YOLFTbeta
Fast Ejendom

Fast Ejendom

FED · CO · Real Estate / Real Estate Services

236.00DKK+4.00 (+1.72%)

Price History

Full chart

Market Stats

Previous Close232.00
Open232.00
Day Range232.00 – 240.00
52-Week Range148.00 – 236.00
Volume4.61K
Market Cap568.73M
P/E (TTM)6.50
Forward P/E0.00
EPS34.76
Dividend Yield0.00%
Beta0.28
50-Day Avg223.68
200-Day Avg221.04

About

Fast Ejendom Denmark is a real estate investment firm specializing in commercial and residential properties. The firm seeks to invest in Denmark with a focus on the Copenhagen metropolitan area, Aarhus and the Triangle Area. Fast Ejendom Denmark is based in Denmark.

Company Details

  • SectorReal Estate
  • IndustryReal Estate Services
  • CEOTorben Holger Schultz
  • Employees5
  • HeadquartersRingager 4A, Brøndby, Denmark, 2605, Denmark
  • Websitehttps://www.fastejendom.dk

Leadership

  • Torben Holger SchultzCEO, MD & Member of the Executive Board
  • Frank JensenHead of Finance & CFO
  • Helle FuttrupHead of Hospitality Services
  • Dorte KellerCompany Secretary

Financials

Income Statement

Currency: DKK2010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue-6.04M82.97M81.24M53.97M85.14M82.03M77.80M86.50M106.07M84.50M160.66M198.35M114.47M157.53M113.70M
Growth (%)--+1274.08%-2.08%-33.57%+57.75%-3.66%-5.15%+11.17%+22.63%-20.34%+90.14%+23.46%-42.29%+37.62%-27.82%
Cost of Revenue-7.94M111.43M24.97M28.59M28.65M30.07M28.42M27.75M30.04M30.06M29.00M26.67M26.18M31.69M28.41M
Gross Profit-0-47.48M-9.63M25.39M56.49M51.96M49.88M58.75M76.03M54.43M131.65M171.68M88.28M125.84M85.29M
Gross Margin-0.00%-57.22%-11.85%47.03%66.35%63.34%64.11%67.92%71.68%64.42%81.95%86.55%77.13%79.88%75.01%
Operating Expense-1.91M-13.02M8.27M6.00M9.25M9.15M3.89M11.21M12.02M11.13M11.89M13.23M32.42M11.09M14.25M
Operating Income21.55M-1.91M-34.46M-17.90M19.39M47.25M42.80M45.99M47.54M64.01M43.30M119.77M158.45M55.86M114.75M71.04M
Operating Margin--31.55%-41.53%-22.04%35.92%55.49%52.18%59.12%54.96%60.35%51.25%74.55%79.88%48.80%72.84%62.48%
EBITDA13.34M2.79M-44.02M-16.45M24.57M49.63M44.17M43.53M50.26M65.20M42.35M118.67M159.47M75.81M113.81M138.46M
EBITDA Margin-46.17%-53.06%-20.25%45.52%58.30%53.85%55.95%58.11%61.47%50.12%73.86%80.40%66.23%72.25%121.78%
Net Income22.80M-74.88K-47.23M-39.22M6.23M32.97M27.43M29.50M33.43M45.48M25.86M77.00M113.52M37.25M62.07M94.15M
Net Income Margin--1.24%-56.93%-48.28%11.55%38.72%33.44%37.91%38.65%42.87%30.61%47.93%57.23%32.54%39.40%82.81%
R&D------0.370.440.590.760.531.42----
R&D as % of Total Revenue------0.00%0.00%0.00%0.00%0.00%0.00%----
Interest Expense4.10M42.00K15.47M13.30M14.04M14.36M011.49M7.80M7.45M7.94M8.46M11.46M36.59M45.65M31.70M
Interest Expense % of Total Revenue-0.70%18.64%16.37%26.02%16.87%0.00%14.77%9.02%7.03%9.40%5.27%5.78%31.96%28.98%27.88%

