Aubay Société Anonyme
EPA:AUB.PA
45.45 (EUR) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 52.566 | 45.581 | 78.461 | 51.883 | 23.411 | 19.519 | 16.442 | 23.673 | 18.297 | 14.558 | 13.673 | 14.229 | 14.598 | 14.041 | 8.292 | 8.465 | 9.036 | 6.602 | 5.078 | 6.765 | 5.387 | 5.081 |
Kortetermijnbeleggingen
| 42.33 | 40.272 | 1.026 | 0.579 | 1.056 | 0 | 0.222 | 0.473 | 4.342 | 4.494 | 0.156 | 0.868 | 0.648 | 0.349 | 1.956 | 4.416 | 9.063 | 5.135 | 0.037 | 1.45 | 1.384 | 1.214 |
Liquide middelen en kortetermijnbeleggingen
| 94.896 | 85.853 | 79.487 | 52.462 | 24.467 | 19.519 | 16.664 | 24.146 | 22.639 | 19.052 | 13.829 | 15.097 | 15.246 | 14.39 | 10.248 | 12.881 | 18.099 | 11.737 | 5.115 | 8.215 | 6.771 | 6.295 |
Nettovorderingen
| 197.985 | 198.704 | 176.729 | 165.811 | 144.313 | 136.409 | 117.677 | 96.691 | 90.185 | 81.424 | 76.651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0.736 | 0.926 | 0.491 | 0.516 | 0.411 | 0.378 | 0.35 | 0.077 | 0.079 | 0.016 | 0.005 | 0.002 | 0.004 | 0.011 | 0.01 | 0.018 | 0.035 | 0.063 | 0.053 | 0.006 | 0.007 | 0 |
Overige vlottende activa
| 3.756 | 3.154 | 3.839 | 2.265 | 37.209 | 35.892 | 34.978 | 27 | 22.707 | 20.286 | 16.23 | 68.585 | 72.074 | 54.18 | 50.379 | 59.427 | 70.027 | 62.276 | 36.791 | 23.82 | 20.329 | 20.87 |
Totaal vlottende activa
| 293.617 | 288.637 | 260.546 | 221.054 | 206.4 | 192.198 | 169.669 | 147.914 | 135.61 | 120.778 | 106.715 | 83.684 | 87.324 | 68.581 | 60.637 | 72.326 | 88.161 | 74.076 | 41.959 | 32.041 | 27.107 | 27.165 |
Niet-vlottende activa: | ||||||||||||||||||||||
Materiële vaste activa, netto
| 24.112 | 18.828 | 18.308 | 23.777 | 28.571 | 5.284 | 4.906 | 4.225 | 4.207 | 4.027 | 2.991 | 2.418 | 2.01 | 1.634 | 1.466 | 1.483 | 2.099 | 1.722 | 1.377 | 0.962 | 0.698 | 0.87 |
Goodwill
| 131.305 | 131.305 | 131.305 | 131.305 | 131.412 | 124.101 | 124.101 | 106.879 | 106.403 | 99.802 | 70.618 | 64.511 | 64.511 | 64.511 | 0 | 0 | 0 | 75.287 | 48.926 | 22.518 | 19.421 | 21.873 |
Immateriële activa
| 0.884 | 131.902 | 132.222 | 132.076 | 0.828 | 0.678 | 0.726 | 0.71 | 0.92 | -0.211 | 23.995 | 13.988 | 14.135 | 8.238 | 0 | 0 | 0 | -12.194 | -16.613 | 0.274 | 0.16 | 0.198 |
Goodwill en immateriële activa
| 132.189 | 263.207 | 263.527 | 263.381 | 132.24 | 124.779 | 124.827 | 107.589 | 107.323 | 99.591 | 94.613 | 78.499 | 78.646 | 72.749 | 65.549 | 65.747 | 63.424 | 63.093 | 32.313 | 22.792 | 19.581 | 22.071 |
Langetermijnbeleggingen
| 2.181 | 2.053 | 2.102 | 2.263 | 2.661 | 0.098 | 1.92 | 1.862 | 1.951 | 2.441 | 2.455 | -0.015 | 1.808 | 2.431 | 1.287 | -0.999 | -8.285 | -4.328 | 0.773 | -0.954 | -0.934 | -0.641 |
