Fast Ejendom Danmark A/S (CPH:FED)
Denmark · Delayed Price · Currency is DKK 218.00
0.00 (0.00%)
Jul 28, 2026, 2:07 PM CET
Fast Ejendom Danmark Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Property Revenue | 112.91 | 112.5 | 98.29 | 93.63 | 77.02 | 77.5 |
| 112.91 | 112.5 | 98.29 | 93.63 | 77.02 | 77.5 | |
Revenue Growth | 7.03% | 14.46% | 4.97% | 21.57% | -0.62% | 19.49% |
Property Expenses | 14.33 | 28.41 | 31.28 | 26.18 | 26.67 | 29 |
Total Property Expenses | 14.33 | 28.41 | 31.28 | 26.18 | 26.67 | 29 |
Gross Profit | 98.58 | 84.09 | 67 | 67.45 | 50.35 | 48.49 |
Selling, General & Admin | 14.55 | 14.25 | 12.26 | 12.56 | 14.17 | 11.89 |
Other Operating Expenses | -10.17 | -68.44 | -59.35 | -21.8 | -122.28 | -83.16 |
Operating Income | 138.23 | 138.28 | 114.09 | 76.69 | 158.45 | 119.77 |
Interest Income | 0.05 | 0.05 | 0 | 0 | 0 | 0 |
Interest Expense | -30.49 | -31.7 | -45 | -36.59 | -13 | -8.98 |
Other Non-Operating Income (Expense) | 0.96 | -0.08 | -0.94 | -0.44 | 2.55 | -0.6 |
Total Non-Operating Income (Expense) | -29.48 | -31.72 | -45.95 | -37.03 | -10.45 | -9.58 |
Pretax Income | 108.75 | 106.55 | 68.14 | 39.67 | 148 | 110.19 |
Provision for Income Taxes | -12.89 | -12.4 | -6.09 | -2.42 | -34.48 | -33.18 |
Net Income | 121.64 | 94.15 | 62.06 | 42.08 | 182.48 | 143.37 |
Earnings From Discontinued Operations | - | -0 | 0.01 | - | - | - |
Net Income to Common | 95.64 | 94.15 | 62.07 | 37.25 | 113.52 | 77.01 |
Net Income Growth | 37.39% | 51.68% | 66.65% | -67.19% | 47.42% | 197.72% |
Shares Outstanding (Basic) | 3 | 3 | 3 | 3 | 3 | 3 |
Shares Outstanding (Diluted) | 3 | 3 | 3 | 3 | 3 | 3 |
Shares Change | -0.21% | 0.21% | 0.34% | 0.85% | 0.10% | 0.09% |
EPS (Basic) | 61.37 | 36.16 | 23.81 | 14.34 | 44.16 | 29.95 |
EPS (Diluted) | 61.13 | 36.02 | 23.80 | 14.33 | 44.05 | 29.91 |
EPS Growth | 38.15% | 51.34% | 66.09% | -67.47% | 47.27% | 197.91% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 32.6 | 33.58 | 0 | -127.37 | -76.02 | -3.21 |
Free Cash Flow Growth | - | - | - | - | - | - |
Free Cash Flow Per Share | 12.53 | 12.85 | - | -49.00 | -29.50 | -1.25 |
Gross Margin | 87.31% | 74.75% | 68.17% | 72.04% | 65.37% | 62.57% |
Operating Margin | 122.43% | 122.91% | 116.08% | 81.91% | 205.73% | 154.54% |
Profit Margin | 107.73% | 83.69% | 63.14% | 44.95% | 236.93% | 185.00% |
FCF Margin | 28.87% | 29.85% | 0.00% | -136.03% | -98.71% | -4.14% |
EBITDA | 138.23 | 138.28 | 114.09 | 76.69 | 158.45 | 119.77 |
EBIT | 138.23 | 138.28 | 114.09 | 76.69 | 158.45 | 119.77 |
EBIT Margin | 122.43% | 122.91% | 116.08% | 81.91% | 205.73% | 154.54% |
Effective Tax Rate | -11.85% | -11.64% | -8.93% | -6.10% | -23.30% | -30.11% |