Amadeus FiRe AG
FSX:AAD.DE
84.5 (EUR) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) EUR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 9.886 | 5.7 | 11.587 | 29.99 | 20.465 | 44.559 | 43.403 | 40.448 | 42.046 | 41.651 | 37.564 | 35.333 | 35.927 | 28.946 | 24.955 | 22.241 | 17.874 | 15.964 | 12.842 | 12.926 | 12.179 | 13.961 | 18.755 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 9.886 | 5.7 | 11.587 | 29.99 | 20.465 | 44.559 | 43.403 | 40.448 | 42.046 | 41.651 | 37.564 | 35.333 | 35.927 | 28.946 | 24.955 | 22.241 | 17.874 | 15.964 | 12.842 | 12.926 | 12.179 | 13.961 | 18.755 |
Nettovorderingen
| 55.055 | 50.673 | 50.01 | 37.212 | 30.706 | 22.796 | 20.447 | 19.297 | 17.911 | 15.904 | 14.169 | 14.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | 0 | 0 | 4.901 | 0 | 0 | 0 | 0.467 | 0.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 2.762 | 0.405 | 0.401 | 0.209 | 0.939 | 0.06 | 0.046 | 0.034 | 0.042 | 0.061 | 0.028 | 0.026 | 0.152 | 0.179 | 0.159 | 0.159 | 9.234 | 7.388 | 0.889 | 0.827 | 1.321 | 1.061 | 0.617 |
Totaal vlottende activa
| 67.703 | 58.942 | 66.247 | 72.312 | 55.81 | 67.966 | 64.363 | 60.246 | 60.429 | 58.125 | 52.211 | 50.007 | 49.85 | 41.977 | 35.254 | 34.555 | 27.108 | 23.352 | 18.218 | 17.901 | 17.11 | 19.375 | 25.404 |
Niet-vlottende activa: | |||||||||||||||||||||||
Materiële vaste activa, netto
| 80.518 | 77.117 | 73.744 | 67.646 | 52.997 | 2.912 | 1.677 | 1.51 | 1.584 | 1.311 | 1.25 | 1.161 | 1.115 | 1.206 | 1.345 | 1.519 | 0 | 0 | 0.969 | 1.162 | 1.661 | 2.339 | 2.69 |
Goodwill
| 172.093 | 172.093 | 172.093 | 171.942 | 171.706 | 6.935 | 6.935 | 6.935 | 6.935 | 6.935 | 6.935 | 6.935 | 10.015 | 10.02 | 10.063 | 10.586 | 0 | 0 | 14.13 | 9.996 | 9.996 | 10.95 | 12.307 |
Immateriële activa
| 21.614 | 27.102 | 30.076 | 35.231 | 41.42 | 4.601 | 3.972 | 3.009 | 2.029 | 0.898 | 0.393 | 0.606 | 0.631 | 0.538 | 0.379 | 0.644 | 0 | 0 | 0 | 0.7 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 193.707 | 199.195 | 202.169 | 207.173 | 213.126 | 11.536 | 10.907 | 9.944 | 8.964 | 7.833 | 7.328 | 7.541 | 10.646 | 10.558 | 10.442 | 11.23 | 14.255 | 14.662 | 14.13 | 10.696 | 9.996 | 10.95 | 12.307 |
Langetermijnbeleggingen
| -0.976 | 276.312 | 275.913 | 274.97 | 0.002 | -0.507 | -1.071 | -1.046 | 0.063 | 0 | 0 | 0 | 0.039 | 0.046 | 0 | 0.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 17.121 | 0.881 | 1.734 | 0.952 | -0.002 | 1.123 | 1.071 | 1.046 | 0.872 | 0.73 | 0.706 | 0.871 | 0.58 | 0.633 | 0.55 | 0.48 | 0 | 0 | 0 | 0.154 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0.976 | -276.312 | -275.913 | -274.97 | -266.123 | 0.507 | 1.071 | 1.046 | 0 | 0.093 | 0.123 | 0.154 | 0.18 | 0.199 | 0.22 | 0.029 | 1.874 | 1.694 | 1.097 | 0.017 | 0.866 | 0.969 | 0.69 |
Totaal niet-vlottende activa
| 291.346 | 277.193 | 277.647 | 275.771 | 266.125 | 15.571 | 13.655 | 12.5 | 11.483 | 9.967 | 9.407 | 9.727 | 12.56 | 12.642 | 12.557 | 13.498 | 16.129 | 16.356 | 16.196 | 12.029 | 12.523 | 14.258 | 15.688 |
Totaal activa
| 359.049 | 336.135 | 343.894 | 348.083 | 321.935 | 83.537 | 78.018 | 72.746 | 71.912 | 68.092 | 61.618 | 59.734 | 62.41 | 54.619 | 47.811 | 48.053 | 43.237 | 39.708 | 34.414 | 29.93 | 29.633 | 33.633 | 41.092 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||
Crediteuren
| 10.48 | 9.073 | 9.22 | 8.153 | 9.459 | 2.189 | 1.506 | 1.398 | 1.357 | 1.254 | 1.054 | 1.332 | 1.091 | 0.769 | 0.786 | 1.257 | 0 | 0 | 0 | 1.181 | 0 | 0.801 | 0.82 |
Kortlopende schulden
