992,000.00 | 112,790,000.00 | 116,228,000.00 | 194,409,000.00 | 175,889,000.00 | |||
| EBITDA ratio | (0.79%) | (0.74%) | (0.82%) | (0.07%) | (0.86%) | (1.08%) | (1.03%) | (3.49%) | (1.17%) | (1.32%) | (1.11%) | (1.39%) | (1.70%) | (1.66%) | (1.03%) | (0.89%) | |||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 4,825,405.00 | 2,515,048.00 | -3,869,342.07 | -15,022,980.75 | 6,454,347.00 | 10,974,466.00 | 10,501,000.00 | 229,895,000.00 | 104,107,000.00 | 132,911,000.00 | 149,050,000.00 | 198,137,000.00 | 273,717,000.00 | 274,331,000.00 | 166,291,000.00 | 114,391,000.00 | |||
| Income Before Tax Ratio | (0.58%) | (0.15%) | (-0.24%) | (-0.76%) | (0.32%) | (0.55%) | (0.50%) | (3.24%) | (0.97%) | (1.16%) | (0.91%) | (1.21%) | (1.53%) | (1.50%) | (0.88%) | (0.58%) | |||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 744,661.00 | 453,899.00 | -1,327,057.59 | 1,143,617.00 | 432,777.00 | 1,924,821.00 | 1,385,000.00 | 23,089,000.00 | 11,539,000.00 | 14,388,000.00 | 20,129,000.00 | 34,125,000.00 | 37,772,000.00 | 22,653,000.00 | 10,607,000.00 | 21,725,000.00 | |||
| Net Income | |||||||||||||||||||
| Net Income | 3,380,762.00
+0% |
1,942,093.00
-43% |
-2,542,284.48
-231% |
-16,166,598.67
+536% |
5,730,565.00
-135% |
8,870,592.00
+55% |
9,135,000.00
+3% |
206,806,000.00
+2,164% |
92,568,000.00
-55% |
118,523,000.00
+28% |
128,921,000.00
+9% |
164,012,000.00
+27% |
235,945,000.00
+44% |
251,678,000.00
+7% |
155,684,000.00
-38% |
55,218,000.00
-65% |
|||
| Net Income Ratio | (0.41%) | (0.12%) | (-0.16%) | (-0.82%) | (0.29%) | (0.44%) | (0.44%) | (2.92%) | (0.86%) | (1.04%) | (0.79%) | (1.00%) | (1.32%) | (1.38%) | (0.83%) | (0.28%) | |||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 5.71 | 1.52 | -1.95 | -12.40 | 4.39 | 6.82 | 8.58 | 66.35 | 29.70 | 36.96 | 37.10 | 47.15 | 62.50 | 66.67 | 41.24 | 14.63 | |||
| Diluted EPS | 5.71 | 1.52 | -1.95 | -12.40 | 4.39 | 6.80 | 8.58 | 66.35 | 28.98 | 36.96 | 37.10 | 47.15 | 62.50 | 66.67 | 41.24 | 14.63 | |||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 585,978.00 | 1,287,058.00 | 1,303,710.00 | 1,303,710.00 | 1,303,710.00 | 1,303,779.00 | 1,058,165.00 | 3,116,663.00 | 3,116,663.00 | 3,207,196.00 | 3,475,141.00 | 3,478,429.00 | 3,775,141.00 | 3,775,141.00 | 3,775,141.00 | 3,775,141.00 | |||
| Diluted Share Outstanding | 1,227,001.00 | 1,287,058.00 | 1,303,710.00 | 1,303,710.00 | 1,303,710.00 | 1,303,779.00 | 1,058,165.00 | 3,116,663.00 | 3,193,948.00 | 3,207,196.00 | 3,475,141.00 | 3,478,429.00 | 3,775,141.00 | 3,775,141.00 | 3,775,141.00 | 3,775,141.00 | |||