COPENHAGEN AIRTAXI A/S — Credit Rating and Financial Key Figures
CVR number: 49667728
Lufthavnsvej 34-38, 4000 Roskilde
cat@aircat.dk
tel: 46191115
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 11 868.57 | 14 762.85 | 17 487.41 | 18 140.32 | 18 157.63 |
| Employee benefit expenses | -10 111.51 | -13 024.10 | -14 775.77 | -15 539.11 | -15 529.48 |
| Total depreciation | -1 175.84 | -1 197.38 | -1 417.55 | -1 010.23 | - 890.75 |
| EBIT | 581.21 | 541.38 | 1 294.09 | 1 590.98 | 1 737.40 |
| Other financial income | 1.30 | 103.28 | 126.92 | 179.18 | 200.74 |
| Other financial expenses | - 260.64 | - 234.11 | - 158.35 | - 190.30 | - 156.07 |
| Net income from associates (fin.) | 7.28 | 51.36 | 131.99 | 97.55 | |
| Pre-tax profit | 329.15 | 461.91 | 1 394.65 | 1 677.40 | 1 782.07 |
| Income taxes | -73.39 | -95.00 | - 280.65 | - 352.96 | - 405.93 |
| Net earnings | 255.76 | 366.91 | 1 113.99 | 1 324.44 | 1 376.14 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 235.05 | 167.89 | |||
| Intangible assets total | 235.05 | 167.89 | |||
| Machinery and equipment | 7 057.53 | 6 549.52 | 5 595.59 | 5 009.21 | 3 360.93 |
| Tangible assets total | 7 057.53 | 6 549.52 | 5 595.59 | 5 009.21 | 3 360.93 |
| Participating interests | 454.15 | 505.51 | 637.50 | 735.05 | |
| Investments total | 924.37 | 975.73 | 1 122.66 | 1 220.21 | 485.17 |
| Long term receivables total | |||||
| Raw materials and consumables | 3 433.53 | 3 876.75 | 3 475.22 | 3 785.00 | 3 705.14 |
| Advance payments | 1 639.34 | 977.27 | |||
| Inventories total | 3 433.53 | 3 876.75 | 3 475.22 | 5 424.34 | 4 682.40 |
| Current trade debtors | 2 336.47 | 4 449.83 | 2 514.23 | 2 261.68 | 4 075.20 |
| Current amounts owed by group member comp. | 888.16 | 914.73 | 955.13 | 1 634.07 | 3 004.88 |
| Prepayments and accrued income | 169.20 | 82.98 | 108.71 | 125.99 | 298.51 |
| Current other receivables | 302.84 | 90.32 | 90.04 | 432.17 | 370.72 |
| Short term receivables total | 3 696.67 | 5 537.86 | 3 668.11 | 4 453.91 | 7 749.32 |
| Cash and bank deposits | 512.38 | 160.32 | 719.84 | 692.98 | 3 874.33 |
| Cash and cash equivalents | 512.38 | 160.32 | 719.84 | 692.98 | 3 874.33 |
| Balance sheet total (assets) | 15 859.53 | 17 268.07 | 14 581.42 | 16 800.65 | 20 152.15 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 2 700.00 | 2 700.00 | 2 700.00 | 2 700.00 | 2 700.00 |
| Other reserves | 287.35 | 267.50 | 538.50 | 636.05 | |
| Retained earnings | 380.83 | 656.44 | 752.35 | 1 768.80 | 3 729.28 |
| Profit of the financial year | 255.76 | 366.91 | 1 113.99 | 1 324.44 | 1 376.14 |
| Shareholders equity total | 3 623.94 | 3 990.85 | 5 104.84 | 6 429.28 | 7 805.42 |
| Provisions | 587.73 | 682.72 | 573.78 | 531.09 | 603.96 |
| Non-current loans from credit institutions | 1 837.56 | 1 746.91 | 1 689.13 | 1 646.80 | |
| Non-current other liabilities | 751.18 | 730.56 | |||
| Non-current deferred tax liabilities | 743.81 | 726.51 | 749.77 | ||
| Non-current liabilities total | 2 588.74 | 2 477.47 | 2 432.93 | 2 373.32 | 749.77 |
| Current loans from credit institutions | 4 164.64 | 4 351.62 | 671.90 | 136.84 | 344.05 |
| Advances received | 696.27 | 904.45 | 1 428.48 | 2 382.69 | 1 699.46 |
| Current trade creditors | 1 412.20 | 3 163.48 | 3 022.68 | 2 661.51 | 7 079.03 |
| Short-term deferred tax liabilities | 389.60 | 395.65 | 333.06 | ||
| Other non-interest bearing current liabilities | 2 211.53 | 1 589.16 | 957.22 | 1 890.27 | 1 537.40 |
| Accruals and deferred income | 574.48 | 108.32 | |||
| Current liabilities total | 9 059.12 | 10 117.03 | 6 469.87 | 7 466.96 | 10 992.99 |
| Balance sheet total (liabilities) | 15 859.53 | 17 268.07 | 14 581.42 | 16 800.65 | 20 152.15 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.