
Elion Energy Company Limited
SSE:600277.SS
0.38 (CNY) • At close June 21, 2024
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 3,908.703 | 4,381.447 | 6,536.144 | 8,400.215 | 10,178.106 | 10,403.188 | 9,441.906 | 3,935.003 | 1,517.564 | 2,301.655 | 2,709.905 | 1,715.741 | 1,352.305 | 1,032.043 | 660.623 | 286.89 | 501.815 | 467.795 | 592.041 | 415.387 | 365.201 | 525.232 | 366.71 | 434.175 | 16.898 | 2.148 |
Kortetermijnbeleggingen
| 1.003 | 321.624 | 722.411 | 102.202 | 95.97 | 136.126 | 225.864 | 336.94 | 448.328 | 70.815 | 81.546 | -80.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 3,909.706 | 4,703.071 | 7,258.554 | 8,502.417 | 10,274.076 | 10,539.314 | 9,667.77 | 4,271.943 | 1,965.892 | 2,372.47 | 2,791.451 | 1,715.741 | 1,352.305 | 1,032.043 | 660.623 | 286.89 | 501.815 | 467.795 | 592.041 | 415.387 | 365.201 | 525.232 | 366.71 | 434.175 | 16.898 | 2.148 |
Nettovorderingen
| 1,345.829 | 1,981.126 | 1,906.196 | 2,291.735 | 1,899.222 | 1,469.627 | 2,194.232 | 4,196.675 | 3,225.484 | 3,112.412 | 4,413.117 | 2,916.793 | 1,924.441 | 1,433.411 | 1,018.673 | 852.307 | 450.581 | 535.875 | 409.776 | 538.462 | 345.743 | 293.933 | 214.501 | 5.006 | 8.194 | 1.314 |
Voorraad
| 301.05 | 668.562 | 439.966 | 316.931 | 441.08 | 500.123 | 488.756 | 538.732 | 699.166 | 762.488 | 1,092.227 | 901.539 | 1,044.115 | 956.527 | 803.328 | 568.649 | 241.631 | 217.989 | 199.097 | 169.109 | 170.556 | 150.866 | 101.365 | 108.914 | 86.035 | 77.893 |
Overige vlottende activa
| 633.385 | 292.791 | 480.088 | 550.866 | 430.767 | 539.316 | 68.015 | 80.089 | 96.976 | 93.192 | 119.724 | 28.231 | 47.164 | 11.246 | 5.028 | 0.009 | 0.211 | 0.167 | -74.334 | -75.684 | -73.533 | -65.25 | -61.651 | 103.06 | 77.32 | 71.36 |
Totaal vlottende activa
| 6,189.97 | 7,645.55 | 10,084.805 | 11,661.95 | 13,165.945 | 13,048.38 | 12,529.482 | 9,087.438 | 5,987.518 | 6,340.562 | 8,416.519 | 5,562.304 | 4,368.025 | 3,433.227 | 2,487.652 | 1,707.856 | 1,194.238 | 1,221.826 | 1,126.579 | 1,047.274 | 807.967 | 904.782 | 620.925 | 651.155 | 188.447 | 152.716 |
Niet-vlottende activa: | ||||||||||||||||||||||||||
Materiële vaste activa, netto
| 14,856.151 | 17,610.5 | 15,626.914 | 16,950.861 | 13,907.847 | 14,486.569 | 8,874.359 | 6,761.558 | 7,112.101 | 6,699.652 | 7,132.585 | 6,871.005 | 6,196.238 | 5,240.378 | 5,354.442 | 5,164.783 | 646.76 | 697.872 | 724.84 | 731.451 | 624.895 | 411.279 | 307.031 | 278.398 | 209.553 | 162.792 |
Goodwill
| 85.551 | 85.551 | 85.551 | 96.927 | 96.927 | 96.927 | 85.551 | 85.551 | 85.551 | 0 | 13.491 | 13.491 | 13.491 | 13.491 | 13.491 | 13.491 | 15.854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 1,048.918 | 1,106.83 | 1,075.966 | 1,103.257 | 1,039.778 | 2,493.726 | 1,935.166 | 1,802.927 | 2,120.18 | 2,118.664 | 2,068.972 | 1,696.807 | 1,784.326 | 422.541 | 391.53 | 333.235 | 321.959 | 329.999 | 337.823 | 343.496 | 149.763 | 22.382 | 13.918 | 10.371 | 0 | 0 |
Goodwill en immateriële activa
| 1,134.469 | 1,192.381 | 1,161.517 | 1,200.185 | 1,136.705 | 2,590.653 | 2,020.718 | 1,888.479 | 2,205.732 | 2,118.664 | 2,082.463 | 1,710.298 | 1,797.817 | 436.032 | 405.021 | 346.726 | 337.813 | 329.999 | 337.823 | 343.496 | 149.763 | 22.382 | 13.918 | 10.371 | 0 | 0 |
Langetermijnbeleggingen
