Shanxi Blue Flame Holding Company Limited
SZSE:000968.SZ
7.6 (CNY) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) CNY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 2,028.112 | 1,366.127 | 1,616.135 | 1,774.623 | 1,509.078 | 1,142.14 | 1,286.486 | 316.227 | 492.574 | 3,236.881 | 469.874 | 484.636 | 464.056 | 1,129.798 | 1,029.943 | 617.906 | 350.563 | 579.819 | 329.429 | 402.696 | 354.273 | 170.568 | 271.682 | 264.267 | 8.807 | 2.47 | 4.973 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -44.395 | 0.949 | 0.728 | 0.621 | 0.59 | 0.748 | 1.294 | 0.969 | 2.487 | 0 | 0 | 0 | 0 | 15 | 30 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 2,028.112 | 1,366.127 | 1,616.135 | 1,774.623 | 1,509.078 | 1,142.14 | 1,286.486 | 316.227 | 492.574 | 3,237.83 | 470.603 | 485.257 | 464.646 | 1,130.546 | 1,031.238 | 618.875 | 353.05 | 579.819 | 329.429 | 402.696 | 354.273 | 185.568 | 301.682 | 264.267 | 8.807 | 2.47 | 4.973 |
Nettovorderingen
| 1,637.679 | 1,884.581 | 1,623.5 | 1,435.273 | 1,779.455 | 2,349.217 | 1,321.573 | 1,418.818 | 963.899 | 1,134.594 | 2,436.062 | 1,565.852 | 1,949.049 | 1,402.149 | 1,111.678 | 1,425.58 | 933.545 | 1,047.511 | 818.038 | 623.674 | 942.991 | 998.511 | 907.207 | 53.381 | 60.585 | 69.648 | 77.873 |
Voorraad
| 37.534 | 35.557 | 33.345 | 41.425 | 233.093 | 126.459 | 518.413 | 100.855 | 221.187 | 247.11 | 257.04 | 262.166 | 373.912 | 414.852 | 391.076 | 378.547 | 306.996 | 330.425 | 332.067 | 167.687 | 108.813 | 68.072 | 92.02 | 115.495 | 76.305 | 44.573 | 40.854 |
Overige vlottende activa
| 72.746 | 106.524 | 182.637 | 159.543 | 90.476 | 55.439 | 31.937 | 27.864 | 39.978 | 49.791 | -876.28 | -193.867 | -133.064 | -119.889 | -92.411 | -81.208 | -59.593 | -79.964 | -69.536 | -68.683 | 0.958 | 9.361 | 6.98 | 559.321 | 554.252 | 280.996 | 216.348 |
Totaal vlottende activa
| 3,776.07 | 3,392.789 | 3,455.617 | 3,410.865 | 3,612.102 | 3,673.255 | 3,158.408 | 1,863.764 | 1,717.638 | 4,669.325 | 2,287.424 | 2,119.409 | 2,654.544 | 2,827.657 | 2,441.58 | 2,341.793 | 1,533.998 | 1,877.791 | 1,409.998 | 1,125.374 | 1,407.034 | 1,261.513 | 1,307.89 | 992.463 | 699.949 | 397.687 | 340.047 |
Niet-vlottende activa: | |||||||||||||||||||||||||||
Materiële vaste activa, netto
| 7,897.17 | 7,824.5 | 7,799.133 | 6,677.734 | 5,016.055 | 4,106.951 | 3,998.738 | 4,168.087 | 9,268.443 | 9,228.573 | 7,111.499 | 5,243.961 | 4,015.86 | 3,032.474 | 2,280.888 | 2,021.168 | 2,116.232 | 1,574.086 | 1,456.224 | 1,392.911 | 688.688 | 622.441 | 432.266 | 650.263 | 335.341 | 278.387 | 295.902 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 76.145 | 78.984 | 81.681 | 67.929 | 70.332 | 72.551 | 72.52 | 65.67 | 978.69 | 1,025.836 | 1,070.101 | 1,131.086 | 787.935 | 658.537 | 335.725 | 308.436 | 80.938 | 84.295 | 87.091 | 80.4 | 30.061 | 22.982 | 23.549 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 76.145 | 78.984 | 81.681 | 67.929 | 70.332 | 72.551 | 72.52 | 65.67 | 978.69 | 1,025.836 | 1,070.101 | 1,131.086 | 787.935 | 658.537 | 335.725 | 308.436 | 80.938 | 84.295 | 87.091 | 80.4 | 30.061 | 22.982 | 23.549 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 7.654 | 87.45 | 108.413 | 114.45 | 0 | 61 | 61 | 356.969 | 234.303 | 64.415 | 2.665 | 2.696 | 2.538 | 1.992 | 0.317 | 10.799 | 0 | 0 | 0 | 0 | 138.931 | 30.859 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 59.875 | 50.319 | 55.831 | 57.976 | 49.921 | 45.482 | 49.077 | 52.418 | 139.224 | 152.585 | 107.951 | 141.329 | 136.582 | 127.73 | 133.611 | 119.392 | 45.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 20.07 | 73.488 | 45.326 | 133.391 | -60.016 | 80.617 | 12.948 | 15.198 | 43.456 | 120.534 | 1,067.408 | 815.906 | 22.003 | 22.751 | 23.889 | 24.155 | 26.265 | 37.654 | 53.488 | 53.111 | 105.553 | 50.315 | 54.751 | 65.176 | 0.799 | 0 | 0 |
