ANLÆGSGARTNER HEINO VISTISEN A/S
CVR number: 16864994
Skovmøllevej 20 A, Myrup 4700 Næstved
tel: 55761716
www.heinovistisen.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 598.23 | 7 028.02 | 7 718.79 | 8 312.78 | 7 467.86 |
| Employee benefit expenses | -5 404.64 | -5 802.16 | -5 978.38 | -6 468.40 | -6 146.83 |
| Total depreciation | - 346.60 | - 415.14 | - 436.25 | - 474.86 | - 568.48 |
| EBIT | 846.99 | 810.72 | 1 304.16 | 1 369.53 | 752.55 |
| Other financial income | 0.44 | 2.48 | |||
| Other financial expenses | -23.27 | -42.05 | -35.52 | -34.41 | -41.67 |
| Pre-tax profit | 823.72 | 768.66 | 1 268.63 | 1 335.56 | 713.36 |
| Income taxes | - 183.41 | - 172.86 | - 276.85 | - 297.30 | - 160.29 |
| Net earnings | 640.31 | 595.81 | 991.79 | 1 038.26 | 553.07 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 69.50 | 40.46 | 11.41 | 111.13 | |
| Machinery and equipment | 1 111.40 | 1 330.46 | 1 474.61 | 1 644.04 | 1 953.07 |
| Tangible assets total | 1 180.90 | 1 370.92 | 1 486.02 | 1 644.04 | 2 064.20 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 484.89 | ||||
| Inventories total | 484.89 | ||||
| Current trade debtors | 2 457.27 | 2 901.94 | 4 086.29 | 2 222.20 | 1 501.42 |
| Current amounts owed by group member comp. | 150.00 | 0.02 | |||
| Prepayments and accrued income | 209.12 | 100.30 | 195.46 | 197.19 | 373.26 |
| Current other receivables | 546.73 | 907.73 | 591.02 | 97.05 | 188.86 |
| Current deferred tax assets | 190.12 | ||||
| Short term receivables total | 3 213.12 | 4 059.97 | 5 062.92 | 2 516.44 | 2 063.54 |
| Cash and bank deposits | 167.72 | 1 798.91 | 892.80 | 1 133.87 | 1 263.10 |
| Cash and cash equivalents | 167.72 | 1 798.91 | 892.80 | 1 133.87 | 1 263.10 |
| Balance sheet total (assets) | 4 561.74 | 7 229.80 | 7 441.73 | 5 779.25 | 5 390.84 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 630.00 | 590.00 | 950.00 | 1 030.00 | 500.00 |
| Retained earnings | 1 226.22 | 1 276.53 | 922.33 | 884.12 | 1 422.38 |
| Profit of the financial year | 640.31 | 595.81 | 991.79 | 1 038.26 | 553.07 |
| Shareholders equity total | 2 996.53 | 2 962.33 | 3 364.12 | 3 452.38 | 2 975.46 |
| Provisions | 224.71 | 139.44 | 606.41 | 129.20 | 239.59 |
| Non-current liabilities total | |||||
| Advances received | 256.45 | 1 843.84 | 1 084.42 | 11.88 | |
| Current trade creditors | 455.26 | 324.17 | 1 355.90 | 814.31 | 535.38 |
| Current owed to group member | 774.51 | ||||
| Short-term deferred tax liabilities | 83.25 | 258.13 | 774.51 | 49.90 | |
| Other non-interest bearing current liabilities | 545.55 | 1 701.88 | 1 030.89 | 596.96 | 816.00 |
| Current liabilities total | 1 340.51 | 4 128.02 | 3 471.20 | 2 197.67 | 2 175.79 |
| Balance sheet total (liabilities) | 4 561.74 | 7 229.80 | 7 441.73 | 5 779.25 | 5 390.84 |
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.