Bang & Olufsen a/s
CSE:BO.CO
9.73 (DKK) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) DKK.
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
| 177 | 216 | 162 | 178 | 215 | 492 | 1,154.7 | 1,079.2 | 788.5 | 1,198 | 120.4 | 145.9 | 159.1 | 189.1 | 253.6 | 258.1 | 107.1 | 196.4 | 502.5 | 731.9 | 473 | 445 | 164.4 | 53 | 130.1 | 117.8 |
Kortetermijnbeleggingen
| 388 | 394 | 415 | 435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -42.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 565 | 610 | 577 | 613 | 215 | 492 | 1,154.7 | 1,079.2 | 788.5 | 1,198 | 120.4 | 145.9 | 159.1 | 189.1 | 253.6 | 258.1 | 107.1 | 196.4 | 502.5 | 731.9 | 473 | 445 | 164.4 | 53 | 130.1 | 117.8 |
Nettovorderingen
| 309 | 420 | 523 | 562 | 386 | 633 | 636 | 506.3 | 604.4 | 561.6 | 626.5 | 511.2 | 592.1 | 404.5 | 468.2 | 462.6 | 671.6 | 799.3 | 723.1 | 0 | 0 | 0 | 30.9 | 0 | 0 | 0 |
Voorraad
| 447 | 499 | 601 | 369 | 457 | 596 | 352.2 | 347.3 | 498 | 533.1 | 666.1 | 572.1 | 665 | 563 | 563.6 | 597.8 | 801.4 | 694.3 | 567.4 | 429.7 | 490.4 | 529.6 | 652.4 | 685.4 | 584.1 | 582.5 |
Overige vlottende activa
| 112 | 103 | 182 | 177 | 158 | 125 | 148 | 109.7 | 193.8 | 202.5 | 158.6 | 43.2 | 31.8 | 15 | 22.4 | 32.9 | 30.5 | 25.5 | 26.6 | 632.5 | 808.8 | 517.6 | 571.6 | 558.3 | 497 | 396.2 |
Totaal vlottende activa
| 1,433 | 1,553 | 1,757 | 1,597 | 1,120 | 1,779 | 2,164.9 | 1,946.5 | 1,910.8 | 2,390.2 | 1,482.6 | 1,272.4 | 1,448 | 1,171.6 | 1,307.8 | 1,346.9 | 1,610.6 | 1,715.5 | 1,819.6 | 1,794.1 | 1,772.2 | 1,492.2 | 1,419.3 | 1,296.7 | 1,211.2 | 1,096.5 |
Niet-vlottende activa: | ||||||||||||||||||||||||||
Materiële vaste activa, netto
| 356 | 335 | 323 | 300 | 334 | 167 | 184.2 | 178.6 | 209.7 | 254.3 | 334.3 | 475.9 | 499.5 | 438.7 | 560.5 | 613.2 | 655.7 | 617.9 | 667.4 | 617 | 658.2 | 794.7 | 907.8 | 895.4 | 847 | 726.2 |
Goodwill
| 42 | 42 | 42 | 41 | 44 | 44 | 43.5 | 47 | 66.4 | 70.2 | 63.5 | 51.9 | 47.8 | 44.8 | 44.7 | 44.8 | 44.8 | 44.8 | 18 | 19.3 | 11.1 | 6.6 | 0 | 0 | 0 | 0 |
Immateriële activa
| 354 | 333 | 292 | 227 | 180 | 184 | 224.3 | 339 | 388.8 | 400.4 | 738.3 | 683.5 | 663.5 | 551.4 | 501.8 | 436.4 | 372.4 | 405.2 | 338.2 | 272.5 | 258.3 | 233.1 | 13.2 | 75.5 | 38.4 | 15.1 |
Goodwill en immateriële activa
| 396 | 375 | 334 | 268 | 224 | 228 | 267.8 | 386 | 455.2 | 470.6 | 801.8 | 735.4 | 711.3 | 596.2 | 546.5 | 481.2 | 417.2 | 450 | 356.2 | 291.8 | 269.4 | 239.7 | 13.2 | 75.5 | 38.4 | 15.1 |
Langetermijnbeleggingen
