Københavns Lufthavne A/S
KBHL.CO · CPH
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Market Cap | DKK 48,029,760 | DKK 36,414,720 | DKK 46,774,497 | DKK 45,989,280 |
| - Cash | DKK 48,000 | DKK 42,000 | DKK 97,000 | DKK 78,100 |
| + Debt | DKK 9,176,000 | DKK 9,660,000 | DKK 9,914,000 | DKK 10,475,400 |
| Enterprise Value | DKK 57,157,760 | DKK 46,032,720 | DKK 56,591,497 | DKK 56,386,580 |
| Revenue | DKK 5,070,000 | DKK 4,061,000 | DKK 3,532,000 | DKK 1,760,900 |
| % Growth | 24.8% | 15% | 100.6% | – |
| Gross Profit | DKK 1,978,000 | DKK 1,041,000 | DKK 796,000 | -DKK 519,000 |
| % Margin | 39% | 25.6% | 22.5% | -29.5% |
| EBITDA | DKK 2,582,000 | DKK 1,662,000 | DKK 1,388,000 | DKK 470,000 |
| % Margin | 50.9% | 40.9% | 39.3% | 26.7% |
| Net Income | DKK 1,016,000 | DKK 264,000 | DKK 191,000 | -DKK 517,300 |
| % Margin | 20% | 6.5% | 5.4% | -29.4% |
| EPS Diluted | 129.46 | 33.64 | 24.34 | -65.91 |
| % Growth | 284.8% | 38.2% | 136.9% | – |
| Operating Cash Flow | DKK 1,915,000 | DKK 1,361,000 | DKK 191,000 | -DKK 129,700 |
| Capital Expenditures | -DKK 1,301,000 | -DKK 1,340,000 | -DKK 948,000 | -DKK 580,600 |
| Free Cash Flow | DKK 614,000 | DKK 21,000 | -DKK 757,000 | -DKK 710,300 |