elumeo SE
FSX:ELB.DE
2.2 (EUR) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 1.059 | 0 | 1.341 | 1.097 | 1.114 | 1.333 | 1.41 | 0.921 | 0.946 | 1.644 | 2.759 | 3.322 | 3.552 | 2.354 | 2.307 | 1.164 | 1.211 | 0.55 | 0.88 | 0.43 | 0.681 | 1.625 | 2.608 | 3.418 | 0.991 | 1.302 | 1.512 | 1.832 | 1.472 | 1.961 | 1.837 | 2.051 | 6.016 | 9.262 | 13.59 | 16.306 | 2.959 | 1.886 | 2.431 | -1.674 |
Kortetermijnbeleggingen
| 0.009 | 0 | 0 | 0.74 | -0.208 | 0.536 | 0.019 | 0.836 | 0 | 0.95 | 0 | 0.257 | 0 | 0.226 | 0 | 0.125 | 0 | 0.211 | 0 | 0.081 | 0 | 0.071 | 0 | 0.054 | 0 | 0.036 | 0 | 0.085 | 0.081 | 0.084 | 0.082 | 0.123 | 0.275 | 0.211 | 0.224 | 0.177 | 0.079 | 0 | 0.077 | 3.348 |
Liquide middelen en kortetermijnbeleggingen
| 1.059 | 1.341 | 1.341 | 1.837 | 1.114 | 1.333 | 1.41 | 1.757 | 0.946 | 2.594 | 2.759 | 3.579 | 3.552 | 2.58 | 2.307 | 1.289 | 1.211 | 0.761 | 0.88 | 0.511 | 0.681 | 1.696 | 2.608 | 3.472 | 0.991 | 1.338 | 1.512 | 1.917 | 1.553 | 2.045 | 1.837 | 2.174 | 6.016 | 9.473 | 13.59 | 16.483 | 3.038 | 1.886 | 2.431 | 1.674 |
Nettovorderingen
| 3.633 | 0 | 3.193 | 2.305 | 3.067 | 1.25 | 2.537 | 1.678 | 2.525 | 1.446 | 3.331 | 1 | 1.483 | 1.194 | 1.973 | 1.418 | 1.015 | 1.048 | 1.921 | 1.017 | 1.935 | 0.78 | 2.561 | 1.68 | 7.4 | 4.374 | 5.365 | 4.706 | 4.047 | 3.366 | 5.142 | 4.424 | 2.839 | 2.101 | 3.014 | 4.126 | 4.599 | 2.014 | 2.672 | 0 |
Voorraad
| 14.755 | 0 | 13.36 | 12.949 | 13.522 | 12.677 | 13.04 | 13.046 | 14.075 | 12.374 | 13.136 | 12.559 | 12.246 | 11.459 | 12.147 | 12.345 | 12.04 | 10.853 | 13.393 | 14.665 | 16.182 | 18.509 | 20.453 | 26.408 | 31.1 | 35.954 | 33.548 | 36.872 | 36.905 | 39.769 | 38.933 | 42.495 | 40.952 | 39.742 | 40.429 | 38.542 | 35.214 | 37.984 | 21.42 | 0 |
Overige vlottende activa
| 0.019 | 0 | 0.044 | 0.865 | 0.567 | 1.731 | 0.262 | 0.587 | 0.701 | 0.878 | 0.558 | 0.559 | 1.859 | 0.521 | 0.04 | 0.674 | 2.087 | 0.776 | 0.004 | 0.552 | 0.029 | 0.913 | 0.013 | 1.522 | 0.048 | 1.736 | 0.026 | 1.767 | 1.725 | 1.731 | 0.001 | 1.66 | 1.426 | 2.469 | 1.281 | 3.973 | 1.697 | 2.854 | 2.171 | 0 |
Totaal vlottende activa
| 19.466 | 1.341 | 17.938 | 17.956 | 18.27 | 16.991 | 17.249 | 17.068 | 18.247 | 17.292 | 19.784 | 17.697 | 17.657 | 15.754 | 16.467 | 15.726 | 15.338 | 13.438 | 16.198 | 16.745 | 18.827 | 21.898 | 25.635 | 33.082 | 39.539 | 43.402 | 40.451 | 45.262 | 44.23 | 46.911 | 45.913 | 50.753 | 51.233 | 53.785 | 58.314 | 63.124 | 44.548 | 44.738 | 28.694 | 1.674 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1.756 | 0 | 2.062 | 2.254 | 2.45 | 2.662 | 2.861 | 2.725 | 2.908 | 3.098 | 3.298 | 3.585 | 3.707 | 3.858 | 3.965 | 4.122 | 4.137 | 4.312 | 4.483 | 1.863 | 1.988 | 2.12 | 2.206 | 8.98 | 8.968 | 9.218 | 9.374 | 9.997 | 10.4 | 11.117 | 11.245 | 11.374 | 11.537 | 11.603 | 11.677 | 9.637 | 3.437 | 2.618 | 2.287 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0.155 | 0 | 0.183 | 0.201 | 0.219 | 0.237 | 0.256 | 0.276 | 0.296 | 0.317 | 0.336 | 0.359 | 0.382 | 0.405 | 0.429 | 0.454 | 0.468 | 0.493 | 0.48 | 4.185 | 4.33 | 4.475 | 0.578 | 0.741 | 0.714 | 0.745 | 0.755 | 0.78 | 0.827 | 0.879 | 0.925 | 0.98 | 1.017 | 0.999 | 1.011 | 1.045 | 0.709 | 0.721 | 0.727 | 0 |