Totaal niet-vlottende activa
| 8,053.26 | 8,034.945 | 8,069.421 | 7,045.443 | 5,190.741 | 4,305.601 | 4,194.284 | 4,362.372 | 10,786.782 | 10,761.831 | 9,421.374 | 7,334.948 | 4,965.076 | 3,844.031 | 2,776.104 | 2,473.469 | 2,279.353 | 1,696.035 | 1,596.804 | 1,526.423 | 824.303 | 834.669 | 541.424 | 715.439 | 336.14 | 278.387 | 295.902 |
Totaal activa
| 11,829.33 | 11,427.734 | 11,525.038 | 10,456.308 | 8,802.844 | 7,978.856 | 7,352.692 | 6,226.136 | 12,504.42 | 15,431.157 | 11,708.798 | 9,454.357 | 7,619.619 | 6,671.687 | 5,217.684 | 4,815.262 | 3,813.35 | 3,573.827 | 3,006.802 | 2,651.796 | 2,231.337 | 2,096.182 | 1,849.314 | 1,707.902 | 1,036.088 | 676.074 | 635.95 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||
Crediteuren
| 1,332.567 | 2,659.94 | 3,392.879 | 2,914.362 | 1,865.818 | 1,319.461 | 866.92 | 811.63 | 2,970.578 | 3,276.685 | 1,964.717 | 1,222.741 | 1,167.147 | 861.812 | 700.442 | 633.032 | 472.681 | 403.924 | 443.579 | 256.926 | 151.715 | 168.61 | 167.647 | 144.342 | 157.926 | 139.298 | 128.192 |
Kortlopende schulden
| 1,485.579 | 588.752 | 629.745 | 786.878 | 419.217 | 742.573 | 2,043.01 | 1,552.456 | 1,169 | 1,749.3 | 1,910 | 1,060 | 200 | 130 | 300 | 280 | 350 | 261 | 400.189 | 410.772 | 516.013 | 452.699 | 327.931 | 217.493 | 187.497 | 139.725 | 98.841 |
Belastingschulden
| 37.274 | 59.211 | 90.154 | 40.57 | 130.657 | 193.146 | 145.591 | 107.192 | 125.367 | 116.55 | 100.43 | 165.954 | 305.233 | 201.291 | 194.278 | 266.332 | 240.604 | 120.774 | 185.519 | 161.416 | 74.74 | 53.295 | 45.872 | 27.38 | 20.336 | 18.485 | 21.678 |
Uitgestelde opbrengsten
| 26.443 | 38.195 | 227.611 | 260.832 | 241.653 | 39.415 | 35.311 | 696.01 | 1,649.367 | 846.963 | 1,136.183 | 1,023.789 | 916.282 | 731.937 | 436.601 | 634.885 | 576.429 | 394.853 | 427.79 | 428.855 | 191.208 | 187.233 | 139.697 | 147.79 | 186.539 | 95.361 | 74.217 |
Overige kortlopende verplichtingen
| 224.199 | 216.543 | 17.358 | 33.479 | 108.711 | 457.68 | 300.176 | 51.485 | 90.44 | 211.344 | 174.744 | 224.589 | 270.208 | 181.792 | 194.09 | 252.415 | 218.067 | 608.677 | 111.155 | 204.751 | 73.377 | 40.787 | 37.936 | 32.06 | 47.977 | 5.891 | 6.13 |
Totaal kortlopende verplichtingen
| 3,068.788 | 3,503.43 | 4,267.592 | 3,995.551 | 2,635.399 | 2,559.129 | 3,245.418 | 3,111.58 | 5,879.384 | 6,084.291 | 5,185.645 | 3,531.119 | 2,553.637 | 1,905.541 | 1,631.132 | 1,800.331 | 1,617.177 | 1,668.454 | 1,382.713 | 1,301.304 | 932.313 | 849.33 | 673.212 | 541.686 | 579.94 | 380.274 | 307.381 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||
Langetermijnschulden
| 2,976.731 | 2,627.72 | 2,488.579 | 1,940.903 | 1,645.515 | 1,292.672 | 541.5 | 1,133.5 | 2,741.359 | 3,130.35 | 2,156.093 | 1,550.853 | 988.613 | 986.355 | 0 | 19.4 | 99.18 | 58.041 | 97.273 | 82.005 | 37.633 | 27.385 | 21.351 | 41 | 17.586 | 16.882 | 54.208 |
Uitgestelde opbrengsten niet-vlottend
