Shanxi Blue Flame Holding Company Limited (000968.SZ)

Home
000968.SZ
Financiële Gegevens

7.6 (CNY) • At close October 26, 2023

Overzicht | Financiële gegevens

Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.

	2024 Q3	2024 Q2	2024 Q1	2023 Q4	2023 Q3	2023 Q2	2023 Q1	2022 Q4	2022 Q3	2022 Q2	2022 Q1	2021 Q4	2021 Q3	2021 Q2	2021 Q1	2020 Q4	2020 Q3	2020 Q2	2020 Q1	2019 Q4	2019 Q3	2019 Q2	2019 Q1	2018 Q4	2018 Q3	2018 Q2	2018 Q1	2017 Q4	2017 Q3	2017 Q2	2017 Q1	2016 Q4	2016 Q3	2016 Q2	2016 Q1	2015 Q4	2015 Q3	2015 Q2	2015 Q1	2014 Q4	2014 Q3	2014 Q2	2014 Q1	2013 Q4	2013 Q3	2013 Q2	2013 Q1	2012 Q4	2012 Q3	2012 Q2	2012 Q1	2011 Q4	2011 Q3	2011 Q2	2011 Q1	2010 Q4	2010 Q3	2010 Q2	2010 Q1	2009 Q4	2009 Q3	2009 Q2	2009 Q1	2008 Q4	2008 Q3	2008 Q2	2008 Q1	2007 Q4	2007 Q3	2007 Q2	2007 Q1	2006 Q4	2006 Q3	2006 Q2	2006 Q1	2005 Q4	2005 Q3	2005 Q2	2005 Q1	2004 Q4	2004 Q3	2004 Q2	2004 Q1	2003 Q4	2003 Q3	2003 Q2	2003 Q1	2002 Q4	2002 Q3	2002 Q2	2002 Q1	2001 Q4	2001 Q2	2000 Q4	2000 Q2	1999 Q4
Activa:
Vlottende activa:
Liquide middelen & kasequivalenten Numbers are in millions	1,180.684	1,218.499	1,556.804	2,028.112	2,275.761	2,461.617	2,539.834	1,366.374	1,453.937	1,740.42	1,659.474	1,616.135	1,678.992	1,900.578	1,803.994	1,774.623	1,599.503	1,630.348	1,474.909	1,509.078	1,345.744	1,136.941	1,045.414	1,142.14	994.264	995.171	1,035.485	1,286.486	1,015.522	1,319.248	1,485.009	316.227	163.621	194.382	196.566	492.574	785.873	1,277.263	1,696.431	3,236.881	2,664.652	1,341.798	1,173.364	469.874	625.41	603.016	774.321	484.636	347.502	560.915	564.364	464.056	410.84	713.485	934.966	1,129.798	561.533	699.156	933.059	1,029.943	381.167	596.194	763.647	617.906	462.235	555.465	302.484	350.563	356.852	394.834	552.93	579.819	1,080.737	369.714	332.86	329.429	293.259	306.292	359.515	402.696	353.819	232.769	319.133	354.273	177.523	186.704	128.555	170.568	177.715	155.212	254.762	271.682	199.349	264.267	636.066	8.807
Kortetermijnbeleggingen Numbers are in millions	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	0	0	0	0	0	-43.569	-43.649	-44.489	-44.395	-35.543	-36.407	1.191	0.949	0.772	0.703	0.707	0.728	0.706	0.62	0.657	0.621	0.573	0.604	0.59	0.59	0.615	0.711	0.746	0.748	0.69	0.6	0.762	1.294	1.52	1.56	1.221	0.969	1.45	1.45	2.487	2.487	-23.894	0	0	39.767	0	0	0	0	0	0	0	0	0	0	0	0	0	0	15	15	15	15	15	30	60	0	0	0
Liquide middelen en kortetermijnbeleggingen Numbers are in millions	1,180.684	1,218.499	1,556.804	2,028.112	2,275.761	2,461.617	2,539.834	1,366.374	1,453.937	1,740.42	1,659.474	1,616.135	1,678.992	1,900.578	1,803.994	1,774.623	1,599.503	1,630.348	1,474.909	1,509.078	1,345.744	1,136.941	1,045.414	1,142.14	994.264	995.171	1,035.485	1,286.486	1,015.522	1,319.248	1,485.009	316.227	163.621	194.382	196.566	492.574	785.873	1,277.263	1,697.622	3,237.83	2,665.424	1,342.501	1,174.07	470.603	626.115	603.636	774.979	485.257	348.075	561.519	564.954	464.646	411.455	714.196	935.711	1,130.546	562.223	699.756	933.822	1,031.238	382.687	597.755	764.869	618.875	463.685	556.916	304.971	353.05	356.852	394.834	552.93	579.819	1,080.737	369.714	332.86	329.429	293.259	306.292	359.515	402.696	353.819	232.769	319.133	354.273	177.523	186.704	143.555	185.568	192.715	170.212	269.762	301.682	259.349	264.267	636.066	8.807
Nettovorderingen Numbers are in millions	1,630.221	1,844.586	1,573.802	1,591.552	1,584.7	1,717.622	1,771.866	1,850.084	1,857.403	1,597.295	1,721.522	1,581.504	1,723.049	1,635.762	1,581.623	1,371.213	1,756.932	1,715.004	1,702.994	1,705.279	1,842.784	2,312.23	2,311.84	2,291.439	1,467.224	1,510.924	1,416.924	1,204.976	1,356.658	1,214.695	1,343.56	1,272.082	352.215	358.082	451.141	671.267	796.95	1,093.081	1,229.067	708.168	888.144	806.17	712.961	597.537	603.69	631.494	310.824	462.498	0	0	0	0	2,240.007	0	0	0	1,642.788	0	0	0	0	0	0	6.948	0	0	0	2.779	1,001.6	1,314.277	1,121.306	0	0	0	0	0	0	0	0	0	1,354.641	0	660.288	601.977	861.267	778.53	728.59	668.055	1,067.42	713.117	0	577.631	632.696	5.499	2.169	21.773