| 20 | 733 | 684 | 592 | 598 | 422 | 54.8 | 57.1 | 47.2 | 5.9 | 10.2 | 7 | 0 | 88.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 92 | 99 | 77 | 87 | 58 | 261 | 249.3 | 279.2 | 209 | 187.5 | 180.4 | 183.1 | 139.9 | 144.1 | 140.4 | 103.8 | 22.7 | 21.2 | 28.8 | 44.4 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0 | -710 | -657 | -568 | -558 | -395 | -0.2 | 0.1 | -0.1 | 140.5 | 82.8 | 83.3 | 93.5 | 69.1 | 92.1 | 119 | 111.1 | 160.4 | 43.1 | 36.5 | 40.8 | 45.7 | 35.6 | 33.9 | 47.4 | 57.2 |
Totaal niet-vlottende activa
| 864 | 832 | 761 | 679 | 656 | 683 | 755.9 | 901 | 921 | 1,058.8 | 1,409.5 | 1,484.7 | 1,444.2 | 1,336.6 | 1,339.5 | 1,317.2 | 1,206.7 | 1,249.5 | 1,095.5 | 989.7 | 968.4 | 1,080.1 | 956.6 | 1,004.8 | 932.8 | 798.5 |
Totaal activa
| 2,297 | 2,385 | 2,518 | 2,276 | 1,776 | 2,462 | 2,920.8 | 2,847.4 | 2,831.8 | 3,449 | 2,892.1 | 2,757.1 | 2,892.2 | 2,508.2 | 2,647.3 | 2,664.1 | 2,817.3 | 2,965 | 2,915.1 | 2,783.8 | 2,740.6 | 2,572.3 | 2,375.9 | 2,301.5 | 2,144 | 1,895 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||
Crediteuren
| 401 | 565 | 581 | 502 | 430 | 710 | 654 | 463.2 | 365.4 | 443.1 | 434 | 295.3 | 384.8 | 199.8 | 259.4 | 188.3 | 537.8 | 569.9 | 196.3 | 208 | 0 | 0 | 183.7 | 186.5 | 231.6 | 237.3 |
Kortlopende schulden
| 429 | 426 | 319 | 82 | 46 | 3 | 9 | 9.1 | 8.5 | 218.4 | 296.7 | 213.1 | 194.4 | 47.7 | 59.3 | 13 | 8.5 | 14.4 | 46.3 | 39.2 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 20 | 8 | 17 | 31 | 21 | 7 | 3.3 | 8.2 | 9.3 | 33.7 | 18.1 | 25.5 | 27.8 | 21.7 | 20 | 21.2 | 66.3 | 170.3 | 150.4 | 72 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 3 | 74 | 80 | 84 | 99 | 94 | 99.4 | 112.6 | 73.9 | 143.1 | 80.8 | 88 | 101.9 | 21.7 | 20 | 162.9 | 193.1 | 170.3 | 150.4 | 72 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 249 | 191 | 254 | 266 | 107 | 128 | 245.7 | 319.5 | 295.3 | 275.4 | 197.7 | 266.3 | 314.8 | 381.7 | 434.7 | 498.9 | 226.5 | 157.4 | 372 | 404.2 | 677.9 | 567.9 | 505.9 | 481.7 | 396.7 | 404.3 |
Totaal kortlopende verplichtingen
| 1,105 | 1,202 | 1,185 | 889 | 640 | 886 | 915.4 | 912.6 | 718.3 | 1,113.7 | 1,027.3 | 823.3 | 941 | 650.9 | 773.4 | 721.4 | 839.1 | 912 | 765 | 723.4 | 677.9 | 567.9 | 689.6 | 668.2 | 628.3 | 641.6 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||
Langetermijnschulden
| 170 | 165 | 153 | 178 | 202 | 69 | 161 | 170.2 | 181.1 | 191.1 | 144.7 | 206.1 | 116.9 | 129 | 278.6 | 326 | 336.8 | 190.5 | 236.4 | 208.2 | 134.9 | 135.7 | 181.3 | 198.8 | 169.9 | 184.2 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 51 | 14 | 15 | 15 | 15 | 76.4 | 123.7 | 136.7 | 148.7 | 53.1 | 70.3 | 96 | 90.5 | 86 | 85.1 | 86.8 | 0 | 0 | 0 | 135.7 | 123.4 | 58.5 | 98.8 | 87.8 | 88.5 |