Belastingvorderingen
| 3.929 | 2.603 | 2.653 | 2.472 | 2.796 | 2.126 | 1.645 | 1.68 | 1.257 | 1.56 | 1.717 | 1.028 | 1.565 | 1.207 | 0.903 | 1.005 | 1.751 | 3.263 | 2.136 | 1.974 | 0 | 1.214 |
Overige niet-vlottende activa
| 1.53 | -129.523 | -130.951 | -131.187 | -2.796 | -2.126 | -1.645 | -1.68 | -1.257 | -1.56 | -1.717 | 1.602 | 0.717 | 0.413 | 2.02 | 4.493 | 9.076 | 5.135 | 0.485 | 1.898 | 1.384 | -0.001 |
Totaal niet-vlottende activa
| 163.941 | 157.168 | 155.639 | 160.706 | 163.472 | 130.161 | 131.653 | 113.676 | 113.481 | 106.059 | 100.059 | 83.532 | 84.746 | 78.434 | 71.225 | 71.729 | 68.065 | 68.885 | 37.084 | 26.672 | 20.729 | 23.513 |
Totaal activa
| 457.558 | 445.805 | 416.185 | 381.76 | 372.945 | 326.696 | 302.967 | 263.27 | 250.348 | 228.397 | 208.491 | 167.216 | 172.07 | 147.015 | 131.862 | 144.055 | 156.226 | 142.961 | 79.043 | 58.713 | 47.836 | 50.678 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||
Crediteuren
| 36.917 | 39.104 | 35.981 | 30.572 | 30.572 | 26.526 | 24.352 | 20.497 | 19.606 | 16.543 | 17.83 | 8.714 | 9.221 | 9.119 | 6.897 | 10.029 | 9.47 | 9.707 | 5.389 | 3.397 | 2.662 | 3.353 |
Kortlopende schulden
| 5.908 | 5.387 | 6.866 | 9.147 | 12.559 | 8.819 | 10.404 | 9.198 | 10.088 | 5.831 | 5.655 | 3.844 | 8.564 | 2.236 | 1.286 | 2.015 | 2.319 | 3.948 | 3.234 | 1.043 | 0.119 | 0.099 |
Belastingschulden
| 30.913 | 32.856 | 33.118 | 29.907 | 35.011 | 31.118 | 28.973 | 22.785 | 19.819 | 20.057 | 17.512 | 14.843 | 0 | 11.878 | 0 | 0 | 0 | 31.101 | 16.209 | 11.322 | 8.848 | 8.504 |
Uitgestelde opbrengsten
| 20.595 | 25.615 | 19.913 | 18.319 | 14.722 | 17.528 | 13.208 | -9.198 | -10.088 | -5.831 | -5.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 107.015 | 106.802 | 104.122 | 96.132 | 100.688 | 92.584 | 93.816 | 98.101 | 95.438 | 87.258 | 79.042 | 54.815 | 56.652 | 42.833 | 36.623 | 40.525 | 45.423 | 39.423 | 23.465 | 16.319 | 9.273 | 8.933 |
Totaal kortlopende verplichtingen
| 170.435 | 176.908 | 166.882 | 154.17 | 158.541 | 145.457 | 141.78 | 118.598 | 115.044 | 103.801 | 96.872 | 67.373 | 74.437 | 54.188 | 44.806 | 52.569 | 57.212 | 53.078 | 32.088 | 20.759 | 12.054 | 12.385 |
Langlopende verplichtingen: | ||||||||||||||||||||||
Langetermijnschulden
| 1.078 | 1.611 | 2.155 | 3.913 | 5.697 | 10.493 | 11.828 | 10.511 | 14.958 | 19.832 | 17.58 | 11.085 | 8.528 | 10.869 | 10.287 | 17.447 | 27.06 | 27.484 | 5.641 | 2.293 | 1.711 | 2.17 |
Uitgestelde opbrengsten niet-vlottend
