TKH Airport Solutions A/S
CVR number: 10665884
Københavnsvej 1, 4800 Nykøbing F
info@tkh-airportsolutions.com
tel: 54860200
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 92 235.81 | 94 312.50 | |||
Purchases during the financial year | -56 952.96 | -63 735.66 | |||
External services | -20 308.31 | -19 381.07 | |||
Gross profit | 14 974.55 | 11 195.76 | -8 198.18 | -7 423.42 | -11 196.37 |
Employee benefit expenses | -4 880.72 | -2 791.97 | -3 591.30 | -3 240.14 | -5 321.08 |
Total depreciation | -2 079.88 | -1 894.43 | -2 358.48 | -2 134.38 | -2 144.03 |
EBIT | 8 013.95 | 6 509.36 | -14 147.96 | -12 797.93 | -18 661.48 |
Other financial income | 8.79 | 16.87 | |||
Other financial expenses | - 504.48 | -1 400.70 | - 270.02 | -1 064.19 | -3 371.69 |
Pre-tax profit | 7 518.26 | 5 125.53 | -14 417.98 | -13 862.12 | -22 033.17 |
Income taxes | 752.43 | - 990.51 | -1 662.99 | 5 927.00 | 4 634.97 |
Net earnings | 8 270.69 | 4 135.02 | -16 080.97 | -7 935.12 | -17 398.19 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 4 060.06 | 5 166.77 | 6 172.53 | 7 826.48 | 11 013.80 |
Intangible rights | 292.14 | ||||
Intangible assets total | 4 060.06 | 5 166.77 | 6 172.53 | 7 826.48 | 11 305.94 |
Buildings | 3 017.23 | 2 255.44 | 4 332.52 | 3 237.88 | 3 447.58 |
Machinery and equipment | 292.74 | 148.49 | 35.79 | 58.54 | 45.46 |
Tangible assets total | 3 309.97 | 2 403.93 | 4 368.30 | 3 296.41 | 3 493.04 |
Other receivables | 291.79 | 299.89 | |||
Investments total | 291.79 | 299.89 | |||
Non-current loans receivable | 20.00 | 20.00 | |||
Long term receivables total | 20.00 | 20.00 | |||
Finished products/goods | 26 429.25 | 27 664.19 | 32 555.77 | 36 868.63 | 44 015.73 |
Inventories total | 26 429.25 | 27 664.19 | 32 555.77 | 36 868.63 | 44 015.73 |
Current trade debtors | 14 464.84 | 11 835.37 | 5 043.34 | 12 196.19 | 19 451.19 |
Prepayments and accrued income | 911.93 | 142.33 | |||
Current other receivables | 645.40 | 121.31 | 651.18 | 1 395.52 | 1 684.46 |
Current deferred tax assets | 3 638.98 | 2 648.47 | 985.48 | 6 534.30 | 11 169.27 |
Short term receivables total | 18 749.21 | 15 517.08 | 6 822.33 | 20 126.00 | 32 304.92 |
Cash and bank deposits | 6 408.08 | 545.40 | 203.69 | 943.72 | 797.23 |
Cash and cash equivalents | 6 408.08 | 545.40 | 203.69 | 943.72 | 797.23 |
Balance sheet total (assets) | 59 268.37 | 51 617.26 | 50 122.63 | 69 061.24 | 91 916.86 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 38 201.00 | 38 201.00 | 38 201.00 | 38 201.00 | 38 201.00 |
Other reserves | 3 166.84 | 4 030.08 | 4 814.57 | 6 104.66 | 8 590.76 |
Retained earnings | -23 924.50 | -16 517.04 | -13 166.51 | -30 535.97 | -40 955.58 |
Profit of the financial year | 8 270.69 | 4 135.02 | -16 080.97 | -7 935.12 | -17 398.19 |
Shareholders equity total | 25 714.04 | 29 849.06 | 13 768.08 | 5 834.57 | -11 562.02 |
Provisions | 6 213.03 | 3 059.28 | 7 353.41 | 3 266.19 | 5 488.83 |
Non-current leasing loans | 84.52 | 37.03 | |||
Non-current owed to group member | 16 542.31 | ||||
Non-current accruals and deferred income | 36.45 | ||||
Non-current liabilities total | 16 626.84 | 37.03 | 36.45 | ||
Current loans from credit institutions | 47.49 | 47.50 | |||
Current trade creditors | 5 780.84 | 6 662.04 | 4 700.13 | 2 754.85 | 3 159.99 |
Current owed to group member | 3 271.82 | 10 658.87 | 21 256.53 | 56 622.25 | 93 619.38 |
Other non-interest bearing current liabilities | 1 614.31 | 1 303.48 | 3 008.03 | 583.38 | 1 210.67 |
Current liabilities total | 10 714.46 | 18 671.89 | 28 964.69 | 59 960.48 | 97 990.04 |
Balance sheet total (liabilities) | 59 268.37 | 51 617.26 | 50 122.63 | 69 061.24 | 91 916.86 |
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.