Agat Ejendomme A/S

ESEF

Annual consolidated revenue for 2025: about DKK 70.4M, using the latest reported figures. The previous period, 2024, was about DKK 238.7M.

Watchlist

Latest quarter

Revenue

18 million DKK

2025-01-31 · DKK

Exact inputs and evidence

Operating margin

-6.67%

2025-01-31 · %

Exact inputs and evidence
  • Operating Income: -52000000 DKK Source
  • Operating Income: -50800000 DKK Source
  • Revenue: 70400000 DKK Source
  • Revenue: 52400000 DKK Source

Operating cash flow

-3 million DKK

2025-01-31 · DKK

Exact inputs and evidence
  • Operating Cash Flow: 2600000 DKK Source
  • Operating Cash Flow: 5600000 DKK Source

Free cash flow

-3 million DKK

2025-01-31 · DKK

Exact inputs and evidence
  • Operating Cash Flow: 2600000 DKK Source
  • Operating Cash Flow: 5600000 DKK Source
  • Capital Expenditure: 300000 DKK Source
  • Capital Expenditure: 300000 DKK Source
Cash and cash equivalents
18.8 million DKK Source
Exact value

18800000 DKK

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

70.4 million DKK

2024-02-01 – 2025-01-31

Exact inputs and evidence
  • Revenue: 18800000 DKK · 2024-02-01 – 2024-04-30 Source
  • Revenue: 17500000 DKK · 2024-05-01 – 2024-07-31 Source
  • Revenue: 16100000 DKK · 2024-08-01 – 2024-10-31 Source
  • Revenue: 70400000 DKK · 2024-02-01 – 2025-01-31 Source
  • Revenue: 52400000 DKK · 2024-02-01 – 2024-10-31 Source

Operating cash flow

2.6 million DKK

2024-02-01 – 2025-01-31

Exact inputs and evidence
  • Operating cash flow: 1100000 DKK · 2024-02-01 – 2024-04-30 Source
  • Operating cash flow: 4000000 DKK · 2024-02-01 – 2024-07-31 Source
  • Operating cash flow: 1100000 DKK · 2024-02-01 – 2024-04-30 Source
  • Operating cash flow: 5600000 DKK · 2024-02-01 – 2024-10-31 Source
  • Operating cash flow: 4000000 DKK · 2024-02-01 – 2024-07-31 Source
  • Operating cash flow: 2600000 DKK · 2024-02-01 – 2025-01-31 Source
  • Operating cash flow: 5600000 DKK · 2024-02-01 – 2024-10-31 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2025-05-07.

Financial data available through: 2025-01-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2025-01-31
  • Operating income: 5 of 11 periods available· newest 2025-01-31
  • net income: No compatible figures in this window
  • Operating cash flow: 5 of 11 periods available· newest 2025-01-31
  • Capital expenditure: 4 of 11 periods available· newest 2025-01-31
  • Total assets: 5 of 11 periods available· newest 2025-01-31
  • Total liabilities: 5 of 11 periods available· newest 2025-01-31
  • Current assets: 5 of 11 periods available· newest 2025-01-31
  • Current liabilities: 5 of 11 periods available· newest 2025-01-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2025-01-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -70.5%

    Prior period

    DKK 238.7 million

    –

    Current period

    DKK 70.4 million

    –

    Exact inputs and evidence

    70400000 − 238700000 = -168300000 DKK

    238700000 DKK · 2023-02-01 – 2024-01-31

    Inspect prior input Prior source

    70400000 DKK · 2024-02-01 – 2025-01-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -97.4%

    Prior period

    DKK 99.7 million

    –

    Current period

    DKK 2.6 million

    –

    Exact inputs and evidence

    2600000 − 99700000 = -97100000 DKK

    99700000 DKK · 2023-02-01 – 2024-01-31

    Inspect prior input Prior source

    2600000 DKK · 2024-02-01 – 2025-01-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    +DKK 300,000

    Prior period

    DKK 0

    –

    Current period

    DKK 300,000

    –

    Exact inputs and evidence

    300000 − 0 = 300000 DKK

    0 DKK · 2023-02-01 – 2024-01-31

    Inspect prior input Prior source

    300000 DKK · 2024-02-01 – 2025-01-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Comparable inputs unavailable for: Net income.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2025 2024-02-01 – 2025-01-31

  • Revenue DKK 70.4 million 100% of revenue
  • Operating costs Derived DKK 122.4 million 174% of revenue
  • Operating income −DKK 52 million −74% of revenue
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income Unavailable An input is unavailable.