| 15.439 | 9.72 | 10.198 | 13.756 | 0.002 | 0.002 | 0.004 | 0.078 | 0.151 | 0.156 | 17.578 | 1.203 | 1.412 | 0.986 | 0.7 | 0.55 | 0.695 | -14.122 | 2.977 | 2.058 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0.001 | 0.001 | 0.001 | 0.001 | 0.005 | 0.006 | 0.002 | 0.029 | 0.2 | 0.079 | 0.002 | 0.002 | 0.002 | 0.068 | 0.137 | 0.205 | 0.285 | 0.293 | 0.005 | 0.089 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 9.254 | 6.859 | 6.998 | 7.024 | -0.007 | -0.008 | -0.006 | -0.107 | -0.351 | -0.235 | -17.58 | 1.191 | 1.003 | 0.006 | 0.004 | 0.004 | 0.004 | 16.216 | -2.628 | -1.672 | 0.189 | 0.142 |
Totaal niet-vlottende verplichtingen
| 25.772 | 18.191 | 19.352 | 24.694 | 5.697 | 10.493 | 11.828 | 10.511 | 14.958 | 19.832 | 17.58 | 13.481 | 10.945 | 11.929 | 11.128 | 18.206 | 28.044 | 29.871 | 5.995 | 2.768 | 1.9 | 2.312 |
Totaal passiva
| 196.207 | 195.099 | 186.234 | 178.864 | 188.684 | 161.286 | 159.105 | 137.305 | 138.776 | 129.599 | 118.567 | 80.854 | 85.382 | 66.117 | 55.934 | 70.775 | 85.256 | 82.949 | 38.083 | 23.527 | 13.954 | 14.697 |
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 |
Gewone aandelen
| 6.532 | 6.634 | 6.611 | 6.604 | 6.597 | 6.568 | 6.544 | 6.518 | 6.515 | 6.51 | 6.5 | 6.592 | 7.012 | 6.945 | 6.926 | 6.916 | 6.914 | 6.633 | 6.128 | 5.883 | 0 | 0 |
Ingehouden winsten
| 33.408 | 35.629 | 34.409 | 26.132 | 26.409 | 27.327 | 23.937 | 21.274 | 15.903 | 11.696 | 9.022 | 6.678 | 7.736 | 6.276 | 3.984 | 7.281 | 7.041 | 7.229 | 3.48 | 1.43 | -2.006 | -11.518 |
Overige gereserveerde algehele resultaten
| 254.819 | 244.072 | 223.149 | 196.148 | 177.573 | 27.327 | 23.937 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -33.408 | -35.629 | -34.409 | -26.132 | -26.409 | 104.188 | 89.444 | 98.173 | 88.344 | 79.931 | 73.771 | 72.091 | 71.135 | 67.145 | 64.532 | 58.525 | 53.075 | 43.857 | 31.016 | 27.341 | 35.32 | 46.938 |
Totaal eigen vermogen van aandeelhouders
| 261.351 | 250.706 | 229.76 | 202.752 | 184.17 | 165.41 | 143.862 | 125.965 | 110.762 | 98.137 | 89.293 | 85.361 | 85.883 | 80.366 | 75.442 | 72.722 | 67.03 | 57.719 | 40.624 | 34.654 | 33.314 | 35.42 |
Totaal eigen vermogen
| 261.351 | 250.706 | 229.951 | 202.896 | 184.261 | 165.41 | 143.862 | 125.965 | 111.572 | 98.798 | 89.924 | 86.362 | 86.688 | 80.898 | 75.928 | 73.28 | 70.97 | 60.012 | 40.96 | 35.186 | 33.882 | 35.981 |
Totaal passiva en aandeelhoudersvermogen
| 457.558 | 445.805 | 416.185 | 381.76 | 372.945 | 326.696 | 302.967 | 263.27 | 250.348 | 228.397 | 208.491 | 167.216 | 172.07 | 147.015 | 131.862 | 144.055 | 156.226 | 142.961 | 79.043 | 58.713 | 47.836 | 50.678 |