Balance Sheet

Currency: DKK2009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets323.75M332.08M302.70M224.59M1.05B1.06B1.09B1.02B959.69M973.78M1.07B1.15B1.27B1.40B1.54B1.63B1.72B
Total Liabilities135.72M121.25M91.95M10.07M828.36M827.42M830.49M732.79M645.23M628.24M681.37M742.76M782.60M804.04M902.42M924.17M927.57M
Total Equity188.02M210.82M210.75M214.52M224.44M230.68M263.65M291.08M314.46M345.54M383.96M407.82M485.01M598.69M639.96M702.03M791.43M
Cash43.00K55.00K429.00K264.35K76.32M102.23M137.28M64.97M88.73M80.61M39.67M37.33M39.18M66.68M41.89M16.90M34.81M
Total Debt133.77M119.63M90.32M8.47M788.38M785.50M783.98M695.34M605.85M582.32M619.23M665.56M672.54M658.70M755.18M766.65M726.91M
Net Debt133.72M119.58M89.89M8.20M712.06M683.26M646.71M630.37M517.12M501.71M579.56M628.24M633.36M592.02M713.29M749.75M692.11M

Cash Flow

Currency: DKK2011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow35.76M35.49M35.76M26.61M33.32M17.96M28.34M20.41M26.61M24.66M26.60M18.98M23.26M12.44M44.45M
Investing Cash Flow-389.00K-35.62M-389.00K-35.00K-39.00K94.52M94.52M-6.60M-100.13M-69.49M-13.81M-3.04M-150.63M-54.60M-10.87M
Financing Cash Flow38.72M-1.89M38.72M-655.00K1.76M-90.26M-99.10M-21.94M32.59M42.49M8.98M-8.37M102.58M17.18M-15.67M
Capital Expenditure35.00K35.00K35.00K35.00K39.00K158.00K158.00K158.00K245.00K1.83M1.82M690.00K175.00K141.00K374.00K
Free Cash Flow-35.49M35.76M26.57M33.28M17.96M28.34M20.26M26.36M22.83M24.78M18.29M23.08M12.29M44.07M
FCF to OCF-100.00%100.00%99.87%99.88%100.00%100.00%99.23%99.08%92.59%93.17%96.36%99.25%98.87%99.16%

Earnings

Report DateDec 31, 2013Mar 31, 2014Jun 30, 2014Sep 30, 2014Dec 31, 2014Mar 31, 2015Jun 30, 2015Sep 30, 2015Dec 31, 2015Mar 31, 2016Jun 30, 2016Sep 30, 2016Dec 31, 2016Mar 31, 2017Jun 30, 2017Sep 30, 2017Dec 31, 2017Mar 31, 2018Jun 30, 2018Sep 30, 2018Dec 31, 2018Mar 31, 2019Jun 30, 2019Sep 30, 2019Dec 31, 2019Mar 31, 2020Jun 30, 2020Sep 30, 2020Mar 11, 2021Mar 31, 2021Jun 30, 2021Sep 30, 2021Dec 31, 2021Mar 31, 2022Jun 30, 2022Sep 30, 2022Dec 31, 2022Mar 31, 2023Jun 30, 2023Sep 30, 2023Dec 31, 2023Mar 31, 2024Jun 30, 2024Sep 30, 2024Dec 31, 2024Mar 31, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate---------------------------------------------------
EPS Actual-4.500.492.972.34-3.530.962.483.465.121.042.192.274.511.941.532.175.282.241.502.056.812.061.712.4411.272.000.701.525.843.1714.205.027.548.573.9430.081.442.485.970.924.931.148.098.246.354.034.872.9124.214.682.44
Surprise---------------------------------------------------
Timing---------------------------------------------------

Key Statistics & Ratios

Market Cap568.73M
Enterprise Value1.25B
Trailing P/E6.50
Forward P/E0.00
PEG Ratio0.00
Price / Sales4.96
Price / Book0.71
EPS34.76
Book Value315.42
Revenue (TTM)114.71M
Gross Profit (TTM)87.48M
EBITDA73.45M
Profit Margin77.70%
Operating Margin66.70%
Return on Equity11.83%
Return on Assets2.71%
Shares Outstanding2.52M
Shares Float2.37M
Beta0.28
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%