Comarch S.A.
WSE:CMR.WA
190.5 (PLN) • At close December 14, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) PLN.
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
| 523.884 | 498.298 | 437.785 | 448.021 | 322.708 | 245.915 | 207.937 | 235.834 | 221.793 | 232.463 | 167.689 | 142.318 | 193.337 | 200.242 | 204.075 | 219.333 | 66.362 | 62.79 | 48.967 | 0 | 45.114 | 23.66 |
Kortetermijnbeleggingen
| 0.576 | 0.027 | 74.184 | 20.001 | 4.923 | -57.358 | 8.516 | 0.001 | 0.665 | 0.001 | 6.685 | 1.616 | 1.546 | 2.491 | 10.689 | 0.129 | 0 | 0 | 0 | 31.115 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 524.46 | 498.325 | 511.969 | 468.022 | 322.708 | 245.915 | 207.937 | 235.834 | 221.793 | 232.463 | 174.374 | 143.934 | 194.883 | 202.733 | 214.764 | 219.462 | 66.362 | 62.79 | 48.967 | 31.115 | 45.114 | 23.66 |
Nettovorderingen
| 0 | 684.804 | 598.905 | 570.709 | 634.327 | 572.727 | 427.668 | 439.945 | 414.505 | 375.467 | 388.391 | 403.872 | 299.252 | 286.761 | 222.786 | 249.217 | 195.325 | 143.248 | 89.54 | 0 | 0 | 0 |
Voorraad
| 107.442 | 85.182 | 91.437 | 87.542 | 90.167 | 96.674 | 114.339 | 76.029 | 51.022 | 47.263 | 53.194 | 62.259 | 44.192 | 49.621 | 33.008 | 29.551 | 32.839 | 20.136 | 26.115 | 14.991 | 0 | 0 |
Overige vlottende activa
| 714.75 | 26.435 | 20.612 | 20.139 | 58.697 | 577.039 | 56.5 | 49.233 | 57.042 | 44.604 | 49.868 | 6.541 | 7.909 | 10.256 | 8.004 | 7.859 | 21.582 | 173.876 | 118.749 | 3.256 | 103.81 | 119.791 |
Totaal vlottende activa
| 1,322.907 | 1,295.511 | 1,223.363 | 1,146.985 | 1,045.973 | 919.104 | 770.005 | 771.028 | 698.829 | 665.082 | 626.012 | 617.735 | 546.236 | 549.754 | 478.562 | 506.089 | 316.108 | 256.969 | 193.831 | 149.964 | 163.132 | 143.451 |
Niet-vlottende activa: | ||||||||||||||||||||||
Materiële vaste activa, netto
| 721.721 | 769.938 | 697.825 | 670.38 | 613.271 | 551.063 | 556.838 | 501.111 | 422.566 | 390.958 | 360.825 | 357.715 | 327.971 | 275.663 | 256.306 | 257.137 | 182.633 | 138.765 | 90.848 | 111.555 | 91.244 | 55.713 |
Goodwill
| 45.774 | 45.774 | 45.774 | 45.774 | 40.735 | 42.197 | 42.197 | 40.735 | 40.735 | 40.735 | 44.061 | 44.061 | 0 | 37.155 | 42.697 | 26.328 | 3.284 | 3.284 | 3.284 | 2.256 | 0 | 0 |
Immateriële activa
| 64.472 | 69.062 | 59.988 | 55.528 | 56.311 | 59.446 | 63.319 | 61.343 | 66.474 | 70.317 | 79.72 | 96.401 | 0 | 79.106 | 84.656 | 98.666 | 35.559 | 36.035 | 35.024 | 2.408 | 0 | 0 |
Goodwill en immateriële activa
| 110.246 | 114.836 | 105.762 | 101.302 | 97.046 | 101.643 | 105.516 | 102.078 | 107.209 | 111.052 | 123.781 | 140.462 | 117.565 | 116.261 | 127.353 | 124.994 | 38.843 | 39.319 | 38.308 | 4.664 | 0 | 0 |
Langetermijnbeleggingen
