Campine NV
EBR:CAMB.BR
87 (EUR) • At close November 14, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0.764 | 3.738 | 2.101 | 2.908 | 0.397 | 0.153 | 0.943 | 0.19 | 0.207 | 2.685 | 0.213 | 0.121 | 0.65 | 0.148 | 0.254 | 0.244 | 0.171 | 0.08 | 0.693 | 0.676 | 0.547 | 1.201 | 1.641 | 2.696 | 1.508 | 1.048 | 0.591 | 1.572 | 1.48 | 1.395 |
Kortetermijnbeleggingen
| 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 |
Liquide middelen en kortetermijnbeleggingen
| 0.764 | 3.738 | 2.101 | 2.908 | 0.397 | 0.153 | 0.943 | 0.19 | 0.207 | 2.685 | 0.213 | 0.121 | 0.65 | 0.148 | 0.254 | 0.244 | 0.171 | 0.08 | 0.693 | 0.676 | 0.547 | 1.201 | 1.641 | 2.696 | 1.508 | 1.048 | 0.591 | 1.572 | 1.48 | 1.395 |
Nettovorderingen
| 62.086 | 32.415 | 0 | 0 | 41.331 | 0 | 27.531 | 17.173 | 15.208 | 14.254 | 23.759 | 0 | 28.92 | 0 | 34.411 | 0 | 29.131 | 24.455 | 29.457 | 23.272 | 25.854 | 15.478 | 21.557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 61.565 | 52.801 | 60.254 | 52.036 | 53.93 | 45.403 | 35.26 | 26.345 | 28.576 | 25.942 | 28.431 | 27.74 | 31.221 | 28.226 | 26.981 | 30.305 | 26.994 | 20.375 | 23.787 | 23.22 | 24.111 | 23.872 | 23.629 | 35.838 | 32.535 | 42.524 | 41.343 | 36.997 | 27.398 | 21.427 |
Overige vlottende activa
| 0.212 | 2.139 | 0.007 | 38.549 | 5.63 | 0 | 2.17 | 1.291 | 0.753 | 1.268 | 1.614 | 0 | 1.592 | 35.726 | 0.829 | 29.357 | 1.331 | 1.649 | 2.602 | 2.221 | 2.061 | 2.801 | 3.861 | 20.76 | 32.515 | 25.992 | 38.915 | 23.539 | 22.527 | 13.667 |
Totaal vlottende activa
| 124.627 | 91.093 | 106.856 | 93.493 | 101.288 | 69.225 | 65.904 | 44.999 | 44.744 | 44.149 | 54.017 | 50.494 | 62.383 | 64.1 | 62.475 | 59.906 | 57.627 | 46.559 | 56.539 | 49.389 | 52.573 | 43.352 | 50.688 | 59.294 | 66.558 | 69.564 | 80.849 | 62.108 | 51.405 | 36.489 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 35.408 | 33.714 | 32.401 | 33.366 | 23.654 | 23.142 | 19.441 | 18.915 | 15.283 | 13.332 | 11.138 | 10.495 | 8.485 | 7.386 | 6.858 | 6.632 | 6.608 | 6.688 | 6.449 | 7.109 | 8.184 | 9.223 | 9.537 | 10.506 | 10.502 | 10.182 | 8.987 | 9.134 | 8.071 | 8.808 |
Goodwill
| 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
| 1.003 | 0.939 | 0.924 | 0.568 | 0.35 | 0.103 | 0.109 | 0.13 | 0.15 | 0.17 | 0.196 | 0.223 | 0.182 | 0.259 | 0.365 | 0.472 | 0.571 | 0.671 | 0.477 | 0.533 | 0.545 | 0.646 | 0.755 | 0.865 | 0.834 | 0.786 | 0.493 | 0.346 | 0.044 | 0.068 |
Goodwill en immateriële activa
| 1.003 | 0.939 | 0.924 | 0.568 | 0.35 | 0.103 | 0.109 | 0.13 | 0.15 | 0.17 | 0.196 | 0.223 | 0.182 | 0.259 | 0.365 | 0.472 | 0.571 | 0.671 | 0.477 | 0.533 | 0.545 | 0.646 | 0.755 | 0.865 | 0.834 | 0.786 | 0.493 | 0.346 | 0.044 | 0.068 |
Langetermijnbeleggingen