Uitgestelde belastingverplichtingen niet-vlottend
| 8 | 6 | 6 | 7 | 10 | 11 | 10.5 | 10.7 | 11.5 | 10.6 | 7.7 | 13.8 | 15.4 | 8.1 | 6.2 | 4.8 | 64.2 | 67.8 | 63.7 | 65.5 | 65.8 | 78.5 | 6.8 | 54.3 | 50.4 | 50.8 |
Overige niet-vlottende verplichtingen
| 58 | 3 | 60 | 54 | 77 | 62 | 139 | 44.1 | 59.4 | 63.5 | 1.9 | 3 | 0.9 | 0.9 | 6.9 | 88.7 | 90.4 | 112.8 | 107.9 | 72.1 | 72.1 | 115.1 | 195.6 | 133.2 | 149.6 | 37.7 |
Totaal niet-vlottende verplichtingen
| 236 | 225 | 233 | 254 | 304 | 157 | 295.9 | 348.7 | 388.6 | 413.9 | 260.5 | 293.2 | 325.2 | 319 | 377.7 | 422.6 | 494.4 | 371.1 | 408 | 345.8 | 408.5 | 452.7 | 442.2 | 485.1 | 457.7 | 272.7 |
Totaal passiva
| 1,341 | 1,427 | 1,418 | 1,143 | 944 | 1,043 | 1,211.3 | 1,261.3 | 1,106.9 | 1,527.6 | 1,287.8 | 1,116.5 | 1,266.2 | 969.9 | 1,151.1 | 1,144 | 1,333.5 | 1,283.1 | 1,173 | 1,069.2 | 1,086.4 | 1,020.6 | 1,131.8 | 1,153.3 | 1,086 | 914.3 |
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 | 0 | 0 | 0 |
Gewone aandelen
| 613 | 613 | 613 | 613 | 432 | 432 | 432 | 432 | 432 | 432 | 392.7 | 392.7 | 362.4 | 362.4 | 362.4 | 362.4 | 120.8 | 120.8 | 124.5 | 124.1 | 123.8 | 134.3 | 134.1 | 133.9 | 133.9 | 133.6 |
Ingehouden winsten
| 329 | 329 | 460 | 514 | 385 | 961 | 1,232.4 | 1,148.2 | 1,269.3 | 1,468.3 | 1,199.2 | 1,221.8 | 1,230.2 | 1,161.1 | 892.1 | 963.9 | 1,379.2 | 1,557.7 | 1,603.6 | 1,577.9 | 1,435.7 | 1,319.3 | 1,107.2 | 1,010.9 | 922 | 846 |
Overige gereserveerde algehele resultaten
| 14 | 16 | 27 | 6 | 15 | 26 | 45 | 5.9 | 23.6 | 21.1 | 12.5 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 240.2 | 194.9 | -28.3 | -2.6 | 14 | 10.5 | 90.1 | 96.9 | -112.2 | 2.1 | 2.1 | 1.1 |
Totaal eigen vermogen van aandeelhouders
| 956 | 958 | 1,100 | 1,133 | 832 | 1,419 | 1,709.5 | 1,586.1 | 1,724.9 | 1,921.4 | 1,604.3 | 1,640.6 | 1,626 | 1,537.7 | 1,494.7 | 1,517.8 | 1,471.7 | 1,675.9 | 1,738 | 1,712.5 | 1,649.6 | 1,550.5 | 1,244.1 | 1,146.9 | 1,058 | 980.7 |
Totaal eigen vermogen
| 956 | 958 | 1,100 | 1,133 | 832 | 1,419 | 1,709.5 | 1,586.1 | 1,724.9 | 1,921.4 | 1,604.3 | 1,640.6 | 1,626 | 1,538.3 | 1,496.2 | 1,520.1 | 1,483.8 | 1,681.9 | 1,742.1 | 1,714.6 | 1,651.9 | 1,551.1 | 1,244.1 | 1,148.2 | 1,058 | 980.7 |
Totaal passiva en aandeelhoudersvermogen
| 2,297 | 2,385 | 2,518 | 2,276 | 1,776 | 2,462 | 2,920.8 | 2,847.4 | 2,831.8 | 3,449 | 2,892.1 | 2,757.1 | 2,892.2 | 2,508.2 | 2,647.3 | 2,664.1 | 2,817.3 | 2,965 | 2,915.1 | 2,783.8 | 2,740.6 | 2,572.3 | 2,375.9 | 2,301.5 | 2,144 | 1,895 |