Voorraad Numbers are in millions	41.231	38.529	25.012	37.534	48.961	41.733	28.029	35.557	37.324	25.882	30.7	33.345	34.284	32.2	28.59	41.425	58.268	41.672	189.735	233.093	395.713	312.676	150.141	126.459	664.124	628.332	352.709	518.413	222.133	229.448	219.012	100.855	287.668	242.104	318.512	221.187	415.677	428.142	391.068	247.11	381.772	344.605	358.774	257.04	403.078	363.351	280.646	262.166	333.526	485.619	354.549	373.912	463.668	418.712	397.345	414.852	408.096	404.971	422.141	391.076	359.555	337.78	394.948	378.547	377.282	295.499	346.112	306.996	263.629	273.719	267.03	330.425	223.93	197.752	340.403	332.067	300.681	246.861	161.867	167.687	103.708	104.219	95.275	108.813	54.875	71.504	82.361	68.072	72.552	75.946	89.728	92.02	104.626	115.495	100.45	76.305
Overige vlottende activa Numbers are in millions	82.108	105.468	87.339	118.729	152.646	1,787.159	113.479	140.774	133.562	163.984	173.221	223.991	198.831	234.036	174.985	223.603	334.284	281.196	174.278	164.195	316.641	235.76	171.959	113.216	269.799	259.834	178.156	148.534	248.828	271.235	170.484	174.6	617.915	595.649	647.673	319.496	699.068	690.359	724.692	537.286	488.732	414.594	770.455	962.244	594.095	990.566	1,070.313	909.488	1,731.476	1,862.654	1,873.475	1,815.985	2,048.095	1,540.812	1,470.376	1,282.259	1,504.56	1,362.008	1,195.705	1,019.267	1,388.442	1,187.94	1,280.691	1,344.371	1,806.549	1,571.538	1,199.886	873.951	1,004.08	1,318.643	1,121.544	974.238	975.115	927.881	788.338	748.501	707.817	687.028	660.122	554.99	1,048.683	986.584	369.749	341.971	353.859	330.284	353.028	339.817	1,067.42	405.464	996.998	336.556	641.905	607.202	658.003	593.064
Totaal vlottende activa Numbers are in millions	2,934.244	3,207.082	3,242.957	3,776.07	4,062.067	4,290.509	4,453.208	3,392.789	3,482.225	3,528.55	3,584.917	3,455.617	3,635.157	3,804.444	3,589.193	3,410.865	3,748.986	3,669.463	3,541.915	3,612.102	3,900.882	3,997.607	3,679.354	3,673.255	3,395.411	3,394.261	2,983.273	3,158.408	2,843.141	3,034.626	3,218.066	1,863.764	1,421.419	1,390.217	1,532.558	1,717.638	2,697.567	3,354.077	3,905.889	4,669.325	4,424.072	2,907.87	3,016.26	2,287.424	2,226.979	2,196.267	2,436.761	2,119.409	2,413.078	2,909.791	2,792.978	2,654.544	2,923.218	2,673.721	2,803.432	2,827.657	2,474.879	2,466.735	2,551.667	2,441.58	2,130.684	2,123.475	2,440.508	2,341.793	2,647.516	2,423.953	1,850.969	1,533.998	1,624.56	1,987.195	1,941.504	1,877.791	2,279.782	1,495.347	1,461.6	1,409.998	1,301.757	1,240.181	1,181.505	1,125.374	1,506.209	1,323.571	1,444.444	1,407.034	1,447.524	1,367.023	1,307.534	1,261.513	1,332.687	1,364.74	1,356.488	1,307.89	1,005.88	992.463	1,396.688	699.949
Niet-vlottende activa:
Materiële vaste activa, netto Numbers are in millions	7,790.171	7,821.89	7,890.574	7,897.17	7,737.476	7,695.333	7,761.104	7,824.5	7,526.668	7,634.519	7,719.677	7,799.133	6,859.02	6,704.806	6,669.05	6,677.734	5,052.721	4,983.472	4,960.678	5,016.055	4,136.332	4,018.039	4,052.552	4,106.951	3,871.411	3,878.939	3,935.253	3,998.738	4,025.102	4,021.85	4,083.389	4,168.087	9,158.082	9,229.781	9,198.73	9,268.443	9,272.699	9,258.327	9,220.468	9,228.573	8,528.247	8,057.178	7,577.808	7,111.499	6,349.43	6,017.874	5,572.884	5,243.961	5,114.176	4,601.057	4,265.264	4,015.86	3,367.913	3,179.976	3,092.416	3,032.474	2,694.646	2,548.069	2,329.008	2,280.888	2,127.633	2,089.96	2,014.933	2,021.168	2,123.566	2,094.246	2,101.401	2,116.232	1,644.071	1,605.061	1,603.744	1,574.086	1,491.582	1,466.493	1,455.217	1,456.224	1,419.024	1,399.547	1,389.276	1,392.911	779.417	733.527	706.453	688.688	673.692	671.985	616.929	622.441	551.776	552.389	430.819	432.266	640.098	650.263	409.263	335.341