Cash

  • Operating cash flow DKK 2.6 million 3.7% of revenue
  • Capital expenditure DKK 300,000 0.4% of revenue
  • Free cash flow Derived DKK 2.3 million 3.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2021 Not shown: operating income or net income is not reported.
  • 2022 Not shown: operating income or net income is not reported.
  • 2023 Not shown: operating income or net income is not reported.
  • 2024 Not shown: operating income or net income is not reported.
  • 2025 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2021 2020-02-01 – 2021-01-31161600000 283100000 Derived -121500000 UnavailableUnavailableUnavailable
Source
2022 2021-02-01 – 2022-01-31155400000 130800000 Derived 24600000 UnavailableUnavailable-11800000 Derived
Source
2023 2022-02-01 – 2023-01-31178500000 254900000 Derived -76400000 UnavailableUnavailable67000000 Derived
Source
2024 2023-02-01 – 2024-01-31238700000 302000000 Derived -63300000 UnavailableUnavailable99700000 Derived
Source
2025 2024-02-01 – 2025-01-3170400000 122400000 Derived -52000000 UnavailableUnavailable2300000 Derived
Source

Amounts are exact, in DKK.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

DKK 70.4M 2025
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.257.8M193.3M128.9M64.4M0.020212022202320242025
Values and sources
Revenue values and source evidence
PeriodSeriesValue(DKK)Source evidence
2021Revenue161600000
2022Revenue155400000
2023Revenue178500000
2024Revenue238700000
2025Revenue70400000

Revenue growth

Change in revenue from the same financial period one year earlier.

-70.5% 2025
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.42%12%-18%-49%-79%20212022202320242025
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2021Year over yearNo prior comparable period
2022Year over year-3.8%
2023Year over year14.9%
2024Year over year33.7%
2025Year over year-70.5%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -73.9% 2025
Free cash flow margin 3.3% 2025
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.51%17%-17%-51%-85%20212022202320242025
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2021Operating margin-75.2%
2022Operating margin15.8%
2023Operating margin-42.8%
2024Operating margin-26.5%
2025Operating margin-73.9%
2021-01-31Net marginNot reported
2022-01-31Net marginNot reported
2023-01-31Net marginNot reported
2024-01-31Net marginNot reported
2025-01-31Net marginNot reported
2021Free cash flow marginNot reported
2022Free cash flow margin-7.6%
2023Free cash flow margin37.5%
2024Free cash flow margin41.8%
2025Free cash flow margin3.3%

Operating cash flow

Cash generated by the company’s normal business operations.

DKK 2.6M 2025
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.108.6M76.3M44.0M11.6M-20.7M20212022202320242025
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(DKK)Source evidence
2021Operating cash flow6900000
2022Operating cash flow-11800000
2023Operating cash flow67200000
2024Operating cash flow99700000
2025Operating cash flow2600000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

DKK 2.3M 2025
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.108.6M76.3M44.0M11.6M-20.7M20212022202320242025
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(DKK)Source evidence
2021Free cash flowUnavailable
2022Free cash flow-11800000
2023Free cash flow67000000
2024Free cash flow99700000
2025Free cash flow2300000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

65.3% 2025
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.75%57%38%19%0%20212022202320242025
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2021Liabilities / assets69.8%
2022Liabilities / assets68.2%
2023Liabilities / assets64.8%
2024Liabilities / assets61.7%
2025Liabilities / assets65.3%

Current assets to current liabilities

Current assets divided by current liabilities.

2.17× 2025
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.2.84×2.13×1.42×0.71×0.00×20212022202320242025
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2021Current assets / current liabilities1.09×
2022Current assets / current liabilities1.05×
2023Current assets / current liabilities1.67×
2024Current assets / current liabilities2.63×
2025Current assets / current liabilities2.17×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2021 2020-02-01 – 2021-01-31
Unavailable Not reported for this period.
DKK 6.9 million
Exact value

Exact value: 6900000 DKK

2020-02-01 – 2021-01-31: 6900000 DKK Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2022 2021-02-01 – 2022-01-31
Unavailable Not reported for this period.
−DKK 11.8 million
Exact value

Exact value: -11800000 DKK

2021-02-01 – 2022-01-31: -11800000 DKK Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

DKK 0
Exact value

Exact value: 0 DKK

2021-02-01 – 2022-01-31: 0 DKK Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−DKK 11.8 million
Calculation and evidence

-11800000 − 0 DKK

Exact free cash flow: -11800000 DKK

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2023 2022-02-01 – 2023-01-31
Unavailable Not reported for this period.
DKK 67.2 million
Exact value

Exact value: 67200000 DKK

2022-02-01 – 2023-01-31: 67200000 DKK Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

DKK 200,000
Exact value

Exact value: 200000 DKK

2022-02-01 – 2023-01-31: 200000 DKK Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

DKK 67 million
Calculation and evidence

67200000 − 200000 DKK

Exact free cash flow: 67000000 DKK

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2024 2023-02-01 – 2024-01-31
Unavailable Not reported for this period.
DKK 99.7 million
Exact value

Exact value: 99700000 DKK

2023-02-01 – 2024-01-31: 99700000 DKK Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

DKK 0
Exact value

Exact value: 0 DKK

2023-02-01 – 2024-01-31: 0 DKK Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

DKK 99.7 million
Calculation and evidence

99700000 − 0 DKK

Exact free cash flow: 99700000 DKK

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2025 2024-02-01 – 2025-01-31
Unavailable Not reported for this period.
DKK 2.6 million
Exact value

Exact value: 2600000 DKK

2024-02-01 – 2025-01-31: 2600000 DKK Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

DKK 300,000
Exact value

Exact value: 300000 DKK

2024-02-01 – 2025-01-31: 300000 DKK Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

DKK 2.3 million
Calculation and evidence

2600000 − 300000 DKK

Exact free cash flow: 2300000 DKK

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

15 filings · 1,081 latest values · 1,081 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 213800A9E3DB29NTMU72, esef:213800A9E3DB29NTMU72