Goodwill en immateriële activa
| 0.155 | 0 | 0.183 | 0.201 | 0.219 | 0.237 | 0.256 | 0.276 | 0.296 | 0.317 | 0.336 | 0.359 | 0.382 | 0.405 | 0.429 | 0.454 | 0.468 | 0.493 | 0.48 | 4.185 | 4.33 | 4.475 | 0.578 | 0.741 | 0.714 | 0.745 | 0.755 | 0.78 | 0.827 | 0.879 | 0.925 | 0.98 | 1.017 | 0.999 | 1.011 | 1.045 | 0.709 | 0.721 | 0.727 | 0 |
Langetermijnbeleggingen
| 0.013 | 0 | 0.013 | -0.636 | 0.267 | 0.112 | 0.038 | -0.776 | 0.045 | -0.882 | 0.053 | -0.182 | 0.069 | -0.153 | 0 | 0.117 | 0 | -0.034 | 0 | 0.291 | 0 | 0.34 | 0 | 0.403 | 2.289 | 0.384 | 2.265 | 0.423 | 0.426 | 0.443 | 0.44 | 0.337 | 0.131 | 0.202 | 0.196 | 0.313 | 0.615 | 0 | 0.311 | 0 |
Belastingvorderingen
| 1.598 | 0 | 1.598 | 2.155 | 2.155 | 2.155 | 2.155 | 4.162 | 4.162 | 4.162 | 4.162 | 0.182 | -0.069 | 0.226 | 0 | 0.125 | 0 | 0.211 | 0 | 0.081 | 0 | -4.475 | 0 | 1.515 | 1.679 | 2.08 | 1.866 | 1.506 | 1.524 | 1.61 | 1.465 | 2.627 | 2.489 | 2.387 | 2.645 | 2.787 | 2.001 | 0 | 2.167 | 0 |
Overige niet-vlottende activa
| 0.399 | -1.341 | 0.362 | 0.904 | -0.001 | 0.159 | 0.182 | 1.015 | 0.261 | 1.176 | 0.241 | 0.292 | 0.303 | 0.236 | 0.302 | 0.236 | 0.423 | 0.252 | 0.423 | 0.254 | 0.368 | 4.546 | 0.409 | 1.894 | 0.001 | 1.914 | 0.485 | 1.947 | 2.017 | 2.131 | 2.102 | 2.141 | 2.317 | 2.236 | 2.311 | 2.182 | 2.312 | 4.054 | 0.66 | -1.674 |
Totaal niet-vlottende activa
| 3.921 | -1.341 | 4.218 | 4.878 | 5.09 | 5.325 | 5.492 | 7.402 | 7.672 | 7.871 | 8.09 | 4.236 | 4.392 | 4.572 | 4.696 | 5.054 | 5.028 | 5.234 | 5.386 | 6.674 | 6.686 | 7.006 | 3.193 | 13.533 | 13.651 | 14.341 | 14.745 | 14.653 | 15.194 | 16.18 | 16.177 | 17.459 | 17.491 | 17.427 | 17.84 | 15.964 | 9.074 | 7.393 | 6.152 | -1.674 |
Totaal activa
| 23.387 | 0 | 22.156 | 22.834 | 23.361 | 22.316 | 23.297 | 24.47 | 25.919 | 25.16 | 27.874 | 21.933 | 22.048 | 20.326 | 21.164 | 20.78 | 20.364 | 18.672 | 21.584 | 23.419 | 25.511 | 28.903 | 28.827 | 46.615 | 53.192 | 57.743 | 54.709 | 59.915 | 59.423 | 63.091 | 62.089 | 68.213 | 68.723 | 71.212 | 76.153 | 79.087 | 53.623 | 52.131 | 34.846 | 0 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 10.296 | 0 | 7.955 | 6.903 | 7.415 | 5.583 | 4.944 | 4.809 | 5.852 | 4.611 | 5.945 | 6.503 | 6.802 | 5.441 | 6.775 | 6.365 | 6.534 | 4.739 | 5.639 | 5.823 | 6.229 | 7.595 | 8.95 | 7.146 | 7.55 | 11.056 | 7.34 | 9.735 | 7.489 | 7.918 | 6.181 | 9.253 | 8.05 | 6.263 | 7.422 | 8.535 | 12.633 | 15.183 | 7.342 | 0 |
Kortlopende schulden