Goodwill Numbers are in millions	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	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	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Immateriële activa Numbers are in millions	74.934	74.85	75.651	76.145	76.793	77.502	78.234	78.984	79.638	80.147	80.913	81.681	67.179	67.836	67.329	67.929	68.53	69.129	69.757	70.332	70.843	71.313	71.932	72.551	71.783	71.994	72.27	72.52	64.84	65.298	65.222	65.67	947.636	958.679	968.656	978.69	988.556	1,002.12	1,014.319	1,025.836	1,039.781	1,050.891	1,064.287	1,070.101	1,105.643	1,115.845	1,124.283	1,131.086	873.076	874.373	846.445	787.935	651.163	655.62	657.824	658.537	642.061	644.879	334.966	335.725	332.761	333.141	307.951	308.436	311.45	79.968	80.453	80.938	81.567	82.477	83.386	84.295	84.994	85.693	86.392	87.091	78.497	79.131	79.766	80.4	80.966	81.6	29.657	30.061	30.466	30.79	22.841	22.982	23.124	23.266	23.407	23.549	23.831	0	25.482	0
Goodwill en immateriële activa Numbers are in millions	74.934	74.85	75.651	76.145	76.793	77.502	78.234	78.984	79.638	80.147	80.913	81.681	67.179	67.836	67.329	67.929	68.53	69.129	69.757	70.332	70.843	71.313	71.932	72.551	71.783	71.994	72.27	72.52	64.84	65.298	65.222	65.67	947.636	958.679	968.656	978.69	988.556	1,002.12	1,014.319	1,025.836	1,039.781	1,050.891	1,064.287	1,070.101	1,105.643	1,115.845	1,124.283	1,131.086	873.076	874.373	846.445	787.935	651.163	655.62	657.824	658.537	642.061	644.879	334.966	335.725	332.761	333.141	307.951	308.436	311.45	79.968	80.453	80.938	81.567	82.477	83.386	84.295	84.994	85.693	86.392	87.091	78.497	79.131	79.766	80.4	80.966	81.6	29.657	30.061	30.466	30.79	22.841	22.982	23.124	23.266	23.407	23.549	23.831	0	25.482	0
Langetermijnbeleggingen Numbers are in millions	0	0	0	0	24.453	32.474	0	0	0	0	0	87.45	84.415	92.165	99.446	108.413	-5,026.706	27.801	0	0	0	0	0	0	0	78.451	0	0	74.986	0	0	0	356.143	356.223	357.063	356.969	348.117	316.659	234.061	234.303	163.344	163.413	163.409	64.415	64.438	64.524	2.629	2.665	2.713	2.682	2.696	2.696	2.671	2.575	2.54	2.538	2.596	2.686	2.524	1.992	1.766	1.726	0.065	0.317	-0.164	-0.164	10.799	10.799	37.18	0	0	-26.481	0	0	0	0	0	0	0	0	0	0	0	0	0	0	140.876	138.931	112.27	81.574	71.227	30.859	-3.766	0	0	0
Belastingvorderingen Numbers are in millions	58.159	58.801	50.243	59.875	47.876	48.69	49.505	0	53.207	53.984	55.054	55.831	55.476	56.26	55.185	57.976	47.619	48.396	49.139	49.921	42.784	43.561	44.705	45.482	47.734	48.512	48.299	49.077	50.077	50.854	52.192	52.418	125.205	124.782	125.857	139.224	157.72	157.72	154.019	152.585	108.049	108.049	108.089	107.951	141.307	141.307	141.329	141.329	135.95	136.582	136.582	136.582	127.73	127.73	127.73	127.73	133.611	133.611	133.611	133.611	124.621	127.645	119.392	119.392	45.119	45.119	45.119	45.119	23.435	23.435	23.435	26.481	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	39.628	39.642	0	0	0	0	0	0
Overige niet-vlottende activa Numbers are in millions	15.7	17.135	18.596	20.07	30.09	30.09	71.863	132.365	81.404	120.256	123.106	45.326	104.949	129.063	133.02	133.391	5,052.721	0.006	29.895	54.434	65.699	66.088	68.301	80.617	78.503	-0.913	76.786	73.948	-0.431	79.892	74.682	76.198	80.783	51.047	46.484	43.456	81.487	91.287	128.459	120.534	1,028.095	1,103.1	1,158.514	1,067.408	993.763	915.478	821.31	815.906	21.542	21.721	21.855	22.003	22.175	22.419	22.601	22.751	22.839	22.898	23.209	23.889	24.262	24.45	24.26	24.155	24.784	24.932	26.117	26.265	0.031	37.359	37.507	37.654	39.08	39.227	39.375	53.488	54.25	54.398	52.931	53.111	123.713	118.017	118.324	105.553	124.634	122.367	54.145	50.315	-0.074	-0.074	39.623	54.751	85.007	65.176	4.657	0.799
