ISHØJ HEGN A/S — Credit Rating and Financial Key Figures
CVR number: 87574318
Baldershøj 16, 2635 Ishøj
mail@ishoj-hegn.dk
tel: 43732233
www.ishoj-hegn.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 14 651.34 | 14 550.61 | 15 955.10 | 17 813.44 | 17 067.58 |
| Costs of management | -13 397.79 | -14 147.42 | -15 012.75 | -17 973.47 | -17 160.10 |
| Costs of distribution | - 813.88 | - 769.59 | - 854.78 | -1 213.30 | -1 140.81 |
| EBIT | 439.67 | - 366.41 | 87.57 | -1 373.32 | -1 233.34 |
| Other financial income | 3.04 | 1.08 | |||
| Other financial expenses | -59.46 | - 155.31 | - 208.91 | - 217.09 | - 282.28 |
| Pre-tax profit | 383.25 | - 521.71 | - 121.34 | -1 590.42 | -1 514.54 |
| Income taxes | -87.78 | 140.77 | 11.59 | 345.91 | 330.31 |
| Net earnings | 295.47 | - 380.95 | - 109.75 | -1 244.51 | -1 184.23 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 1 219.72 | 1 479.11 | 1 005.36 | 902.10 | 941.52 |
| Machinery and equipment | 3 659.68 | 6 011.07 | 4 613.68 | 6 083.81 | |
| Tangible assets total | 1 219.72 | 5 138.80 | 7 016.43 | 5 515.78 | 7 025.33 |
| Investments total | 389.24 | 759.24 | 759.24 | 739.00 | 771.22 |
| Long term receivables total | |||||
| Raw materials and consumables | 6 832.71 | 8 719.98 | 10 557.75 | 8 951.56 | 9 243.24 |
| Inventories total | 6 832.71 | 8 719.98 | 10 557.75 | 8 951.56 | 9 243.24 |
| Current trade debtors | 6 998.43 | 7 435.64 | 8 573.64 | 10 703.06 | 9 641.51 |
| Current amounts owed by group member comp. | 186.98 | ||||
| Prepayments and accrued income | 442.53 | ||||
| Current other receivables | 2 822.00 | 3 396.42 | 2 354.07 | 133.32 | 754.37 |
| Current deferred tax assets | 34.00 | 155.66 | 167.25 | 513.15 | 843.47 |
| Short term receivables total | 10 483.94 | 10 987.72 | 11 094.96 | 11 349.53 | 11 239.34 |
| Cash and bank deposits | 5 127.99 | 2 104.84 | 550.80 | 866.08 | 7.11 |
| Cash and cash equivalents | 5 127.99 | 2 104.84 | 550.80 | 866.08 | 7.11 |
| Balance sheet total (assets) | 24 053.59 | 27 710.57 | 29 979.19 | 27 421.96 | 28 286.24 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Retained earnings | 11 881.27 | 12 157.64 | 11 776.69 | 11 666.93 | 10 422.42 |
| Profit of the financial year | 295.47 | - 380.95 | - 109.75 | -1 244.51 | -1 184.23 |
| Shareholders equity total | 13 176.74 | 12 776.69 | 12 666.93 | 11 422.42 | 10 238.20 |
| Non-current leasing loans | 2 682.44 | 4 363.86 | 2 992.87 | 4 474.35 | |
| Non-current other liabilities | 2 520.44 | 2 573.37 | |||
| Non-current deferred tax liabilities | 2 618.33 | 2 699.50 | |||
| Non-current liabilities total | 5 202.88 | 6 937.23 | 5 611.20 | 7 173.85 | |
| Current loans from credit institutions | 1 117.68 | ||||
| Advances received | 852.84 | 73.77 | 138.76 | 317.33 | |
| Current trade creditors | 2 981.50 | 3 148.63 | 3 803.51 | 3 478.61 | 3 280.31 |
| Current owed to participating | 75.63 | ||||
| Current owed to group member | 71.69 | 253.90 | 333.27 | 333.27 | 333.27 |
| Short-term deferred tax liabilities | 433.77 | 78.78 | |||
| Other non-interest bearing current liabilities | 7 314.26 | 5 396.85 | 6 164.48 | 6 437.70 | 5 825.60 |
| Current liabilities total | 10 876.85 | 9 731.00 | 10 375.02 | 10 388.34 | 10 874.19 |
| Balance sheet total (liabilities) | 24 053.59 | 27 710.57 | 29 979.19 | 27 421.96 | 28 286.24 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.