| 8,310.886 | 7,636.497 | 5,868.433 | 5,532.879 | 5,310.106 | 5,085.817 | 4,803.053 | 4,438.261 | 4,554.916 | 4,217.311 | 4,210.512 | 4,164.574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 224.147 | 110.216 | 81.768 | 72.355 | 35.372 | 51.556 | 22.85 | 29.967 | 56.389 | 52.961 | 61.282 | 54.815 | 22.084 | 20.904 | 41.224 | 53.668 | 8.103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 629.286 | 877.484 | 1,270.188 | 1,003.552 | 928.069 | 1,425.827 | 935.043 | 1,089.48 | 808.463 | 732.486 | 747.059 | 602.299 | 3,935.382 | 3,858.561 | 3,847.135 | 3,810.728 | 85.985 | 13.528 | 14.867 | 156.3 | 34.197 | 35.001 | 30.741 | 4.983 | 0.385 | 0.386 |
Totaal niet-vlottende activa
| 25,154.939 | 27,427.079 | 24,008.819 | 24,759.832 | 21,318.1 | 23,640.422 | 16,656.022 | 14,207.744 | 14,737.601 | 13,821.074 | 14,233.9 | 13,402.992 | 11,951.521 | 9,555.874 | 9,647.822 | 9,375.906 | 1,078.662 | 1,041.399 | 1,077.529 | 1,231.246 | 808.856 | 468.663 | 351.691 | 293.751 | 209.938 | 163.178 |
Totaal activa
| 31,344.909 | 35,072.629 | 34,093.624 | 36,421.782 | 34,484.045 | 36,688.802 | 29,185.505 | 23,295.182 | 20,725.119 | 20,161.636 | 22,650.419 | 18,965.296 | 16,319.545 | 12,989.101 | 12,135.475 | 11,083.761 | 2,272.9 | 2,263.224 | 2,204.109 | 2,278.52 | 1,616.823 | 1,373.444 | 972.615 | 944.907 | 398.385 | 315.893 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||
Crediteuren
| 2,634.763 | 3,498.86 | 2,644.088 | 3,156.458 | 4,290.92 | 7,108.466 | 3,858.451 | 2,768.235 | 3,484.92 | 3,507.718 | 3,066.894 | 2,720.075 | 1,540.025 | 1,252.645 | 1,205.159 | 1,469.055 | 341.728 | 323.147 | 367.059 | 349.492 | 119.857 | 129.998 | 37.531 | 28.746 | 31.713 | 25.664 |
Kortlopende schulden
| 2,585.678 | 3,892.564 | 4,101.712 | 7,213.649 | 7,600.569 | 4,178.358 | 3,058.892 | 4,574.695 | 2,435.755 | 3,079.144 | 4,750.629 | 4,672.634 | 4,326.398 | 2,388.256 | 2,179.892 | 1,104.6 | 771.8 | 656.389 | 772.62 | 846.019 | 550.43 | 346.76 | 119.406 | 134.334 | 44.966 | 30.109 |
Belastingschulden
| 177.041 | 146.411 | 215.019 | 138.285 | 74.628 | 195.027 | 78.735 | 176.098 | 55.593 | 127.321 | 59.82 | 81.597 | 232.441 | 72.246 | 58.508 | 20.89 | 9.194 | -2.142 | 3.853 | -2.909 | -7.892 | 1.407 | 3.247 | 5.591 | 11.016 | 4.348 |
Uitgestelde opbrengsten
| 1,854.377 | 837.796 | 1,821.732 | 1,617.231 | 859.07 | 195.027 | 596.063 | 784.649 | 829.22 | 614.123 | 347.399 | 380.141 | 557.725 | 297.821 | 634.933 | 263.076 | 105.03 | 249.886 | 105.697 | 104.726 | 103.973 | 79.074 | 57.077 | 50.538 | 78.734 | 84.774 |
Overige kortlopende verplichtingen
| -115.047 | 1,255.603 | -138.819 | -64.459 | 376.523 | 1,303.368 | 92.476 | -21.946 | 156.457 | -5.952 | 1,217.928 | 1,005.038 | 904.187 | 46.371 | 114.905 | 29.683 | 31.6 | 13.691 | 12.434 | 36.603 | 25.015 | 13 | -0.94 | -1.697 | -8.065 | -4.101 |
Totaal kortlopende verplichtingen
| 7,136.812 | 9,631.234 | 8,643.732 | 12,046.763 | 13,201.71 | 12,980.246 | 7,684.617 | 8,281.731 | 6,961.945 | 7,322.355 | 9,442.669 | 8,859.484 | 7,560.775 | 4,057.339 | 4,193.397 | 2,887.303 | 1,259.351 | 1,240.97 | 1,261.663 | 1,333.932 | 791.382 | 570.239 | 216.321 | 217.513 | 158.363 | 140.794 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||
Langetermijnschulden
| 2,896.433 | 2,603.643 | 4,417.414 | 2,951.685 | 1,029.832 | 3,852.942 | 3,764.051 | 3,747.584 | 3,236.438 | 2,388.001 | 2,519.396 | 2,720.833 | 866.09 | 2,174.244 | 2,088.844 | 2,494.9 | 22.7 | 72.7 | 22.7 | 72.7 | 22.7 | 38.5 | 33.5 | 11.8 | 62.1 | 40.818 |