Totaal niet-vlottende activa Numbers are in millions	7,938.965	7,972.676	8,035.063	8,053.26	7,916.688	7,884.089	7,960.706	8,035.849	7,740.918	7,888.906	7,978.751	8,069.421	7,171.038	7,050.13	7,024.029	7,045.443	5,194.883	5,128.805	5,109.47	5,190.741	4,315.659	4,199.002	4,237.491	4,305.601	4,069.431	4,076.982	4,132.608	4,194.284	4,214.574	4,217.893	4,275.485	4,362.372	10,667.848	10,720.511	10,696.789	10,786.782	10,848.579	10,826.114	10,751.325	10,761.831	10,867.518	10,482.631	10,072.107	9,421.374	8,654.581	8,255.027	7,662.435	7,334.948	6,147.457	5,636.415	5,272.841	4,965.076	4,171.652	3,988.32	3,903.112	3,844.031	3,495.753	3,352.143	2,823.317	2,776.104	2,611.044	2,576.922	2,466.6	2,473.469	2,504.755	2,244.1	2,263.888	2,279.353	1,786.285	1,748.332	1,748.071	1,696.035	1,615.656	1,591.414	1,580.985	1,596.804	1,551.771	1,533.076	1,521.974	1,526.423	984.095	933.144	854.434	824.303	828.791	825.143	834.79	834.669	726.724	696.797	565.077	541.424	745.169	715.439	439.401	336.14
Totaal activa Numbers are in millions	10,873.209	11,179.758	11,278.02	11,829.33	11,978.755	12,174.598	12,413.914	11,428.637	11,223.143	11,417.456	11,563.668	11,525.038	10,806.194	10,854.574	10,613.222	10,456.308	8,943.87	8,798.268	8,651.385	8,802.844	8,216.54	8,196.609	7,916.845	7,978.856	7,464.842	7,471.244	7,115.882	7,352.692	7,057.715	7,252.519	7,493.55	6,226.136	12,089.267	12,110.728	12,229.348	12,504.42	13,546.146	14,180.191	14,657.214	15,431.157	15,291.589	13,390.501	13,088.367	11,708.798	10,881.56	10,451.295	10,099.197	9,454.357	8,560.534	8,546.206	8,065.819	7,619.619	7,094.87	6,662.041	6,706.544	6,671.687	5,970.632	5,818.878	5,374.984	5,217.684	4,741.728	4,700.397	4,907.108	4,815.262	5,152.271	4,668.053	4,114.857	3,813.35	3,410.845	3,735.527	3,689.576	3,573.827	3,895.437	3,086.761	3,042.585	3,006.802	2,853.528	2,773.257	2,703.478	2,651.796	2,490.305	2,256.715	2,298.879	2,231.337	2,276.316	2,192.165	2,142.324	2,096.182	2,059.411	2,061.537	1,921.564	1,849.314	1,751.049	1,707.902	1,836.089	1,036.088
Passiva en Eigen Vermogen:
Kortlopende verplichtingen:
Crediteuren Numbers are in millions	888.299	1,073.341	1,435.215	1,163.245	1,787.455	1,894.165	2,275.12	2,659.94	2,596.627	2,838.79	3,021.432	3,392.879	2,829.72	2,841.159	2,817.548	2,914.362	1,646.031	1,448.967	1,637.382	1,865.818	1,162.38	1,172.926	1,185.208	1,319.461	847.431	850.623	730.606	866.92	762.618	732.774	762.731	811.63	2,503.002	2,732.75	2,495.595	973.96	3,261.358	3,155.532	3,045.365	3,276.685	2,518.931	2,382.663	2,484.276	1,964.717	1,760.911	1,427.018	1,167.532	1,222.741	1,345.27	1,411.726	1,269.62	1,167.147	808.262	713.169	819.513	861.812	802.172	757.512	697.986	700.442	618.277	670.285	651.515	633.032	665.617	572.781	582.191	472.681	337.535	358.402	382.417	403.924	432.041	456.681	549.491	443.579	333.63	307.732	295.484	256.926	172.112	163.112	186.031	151.715	166.421	165.461	182.033	168.61	155.774	162.689	177.788	167.647	138.118	144.342	158.708	157.926
