Københavns Lufthavne A/S (CPH:KBHL)
Denmark · Delayed Price · Currency is DKK 6,880.00
-20.00 (-0.29%)
Nov 25, 2025, 4:49 PM CET
Københavns Lufthavne Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| 5,398 | 5,070 | 4,061 | 3,532 | 1,761 | 1,576 | Upgrade | |
Revenue Growth (YoY) | 11.95% | 24.85% | 14.98% | 100.57% | 11.76% | -63.74% | Upgrade |
Cost of Revenue | 1,940 | 1,778 | 1,663 | 1,436 | 1,097 | 1,231 | Upgrade |
Gross Profit | 3,458 | 3,292 | 2,398 | 2,096 | 664 | 345 | Upgrade |
Selling, General & Admin | 785 | 718 | 718 | 710 | 424 | 350.1 | Upgrade |
Other Operating Expenses | -3 | -2 | -5 | -9 | - | -355.1 | Upgrade |
Operating Expenses | 1,690 | 1,683 | 1,719 | 1,685 | 1,436 | 910.9 | Upgrade |
Operating Income | 1,768 | 1,609 | 679 | 411 | -772 | -565.9 | Upgrade |
Interest Expense | -197 | -246 | -263 | -150 | -141 | -104.1 | Upgrade |
Interest & Investment Income | 4 | 5 | 5 | 8 | - | 4.1 | Upgrade |
Earnings From Equity Investments | -13 | -13 | -9 | 3 | -4 | -0.4 | Upgrade |
Currency Exchange Gain (Loss) | - | - | 4 | 2 | 4 | 2 | Upgrade |
Other Non Operating Income (Expenses) | -18 | -16 | -18 | -20 | -19 | -15.8 | Upgrade |
EBT Excluding Unusual Items | 1,544 | 1,339 | 398 | 254 | -932 | -680.1 | Upgrade |
Merger & Restructuring Charges | - | - | - | - | - | -151.3 | Upgrade |
Gain (Loss) on Sale of Investments | - | - | - | - | - | 0.7 | Upgrade |
Gain (Loss) on Sale of Assets | - | - | - | 3 | 6 | 2.5 | Upgrade |
Other Unusual Items | - | - | - | - | 260 | - | Upgrade |
Pretax Income | 1,544 | 1,339 | 398 | 257 | -666 | -828.2 | Upgrade |
Income Tax Expense | 348 | 299 | 112 | 50 | -149 | -190.1 | Upgrade |
Earnings From Continuing Operations | 1,196 | 1,040 | 286 | 207 | -517 | -638.1 | Upgrade |
Minority Interest in Earnings | -25 | -24 | -22 | -16 | -10 | - | Upgrade |
Net Income | 1,171 | 1,016 | 264 | 191 | -527 | -638.1 | Upgrade |
Net Income to Common | 1,171 | 1,016 | 264 | 191 | -527 | -638.1 | Upgrade |
Net Income Growth | 51.88% | 284.85% | 38.22% | - | - | - | Upgrade |
Shares Outstanding (Basic) | 8 | 8 | 8 | 8 | 8 | 8 | Upgrade |
Shares Outstanding (Diluted) | 8 | 8 | 8 | 8 | 8 | 8 | Upgrade |
EPS (Basic) | 148.98 | 129.46 | 33.64 | 24.34 | -67.15 | -81.31 | Upgrade |
EPS (Diluted) | 148.98 | 129.46 | 33.64 | 24.34 | -67.15 | -81.31 | Upgrade |
EPS Growth | 55.09% | 284.85% | 38.22% | - | - | - | Upgrade |
Free Cash Flow | 733 | 614 | 123 | 771 | -701 | -1,259 | Upgrade |
Free Cash Flow Per Share | 93.26 | 78.24 | 15.67 | 98.24 | -89.32 | -160.38 | Upgrade |
Dividend Per Share | 25.480 | 25.480 | - | - | - | - | Upgrade |
Gross Margin | 64.06% | 64.93% | 59.05% | 59.34% | 37.71% | 21.89% | Upgrade |
Operating Margin | 32.75% | 31.74% | 16.72% | 11.64% | -43.84% | -35.91% | Upgrade |
Profit Margin | 21.69% | 20.04% | 6.50% | 5.41% | -29.93% | -40.50% | Upgrade |
Free Cash Flow Margin | 13.58% | 12.11% | 3.03% | 21.83% | -39.81% | -79.88% | Upgrade |
EBITDA | 2,618 | 2,518 | 1,625 | 1,324 | 143 | 233 | Upgrade |
EBITDA Margin | 48.50% | 49.66% | 40.02% | 37.49% | 8.12% | 14.79% | Upgrade |
D&A For EBITDA | 850 | 909 | 946 | 913 | 915 | 798.9 | Upgrade |
EBIT | 1,768 | 1,609 | 679 | 411 | -772 | -565.9 | Upgrade |
EBIT Margin | 32.75% | 31.74% | 16.72% | 11.64% | -43.84% | -35.91% | Upgrade |
Effective Tax Rate | 22.54% | 22.33% | 28.14% | 19.45% | - | - | Upgrade |
Revenue as Reported | 5,398 | 5,070 | 4,061 | 3,532 | 1,761 | 1,576 | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.