HANS CHRISTIAN ANDERSEN AIRPORT P/S — Credit Rating and Financial Key Figures
CVR number: 35475346
Lufthavnvej 131, Beldringe 5270 Odense N
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 5 406.57 | 3 139.22 | 4 400.86 | 6 400.81 | 6 024.93 |
Other operating income | 3 659.84 | 3 696.44 | 3 851.16 | 4 000.00 | 4 200.00 |
External services | -4 404.63 | -3 885.14 | -4 570.88 | -5 331.57 | -6 419.93 |
Gross profit | 8 623.32 | 6 463.45 | 7 661.77 | 9 159.10 | 8 908.83 |
Employee benefit expenses | -9 989.11 | -8 870.08 | -9 711.40 | -11 323.93 | -11 938.39 |
Other operating expenses | - 443.10 | - 372.21 | - 590.25 | -1 241.71 | -1 316.10 |
Total depreciation | -3 093.65 | -3 246.35 | -3 539.48 | -3 674.67 | -3 394.57 |
EBIT | -8 864.07 | -9 538.12 | -10 159.99 | -11 171.07 | -12 844.06 |
Other financial income | 106.84 | ||||
Other financial expenses | - 298.37 | - 240.97 | - 237.06 | - 205.32 | - 121.33 |
Income from other inv. held as non-curr. assets | 0.74 | ||||
Pre-tax profit | -9 161.70 | -9 779.10 | -10 397.06 | -11 376.40 | -12 858.55 |
Net earnings | -9 161.70 | -9 779.10 | -10 397.06 | -11 376.40 | -12 858.55 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 11 335.77 | 11 144.17 | 10 639.56 | 11 008.99 | 11 262.90 |
Buildings | 8 714.68 | 6 749.77 | 4 606.23 | 2 462.70 | 599.34 |
Machinery and equipment | 3 040.62 | 3 865.94 | 4 401.03 | 3 149.53 | 14 356.15 |
Advance payments and construction in progress | 972.68 | ||||
Tangible assets total | 23 091.06 | 21 759.88 | 19 646.83 | 17 593.89 | 26 218.40 |
Investments total | |||||
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 96.82 | 251.89 | 341.22 | 375.56 | 605.95 |
Prepayments and accrued income | 13.82 | 12.53 | 30.00 | 23.39 | 587.72 |
Current other receivables | 356.83 | 381.28 | 678.81 | 603.10 | 403.99 |
Short term receivables total | 467.47 | 645.70 | 1 050.04 | 1 002.05 | 1 597.66 |
Cash and bank deposits | 3 676.35 | 3 958.54 | 6 058.46 | 11 514.49 | 20 406.21 |
Cash and cash equivalents | 3 676.35 | 3 958.54 | 6 058.46 | 11 514.49 | 20 406.21 |
Balance sheet total (assets) | 27 234.88 | 26 364.12 | 26 755.33 | 30 110.43 | 48 222.27 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 6 000.00 | 6 000.00 | 6 000.00 | 6 000.00 | 6 000.00 |
Asset revaluation reserve | 1 500.00 | 1 500.00 | 1 500.00 | 1 500.00 | 1 500.00 |
Other reserves | 5 498.36 | 5 455.94 | 8 636.75 | 12 337.29 | 27 659.40 |
Retained earnings | 9 161.70 | 9 779.10 | 10 397.06 | 11 376.40 | 12 858.55 |
Profit of the financial year | -9 161.70 | -9 779.10 | -10 397.06 | -11 376.40 | -12 858.55 |
Shareholders equity total | 12 998.36 | 12 955.94 | 16 136.75 | 19 837.29 | 35 159.40 |
Non-current loans from credit institutions | 9 240.19 | 7 845.71 | 6 451.23 | 5 015.44 | 3 536.89 |
Non-current advances received | 5 375.15 | ||||
Non-current other liabilities | 226.34 | 796.06 | |||
Non-current liabilities total | 9 466.53 | 8 641.77 | 6 451.23 | 5 015.44 | 8 912.04 |
Current loans from credit institutions | 1 374.17 | 1 394.48 | 1 394.48 | 1 415.14 | 1 457.53 |
Advances received | 220.75 | 244.58 | 356.34 | ||
Current trade creditors | 483.14 | 892.24 | 821.44 | 2 125.04 | 975.17 |
Current owed to group member | 116.00 | 109.36 | 110.60 | 114.43 | 111.51 |
Short-term deferred tax liabilities | 332.65 | 255.81 | 295.81 | ||
Other non-interest bearing current liabilities | 2 796.69 | 2 370.33 | 1 287.42 | 1 102.69 | 954.47 |
Current liabilities total | 4 770.00 | 4 766.41 | 4 167.34 | 5 257.70 | 4 150.83 |
Balance sheet total (liabilities) | 27 234.88 | 26 364.12 | 26 755.33 | 30 110.43 | 48 222.27 |
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.