| 38.403 | 27.461 | 36.567 | 53.379 | 182.433 | -5.032 | -4.485 | 0 | 0.108 | 0.176 | 0.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 20.344 | 17.01 | 7.421 | 1.523 | 3.559 | 4.245 | 4.337 | 3.264 | 3.851 | 3.766 | 3.431 | 2.732 | 0 | 0 | 0 | 0.223 | 0.027 | 1.424 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 5.443 | 5.655 | 15.418 | 7.687 | 23.489 | 5.032 | 4.485 | 0 | 18.593 | 15.643 | 13.611 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 30.423 | 24.155 | 14.192 | 12.138 | -7.778 | 15.763 | 16.944 | 14.032 | -3.876 | -3.756 | -3.272 | 8.999 | 14.253 | 13.576 | 10.851 | 12.302 | -0.027 | -1.424 | 8.276 | 4.5 | 7.077 | 7.07 | 12.898 |
Totaal kortlopende verplichtingen
| 115.573 | 92.427 | 92.038 | 91.033 | 220.621 | 24.386 | 24.293 | 20.092 | 21.39 | 18.337 | 15.96 | 14.395 | 16.435 | 15.114 | 12.423 | 15.039 | 0 | 0 | 8.276 | 6.862 | 7.077 | 8.672 | 14.539 |
Langlopende verplichtingen: | |||||||||||||||||||||||
Langetermijnschulden
| 53.069 | 52.303 | 84.789 | 123.023 | 37.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 18.849 | 13.707 | -37.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 20.103 | 3.777 | 3.783 | 4.697 | 39.212 | 0.616 | 0.616 | 1.954 | 0.616 | 0.564 | 0.511 | 0.46 | 0.407 | 0.355 | 0.302 | 0.273 | 0 | 0 | 0.106 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 18.799 | 19.203 | 4.096 | 1.669 | 11.143 | 7.568 | 5.984 | 5.309 | 5.289 | 5.397 | 4.324 | 3.572 | 2.874 | 2.796 | 3.27 | 3.621 | 0 | 0 | 2.186 | 1.181 | 0 | 0.801 | 0.82 |
Totaal niet-vlottende verplichtingen
| 91.971 | 75.283 | 111.517 | 143.096 | 50.355 | 8.184 | 6.6 | 7.263 | 5.905 | 5.961 | 4.835 | 4.032 | 3.281 | 3.151 | 3.572 | 3.894 | 0 | 0 | 2.292 | 1.181 | 0 | 0.801 | 0.82 |
Totaal passiva
| 207.544 | 167.71 | 203.555 | 234.129 | 270.976 | 32.57 | 30.893 | 27.355 | 27.295 | 24.298 | 20.795 | 18.427 | 19.716 | 18.265 | 15.995 | 18.933 | 16.665 | 15.996 | 10.568 | 6.862 | 7.077 | 8.672 | 14.539 |
Eigen vermogen: | |||||||||||||||||||||||
Preferente aandelen
| 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
| 5.432 | 5.718 | 5.718 | 5.718 | 5.198 | 5.198 | 5.198 | 5.198 | 5.198 | 5.198 | 5.198 | 5.198 | 5.198 | 5.198 | 5.198 | 5.198 | 0 | 0 | 5.295 | 5.295 | 5.295 | 5.295 | 5.212 |
Ingehouden winsten
| 81.171 | 98.686 | 70.836 | 44.873 | 33.551 | 33.762 | 30.122 | 28.577 | 27.925 | 27.082 | 24.285 | 24.921 | 26.187 | 0 | 0 | 12.847 | 7.496 | 3.466 | 6.549 | 5.097 | 4.337 | 7.046 | 7.434 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | -0 | 0 | -5.429 | -5.195 | -4.801 | -4.301 | -3.958 | -3.593 | -3.899 | 0 | 0 | -3.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 62.226 | 61.94 | 61.944 | 61.944 | 11.247 | 16.676 | 16.442 | 16.048 | 15.548 | 15.205 | 14.84 | 15.146 | 11.247 | 31.156 | 30.169 | 11.053 | 19.076 | 20.246 | 11.648 | 11.997 | 11.204 | 11.504 | 10.366 |
Totaal eigen vermogen van aandeelhouders
| 148.829 | 166.344 | 138.498 | 112.535 | 49.996 | 50.207 | 46.567 | 45.022 | 44.37 | 43.527 | 40.73 | 41.366 | 42.632 | 36.354 | 31.811 | 29.098 | 26.572 | 23.712 | 23.492 | 22.389 | 20.836 | 23.845 | 23.012 |
Totaal eigen vermogen
| 151.505 | 168.425 | 140.339 | 113.954 | 50.959 | 50.967 | 47.125 | 45.391 | 44.617 | 43.794 | 40.823 | 41.307 | 42.694 | 36.354 | 31.816 | 29.109 | 26.572 | 23.712 | 23.669 | 23.068 | 21.696 | 24.403 | 24.783 |
Totaal passiva en aandeelhoudersvermogen
| 359.049 | 336.135 | 343.894 | 348.083 | 321.935 | 83.537 | 78.018 | 72.746 | 71.912 | 68.092 | 61.618 | 59.734 | 62.41 | 54.619 | 47.811 | 48.053 | 43.237 | 39.708 | 34.414 | 29.93 | 27.913 | 33.633 | 41.092 |