Fast Ejendom Danmark A/S
CSE:FED
Balance Sheet
Balance Sheet Decomposition
Fast Ejendom Danmark A/S
Fast Ejendom Danmark A/S
Balance Sheet
Fast Ejendom Danmark A/S
| Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||
| Cash & Cash Equivalents |
2
|
76
|
102
|
137
|
65
|
89
|
81
|
40
|
37
|
59
|
67
|
42
|
17
|
|
| Cash Equivalents |
2
|
76
|
102
|
137
|
65
|
89
|
81
|
40
|
37
|
59
|
67
|
42
|
17
|
|
| Total Receivables |
3
|
4
|
3
|
1
|
1
|
2
|
2
|
4
|
2
|
2
|
4
|
2
|
3
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
|
| Other Receivables |
3
|
4
|
2
|
1
|
1
|
2
|
1
|
3
|
2
|
2
|
4
|
2
|
2
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
80
|
2
|
2
|
4
|
|
| Total Current Assets |
6
|
80
|
105
|
139
|
67
|
91
|
85
|
46
|
42
|
141
|
72
|
46
|
23
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
6
|
4
|
2
|
|
| Long-Term Investments |
1 035
|
969
|
950
|
955
|
956
|
868
|
889
|
1 019
|
1 106
|
1 047
|
1 240
|
1 256
|
1 600
|
|
| Other Long-Term Assets |
12
|
4
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
76
|
86
|
236
|
0
|
|
| Total Assets |
1 052
N/A
|
1 053
+0%
|
1 058
+1%
|
1 094
+3%
|
1 024
-6%
|
960
-6%
|
974
+1%
|
1 065
+9%
|
1 151
+8%
|
1 268
+10%
|
1 403
+11%
|
1 542
+10%
|
1 626
+5%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
0
|
1
|
1
|
1
|
1
|
4
|
3
|
2
|
4
|
8
|
5
|
4
|
5
|
|
| Accrued Liabilities |
1
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
2
|
1
|
0
|
3
|
2
|
|
| Short-Term Debt |
43
|
14
|
17
|
26
|
29
|
25
|
26
|
30
|
33
|
30
|
10
|
5
|
4
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
245
|
19
|
|
| Other Current Liabilities |
9
|
1
|
1
|
0
|
1
|
3
|
1
|
0
|
0
|
2
|
0
|
1
|
0
|
|
| Total Current Liabilities |
53
|
17
|
20
|
29
|
31
|
32
|
30
|
33
|
40
|
41
|
32
|
258
|
30
|
|
| Long-Term Debt |
785
|
788
|
784
|
774
|
675
|
585
|
561
|
598
|
645
|
652
|
641
|
510
|
747
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
2
|
10
|
21
|
30
|
60
|
94
|
95
|
101
|
|
| Other Liabilities |
0
|
24
|
24
|
27
|
27
|
26
|
27
|
29
|
28
|
30
|
37
|
39
|
46
|
|
| Total Liabilities |
838
N/A
|
828
-1%
|
827
0%
|
830
+0%
|
733
-12%
|
645
-12%
|
628
-3%
|
681
+8%
|
743
+9%
|
783
+5%
|
804
+3%
|
902
+12%
|
924
+2%
|
|
| Equity | ||||||||||||||
| Common Stock |
3
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
|
| Retained Earnings |
212
|
219
|
225
|
258
|
286
|
315
|
340
|
379
|
402
|
480
|
593
|
635
|
697
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
215
N/A
|
224
+5%
|
231
+3%
|
264
+14%
|
291
+10%
|
314
+8%
|
346
+10%
|
384
+11%
|
408
+6%
|
485
+19%
|
599
+23%
|
640
+7%
|
702
+10%
|
|
| Total Liabilities & Equity |
1 052
N/A
|
1 053
+0%
|
1 058
+1%
|
1 094
+3%
|
1 024
-6%
|
960
-6%
|
974
+1%
|
1 065
+9%
|
1 151
+8%
|
1 268
+10%
|
1 403
+11%
|
1 542
+10%
|
1 626
+5%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|