Prime Office A/S (CPH:PRIMOF)
Denmark · Delayed Price · Currency is DKK 188.00
0.00 (0.00%)
Jul 24, 2026, 10:00 AM CET
Prime Office 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 | 203.91 | 204.23 | 201.76 | 197.45 | 188.67 | 182.66 |
| 203.91 | 204.23 | 201.76 | 197.45 | 188.67 | 182.66 | |
Revenue Growth | 1.26% | 1.22% | 2.19% | 4.65% | 3.29% | 1.91% |
Property Expenses | 70.09 | 69.87 | 65.74 | 57.85 | 57.73 | 49.59 |
Total Property Expenses | 70.09 | 69.87 | 65.74 | 57.85 | 57.73 | 49.59 |
Gross Profit | 133.82 | 134.36 | 136.03 | 139.6 | 130.95 | 133.07 |
Selling, General & Admin | 19.36 | 19.81 | 22.51 | 18.86 | 16.95 | 16.95 |
Operating Income | 114.46 | 114.55 | 113.52 | 120.74 | 114 | 116.12 |
Interest Income | 2.59 | 1.86 | 3.04 | 4.53 | 0.09 | 0.03 |
Interest Expense | -43.26 | -40.22 | -39.83 | -42.25 | -28.05 | -28.74 |
Other Non-Operating Income (Expense) | 10.57 | 10.59 | 28.75 | 31.37 | 80.25 | 186.92 |
Total Non-Operating Income (Expense) | -30.1 | -27.77 | -8.04 | -6.35 | 52.29 | 158.21 |
Pretax Income | 84.37 | 86.78 | 105.48 | 114.39 | 166.29 | 274.33 |
Provision for Income Taxes | 15.67 | 16.66 | 15.16 | 21.73 | 10.61 | 22.65 |
Net Income | 68.7 | 70.12 | 90.32 | 92.67 | 155.68 | 251.68 |
Minority Interest in Earnings | 24.41 | 25.05 | 30.67 | 37.45 | 46.67 | 98.34 |
Net Income to Common | 44.28 | 45.07 | 59.65 | 55.22 | 109.02 | 153.34 |
Net Income Growth | -26.96% | -24.44% | 8.02% | -49.35% | -28.90% | 4.87% |
Shares Outstanding (Basic) | 4 | 4 | 4 | 4 | 4 | 4 |
Shares Outstanding (Diluted) | 4 | 4 | 4 | 4 | 4 | 4 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 11.73 | 11.94 | 15.80 | 14.63 | 28.88 | 40.62 |
EPS (Diluted) | 11.73 | 11.94 | 15.80 | 14.63 | 28.88 | 40.62 |
EPS Growth | -26.96% | -24.43% | 8.00% | -49.34% | -28.90% | 4.88% |
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 | -275.67 | -272 | -460.75 | 37.87 | 26.16 | 60.21 |
Free Cash Flow Growth | - | - | - | 44.80% | -56.56% | -0.28% |
Free Cash Flow Per Share | -73.02 | -72.05 | -122.05 | 10.03 | 6.93 | 15.95 |
Dividends Per Share | 3.000 | 3.000 | - | - | 3.000 | - |
Dividend Growth | - | - | - | - | -40.00% | - |
Gross Margin | 65.63% | 65.79% | 67.42% | 70.70% | 69.40% | 72.85% |
Operating Margin | 56.13% | 56.09% | 56.26% | 61.15% | 60.42% | 63.57% |
Profit Margin | 33.69% | 34.33% | 44.77% | 46.93% | 82.52% | 137.79% |
FCF Margin | -135.19% | -133.19% | -228.36% | 19.18% | 13.86% | 32.97% |
EBITDA | 114.48 | 114.57 | 113.54 | 120.78 | 114.07 | 116.23 |
EBITDA Margin | 56.14% | 56.10% | 56.27% | 61.17% | 60.46% | 63.63% |
EBIT | 114.46 | 114.55 | 113.52 | 120.74 | 114 | 116.12 |
EBIT Margin | 56.13% | 56.09% | 56.26% | 61.15% | 60.42% | 63.57% |
Effective Tax Rate | 18.58% | 19.20% | 14.37% | 18.99% | 6.38% | 8.26% |