
EgnsINVEST Ejendomme Tyskland A/S
CSE:EGNETY.CO
126 (DKK) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) DKK.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||
Current Assets: | |||||||||||||||||
Cash & Cash Equivalents
| 4.522 | 5.084 | 5.854 | 5.002 | 4.333 | 10.761 | 14.355 | 5.123 | 2.71 | 2.63 | 4.232 | 8.803 | 11.878 | 6.828 | 21.172 | 21.002 | 3.53 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 4.522 | 5.084 | 5.854 | 5.002 | 4.333 | 10.761 | 14.355 | 5.123 | 2.71 | 2.63 | 4.232 | 8.803 | 11.878 | 6.828 | 21.172 | 21.002 | 3.53 |
Net Receivables
| 1.991 | 1.667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.736 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | -1,246.711 | -1,130.23 | -1,006.574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| -6.513 | 0 | 1.598 | 1.193 | 1.046 | 1.267 | 0.942 | 0.759 | 0.173 | 29.26 | 1.743 | 2.696 | 4.164 | 6.491 | 3.638 | 7.182 | 7.099 |
Total Current Assets
| 0 | 6.751 | 7.452 | 6.195 | 5.38 | 12.028 | 15.297 | 5.882 | 3.579 | 31.889 | 5.975 | 11.499 | 16.043 | 14.172 | 28.567 | 28.184 | 10.628 |
Non-Current Assets: | |||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 0 | 1,692.178 | 1,596.47 | 1,441.514 | 1,404.813 | 1,231.919 | 1,124.585 | 1,003.167 | 874.505 | 866.184 | 836.852 | 780.031 | 0 | 379.738 | 302.412 | 295.281 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 874.505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 1,699.63 | 1,602.664 | 1,446.894 | 1,416.841 | 1,247.217 | 1,130.467 | 1,006.746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | 1,443.834 | -1,699.63 | -1,602.664 | -1,446.894 | -1,416.841 | -1,247.217 | -1,130.467 | -1,006.746 | -874.505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 0 | 1,443.834 | 1,692.178 | 1,596.47 | 1,441.514 | 1,404.813 | 1,231.919 | 1,124.585 | 1,003.167 | 874.505 | 866.184 | 836.852 | 780.031 | 560.43 | 379.738 | 302.412 | 295.281 |
Total Assets
| 1,516.368 | 1,450.585 | 1,699.63 | 1,602.664 | 1,446.894 | 1,416.841 | 1,247.217 | 1,130.467 | 1,006.746 | 906.394 | 872.159 | 848.351 | 796.074 | 574.602 | 408.305 | 330.595 | 305.91 |
Liabilities & Equity: | |||||||||||||||||
Current Liabilities: | |||||||||||||||||
Account Payables
| 0 | 3.47 | 3.542 | 5.388 | 5.847 | 3.525 | 3.921 | 3.255 | 7.908 | 6.13 | 0 | 0 | 19.044 | 0 | 3.125 | 1.747 | 0 |
Short Term Debt
| 16.45 | 15.623 | 18.966 | 7.108 | 0.01 | 0.005 | 0.116 | 3.92 | 84.594 | 91.919 | 96.063 | 95.03 | 208.077 | 176.16 | 0 | 2.182 | 155.965 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.478 | 0.999 | -0.361 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.908 | -4.848 | -1.111 | 2.08 | -19.405 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| -16.45 | 2.325 | -22.507 | -12.496 | -5.857 | 1.545 | -4.037 | -7.176 | -92.503 | -98.049 | -96.54 | -96.029 | 0 | 0 | 70.769 | -1.747 | 0 |
Total Current Liabilities
| 0 | 21.417 | 24.884 | 15.123 | 7.86 | 5.075 | 5.034 | 8.479 | 92.503 | 98.049 | 103.624 | 104.494 | 226.76 | 176.16 | 73.895 | 2.182 | 155.965 |
Non-Current Liabilities: | |||||||||||||||||
Long Term Debt
| 785.589 | 784.374 | 782.249 | 707.874 | 707.806 | 710.366 | 620.181 | 588 | 440.638 | 441.795 | 440.12 | 441.072 | 341.638 | 213.306 | 0 | 173.532 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 937.636 | 851.277 | 816.262 | 812.183 | 708.508 | 663.752 | 589.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 86.241 | 75.991 | 114.05 | 111.49 | 87.832 | 81.927 | 68.948 | 54.976 | 45.415 | 28.018 | 24.208 | 18.595 | 9.234 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| -871.831 | 30.808 | 41.336 | 31.914 | 20.625 | 14.815 | 19.379 | 20.776 | 103.096 | 105.354 | 110.437 | 114.923 | 6.9 | 9.752 | 181.25 | 6.048 | 5.906 |
Total Non-Current Liabilities
| 0 | 891.173 | 912.752 | 836.154 | 808.402 | 807.108 | 703.474 | 655.273 | 496.646 | 477.118 | 471.141 | 470.096 | 357.772 | 223.059 | 181.25 | 179.58 | 5.906 |
Total Liabilities
| 904.523 | 891.173 | 937.636 | 851.277 | 816.262 | 812.183 | 708.508 | 663.752 | 589.149 | 575.167 | 574.766 | 574.59 | 584.532 | 399.218 | 255.144 | 181.763 | 161.871 |
Equity: | |||||||||||||||||
Preferred Stock
| 0 | 0 | 1.385 | 1.365 | 0.908 | 359.393 | 294.391 | 224.596 | 177.096 | 0 | 0.322 | 7.012 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 234.807 | 234.807 | 234.807 | 234.807 | 234.807 | 234.807 | 234.807 | 234.807 | 234.807 | 234.807 | 234.807 | 234.807 | 194.991 | 177 | 177 | 177 | 177 |
Retained Earnings
| 368.556 | 317.068 | 518.718 | 508.51 | 387.778 | 359.393 | 294.391 | 224.596 | 177.096 | 90.016 | 57.385 | 41.008 | 26.787 | -1.617 | -23.839 | -28.167 | -32.961 |
Accumulated Other Comprehensive Income/Loss
| 0.821 | 0.218 | -1.385 | -1.365 | -0.908 | 1.599 | 538.708 | 466.715 | 417.598 | 0.665 | -0.322 | -7.012 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2.604 | 2.604 | 2.604 | 2.604 | 0.788 | 2.604 | 2.604 | 2.284 | 1.616 | 2.604 | 2.604 | -11.42 | -20.101 | -14.586 | 0 | 0 | 0 |
Total Shareholders Equity
| 606.788 | 554.697 | 754.744 | 744.556 | 624.281 | 598.404 | 533.052 | 461.686 | 413.519 | 328.092 | 294.474 | 271.407 | 209.797 | 175.383 | 153.161 | 148.833 | 144.039 |
Total Equity
| 611.845 | 559.412 | 761.994 | 751.387 | 630.632 | 604.657 | 538.708 | 466.715 | 417.598 | 331.227 | 297.393 | 273.761 | 211.542 | 175.383 | 153.161 | 148.833 | 144.039 |
Total Liabilities & Shareholders Equity
| 1,516.368 | 1,450.585 | 1,699.63 | 1,602.664 | 1,446.894 | 1,416.841 | 1,247.217 | 1,130.467 | 1,006.746 | 906.394 | 872.159 | 848.351 | 796.074 | 574.602 | 408.305 | 330.595 | 305.91 |