Kortlopende schulden Numbers are in millions	0	100.063	676.025	1,147.308	1,104.901	1,395.073	1,440.206	588.752	91.765	408.66	140.802	140.802	175.315	150.144	250.271	250.271	100.242	300.242	343.204	382.743	200	830.605	200	100.146	612.086	1,026.68	1,681.028	2,245.519	150	1,198.158	100	1,748.078	174	374	1,009	1,169	1,431.177	1,360	1,200	1,749.3	1,450	1,210	1,760	1,910	1,810	1,710	1,510	1,060	1,050	850	550	200	200	200	200	130	330	330	330	300	330	330	330	280	330	330	360	350	220	280	280	260	498	418	418	398	338	350	371.942	374.542	349.542	294.542	436.282	466.891	495.642	462.699	442.699	431.349	390.74	379.34	281.74	281.74	229.09	179.09	133.126	119.716
Belastingschulden Numbers are in millions	70.524	19.994	100.329	37.274	56.756	59.538	78.12	0	79.483	53.057	130.584	90.154	32.34	46.097	49.176	40.57	36.778	90.718	96.07	130.657	107.558	127.734	103.293	193.146	137.481	119.738	166.952	145.591	109.885	134.83	95.751	107.192	147.686	131.982	106.82	125.367	113.034	110.193	106.429	116.55	49.697	47.425	59.055	100.43	66.263	43.004	105.445	165.954	128.656	131.645	199.319	305.233	216.535	165.146	157.349	201.291	211.915	187.158	165.491	194.278	191.302	193.051	249.778	266.332	348.972	316.939	212.494	240.604	197.166	161.052	141.574	120.774	157.922	159.569	136.24	185.519	134.38	135.423	128.238	161.416	85.072	79.981	73.381	74.74	57.868	53.133	49.815	53.295	51.978	59.757	48.443	45.872	34.36	27.38	18.435	20.336
Uitgestelde opbrengsten Numbers are in millions	0	65.425	24.324	26.443	232.525	223.622	56.689	0	81.417	0	0	227.611	210.363	265.541	247.882	260.832	252.113	291.263	163.751	241.653	207.354	215.688	220.323	318.451	213.925	187.831	215.648	237.517	207.262	235.87	669.985	696.01	4,700.56	4,011.588	2,362.842	1,649.367	1,008.061	922.288	889.117	846.963	993.397	973.116	985.913	1,136.183	1,056.295	973.141	932.607	1,023.789	812.54	794.885	850.885	916.282	705.543	658.031	697.306	731.937	770.547	734.071	428.097	436.601	568.57	623.24	753.228	634.885	779.736	727.025	537.127	576.429	468.324	386.974	420.44	394.853	414.358	401.996	392.245	427.79	462.516	447.479	423.931	428.855	316.983	270.03	203.007	191.208	209.517	212.367	201.291	187.233	199.188	210.876	174.575	139.697	149.449	147.79	262.385	186.539
Overige kortlopende verplichtingen Numbers are in millions	569.646	392.181	111.845	720.961	144.648	135.817	117.671	254.738	161.454	241.006	655.992	608.629	2.908	3.343	424.18	739.723	21.029	-36.216	-49.383	256.182	571.582	63.96	790.517	946.376	-20.922	-281.784	113.339	-12.613	900.534	-102.827	1,815.114	-446.952	4,724.952	3,973.895	5.391	3,611.057	1,055.697	1,267.196	375.959	941.756	187.74	1,080.063	122.036	1,210.497	1,202.959	1,103.849	1,061.692	1,082.424	887.999	864.344	811.501	881.257	889.47	658.409	681.916	712.439	818.576	790.844	474.452	436.413	529.474	539.24	662.753	620.967	733.36	846.693	626.84	557.301	537.822	919.769	901.439	883.681	882.489	382.331	344.518	355.615	531.165	511.208	528.021	508.419	402.665	318.263	256.998	238.967	237.372	221.836	213.141	196.076	183.594	221.934	222.472	180.422	178.725	190.873	329.331	281.962
Totaal kortlopende verplichtingen Numbers are in millions	1,528.469	1,585.578	2,347.738	3,068.788	3,163.622	3,538.952	3,967.807	3,503.43	3,010.746	3,541.513	3,948.81	4,267.592	3,250.646	3,306.285	3,592.67	3,995.551	2,056.193	2,094.974	2,191.025	2,635.399	2,041.521	2,195.225	2,279.018	2,559.129	1,790.001	2,032.678	2,691.924	3,245.418	1,923.037	2,198.804	2,773.596	3,111.58	7,549.64	7,212.626	5,979.647	5,879.384	5,861.266	5,892.92	5,616.87	6,084.291	5,199.765	4,720.151	5,411.28	5,185.645	4,840.133	4,283.871	3,844.669	3,531.119	3,411.925	3,257.716	2,830.44	2,553.637	2,114.266	1,736.725	1,858.778	1,905.541	2,162.662	2,065.515	1,667.929	1,631.132	1,669.052	1,732.575	1,894.046	1,800.331	2,077.95	2,066.413	1,781.525	1,617.177	1,292.523	1,719.222	1,705.43	1,668.454	1,970.451	1,416.581	1,448.249	1,382.713	1,337.175	1,304.364	1,323.685	1,301.304	1,009.392	855.897	952.692	932.313	957.302	903.13	887.689	849.33	782.086	823.72	730.443	673.212	580.293	541.686	639.6	579.94