| 58.579 | 54.344 | 44.671 | 42.806 | 48.9 | 66.542 | 65.382 | 52.955 | 30.117 | 30.283 | 30.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 8.955 | 6.612 | 5.153 | 4.361 | 2.771 | 702.82 | 2,303.048 | -691.417 | 376.238 | 184.359 | 760.566 | 0 | 0 | 0 | 0 | 50.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| -26.804 | 24.671 | 23.083 | 20.598 | 49.755 | -571.774 | -2,063.475 | 1,133.5 | 2,741.359 | 3,130.35 | 30.032 | 886.618 | 52.088 | 42.642 | 44.875 | 0 | 28.95 | 0 | 0 | 0 | 0 | 36.033 | 16 | 16 | 16 | 16 | 16 |
Totaal niet-vlottende verplichtingen
| 3,017.461 | 2,713.346 | 2,561.487 | 2,008.668 | 1,746.941 | 1,490.26 | 846.456 | 1,628.538 | 5,889.072 | 6,475.343 | 2,976.723 | 2,437.472 | 1,040.702 | 1,028.996 | 44.875 | 69.479 | 128.13 | 58.041 | 97.273 | 82.005 | 37.633 | 63.417 | 37.351 | 57 | 33.586 | 32.882 | 70.208 |
Totaal passiva
| 6,086.25 | 6,216.776 | 6,829.079 | 6,004.219 | 4,382.34 | 4,049.39 | 4,091.873 | 4,740.118 | 11,768.456 | 12,559.634 | 8,162.367 | 5,968.591 | 3,594.339 | 2,934.538 | 1,676.007 | 1,869.81 | 1,745.307 | 1,726.495 | 1,479.986 | 1,383.308 | 969.946 | 912.747 | 710.562 | 598.686 | 613.525 | 413.156 | 377.588 |
Eigen vermogen: | |||||||||||||||||||||||||||
Preferente aandelen
| 0 | 1,116.143 | 1,188.585 | 1,237.386 | 1,267.699 | 1,339.667 | 1,421.12 | 1,483.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 967.503 | 967.503 | 967.503 | 967.503 | 967.503 | 967.503 | 967.503 | 776.617 | 513.747 | 513.747 | 513.747 | 513.747 | 513.747 | 513.747 | 513.747 | 513.747 | 395.19 | 395.19 | 395.19 | 395.19 | 395.19 | 395.19 | 395.19 | 395.19 | 245.19 | 279.914 | 269.079 |
Ingehouden winsten
| 3,094.784 | 2,678.966 | 2,233.423 | 2,023.414 | 1,994.934 | 1,557.851 | 959.773 | 530.993 | -1,324.952 | 241.039 | 1,241.1 | 1,209.952 | 1,613.352 | 1,416.936 | 1,271.291 | 1,079.074 | 606.097 | 364.218 | 264.654 | 115.984 | 138.622 | 81.085 | 45.305 | 20.912 | 15.111 | -16.996 | -10.718 |
Overige gereserveerde algehele resultaten
| -1,048.222 | -1,116.143 | -1,188.585 | -1,237.386 | -1,267.699 | -1,339.667 | -1,421.12 | -1,483.09 | 506.668 | 233.711 | 163.935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2,654.654 | 1,538.51 | 1,466.069 | 1,417.268 | 1,389.043 | 1,314.987 | 1,233.534 | 64.437 | 520.418 | 843.766 | 843.766 | 986.595 | 1,033.11 | 1,000.092 | 1,009.83 | 970.279 | 784.502 | 823.202 | 799.321 | 752.681 | 723.523 | 707.159 | 698.256 | 693.115 | 162.262 | 0 | -0 |
Totaal eigen vermogen van aandeelhouders
| 5,668.718 | 5,184.979 | 4,666.994 | 4,408.185 | 4,351.48 | 3,840.34 | 3,160.81 | 1,372.048 | 215.881 | 1,832.263 | 2,762.549 | 2,710.294 | 3,160.209 | 2,930.775 | 2,794.867 | 2,563.1 | 1,785.789 | 1,582.61 | 1,459.165 | 1,263.855 | 1,257.335 | 1,183.435 | 1,138.752 | 1,109.216 | 422.563 | 262.918 | 258.361 |
Totaal eigen vermogen
| 5,684.501 | 5,210.957 | 4,695.959 | 4,452.088 | 4,420.503 | 3,929.466 | 3,260.819 | 1,486.018 | 735.964 | 2,871.522 | 3,546.431 | 3,485.766 | 4,025.28 | 3,737.15 | 3,541.677 | 2,945.452 | 2,068.044 | 1,847.332 | 1,526.816 | 1,268.488 | 1,261.391 | 1,183.435 | 1,138.752 | 1,109.216 | 422.563 | 262.918 | 258.361 |
Totaal passiva en aandeelhoudersvermogen
| 11,829.33 | 11,427.734 | 11,525.038 | 10,456.308 | 8,802.844 | 7,978.856 | 7,352.692 | 6,226.136 | 12,504.42 | 15,431.157 | 11,708.798 | 9,454.357 | 7,619.619 | 6,671.687 | 5,217.684 | 4,815.262 | 3,813.35 | 3,573.827 | 3,006.802 | 2,651.796 | 2,231.337 | 2,096.182 | 1,849.314 | 1,707.902 | 1,036.088 | 676.074 | 635.95 |