SER-HEGN A/SAktiv

CVR 29615640Stiftet 2006

Økonomiske nøgletal

33.787.890 kr.+13,4%
Bruttofortjeneste 2024
+13,5%
Gennemsnitlig vækst pr. år 2017–2024
010 mio.20 mio.30 mio.40 mio.20172018201920202021202220232024

Nøgletal

2024
Balancens sammensætning
OmsætningsaktiverAnlægsaktiverGæld og hensatte forpligtelserEgenkapital
020 mio.40 mio.60 mio.20172018201920202021202220232024

Udbytte

foreslået
2020

Der er ikke foreslået udbytte for regnskabsåret.

Historik
20200 kr.
20194.000.000 kr.
20182.500.000 kr.
20171.000.000 kr.

Foreslået udbytte for regnskabsåret fra årsrapportens resultatdisponering (udbetales normalt året efter generalforsamlingen).

Selskabsskat

Virksomheden er sambeskattet. Skatten opgøres samlet hos administrationsselskabet Heras Holding Denmark II ApS.

Kilde: Skattestyrelsens offentlige skattelister for selskaber. Beregnet skat for indkomståret; kan være lavere end 22 % af indkomsten, fx ved skat betalt i udlandet. sktst.dk

Regnskabstal2017–2024
20172018201920202021202220232024
Balance — aktiver
Likvide beholdninger012.6139.4521.025.145438.6803.819.52342.6595.518.468
Omsætningsaktiver i alt14.104.11116.938.03520.908.33821.812.46425.369.75828.712.11529.142.02933.082.084
Anlægsaktiver i alt680.5525.064.98010.226.55611.366.13210.333.03717.188.84015.947.73517.727.913
Aktiver i alt14.784.66322.003.01531.134.89433.178.59635.702.79545.900.95545.089.76450.809.997
Balance — passiver
Kortfristede gældsforpligtelser8.294.28010.128.24310.192.69516.071.44624.720.60021.064.13721.791.86125.515.092
Langfristede gældsforpligtelser02.585.2285.701.9135.504.6434.072.6704.874.0294.417.5746.749.566
Gældsforpligtelser i alt8.294.28012.713.47115.894.60821.576.08928.793.27025.938.16626.209.43532.264.658
Selskabskapital500.000500.000500.000500.000500.000500.000501.000501.000
Overført resultat4.858.0425.920.55210.164.42510.398.2065.606.63917.770.61816.773.57516.231.966
Årets resultat983.2143.562.5108.243.873233.781-4.791.567213.451-996.043-541.609
Egenkapital i alt6.358.0428.920.55214.664.42510.898.2066.106.63918.853.75517.857.71217.316.103
Resultatopgørelse
Bruttofortjeneste13.890.22917.217.19431.712.93126.982.15618.627.64732.122.42729.796.67233.787.890
Resultat af primær drift1.377.4454.676.30210.820.266491.967-5.878.916180.781-1.295.233380.086
EBITDA1.412.1334.980.08712.664.2682.694.535-3.421.7733.380.6622.044.1833.584.236
Resultat før skat1.354.7394.576.91810.592.383322.119-6.137.788299.669-1.276.195-354.318
Årets resultat983.2143.562.5108.243.873233.781-4.791.567213.451-996.043-541.609
Personaleomkostninger12.478.09612.237.10719.048.66324.287.62122.049.42028.741.76527.752.48930.203.654
Af- og nedskrivninger34.688303.7851.844.0022.202.5682.457.1433.199.8813.339.4163.204.150
Andre nøgletal
Ansatte2726372443504950
Udbytte1.000.0002.500.0004.000.0000————

En streg (—) betyder, at der ikke er indsendt årsrapport, eller at posten ikke fremgår af den; 0 er et nul angivet i årsrapporten.

Om virksomheden

Årsrapport 2024

The principal activities are sales of perimeter security, fences, gates and manufacture of wires.

The income statement for 2024 shows a loss of DKK 541,609 against a loss of DKK 996,043 last year, and the balance sheet at 31 December 2024 shows equity of DKK 17,316,103. Management considers the Company's financial performance in the year satisfactory. Valuation of inventories The company was, together with sister companies, acquired by the Heracles Group during 2021, and the companies have gone through significant changes since the acquisition. Both the local and the group management has started an ongoing process of continuously improving administration and financial reporting procedures of the companies, including upgrades of erp-systems etc. Included in the process of improving financial reporting procedures is an extensive work regarding changes in procedures regarding update of inventory cost prices and documentation of historical cost prices. This work was completed in 2023, with no significant corrections in cost prices. In our opinion, inventories are recognized correctly in accordance with the accounting policies (inventories are measured at cost in accordance with the FIFO method). It is management’s opinion that the carrying amount of inventories at December 31, 2023, December 31, 2022 and December 31, 2021 is not materially different from the purchase price less write-down for obsolescence.

Uddrag af ledelsesberetningen i den seneste årsrapport.

SER-HEGN A/S — cvrprofil.dk