HETA A/S — Credit Rating and Financial Key Figures
CVR number: 41888016
Jupitervej 22, Rom 7620 Lemvig
tel: 96630600
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 41 655.26 | 54 434.18 | 70 408.62 | 79 940.41 | 115 157.32 |
| Employee benefit expenses | -29 959.79 | -31 141.14 | -35 290.94 | -41 654.65 | -51 773.41 |
| Other operating expenses | -4.21 | ||||
| Total depreciation | -2 616.45 | -2 919.14 | -2 311.26 | -2 170.95 | -4 085.49 |
| EBIT | 9 079.02 | 20 373.90 | 32 806.42 | 36 110.60 | 59 298.42 |
| Other financial income | 85.05 | 76.18 | 73.25 | 305.43 | 275.34 |
| Other financial expenses | - 718.67 | - 674.35 | - 367.26 | - 266.32 | - 361.56 |
| Net income from associates (fin.) | -88.80 | 53.79 | 114.11 | 68.53 | 109.37 |
| Pre-tax profit | 8 356.60 | 19 829.52 | 32 626.52 | 36 218.24 | 59 321.57 |
| Income taxes | -1 915.78 | -4 157.46 | -7 002.38 | -7 692.77 | -12 932.97 |
| Net earnings | 6 440.81 | 15 672.05 | 25 624.13 | 28 525.47 | 46 388.60 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 1 524.98 | 1 289.77 | 906.98 | 524.21 | 141.43 |
| Intangible assets total | 1 524.98 | 1 289.77 | 906.98 | 524.21 | 141.43 |
| Land and waters | 14 294.75 | 13 850.13 | |||
| Buildings | 8 935.96 | 7 504.11 | 6 155.31 | 14 322.49 | 12 359.48 |
| Machinery and equipment | 444.24 | 566.21 | 444.25 | 479.04 | 184.69 |
| Advance payments and construction in progress | 2 660.00 | 200.00 | 200.00 | ||
| Tangible assets total | 23 674.95 | 21 920.46 | 9 259.57 | 15 001.53 | 12 744.17 |
| Holdings in group member companies | 269.36 | 323.15 | 437.26 | 505.79 | 615.16 |
| Investments total | 269.36 | 323.15 | 437.26 | 505.79 | 615.16 |
| Non-curr. owed by group member comp. | 685.09 | ||||
| Non-current other receivables | 125.00 | 25.00 | |||
| Long term receivables total | 125.00 | 25.00 | 685.09 | ||
| Semifinished products | 4 752.23 | 5 184.60 | 8 045.81 | 10 282.95 | 10 280.93 |
| Raw materials and consumables | 10 512.86 | 11 819.66 | 17 321.46 | 24 248.57 | 25 997.65 |
| Finished products/goods | 2 606.62 | 3 591.85 | 3 649.10 | 4 570.64 | 6 205.49 |
| Advance payments | 79.17 | 299.92 | 577.85 | 155.69 | |
| Inventories total | 17 950.87 | 20 596.12 | 29 316.28 | 39 680.01 | 42 639.76 |
| Current trade debtors | 15 517.02 | 16 802.98 | 19 032.58 | 26 609.56 | 25 437.08 |
| Current amounts owed by group member comp. | 731.87 | 379.09 | 4 665.80 | 6 997.38 | 390.27 |
| Prepayments and accrued income | 96.57 | 173.63 | 189.72 | 360.41 | 339.79 |
| Current other receivables | 197.98 | 6 555.75 | 267.96 | 155.68 | 151.49 |
| Current deferred tax assets | 547.23 | 117.03 | |||
| Short term receivables total | 16 543.44 | 23 911.46 | 24 156.06 | 34 670.26 | 26 435.66 |
| Cash and bank deposits | 10 917.36 | 15 560.10 | 6 948.79 | 7 021.37 | 10 655.37 |
| Cash and cash equivalents | 10 917.36 | 15 560.10 | 6 948.79 | 7 021.37 | 10 655.37 |
| Balance sheet total (assets) | 71 005.95 | 83 626.04 | 71 024.94 | 97 403.17 | 93 916.65 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 4 000.00 | 12 000.00 | 30 000.00 | 40 000.00 | |
| Other reserves | 11.36 | 293.96 | 179.26 | 247.79 | -14 642.84 |
| Retained earnings | 29 575.81 | 27 962.84 | 11 373.97 | 6 929.57 | -4 654.33 |
| Profit of the financial year | 6 440.81 | 15 672.05 | 25 624.13 | 28 525.47 | 46 388.60 |
| Shareholders equity total | 36 527.98 | 48 428.85 | 49 677.36 | 66 202.83 | 67 591.42 |
| Provisions | 1 147.00 | 1 280.00 | 816.00 | 1 063.00 | 1 023.00 |
| Non-current loans from credit institutions | 15 310.57 | 14 519.87 | |||
| Non-current leasing loans | 2 462.79 | 1 882.53 | 1 292.11 | 684.28 | |
| Non-current other liabilities | 2 683.27 | 2 696.25 | 2 812.64 | ||
| Non-current deferred tax liabilities | 1 990.36 | 3 346.30 | |||
| Non-current liabilities total | 19 763.72 | 19 748.69 | 3 975.39 | 3 380.53 | 2 812.64 |
| Current loans from credit institutions | 2 052.15 | 1 803.75 | 1 322.05 | 7 846.30 | 1 927.43 |
| Advances received | 209.89 | 408.97 | 306.27 | 214.57 | |
| Current trade creditors | 7 359.99 | 5 487.04 | 8 097.69 | 12 967.06 | 13 159.10 |
| Current owed to group member | 82.84 | 97.59 | 686.71 | 405.71 | 623.24 |
| Short-term deferred tax liabilities | 299.63 | 544.00 | 553.38 | ||
| Other non-interest bearing current liabilities | 3 772.63 | 6 026.23 | 5 487.40 | 5 231.47 | 6 565.24 |
| Current liabilities total | 13 567.25 | 14 168.50 | 16 556.19 | 26 756.81 | 22 489.58 |
| Balance sheet total (liabilities) | 71 005.95 | 83 626.04 | 71 024.94 | 97 403.17 | 93 916.65 |
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.