Fast Ejendom Danmark A/S (CPH:FED)

Fast Ejendom Danmark Cash Flow Statement

Financials in millions DKK. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	69.61	62.07	37.25	113.52	77.01	25.87
Depreciation & Amortization	1.94	1.94	1.95	1.96	0.93	0.39
Asset Writedown	-54.07	-54.12	-16.64	-121.33	-83.16	-19.64
Change in Accounts Receivable	-2.1	-2.1	0.99	-1.87	1.25	1.17
Change in Accounts Payable	-1.2	-1.2	-2.46	-3.78	-1.28	8.12
Change in Other Net Operating Assets	-2.73	-	-	-	-	-0.27
Other Operating Activities	7.45	5.85	2.17	30.48	31.85	9.02
Operating Cash Flow	18.91	12.44	23.26	18.98	26.6	24.66
Operating Cash Flow Growth	-6.53%	-46.53%	22.53%	-28.64%	7.88%	-7.34%
Acquisition of Real Estate Assets	-62.3	-84.02	-150.63	-95	-29.81	-69.49
Sale of Real Estate Assets	29.42	29.42	-	91.96	16	-
Net Sale / Acq. of Real Estate Assets	-32.88	-54.6	-150.63	-3.04	-13.81	-69.49
Other Investing Activities	-	-	-	-	-	-0
Investing Cash Flow	-32.88	-54.6	-150.63	-3.04	-13.81	-69.49
Long-Term Debt Issued	-	466.73	112.75	86.11	34.74	90.38
Long-Term Debt Repaid	-	-455.73	-16.82	-100.77	-28.56	-44.33
Net Debt Issued (Repaid)	-7.26	11	95.93	-14.66	6.18	46.05
Issuance of Common Stock	-	-	4.07	-	-	-
Repurchase of Common Stock	-	-	-	-	-	-2.23
Other Financing Activities	6.69	6.18	2.58	6.29	2.8	-1.33
Net Cash Flow	-14.55	-24.99	-24.79	7.58	21.78	-2.34
Cash Interest Paid	40.43	43.8	36.14	11.47	8.48	7.94
Cash Income Tax Paid	1.08	1.37	0.04	2.3	1.85	-0.22
Levered Free Cash Flow	10.9	6.35	13.14	88	-60.61	17.91
Unlevered Free Cash Flow	37.32	34.88	36	96.13	-55	22.87
Change in Working Capital	-6.03	-3.3	-1.47	-5.65	-0.03	9.02

Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.