| 0 | 0 | 33.325 | 33.934 | 0 | 0 | 19.55 | 0 | 0 | 0 | 11.334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 0 | 0.057 | 0.166 | 0.092 | 0.104 | 0.044 | 0.086 | 0.459 | 0.093 | 0.015 | 0.083 | 0.117 | 0.153 | 0.199 | 0.198 | 0.101 | 0.056 | 0.196 | 0.792 | 1.128 | 1.161 | 0.674 | 0.724 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 8.25 | -0 | -33.325 | -33.934 | 0.001 | 0.001 | -19.55 | 0.001 | 0.001 | 0.001 | -11.334 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.3 | 0.3 | 0.3 | 0.3 | 0.308 | 0.308 |
Totaal niet-vlottende activa
| 44.661 | 34.653 | 33.382 | 34.1 | 24.097 | 23.35 | 19.594 | 19.132 | 15.893 | 13.596 | 11.349 | 11.076 | 9.059 | 8.073 | 7.697 | 7.577 | 7.555 | 7.69 | 7.397 | 8.709 | 10.132 | 11.305 | 11.241 | 12.37 | 11.636 | 11.268 | 9.78 | 9.78 | 8.423 | 9.184 |
Totaal activa
| 169.288 | 125.746 | 140.238 | 127.593 | 125.385 | 92.575 | 85.498 | 64.131 | 60.637 | 57.745 | 65.366 | 61.57 | 71.442 | 72.173 | 70.172 | 67.483 | 65.182 | 54.249 | 63.936 | 58.098 | 62.705 | 54.657 | 61.929 | 71.664 | 78.194 | 80.832 | 90.629 | 71.888 | 59.828 | 45.673 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||
Crediteuren
| 24.667 | 21.084 | 27.721 | 23.143 | 29.014 | 24.251 | 16.985 | 12.921 | 12.735 | 11.765 | 16.148 | 13.207 | 19.898 | 17.726 | 17.123 | 13.999 | 15.154 | 13.893 | 10.721 | 11.665 | 13.143 | 11.759 | 11.479 | 8.893 | 13.724 | 15.051 | 18.897 | 22.253 | 16.817 | 14.659 |
Kortlopende schulden
| 44.349 | 14.803 | 23.849 | 22.153 | 26.868 | 10.615 | 16.458 | 5.908 | 7.37 | 1.743 | 10.669 | 9.207 | 12.111 | 18.969 | 15.421 | 19.425 | 19.671 | 12.077 | 23.923 | 19.603 | 23.489 | 15.654 | 21.298 | 29.827 | 29.986 | 23.561 | 28.568 | 16.466 | 10.959 | 2.821 |
Belastingschulden
| 2.395 | 0.205 | 2.388 | 1.2 | 2.684 | 0.121 | 1.648 | 0.096 | 0.245 | 0.143 | 0.455 | 4.02 | 5.35 | 5.523 | 4.386 | 1.514 | 0.24 | 0 | 0 | 0 | 0 | 0 | 0 | 2.059 | 2.175 | 3.276 | 3.71 | 1.49 | 1.13 | 0.28 |
Uitgestelde opbrengsten
| 2.395 | 0.205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 7.515 | 7.748 | 8.109 | 7.641 | 5.488 | 5.313 | 3.955 | 3.025 | 3.036 | 3.441 | 3.213 | 3.312 | 3.296 | 2.966 | 6.808 | 11.271 | 3.527 | 2.782 | 2.243 | 2.011 | 2.298 | 1.978 | 2.079 | 3.006 | 0.572 | 3.832 | 1.358 | 1.021 | 0.988 | 0.723 |
Totaal kortlopende verplichtingen
| 81.321 | 43.84 | 62.067 | 54.137 | 64.054 | 40.3 | 39.046 | 21.95 | 23.386 | 17.092 | 30.485 | 29.746 | 40.655 | 45.184 | 43.738 | 46.209 | 38.592 | 28.752 | 36.887 | 33.279 | 38.93 | 29.391 | 34.856 | 43.785 | 46.457 | 45.72 | 52.533 | 41.23 | 29.894 | 18.483 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||
Langetermijnschulden
| 3.836 | 4.206 | 4.596 | 5.434 | 6.918 | 1.706 | 2.875 | 4.359 | 2.12 | 2.857 | 2.624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.375 | 1.125 | 1.875 | 2.625 | 3.375 | 4.125 | 5.475 | 6.825 | 1.8 | 2.4 | 3.466 |
Uitgestelde opbrengsten niet-vlottend
