Loading...
XSTO
TESSIN
Market cap3mUSD
May 30, Last price  
0.07SEK
1D
6.29%
1Q
-15.45%
IPO
-99.09%
Name

Tessin Nordic Holding AB

Chart & Performance

D1W1MN
P/E
—
P/S
1.39
EPS
—
Div Yield, %
—
Shrs. gr., 5y
102.39%
Rev. gr., 5y
-4.30%
Revenues
25m
-39.57%
12,059,00021,031,00030,543,00039,810,00044,218,00050,683,00040,571,00024,518,000
Net income
-41m
L+183.32%
-3,528,000-8,093,000-17,585,000-13,733,000-82,669,000-44,654,000-14,525,000-41,152,000
CFO
-9m
L-35.89%
3,950,000-10,200,000-5,062,000-10,935,000-72,654,000-17,907,000-14,528,000-9,314,000

Profile

Tessin Nordic AB owns and operates a crowd funding platform for real estate investments. It enables direct investing in property development projects. The company founded in 2014 and is headquartered in Stockholm, Sweden.
URL
http://www.effnetplattformen.se/
IPO date
Jan 23, 2017
Employees
15
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑12
Income
Revenues
24,518
-39.57%
40,571
-19.95%
50,683
14.62%
Cost of revenue
167
8,635
49,115
Unusual Expense (Income)
NOPBT
24,351
31,936
1,568
NOPBT Margin
99.32%
78.72%
3.09%
Operating Taxes
3,302
326
1,558
Tax Rate
13.56%
1.02%
99.36%
NOPAT
21,049
31,610
10
Net income
(41,152)
183.32%
(14,525)
-67.47%
(44,654)
-45.98%
Dividends
Dividend yield
Proceeds from repurchase of equity
6,108
1,891
16,405
BB yield
-11.68%
-7.13%
-69.02%
Debt
Debt current
129,350
170,671
8,278
Long-term debt
5,740
42,821
170,568
Deferred revenue
993
Other long-term liabilities
39,377
2,199
17,080
Net debt
100,959
176,263
157,900
Cash flow
Cash from operating activities
(9,314)
(14,528)
(17,907)
CAPEX
(3,470)
(3,459)
(3,557)
Cash from investing activities
(29,582)
19,933
(41,697)
Cash from financing activities
35,813
10,878
11,583
FCF
170,361
(190,041)
79,048
Balance
Cash
34,131
37,214
20,931
Long term investments
15
15
Excess cash
32,905
35,200
18,412
Stockholders' equity
(149,882)
(131,853)
(89,327)
Invested Capital
320,980
367,136
307,471
ROIC
6.12%
9.37%
0.00%
ROCE
14.23%
13.57%
0.72%
EV
Common stock shares outstanding
418,500
242,083
125,899
Price
0.13
14.16%
0.11
-42.00%
0.19
-89.24%
Market cap
52,312
97.35%
26,508
11.52%
23,770
-86.25%
EV
179,968
224,626
201,876
EBITDA
28,985
37,153
8,169
EV/EBITDA
6.21
6.05
24.71
Interest
20,647
12,856
18,359
Interest/NOPBT
84.79%
40.26%
1,170.85%