KØBENHAVNS LUFTHAVNE A/S
CVR number: 14707204
Lufthavnsboulevarden 6, 2770 Kastrup
tel: 32313231
Income statement (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 4 345.70 | 1 757.00 | 1 930.00 | 3 714.00 | 4 261.00 |
| Other operating income | 1.80 | 357.60 | 266.00 | 12.00 | 5.00 |
| Gross profit | 4 347.50 | 2 114.60 | 2 196.00 | 3 726.00 | 4 266.00 |
| Employee benefit expenses | -1 444.50 | -1 381.10 | -1 097.00 | -1 436.00 | -1 663.00 |
| Other operating expenses | - 532.90 | - 532.30 | - 593.00 | - 892.00 | - 918.00 |
| Total depreciation | - 938.10 | - 915.90 | -1 012.00 | - 984.00 | -1 006.00 |
| EBIT | 1 432.00 | - 714.70 | - 506.00 | 414.00 | 679.00 |
| Other financial income | 7.10 | 10.70 | 4.00 | 11.00 | 10.00 |
| Other financial expenses | - 145.80 | - 123.80 | - 160.00 | - 171.00 | - 282.00 |
| Net income from associates (fin.) | -0.40 | -4.00 | 3.00 | -9.00 | |
| Pre-tax profit | 1 293.30 | - 828.20 | - 666.00 | 257.00 | 398.00 |
| Income taxes | - 273.00 | 190.10 | 149.00 | -50.00 | - 112.00 |
| Net earnings | 1 020.30 | - 638.10 | - 517.00 | 207.00 | 286.00 |
Assets (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 391.20 | 309.40 | 222.00 | 220.00 | 262.00 |
| Intangible assets total | 391.20 | 309.40 | 222.00 | 220.00 | 262.00 |
| Buildings | 5 764.80 | 5 603.20 | 6 284.00 | 6 211.00 | 6 007.00 |
| Machinery and equipment | 4 999.80 | 4 671.30 | 4 972.00 | 4 498.00 | 4 328.00 |
| Advance payments and construction in progress | 2 230.20 | 2 256.80 | 1 316.00 | 1 488.00 | 2 282.00 |
| Other tangible assets | 1 024.60 | 1 640.00 | 2 003.00 | 1 939.00 | |
| Tangible assets total | 12 994.80 | 13 555.90 | 14 212.00 | 14 200.00 | 14 556.00 |
| Participating interests | 0.40 | 75.00 | 126.00 | 129.00 | 120.00 |
| Other non-current investments | 116.60 | - 155.80 | - 731.00 | -1 368.00 | -1 317.00 |
| Real estate investments | 217.50 | 874.00 | 1 368.00 | 1 317.00 | |
| Investments total | 117.00 | 136.70 | 269.00 | 129.00 | 120.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 427.70 | 156.50 | 449.00 | 295.00 | 389.00 |
| Prepayments and accrued income | 67.40 | 42.80 | 106.00 | 46.00 | 44.00 |
| Current other receivables | 129.50 | 35.10 | 32.00 | 226.00 | 82.00 |
| Current deferred tax assets | 58.00 | 25.00 | |||
| Short term receivables total | 624.60 | 234.40 | 587.00 | 625.00 | 540.00 |
| Cash and bank deposits | 19.20 | 41.80 | 78.00 | 97.00 | 42.00 |
| Cash and cash equivalents | 19.20 | 41.80 | 78.00 | 97.00 | 42.00 |
| Balance sheet total (assets) | 14 146.80 | 14 278.20 | 15 368.00 | 15 271.00 | 15 520.00 |
Equity and liabilities (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 784.80 | 784.80 | 785.00 | 785.00 | 785.00 |
| Other reserves | -42.10 | -1.10 | -1.00 | -8.00 | - 114.00 |
| Retained earnings | 1 495.60 | 2 513.40 | 2 248.00 | 1 713.00 | 1 895.00 |
| Profit of the financial year | 1 020.30 | - 638.10 | - 517.00 | 207.00 | 286.00 |
| Minority interest (BS) | 683.00 | 640.00 | 586.00 | ||
| Shareholders equity total | 3 258.60 | 2 659.00 | 3 198.00 | 3 337.00 | 3 438.00 |
| Non-current loans from credit institutions | 6 139.60 | 9 439.50 | 10 257.00 | 4 238.00 | 9 253.00 |
| Non-current other liabilities | 39.60 | 151.70 | 155.00 | 156.00 | 305.00 |
| Non-current deferred tax liabilities | 1 035.20 | 856.30 | 704.00 | 808.00 | 857.00 |
| Non-current liabilities total | 7 214.40 | 10 447.50 | 11 116.00 | 5 202.00 | 10 415.00 |
| Current loans from credit institutions | 2 248.70 | 147.50 | 218.00 | 5 676.00 | 407.00 |
| Advances received | 305.20 | 234.10 | 170.00 | 253.00 | 294.00 |
| Current trade creditors | 640.50 | 407.20 | 339.00 | 485.00 | 661.00 |
| Short-term deferred tax liabilities | 116.30 | 1.00 | |||
| Other non-interest bearing current liabilities | 357.30 | 379.50 | 283.00 | 274.00 | 301.00 |
| Accruals and deferred income | 5.80 | 3.40 | 43.00 | 44.00 | 4.00 |
| Current liabilities total | 3 673.80 | 1 171.70 | 1 054.00 | 6 732.00 | 1 667.00 |
| Balance sheet total (liabilities) | 14 146.80 | 14 278.20 | 15 368.00 | 15 271.00 | 15 520.00 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.