| 52.669 | 1.222 | -73.974 | -19.785 | 48.998 | 59.089 | 34.998 | 14.5 | 41.894 | 0.673 | -6.53 | -1.324 | -0.412 | -2.319 | -10.136 | 1.229 | 0 | 0 | 0 | -26.799 | 0 | 0 |
Belastingvorderingen
| 29.002 | 30.452 | 35.964 | 35.864 | 35.002 | 35.045 | 31.237 | 35.007 | 33.432 | 32.134 | 28.985 | 27.791 | 27.775 | 23.725 | 19.633 | 12.713 | 12.341 | 10.994 | 7.272 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 27.324 | 60.023 | 121.308 | 68.812 | 2.421 | 0.001 | 3.321 | 21.151 | 0.898 | 16.656 | 9.228 | 4.364 | 3.339 | 5.021 | 23.388 | 13.085 | 8.564 | 15.512 | 16.588 | 32.604 | 13.728 | 16.997 |
Totaal niet-vlottende activa
| 940.962 | 976.471 | 886.885 | 856.573 | 796.738 | 746.841 | 731.91 | 673.847 | 605.999 | 551.473 | 516.289 | 529.008 | 476.238 | 418.351 | 416.544 | 409.158 | 242.381 | 204.59 | 153.016 | 122.024 | 104.972 | 72.71 |
Totaal activa
| 2,263.869 | 2,271.982 | 2,110.248 | 2,003.558 | 1,842.711 | 1,665.945 | 1,501.915 | 1,444.875 | 1,304.828 | 1,216.555 | 1,142.301 | 1,146.743 | 1,022.474 | 968.105 | 895.106 | 915.247 | 558.489 | 461.559 | 346.847 | 271.988 | 268.104 | 216.161 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||
Crediteuren
| 79.24 | 76.216 | 52.306 | 51.444 | 60.205 | 59.358 | 32.545 | 42.505 | 66.738 | 63.261 | 122.291 | 163.052 | 93.124 | 149.812 | 174.951 | 177.171 | 152.867 | 127.714 | 64.909 | 0 | 0 | 0 |
Kortlopende schulden
| 61.275 | 65.831 | 61.466 | 64.567 | 60.83 | 57.886 | 39.276 | 28.661 | 24.289 | -6.828 | 21.109 | 36.266 | 27.435 | 13.089 | 12.899 | 26.794 | 12.07 | 3.033 | 3.977 | 57.975 | 64.62 | 0 |
Belastingschulden
| 28.199 | 125.567 | 33.368 | 24.794 | 8.765 | 9.007 | 4.942 | 16.8 | 13.01 | 10.712 | 11.237 | 7.323 | 5.35 | 3.386 | 1.347 | 6.111 | 3.037 | 17.804 | 3.626 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 175.405 | 193.651 | 534.514 | 526.067 | 484.33 | 73 | 229.687 | 270.405 | 270.276 | 259.776 | 200.839 | 177.692 | 93.424 | 0 | 1.347 | 6.111 | 3.037 | 17.804 | 3.626 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 377.036 | 274.744 | 335.532 | -14.291 | 0.474 | 433.402 | 342.831 | 297.924 | 246.997 | 241.56 | -2.781 | 165.092 | 149.645 | 81.977 | 12.974 | 12.18 | 2.58 | -1.983 | 50.127 | 30.177 | 0 | 42.346 |
Totaal kortlopende verplichtingen
| 721.155 | 736.009 | 668.88 | 652.581 | 614.604 | 559.653 | 385.215 | 385.89 | 371.561 | 354.346 | 352.695 | 385.334 | 275.554 | 248.264 | 202.171 | 222.256 | 170.554 | 146.568 | 122.639 | 88.152 | 64.62 | 42.346 |
Langlopende verplichtingen: | ||||||||||||||||||||||
Langetermijnschulden
