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)%Revenue and Profitability
| Year | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8,332,759 | 16,533,837 | 16,073,798 | 19,790,530 | 20,101,749 | 19,949,506 | 20,929,000 | 70,893,000 | 107,311,000 | 114,230,000 | 163,566,000 | 164,158,000 | 179,232,000 | 182,655,000 | 188,673,000 | 197,446,000 |
| Net Income | 3,380,762 | 1,942,093 | -2,542,284 | -16,166,599 | 5,730,565 | 8,870,592 | 9,135,000 | 206,806,000 | 92,568,000 | 118,523,000 | 128,921,000 | 164,012,000 | 235,945,000 | 251,678,000 | 155,684,000 | 55,218,000 |
| FCF USD | 10,738,015 | 610,159 | 4,898,184 | -3,000,140 | 6,133,495 | 6,125,110 | 9,089,000 | 21,400,000 | 54,221,000 | 37,813,000 | 35,931,000 | 161,009,000 | 71,273,000 | 80,046,000 | 79,971,000 | 112,292,000 |
| OCF USD | 10,738,015 | 610,159 | 4,898,184 | -3,000,140 | 6,745,353 | 6,125,110 | 9,089,000 | 21,400,000 | 54,221,000 | 37,813,000 | 35,944,000 | 161,116,000 | 71,273,000 | 82,565,000 | 79,971,000 | 112,292,000 |
Financial Health - DEBT
| Year | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| YTPD | 0.00 | 11.39 | 10.66 | 131.21 | 10.41 | 10.99 | 10.14 | 19.71 | 12.43 | 18.40 | 13.52 | 15.73 | 13.58 | 13.02 | 9.08 | 14.12 |
| D/E | 1.66 | 1.65 | 1.68 | 2.50 | 1.85 | 1.67 | 1.51 | 2.71 | 2.27 | 3.02 | 0.98 | 0.95 | 1.87 | 1.57 | 1.27 | 1.34 |
| CA/CL | 0.55 | 0.44 | 0.40 | 0.16 | 0.05 | 0.08 | 0.07 | 0.20 | 0.20 | 0.43 | 0.30 | 0.29 | 0.74 | 1.47 | 2.67 | 4.11 |
| TA/TL | 1.58 | 1.61 | 1.61 | 1.41 | 1.47 | 1.56 | 1.56 | 1.59 | 1.67 | 1.52 | 1.63 | 1.64 | 1.76 | 1.90 | 2.07 | 2.01 |
| Total Debt | 165,456,294 | 165,628,569 | 168,469,215 | 214,695,697 | 173,267,526 | 172,987,737 | 172,926,000 | 889,747,000 | 858,659,000 | 1,465,272,000 | 1,366,953,000 | 1,585,721,000 | 1,558,540,000 | 1,546,374,000 | 1,542,796,000 | 1,638,971,000 |
Management Performance
| Year | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROIC | 3.36% | 3.74% | 3.17% | 0.62% | 5.65% | 4.54% | 4.95% | 2.70% | 3.98% | 2.74% | 6.33% | 6.48% | 8.35% | 8.16% | 4.85% | 2.52% |
| ROE | 3.40% | 1.93% | -2.54% | -18.83% | 6.12% | 8.54% | 7.99% | 62.97% | 24.52% | 24.44% | 9.22% | 9.85% | 28.32% | 25.56% | 12.81% | 4.51% |
| ROA | 0.00% | 4.46% | 4.81% | 0.42% | 5.43% | 5.16% | 5.11% | 2.94% | 4.34% | 3.02% | 3.87% | 3.26% | 3.47% | 3.35% | 4.38% | 2.90% |
| NM % | 40.57% | 11.75% | -15.82% | -81.69% | 28.51% | 44.47% | 43.65% | 291.72% | 86.26% | 103.76% | 78.82% | 99.91% | 131.64% | 137.79% | 82.52% | 27.97% |
| FCF / R% | 0.00% | 3.69% | 30.47% | -15.16% | 30.51% | 30.70% | 43.43% | 30.19% | 50.53% | 33.10% | 21.97% | 98.08% | 39.77% | 43.82% | 42.39% | 56.87% |
| FCF / NI% | 100.42% | 4.97% | 37.29% | -232.18% | 37.47% | 39.53% | 54.22% | 48.48% | 79.86% | 50.41% | 36.54% | 163.75% | 63.26% | 68.93% | 48.09% | 98.17% |
| Operating Margin (OM) | 0.00 | 0.24 | 0.08 | -0.73 | -0.44 | -0.02 | 0.42 | 5.66 | 5.82 | 4.25 | 5.01 | 6.23 | 6.99 | 8.09 | 4.90 | 4.90 |
Per Share
| Year | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | 5.77 | 1.51 | -1.95 | -12.40 | 4.40 | 6.80 | 8.63 | 66.35 | 29.70 | 36.96 | 37.10 | 47.15 | 62.50 | 66.67 | 41.24 | 14.63 |
| SPS | 14.22 | 12.85 | 12.33 | 15.18 | 15.42 | 15.30 | 19.78 | 22.75 | 34.43 | 35.62 | 47.07 | 47.19 | 47.48 | 48.38 | 49.98 | 52.30 |
| OCPS | 18.32 | 0.47 | 3.76 | -2.30 | 5.17 | 4.70 | 8.59 | 6.87 | 17.40 | 11.79 | 10.34 | 46.32 | 18.88 | 21.87 | 21.18 | 29.75 |
| FCPS | 18.32 | 0.47 | 3.76 | -2.30 | 4.70 | 4.70 | 8.59 | 6.87 | 17.40 | 11.79 | 10.34 | 46.29 | 18.88 | 21.20 | 21.18 | 29.75 |
| BVPS | 175.23 | 80.73 | 79.55 | 68.19 | 74.40 | 82.34 | 111.61 | 178.42 | 200.48 | 266.49 | 281.49 | 339.38 | 369.63 | 436.05 | 519.00 | 525.49 |
Per Share - CAGR
| Year | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CAGR-EPS | 5.77 | 1.51 | -1.95 | -12.40 | 4.40 | 6.80 | 8.63 | 66.35 | 29.70 | 36.96 | 37.10 | 47.15 | 62.50 | 66.67 | 41.24 | 14.63 |
| CAGR-SPS | 14.22 | 12.85 | 12.33 | 15.18 | 15.42 | 15.30 | 19.78 | 22.75 | 34.43 | 35.62 | 47.07 | 47.19 | 47.48 | 48.38 | 49.98 | 52.30 |
| CAGR-OCPS | 18.32 | 0.47 | 3.76 | -2.30 | 5.17 | 4.70 | 8.59 | 6.87 | 17.40 | 11.79 | 10.34 | 46.32 | 18.88 | 21.87 | 21.18 | 29.75 |
| CAGR-FCPS | 18.32 | 0.47 | 3.76 | -2.30 | 4.70 | 4.70 | 8.59 | 6.87 | 17.40 | 11.79 | 10.34 | 46.29 | 18.88 | 21.20 | 21.18 | 29.75 |
| CAGR-BVPS | 175.23 | 80.73 | 79.55 | 68.19 | 74.40 | 82.34 | 111.61 | 178.42 | 200.48 | 266.49 | 281.49 | 339.38 | 369.63 | 436.05 | 519.00 | 525.49 |