HESØ A/S — Credit Rating and Financial Key Figures
CVR number: 25340914
Pottemagervej 12, 7100 Vejle
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 10 485.54 | 10 173.09 | 6 017.21 | 9 605.19 | 15 507.72 |
| Employee benefit expenses | -7 741.24 | -8 006.99 | -7 477.21 | -7 950.79 | -8 490.84 |
| Other operating expenses | -64.73 | -3.18 | |||
| Total depreciation | - 255.21 | - 251.53 | - 229.52 | - 219.90 | - 208.35 |
| EBIT | 2 424.36 | 1 911.38 | -1 689.52 | 1 434.50 | 6 808.54 |
| Other financial income | 10.23 | 150.39 | 74.74 | 25.84 | 24.97 |
| Other financial expenses | -81.91 | -32.22 | -49.52 | - 147.84 | -74.70 |
| Net income from associates (fin.) | 146.48 | - 705.38 | 377.70 | 978.58 | 845.15 |
| Pre-tax profit | 2 499.17 | 1 324.17 | -1 286.60 | 2 291.08 | 7 603.95 |
| Income taxes | - 533.67 | - 458.32 | 360.13 | - 295.72 | -1 493.40 |
| Net earnings | 1 965.50 | 865.84 | - 926.47 | 1 995.36 | 6 110.56 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 5 638.38 | 5 486.44 | 5 334.49 | 5 182.55 | 5 030.61 |
| Machinery and equipment | 209.77 | 114.80 | 101.61 | 208.66 | 152.25 |
| Tangible assets total | 5 848.15 | 5 601.24 | 5 436.11 | 5 391.21 | 5 182.86 |
| Participating interests | 6 142.33 | 5 436.95 | 5 814.65 | 6 793.22 | 6 908.27 |
| Investments total | 6 142.33 | 5 436.95 | 5 814.65 | 6 793.22 | 6 908.27 |
| Long term receivables total | |||||
| Semifinished products | 3 672.50 | 123.00 | 427.00 | 1 704.69 | 767.39 |
| Raw materials and consumables | 2 327.48 | 2 066.86 | 2 157.29 | 2 848.18 | 3 354.74 |
| Finished products/goods | 816.07 | 942.76 | 703.65 | 413.37 | 460.24 |
| Inventories total | 6 816.05 | 3 132.62 | 3 287.94 | 4 966.23 | 4 582.37 |
| Current trade debtors | 1 976.32 | 1 370.66 | 958.10 | 767.41 | 1 486.93 |
| Current amounts owed by group member comp. | 2 446.98 | 4 059.70 | 472.97 | 520.93 | 1 918.65 |
| Current owed by particip. interest comp. | 3 568.44 | 1 913.61 | 1 788.75 | 2 464.53 | 2 602.09 |
| Prepayments and accrued income | 144.85 | 185.73 | 199.60 | 211.93 | 228.83 |
| Current other receivables | 105.53 | 137.37 | 23.80 | 24.41 | |
| Short term receivables total | 8 242.13 | 7 667.07 | 3 443.24 | 3 989.21 | 6 236.50 |
| Cash and bank deposits | 490.39 | 579.22 | 637.50 | 242.36 | 3 758.23 |
| Cash and cash equivalents | 490.39 | 579.22 | 637.50 | 242.36 | 3 758.23 |
| Balance sheet total (assets) | 27 539.05 | 22 417.08 | 18 619.43 | 21 382.23 | 26 668.24 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 100.00 | 1 100.00 | 1 100.00 | 1 100.00 | 1 100.00 |
| Asset revaluation reserve | 1 473.40 | 1 431.10 | 1 388.79 | 1 346.49 | 1 304.18 |
| Shares repurchased | 1 000.00 | 3 500.00 | 1 300.00 | 9 000.00 | |
| Other reserves | 6 051.07 | 5 345.68 | 5 723.38 | 6 701.96 | 6 817.01 |
| Retained earnings | 6 324.82 | 5 538.01 | 4 768.45 | 2 905.71 | -4 171.68 |
| Profit of the financial year | 1 965.50 | 865.84 | - 926.47 | 1 995.36 | 6 110.56 |
| Shareholders equity total | 17 914.79 | 17 780.63 | 13 354.16 | 14 049.52 | 20 160.08 |
| Provisions | 946.47 | 935.96 | 575.83 | 922.87 | 909.97 |
| Non-current other liabilities | 202.31 | 529.79 | 511.25 | ||
| Non-current deferred tax liabilities | 540.26 | ||||
| Non-current liabilities total | 202.31 | 529.79 | 511.25 | 540.26 | |
| Current loans from credit institutions | 1 182.03 | 788.47 | 18.76 | 5.20 | |
| Advances received | 4 170.63 | 370.48 | 931.00 | 3 138.74 | 871.42 |
| Current trade creditors | 1 071.74 | 585.75 | 579.03 | 965.75 | 883.08 |
| Current owed to group member | 60.37 | 1 192.07 | |||
| Short-term deferred tax liabilities | 551.17 | 468.84 | 13.68 | 1 506.30 | |
| Other non-interest bearing current liabilities | 1 499.91 | 1 745.64 | 1 819.32 | 540.59 | 2 332.19 |
| Current liabilities total | 8 475.47 | 3 170.71 | 4 178.19 | 5 869.59 | 5 598.19 |
| Balance sheet total (liabilities) | 27 539.05 | 22 417.08 | 18 619.43 | 21 382.23 | 26 668.24 |
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.