| 157.87 | 197.702 | 181.429 | 191.905 | 200.719 | 232.531 | 186.042 | 146.962 | 113.572 | 121.593 | 110.751 | 94.892 | 88.895 | 84.804 | 0 | 94.4 | 75.07 | 51.471 | 57.149 | 46.621 | 43.529 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 12.067 | 7.442 | 2.909 | 1.338 | 0.736 | 2.537 | 1.444 | 1.542 | 0 | 94.892 | 0 | 0 | 0 | 0 | 2.669 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 59.994 | 52.72 | 49.96 | 46.778 | 48.725 | 43.625 | 43.962 | 42.144 | 37.619 | 38.298 | 40.545 | 41.575 | 0 | 50.276 | 53.498 | 59.959 | 6.634 | 6.309 | 5.649 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 4.654 | 5.861 | 0.55 | 6.305 | 4.998 | -47.31 | 6.928 | 5.278 | 1.495 | 0.083 | 0.599 | 0 | 48.174 | 0.572 | 85.121 | 4.458 | 0.113 | 0.228 | 0.038 | 5.811 | 56.324 | 54.658 |
Totaal niet-vlottende verplichtingen
| 222.518 | 256.283 | 244.006 | 252.43 | 257.351 | 230.184 | 237.668 | 196.921 | 152.686 | 161.516 | 151.895 | 136.467 | 137.069 | 135.652 | 138.619 | 158.817 | 87.155 | 58.008 | 62.836 | 52.432 | 99.853 | 54.658 |
Totaal passiva
| 943.673 | 992.292 | 912.886 | 905.011 | 871.955 | 789.837 | 622.883 | 582.811 | 524.247 | 515.862 | 504.59 | 521.801 | 412.623 | 383.916 | 340.79 | 381.073 | 257.709 | 204.576 | 185.475 | 140.584 | 164.473 | 97.004 |
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
| 8.133 | 8.133 | 8.133 | 8.133 | 8.133 | 8.133 | 8.133 | 8.133 | 8.133 | 8.125 | 8.051 | 8.051 | 8.051 | 8.051 | 7.96 | 7.96 | 7.96 | 7.519 | 6.955 | 103.566 | 6.727 | 7.228 |
Ingehouden winsten
| 1,139.89 | 1,071.815 | 996.5 | 899.212 | 790.781 | 698.135 | 707.561 | 677.725 | 604.691 | 525.04 | 470.417 | 468.15 | 443.701 | 416.397 | 380.828 | 348.522 | 106.626 | 106.626 | 53.866 | -8.059 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 92.29 | 113.125 | 96.833 | 88.248 | 153.528 | 151.878 | 122.663 | 39.224 | 32.394 | 32.802 | 25.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 84.446 | 84.446 | 84.446 | 84.446 | 84.446 | 122.341 | -25.885 | 122.341 | 122.341 | 122.341 | 122.341 | 145.422 | 142.007 | 140.441 | 122.341 | 134.818 | 128.875 | 122.341 | 128.731 | 21.936 | 96.904 | 111.929 |
Totaal eigen vermogen van aandeelhouders
| 1,324.759 | 1,277.519 | 1,185.912 | 1,080.039 | 952.123 | 858.146 | 862.904 | 847.423 | 767.559 | 688.308 | 626.343 | 621.623 | 600.354 | 574.947 | 537.27 | 496.194 | 286.552 | 242.403 | 147.019 | 117.391 | 103.631 | 119.157 |
Totaal eigen vermogen
| 1,320.196 | 1,279.69 | 1,197.362 | 1,098.547 | 970.756 | 876.108 | 879.032 | 862.064 | 780.581 | 700.693 | 637.711 | 624.942 | 609.851 | 584.189 | 554.316 | 534.174 | 300.78 | 256.983 | 161.372 | 131.404 | 103.631 | 119.157 |
Totaal passiva en aandeelhoudersvermogen
| 2,263.869 | 2,271.982 | 2,110.248 | 2,003.558 | 1,842.711 | 1,665.945 | 1,501.915 | 1,444.875 | 1,304.828 | 1,216.555 | 1,142.301 | 1,146.743 | 1,022.474 | 968.105 | 895.106 | 915.247 | 558.489 | 461.559 | 346.847 | 271.988 | 268.104 | 216.161 |