Uitgestelde opbrengsten niet-vlottend
| 67.227 | 79.186 | 77.338 | 76.327 | 79.462 | 69.418 | 26.382 | 9.51 | 92.922 | 92.014 | 45.204 | 604.235 | 485.595 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 138.107 | 95.429 | 98.406 | 126.883 | 129.854 | 124.327 | 58.563 | 55.888 | 63.677 | -1,938.588 | 1.095 | 0.601 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 1,941.831 | 2,722.581 | 1,235.12 | 2,179.515 | 1,671.968 | 2,179.559 | 1,899.842 | 726.76 | 203.877 | 2,388.001 | 771.171 | 45.204 | 45.204 | 452.721 | 1.022 | 2.602 | 2.614 | 2.212 | 2.113 | 2.113 | 0.853 | 0.853 | 0.853 | 9.719 | 1.97 | 0 |
Totaal niet-vlottende verplichtingen
| 5,043.598 | 5,500.84 | 5,828.277 | 5,289.717 | 2,911.116 | 6,226.245 | 5,748.838 | 4,539.743 | 3,596.914 | 2,929.429 | 3,336.867 | 3,370.874 | 1,397.389 | 2,626.965 | 2,089.866 | 2,497.502 | 25.314 | 74.912 | 24.813 | 74.813 | 23.553 | 39.353 | 34.353 | 21.519 | 64.07 | 40.818 |
Totaal passiva
| 12,180.41 | 15,132.074 | 14,472.009 | 17,336.48 | 16,112.826 | 19,206.491 | 13,433.456 | 12,821.474 | 10,558.859 | 10,251.783 | 12,779.536 | 12,230.358 | 8,958.164 | 6,684.305 | 6,283.264 | 5,384.805 | 1,284.665 | 1,315.882 | 1,286.477 | 1,408.746 | 814.936 | 609.592 | 250.674 | 239.031 | 222.433 | 181.612 |
Eigen vermogen: | ||||||||||||||||||||||||||
Preferente aandelen
| 603.753 | 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
| 3,560.622 | 3,560.622 | 3,560.622 | 2,738.94 | 2,738.94 | 2,738.94 | 2,738.94 | 2,089.59 | 2,089.59 | 2,089.59 | 2,089.59 | 1,533.29 | 901.935 | 901.935 | 601.29 | 601.29 | 173.8 | 173.8 | 173.8 | 173.8 | 158 | 158 | 158 | 158 | 100 | 134.281 |
Ingehouden winsten
| 3,636.511 | 4,286.251 | 3,634.45 | 3,083.135 | 2,669.023 | 2,063.881 | 1,443.927 | 1,119.597 | 961.589 | 928.372 | 774.708 | 615.253 | 528.796 | 472.197 | 169.959 | 84.049 | 186.822 | 115.458 | 101.165 | 78.384 | 78.835 | 52.59 | 33.549 | 45.883 | 20.383 | 0 |
Overige gereserveerde algehele resultaten
| 6.657 | 985.885 | 829.743 | 712.226 | 627.376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 8,618.46 | 8,039.401 | 8,307.037 | 9,118.912 | 9,337.404 | 9,995.595 | 10,149.623 | 6,356.873 | 6,161.931 | 6,014.431 | 5,934.629 | 3,505.722 | 4,056.209 | 4,122.18 | 4,288.716 | 4,281.697 | 521.082 | 559.813 | 553.265 | 537.563 | 522.041 | 513.08 | 505.582 | 501.992 | 55.569 | 0 |
Totaal eigen vermogen van aandeelhouders
| 16,426.004 | 16,871.142 | 16,331.852 | 15,653.213 | 15,372.744 | 14,798.416 | 14,332.49 | 9,566.06 | 9,213.11 | 9,032.392 | 8,798.927 | 5,654.265 | 5,486.94 | 5,496.312 | 5,059.965 | 4,967.036 | 881.704 | 849.072 | 828.229 | 789.747 | 758.876 | 723.67 | 697.131 | 705.876 | 175.952 | 134.281 |
Totaal eigen vermogen
| 19,164.5 | 19,940.555 | 19,621.616 | 19,085.302 | 18,371.218 | 17,482.311 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva en aandeelhoudersvermogen
| 31,344.909 | 35,072.629 | 34,093.624 | 36,421.782 | 34,484.045 | 36,688.802 | 29,185.505 | 23,295.182 | 20,725.119 | 20,161.636 | 22,650.419 | 18,965.296 | 16,319.545 | 12,989.101 | 12,135.475 | 11,083.761 | 2,272.9 | 2,263.224 | 2,204.109 | 2,278.52 | 1,616.823 | 1,373.444 | 972.615 | 944.907 | 398.385 | 315.893 |