| 0.836 | 0.456 | 0 | 0 | 0 | 0 | 30.334 | 0 | 0 | 0 | 24.139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.541 | 35.954 | 40.343 | 36.593 | 24.846 | 13.729 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0.264 | 0.503 | 0.587 | 0.741 | 0.292 | 0.219 | 0.234 | 0 | 0 | 0 | 0.054 | 0 | 0.067 | 0.018 | 0.023 | 0.169 | 0.066 | 0 | 0.329 | 0 | 0 | 0 | 0 | 0 | 0.044 | 0.141 | 0.297 | 0.326 | 0.53 | 0.285 |
Overige niet-vlottende verplichtingen
| 7.356 | 8.052 | 7.844 | 7.731 | 2.357 | 2.377 | 2.301 | 2.311 | 2.252 | 2.305 | 2.277 | 2.295 | 2.361 | 2.389 | 2.244 | 1.918 | 1.977 | 2.017 | 1.921 | 1.845 | 1.722 | 1.718 | 1.663 | 1.593 | 2.132 | 2.194 | 2.689 | 2.982 | 3.223 | 3.641 |
Totaal niet-vlottende verplichtingen
| 12.292 | 12.761 | 13.027 | 13.906 | 9.567 | 4.302 | 5.41 | 6.67 | 4.372 | 5.162 | 4.955 | 2.295 | 2.428 | 2.407 | 2.267 | 2.087 | 2.043 | 2.017 | 2.25 | 2.22 | 2.847 | 3.593 | 4.288 | 4.968 | 6.301 | 7.81 | 9.811 | 5.108 | 6.153 | 7.392 |
Totaal passiva
| 93.613 | 56.601 | 75.094 | 68.043 | 73.621 | 44.602 | 44.456 | 28.62 | 27.758 | 22.254 | 35.44 | 32.041 | 43.083 | 47.591 | 46.005 | 48.296 | 40.635 | 30.769 | 39.137 | 35.499 | 41.777 | 32.984 | 39.144 | 48.753 | 52.758 | 53.53 | 62.344 | 46.338 | 36.047 | 25.875 |
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 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Ingehouden winsten
| 71.675 | 65.145 | 60.744 | 55.15 | 46.799 | 43.008 | 36.077 | 30.546 | 27.914 | 31.491 | 25.926 | 25.529 | 24.359 | 28.74 | 20.167 | 23.345 | 20.547 | 19.48 | 20.799 | 18.599 | 16.928 | 17.673 | 18.785 | 18.911 | 21.436 | 23.302 | 24.285 | 21.55 | 19.781 | 15.798 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0.4 | 0.4 | 0.965 | 0.965 | 0.965 | 0.965 | 0.965 | -71.482 | -69.787 | -68.384 | -67.583 | -66.4 | -65.076 | -63.924 | -62.556 | -61.352 | -59.938 | -58.593 | -56.942 | -55.349 | -53.634 | -52.031 | -50.546 | -49.003 | -47.466 | -46.127 | -44.428 | -42.97 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0.4 | 0 | -0.965 | -0.965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 75.675 | 69.145 | 65.144 | 59.55 | 51.764 | 47.973 | 41.042 | 35.511 | 32.879 | 35.491 | 29.926 | 29.529 | 28.359 | 24.582 | 24.167 | 19.187 | 24.547 | 23.48 | 24.799 | 22.599 | 20.928 | 21.673 | 22.785 | 22.911 | 25.436 | 27.302 | 28.285 | 25.55 | 23.781 | 19.798 |
Totaal eigen vermogen
| 75.675 | 69.145 | 65.144 | 59.55 | 51.764 | 47.973 | 41.042 | 35.511 | 32.879 | 35.491 | 29.926 | 29.529 | 28.359 | 24.582 | 24.167 | 19.187 | 24.547 | 23.48 | 24.799 | 22.599 | 20.928 | 21.673 | 22.785 | 22.911 | 25.436 | 27.302 | 28.285 | 25.55 | 23.781 | 19.798 |
Totaal passiva en aandeelhoudersvermogen
| 169.288 | 125.746 | 140.238 | 127.593 | 125.385 | 92.575 | 85.498 | 64.131 | 60.637 | 57.745 | 65.366 | 61.57 | 71.442 | 72.173 | 70.172 | 67.483 | 65.182 | 54.249 | 63.936 | 58.098 | 62.705 | 54.657 | 61.929 | 71.664 | 78.194 | 80.832 | 90.629 | 71.888 | 59.828 | 45.673 |