TKH Airport Solutions A/S — Credit Rating and Financial Key Figures
CVR number: 10665884
Københavnsvej 1, 4800 Nykøbing F
info@tkh-airportsolutions.com
tel: 54860200
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 94 312.50 | ||||
Purchases during the financial year | -63 735.66 | ||||
External services | -19 381.07 | ||||
Gross profit | 11 195.76 | -8 198.18 | -7 423.42 | -6 622.53 | 6 919.43 |
Employee benefit expenses | -2 791.97 | -3 591.30 | -3 240.14 | -9 894.92 | -7 744.50 |
Total depreciation | -1 894.43 | -2 358.48 | -2 134.38 | -2 144.03 | -2 951.88 |
EBIT | 6 509.36 | -14 147.96 | -12 797.93 | -18 661.48 | -3 776.95 |
Other financial income | 16.87 | ||||
Other financial expenses | -1 400.70 | - 270.02 | -1 064.19 | -3 371.69 | -3 206.23 |
Pre-tax profit | 5 125.53 | -14 417.98 | -13 862.12 | -22 033.17 | -6 983.18 |
Income taxes | - 990.51 | -1 662.99 | 5 927.00 | 4 634.97 | -3 323.68 |
Net earnings | 4 135.02 | -16 080.97 | -7 935.12 | -17 398.19 | -10 306.87 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Development expenditure | 5 166.77 | 6 172.53 | 7 826.48 | 11 013.80 | 9 632.13 |
Intangible rights | 292.14 | 335.49 | |||
Intangible assets total | 5 166.77 | 6 172.53 | 7 826.48 | 11 305.94 | 9 967.62 |
Buildings | 2 255.44 | 4 332.52 | 3 237.88 | 3 447.58 | 2 473.89 |
Machinery and equipment | 148.49 | 35.79 | 58.54 | 45.46 | 33.13 |
Tangible assets total | 2 403.93 | 4 368.30 | 3 296.41 | 3 493.04 | 2 507.01 |
Other receivables | 299.89 | ||||
Investments total | 299.89 | ||||
Non-current loans receivable | 20.00 | ||||
Long term receivables total | 20.00 | ||||
Finished products/goods | 27 664.19 | 32 555.77 | 36 868.63 | 44 015.73 | 40 648.33 |
Inventories total | 27 664.19 | 32 555.77 | 36 868.63 | 44 015.73 | 40 648.33 |
Current trade debtors | 11 835.37 | 5 043.34 | 12 196.19 | 19 451.19 | 5 870.73 |
Current amounts owed by group member comp. | 10 071.14 | ||||
Prepayments and accrued income | 911.93 | 142.33 | |||
Current other receivables | 121.31 | 651.18 | 1 395.52 | 1 684.46 | 1 663.74 |
Current deferred tax assets | 2 648.47 | 985.48 | 6 534.30 | 11 169.27 | 7 219.76 |
Short term receivables total | 15 517.08 | 6 822.33 | 20 126.00 | 32 304.92 | 24 825.36 |
Cash and bank deposits | 545.40 | 203.69 | 943.72 | 797.23 | 1 020.77 |
Cash and cash equivalents | 545.40 | 203.69 | 943.72 | 797.23 | 1 020.77 |
Balance sheet total (assets) | 51 617.26 | 50 122.63 | 69 061.24 | 91 916.86 | 78 969.10 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 38 201.00 | 38 201.00 | 38 201.00 | 38 201.00 | 38 201.00 |
Other reserves | 4 030.08 | 4 814.57 | 6 104.66 | 8 590.76 | 7 513.07 |
Retained earnings | -16 517.04 | -13 166.51 | -30 535.97 | -40 955.58 | -17 307.73 |
Profit of the financial year | 4 135.02 | -16 080.97 | -7 935.12 | -17 398.19 | -10 306.87 |
Shareholders equity total | 29 849.06 | 13 768.08 | 5 834.57 | -11 562.02 | 18 099.47 |
Provisions | 3 059.28 | 7 353.41 | 3 266.19 | 5 488.83 | 3 389.16 |
Non-current leasing loans | 37.03 | ||||
Non-current owed to group member | 22 374.00 | ||||
Non-current accruals and deferred income | 36.45 | ||||
Non-current liabilities total | 37.03 | 36.45 | 22 374.00 | ||
Current loans from credit institutions | 47.50 | ||||
Current trade creditors | 6 662.04 | 4 700.13 | 2 754.85 | 3 159.99 | 1 488.13 |
Current owed to group member | 10 658.87 | 21 256.53 | 56 622.25 | 93 619.38 | 33 071.93 |
Other non-interest bearing current liabilities | 1 303.48 | 3 008.03 | 583.38 | 1 210.67 | 546.43 |
Current liabilities total | 18 671.89 | 28 964.69 | 59 960.48 | 97 990.04 | 35 106.48 |
Balance sheet total (liabilities) | 51 617.26 | 50 122.63 | 69 061.24 | 91 916.86 | 78 969.10 |
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.