Langlopende verplichtingen:
Langetermijnschulden Numbers are in millions	3,416.461	3,581.377	2,981.707	2,981.839	3,117.837	3,017.163	2,918.363	2,627.72	3,040.927	2,811.805	2,587.228	2,488.579	2,897.329	2,897.433	2,410.036	1,947.349	2,260.26	2,100.117	1,895.854	1,645.515	1,675.472	1,673.882	1,523.797	1,292.672	1,866.037	1,541.5	751.5	781.073	1,553.5	1,975.083	1,368.5	1,133.5	2,328.223	2,587.964	2,676.953	2,741.359	2,871.488	3,281.321	3,065.778	3,499.911	6,702.391	3,444.524	2,156.653	2,634.703	2,005.533	2,004.973	2,004.413	1,550.853	1,250.293	1,249.733	1,089.173	988.613	988.035	987.475	986.915	986.355	0	0	0	0	40.3	40.5	19.4	0	157.658	136.693	115.423	12.95	110.084	89.501	77.512	37.29	136.128	63.139	108.033	97.273	101.156	77.4	59.964	82.005	48.119	45.19	34.078	37.633	27.385	27.385	27.385	27.385	48.735	27.385	21.351	21.351	41	41	61.688	17.586
Uitgestelde opbrengsten niet-vlottend Numbers are in millions	74.285	75.117	67.717	58.579	59.498	59.925	51.669	0	44.795	45.489	43.99	44.671	41.568	41.621	42.478	42.806	48.224	49.514	48.007	48.9	62.538	66.295	65.485	66.542	74.798	70.083	64.727	65.382	52.946	52.581	52.533	52.955	29.324	29.663	29.777	30.117	29.265	29.605	29.944	30.283	0	0	0	30.032	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-19.4	0	0	0	-32.897	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	0
Uitgestelde belastingverplichtingen niet-vlottend Numbers are in millions	8.903	8.955	8.955	8.955	6.612	6.612	6.612	0	5.153	5.153	5.153	5.153	4.361	4.361	4.361	4.361	2.771	2.771	2.771	2.771	0	-1,411.79	0	-1,161.626	-1,216.963	-1,301.927	-511.927	-301.927	-1,111.417	-1,090.917	-926.417	-691.417	85.761	71.996	456.338	376.238	287.911	310.064	269.035	184.359	0	0	0	760.566	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	50.079	50.079	0	0	0	32.897	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	0
Overige niet-vlottende verplichtingen Numbers are in millions	27.3	27.3	26.666	26.666	25.497	25.492	24.671	86.436	23.627	23.627	23.083	23.083	21.085	-20.535	20.598	14.152	0	0	0	98.655	0	66.295	0	131.046	0	309.656	239.573	65.382	442.083	52.581	442.083	495.038	2,328.223	2,204.937	2,676.953	2,771.475	2,871.488	2,589.89	3,065.778	2,760.79	29.014	1,581.43	1,620.278	-448.578	810.915	812.997	819.714	886.618	75.803	51.052	51.57	52.088	41.207	41.725	42.183	42.642	43.9	43.958	44.417	44.875	0	0	0	19.4	44.521	37.721	32.036	82.282	0	6	0	20.751	0	55.658	0	0	0	0	0	0	6.676	0	3.555	0	36.033	36.033	36.033	36.033	33.496	33.531	16	16	16	16	19.886	16
Totaal niet-vlottende verplichtingen Numbers are in millions	3,526.948	3,617.632	3,085.046	3,017.461	3,209.444	3,109.193	3,001.315	2,714.156	3,114.501	2,886.074	2,659.454	2,561.487	2,964.344	2,964.5	2,477.473	2,008.668	2,311.255	2,152.402	1,946.633	1,746.941	1,738.009	1,740.177	1,589.282	1,490.26	1,940.835	1,851.156	1,055.8	846.456	2,048.529	2,027.664	1,863.116	1,628.538	4,771.53	4,894.56	5,840.021	5,889.072	6,060.151	6,210.88	6,430.535	6,475.343	6,731.404	5,025.954	3,776.931	2,976.723	2,816.448	2,817.971	2,824.128	2,437.472	1,326.097	1,300.785	1,140.743	1,040.702	1,029.241	1,029.2	1,029.098	1,028.996	43.9	43.958	44.417	44.875	40.3	40.5	69.479	69.479	202.179	174.413	147.459	128.13	110.084	95.501	77.512	58.041	136.128	118.797	108.033	97.273	101.156	77.4	59.964	82.005	54.795	45.19	37.633	37.633	63.417	63.417	63.417	63.417	82.231	60.915	37.351	37.351	57	57	81.574	33.586
