INTERNATIONAL AIR TARIFF CONSULTANTS ApS
CVR number: 25436687
Andkær Bygade 26, Andkær 7080 Børkop
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 117.08 | 12.91 | |||
| Gross profit | 117.08 | 12.91 | -14.99 | 39.11 | -22.83 |
| Employee benefit expenses | -14.56 | ||||
| EBIT | 102.53 | 12.91 | -14.99 | 39.11 | -22.83 |
| Other financial expenses | -4.90 | -0.02 | -1.19 | -1.01 | -5.03 |
| Pre-tax profit | 97.63 | 12.89 | -16.19 | 38.10 | -27.86 |
| Income taxes | -22.35 | 79.80 | 3.54 | -25.44 | 5.58 |
| Net earnings | 75.28 | 92.69 | -12.65 | 12.66 | -22.28 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 138.15 | 67.50 | 54.60 | ||
| Current other receivables | 48.82 | 95.85 | 5.82 | 8.73 | 5.74 |
| Current deferred tax assets | 21.83 | 5.58 | |||
| Short term receivables total | 186.97 | 163.35 | 27.66 | 63.33 | 11.32 |
| Cash and bank deposits | 266.69 | 142.71 | 128.57 | 110.43 | 137.14 |
| Cash and cash equivalents | 266.69 | 142.71 | 128.57 | 110.43 | 137.14 |
| Balance sheet total (assets) | 453.66 | 306.06 | 156.23 | 173.76 | 148.46 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 108.00 | ||||
| Retained earnings | -19.21 | 56.07 | 34.19 | 21.54 | 34.20 |
| Profit of the financial year | 75.28 | 92.69 | -12.65 | 12.66 | -22.28 |
| Shareholders equity total | 289.07 | 273.76 | 146.54 | 159.20 | 136.92 |
| Non-current owed to group member | 1.69 | ||||
| Non-current liabilities total | 1.69 | ||||
| Current trade creditors | 0.51 | 8.00 | |||
| Current owed to participating | 13.80 | 26.47 | 1.69 | 3.54 | |
| Short-term deferred tax liabilities | 140.78 | -2.16 | 4.87 | ||
| Other non-interest bearing current liabilities | 9.50 | 8.00 | 8.00 | 8.00 | |
| Current liabilities total | 164.60 | 32.30 | 8.00 | 14.57 | 11.54 |
| Balance sheet total (liabilities) | 453.66 | 306.06 | 156.23 | 173.76 | 148.46 |
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.