Prime Office A/S (CPH:PRIMOF)
Denmark
· Delayed Price · Currency is DKK 216.00
-4.00 (-1.82%)
At close: Dec 5, 2025
Prime Office Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Rental Revenue | 201.75 | 201.76 | 197.45 | 188.67 | 182.66 | 179.23 | Upgrade
|
| Total Revenue | 201.75 | 201.76 | 197.45 | 188.67 | 182.66 | 179.23 | Upgrade
|
| Revenue Growth (YoY | 0.34% | 2.19% | 4.65% | 3.29% | 1.91% | 9.18% | Upgrade
|
| Property Expenses | 72.18 | 65.74 | 57.85 | 57.73 | 49.59 | 48.13 | Upgrade
|
| Selling, General & Administrative | 9.42 | 12.8 | 9.46 | 7.56 | 7.31 | 8.94 | Upgrade
|
| Depreciation & Amortization | 0.02 | 0.02 | 0.04 | 0.07 | 0.11 | 0.12 | Upgrade
|
| Other Operating Expenses | 4.34 | 4.34 | 4.19 | 4.29 | 4.86 | 5.08 | Upgrade
|
| Total Operating Expenses | 85.95 | 82.89 | 71.54 | 69.66 | 61.87 | 62.27 | Upgrade
|
| Operating Income | 115.8 | 118.87 | 125.91 | 119.02 | 120.79 | 116.96 | Upgrade
|
| Interest Expense | -69.45 | -73.61 | -61.46 | -23.3 | -28.74 | -30.14 | Upgrade
|
| Interest & Investment Income | 2.2 | 3.04 | 4.53 | 0.09 | 0.03 | 0.13 | Upgrade
|
| Other Non-Operating Income | 28.43 | 28.42 | 14.73 | -9.77 | -4.67 | -4.29 | Upgrade
|
| EBT Excluding Unusual Items | 76.97 | 76.73 | 83.72 | 86.04 | 87.41 | 82.67 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | - | - | 0.53 | Upgrade
|
| Asset Writedown | -32.41 | 28.75 | 31.37 | 80.25 | 186.92 | 190.52 | Upgrade
|
| Other Unusual Items | - | - | -0.7 | - | - | - | Upgrade
|
| Pretax Income | 44.56 | 105.48 | 114.39 | 166.29 | 274.33 | 273.72 | Upgrade
|
| Income Tax Expense | 9.6 | 15.16 | 21.73 | 10.61 | 22.65 | 37.77 | Upgrade
|
| Earnings From Continuing Operations | 34.96 | 90.32 | 92.67 | 155.68 | 251.68 | 235.95 | Upgrade
|
| Minority Interest in Earnings | -10.88 | -30.67 | -37.45 | -46.67 | -98.34 | -89.72 | Upgrade
|
| Net Income | 24.08 | 59.65 | 55.22 | 109.02 | 153.34 | 146.23 | Upgrade
|
| Net Income to Common | 24.08 | 59.65 | 55.22 | 109.02 | 153.34 | 146.23 | Upgrade
|
| Net Income Growth | -48.38% | 8.02% | -49.35% | -28.90% | 4.87% | 38.18% | Upgrade
|
| Basic Shares Outstanding | 4 | 4 | 4 | 4 | 4 | 4 | Upgrade
|
| Diluted Shares Outstanding | 4 | 4 | 4 | 4 | 4 | 4 | Upgrade
|
| Shares Change (YoY) | 0.10% | - | - | - | - | 8.53% | Upgrade
|
| EPS (Basic) | 6.37 | 15.80 | 14.63 | 28.88 | 40.62 | 38.73 | Upgrade
|
| EPS (Diluted) | 6.37 | 15.80 | 14.63 | 28.88 | 40.62 | 38.73 | Upgrade
|
| EPS Growth | -48.44% | 8.02% | -49.35% | -28.90% | 4.88% | 27.32% | Upgrade
|
| Dividend Per Share | - | - | - | 3.000 | - | 5.000 | Upgrade
|
| Operating Margin | 57.40% | 58.92% | 63.77% | 63.08% | 66.13% | 65.26% | Upgrade
|
| Profit Margin | 11.94% | 29.56% | 27.97% | 57.78% | 83.95% | 81.58% | Upgrade
|
| EBITDA | 115.82 | 118.89 | 125.95 | 119.09 | 120.9 | 117.08 | Upgrade
|
| EBITDA Margin | 57.41% | 58.93% | 63.79% | 63.12% | 66.19% | 65.32% | Upgrade
|
| D&A For Ebitda | 0.02 | 0.02 | 0.04 | 0.07 | 0.11 | 0.12 | Upgrade
|
| EBIT | 115.8 | 118.87 | 125.91 | 119.02 | 120.79 | 116.96 | Upgrade
|
| EBIT Margin | 57.40% | 58.92% | 63.77% | 63.08% | 66.13% | 65.26% | Upgrade
|
| Effective Tax Rate | 21.54% | 14.37% | 18.99% | 6.38% | 8.26% | 13.80% | Upgrade
|
Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.