Totaal passiva Numbers are in millions	5,055.417	5,203.21	5,432.784	6,086.25	6,373.066	6,648.145	6,969.122	6,217.586	6,125.247	6,427.587	6,608.264	6,829.079	6,214.989	6,270.785	6,070.144	6,004.219	4,367.448	4,247.376	4,137.658	4,382.34	3,779.53	3,935.402	3,868.3	4,049.39	3,730.837	3,883.835	3,747.725	4,091.873	3,971.566	4,226.468	4,636.712	4,740.118	12,321.17	12,107.186	11,819.668	11,768.456	11,921.418	12,103.8	12,047.405	12,559.634	11,931.169	9,746.105	9,188.211	8,162.367	7,656.581	7,101.841	6,668.797	5,968.591	4,738.022	4,558.501	3,971.183	3,594.339	3,143.508	2,765.924	2,887.876	2,934.538	2,206.562	2,109.473	1,712.346	1,676.007	1,709.352	1,773.075	1,963.525	1,869.81	2,280.129	2,240.827	1,928.985	1,745.307	1,402.608	1,814.723	1,782.941	1,726.495	2,106.579	1,535.379	1,556.282	1,479.986	1,438.331	1,381.764	1,383.649	1,383.308	1,064.188	901.087	990.324	969.946	1,020.719	966.547	951.107	912.747	864.317	884.635	767.794	710.562	637.293	598.686	721.175	613.525
Eigen vermogen:
Preferente aandelen Numbers are in millions	0	0	0	0	0	1,116.31	0	0	0	1,186.602	0	1,188.585	0	1,235.867	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	128.272	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	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	0	0	0	0	0	0	0	0	0	0
Gewone aandelen Numbers are in millions	967.503	967.503	967.503	967.503	967.503	967.503	967.503	967.503	967.503	967.503	967.503	967.503	967.503	967.503	967.503	967.503	967.503	967.503	967.503	967.503	967.503	967.503	967.503	967.503	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	513.747	513.747	513.747	513.747	513.747	513.747	513.747	513.747	513.747	513.747	513.747	513.747	513.747	513.747	513.747	513.747	513.747	513.747	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	395.19	395.19	395.19	395.19	395.19	395.19	395.19	395.19	395.19	395.19	395.19	395.19	395.19	395.19	395.19	395.19	395.19	395.19	395.19	395.19	395.19	245.19
Ingehouden winsten Numbers are in millions	3,231.989	3,317.282	3,254.298	3,094.784	3,100.988	3,000.148	2,915.343	3,228.143	2,644.39	2,551.083	2,505.503	2,233.423	2,205.335	2,192.701	2,124.808	2,023.414	2,175.724	2,153.635	2,094.476	1,994.934	2,064.159	1,891.357	1,683.524	1,557.851	1,437.874	1,288.943	1,069.176	959.773	848.01	780.684	605.806	530.993	-2,057.335	-1,881.695	-1,575.346	-1,324.952	-814.479	-442.1	22.727	241.039	711.082	924.436	1,173.602	1,241.1	900.54	1,032.417	1,128.19	1,209.952	1,333.483	1,512.058	1,652.745	1,613.352	1,573.301	1,513.302	1,465.313	1,416.936	1,402.599	1,369.151	1,358.495	1,271.291	1,153.691	1,041.957	1,059.565	1,079.074	1,179.368	832.399	719.078	606.097	506.355	425.094	416.59	364.218	330.875	275.637	220.479	264.654	262.928	239.199	167.359	115.984	287.247	217.081	184.552	138.622	148.651	118.838	88.868	81.085	99.756	81.564	60.324	45.305	28.699	20.912	34.419	15.111
Overige gereserveerde algehele resultaten Numbers are in millions	0	-1,045.964	1,607.51	-1,048.222	1,539.245	-1,116.31	1,539.592	13.853	1,467.999	-1,186.602	1,466.719	-1,188.585	1,418.933	-1,235.867	1,418.001	8.764	9.24	8.915	8.582	7.673	8.125	6.628	6.22	5.568	6.269	5.955	5.156	4.626	5.098	4.741	3.992	-128.272	207.13	199.937	192.648	2.088	315.933	288.479	254.981	233.711	220.095	205.684	181.266	163.935	183.632	181.047	172.184	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Overige totale aandeelhoudersvermogen Numbers are in millions	1,608.542	1,608.69	0	1,591.092	0	422.034	0	975.574	0	281.449	0	2,654.654	0	2,654.654	0	1,417.268	0	1,390.285	0	1,389.043	1,317.544	-35.815	1,315.64	1,314.987	1,235.177	1,234.862	1,234.063	1,228.908	1,173.381	1,173.024	1,172.159	1,419.256	1,050.896	1,043.703	1,036.414	3,454.486	1,159.7	1,132.246	583.916	1,077.477	583.916	583.916	583.916	583.916	583.916	1,010.48	1,001.616	986.595	1,086.078	1,073.109	1,047.127	1,033.11	1,053.322	1,033.306	1,017.616	1,000.092	1,059.082	1,039.493	1,027.552	1,009.83	978.619	970.304	979.931	1,020.466	784.502	784.502	784.502	917.171	825.528	825.528	825.505	849.542	799.321	799.321	799.321	799.321	752.681	752.681	752.681	752.681	739.205	739.205	724.373	725.079	708.023	707.877	707.159	707.159	700.148	700.148	698.256	700.356	689.867	709.818	685.306	162.262
Totaal eigen vermogen van aandeelhouders Numbers are in millions	5,808.034	5,893.475	5,829.311	5,668.718	5,607.736	5,505.995	5,422.438	5,185.072	5,079.892	4,986.637	4,939.724	4,666.994	4,591.771	4,578.991	4,510.311	4,408.185	4,533.837	4,511.423	4,451.932	4,351.48	4,349.207	4,174.907	3,966.666	3,840.34	3,640.553	3,491.308	3,270.742	3,160.81	2,988.893	2,921.211	2,745.467	1,372.048	-492.692	-324.245	-25.184	215.881	858.968	1,203.892	1,635.222	1,832.263	2,288.691	2,487.633	2,712.381	2,762.549	2,427.352	2,556.644	2,643.554	2,710.294	2,933.308	3,098.914	3,213.619	3,160.209	3,140.37	3,060.355	2,996.676	2,930.775	2,975.428	2,922.391	2,899.794	2,794.867	2,646.057	2,526.009	2,553.244	2,563.1	2,477.617	2,130.648	1,898.77	1,785.789	1,727.074	1,645.813	1,637.286	1,582.61	1,525.385	1,470.148	1,414.99	1,459.165	1,410.799	1,387.07	1,315.231	1,263.855	1,421.642	1,351.476	1,304.115	1,257.335	1,251.863	1,221.905	1,191.218	1,183.435	1,195.094	1,176.902	1,153.771	1,138.752	1,113.756	1,109.216	1,114.915	422.563
Totaal eigen vermogen Numbers are in millions	5,817.792	5,901.43	5,845.236	5,684.501	5,605.689	5,526.453	5,444.792	5,211.052	5,097.897	4,989.869	4,955.404	4,695.959	4,591.205	4,583.789	4,543.078	4,452.088	4,576.422	4,550.892	4,513.727	4,420.503	4,437.01	4,261.206	4,048.545	3,929.466	3,734.005	3,587.409	3,368.157	3,260.819	3,086.149	3,026.051	2,856.838	1,486.018	-231.903	3.542	409.68	735.964	1,624.728	2,076.391	2,609.809	2,871.522	3,360.42	3,644.396	3,900.156	3,546.431	3,224.979	3,349.453	3,430.4	3,485.766	3,822.513	3,987.705	4,094.636	4,025.28	3,951.363	3,896.117	3,818.668	3,737.15	3,764.07	3,709.405	3,662.638	3,541.677	3,032.376	2,927.321	2,943.583	2,945.452	2,872.142	2,427.226	2,185.872	2,068.044	2,008.238	1,920.803	1,906.634	1,847.332	1,788.858	1,551.382	1,486.303	1,526.816	1,415.197	1,391.493	1,319.829	1,268.488	1,426.117	1,355.628	1,308.554	1,261.391	1,255.596	1,225.618	1,191.218	1,183.435	1,195.094	1,176.902	1,153.771	1,138.752	1,113.756	1,109.216	1,114.915	422.563
Totaal passiva en aandeelhoudersvermogen Numbers are in millions	10,873.209	11,179.758	11,278.02	11,829.33	11,978.755	12,174.598	12,413.914	11,428.637	11,223.143	11,417.456	11,563.668	11,525.038	10,806.194	10,854.574	10,613.222	10,456.308	8,943.87	8,798.268	8,651.385	8,802.844	8,216.54	8,196.609	7,916.845	7,978.856	7,464.842	7,471.244	7,115.882	7,352.692	7,057.715	7,252.519	7,493.55	6,226.136	12,089.267	12,110.728	12,229.348	12,504.42	13,546.146	14,180.191	14,657.214	15,431.157	15,291.589	13,390.501	13,088.367	11,708.798	10,881.56	10,451.295	10,099.197	9,454.357	8,560.534	8,546.206	8,065.819	7,619.619	7,094.87	6,662.041	6,706.544	6,671.687	5,970.632	5,818.878	5,374.984	5,217.684	4,741.728	4,700.397	4,907.108	4,815.262	5,152.271	4,668.053	4,114.857	3,813.35	3,410.845	3,735.527	3,689.576	3,573.827	3,895.437	3,086.761	3,042.585	3,006.802	2,853.528	2,773.257	2,703.478	2,651.796	2,490.305	2,256.715	2,298.879	2,231.337	2,276.316	2,192.165	2,142.324	2,096.182	2,059.411	2,061.537	1,921.564	1,849.314	1,751.049	1,707.902	1,836.089	1,036.088

Shanxi Blue Flame Holding Company Limited

SZSE:000968.SZ Add to watchlist

SZSE:000968.SZ