| 1.861 | 0 | 1.151 | 0.449 | 0.449 | 1.161 | 0.724 | 0.373 | 0.373 | 0.373 | 0.373 | 0.378 | 0.368 | 0.387 | 0.387 | 0 | 0.337 | 0 | 0.763 | 0.541 | 1.341 | 2.02 | 2.253 | 10.188 | 9.955 | 9.652 | 7.859 | 8.948 | 0.293 | 10.16 | 9.126 | 8.334 | 8.205 | 2.575 | 1.435 | 1.014 | 3.628 | 2.569 | 0 | 0 |
Belastingschulden
| 0.033 | 0 | 0.106 | 0.31 | 0.963 | 0.318 | 0.318 | 0.672 | 1.882 | 0.742 | 2.011 | 0.1 | 0.75 | 0.1 | 0.842 | 0.1 | 0.685 | 0.1 | 0.758 | 0.1 | 0.796 | 0.1 | 0.481 | 0.1 | 0.635 | 0.1 | 0.58 | 0 | 0 | 0 | 0.605 | 0 | 0.682 | 0 | 0.712 | 0 | 0 | 0 | 0.547 | 0 |
Uitgestelde opbrengsten
| 0.097 | 0 | 0.513 | 2.024 | 2.489 | 0.04 | 0.476 | 0.138 | 0.138 | 0.136 | 0.619 | 0.133 | 2.985 | 0.133 | 2.623 | 0 | 2.296 | 0 | 2.812 | 1.269 | 2.301 | 2.008 | 2.819 | 0.729 | 2.481 | 1.126 | 2.594 | 0.698 | 9.925 | 0.746 | 1.989 | 0.49 | 1.645 | 0.393 | 2.466 | 0.244 | 0.666 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 1.73 | 0 | 2.419 | 1.653 | 0.102 | 3.296 | 3.401 | 3.488 | 3.932 | 3.847 | 4.838 | 2.956 | 0.133 | 2.906 | 0.625 | 4.298 | 1.344 | 4.079 | 1.103 | 2.187 | 0.699 | 1.354 | 0.65 | 1.215 | 0.431 | 1.494 | 0.607 | 2.01 | 2.268 | 2.173 | 0.606 | 1.85 | 0.155 | 1.962 | 0.441 | 1.662 | 2.497 | 2.248 | 2.413 | 0 |
Totaal kortlopende verplichtingen
| 13.984 | 0 | 12.038 | 11.029 | 10.455 | 10.08 | 9.545 | 8.808 | 10.295 | 8.967 | 11.775 | 9.97 | 10.288 | 8.867 | 10.41 | 10.663 | 10.511 | 8.818 | 10.317 | 9.82 | 10.57 | 12.977 | 14.672 | 19.278 | 20.417 | 23.328 | 18.4 | 21.391 | 19.975 | 20.997 | 17.902 | 19.927 | 18.055 | 11.193 | 11.764 | 11.455 | 19.424 | 20 | 9.755 | 0 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0.999 | 0 | 0.599 | 1.421 | 1.534 | 1.646 | 0.069 | 1.611 | 1.703 | 1.795 | 1.887 | 2.121 | 2.217 | 2.314 | 2.413 | 2.474 | 2.419 | 2.508 | 2.596 | 3.311 | 3.42 | 3.528 | 0 | 3.18 | 3.291 | 3.304 | 3.655 | 3.481 | 4.082 | 3.994 | 4.584 | 4.023 | 4.858 | 11.593 | 12.646 | 11.818 | 7.5 | 5 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | -1.421 | 0.155 | -0 | -0.069 | 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 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0.037 | 0.037 | 0.037 | 0.037 | 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 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 1.223 | -8.069 | 1.45 | 1.576 | 0.733 | 0.154 | 2.53 | 0.475 | 0.499 | 0.497 | 0.498 | 4.02 | 4.013 | 4.005 | 3.995 | 4.579 | 4.572 | 4.561 | 4.552 | 7.528 | 7.514 | 7.496 | 7.478 | 0.83 | 0.777 | 0.95 | 0.702 | 1.022 | 0.666 | 1.182 | 0.627 | 1.426 | 0.744 | 1.524 | 0.686 | 0.756 | 0.664 | 0.684 | 0.565 | 0 |
Totaal niet-vlottende verplichtingen
| 2.222 | -8.069 | 2.049 | 1.613 | 2.459 | 1.837 | 2.567 | 2.086 | 2.202 | 2.292 | 2.385 | 6.141 | 6.23 | 6.319 | 6.408 | 7.053 | 6.991 | 7.069 | 7.148 | 10.839 | 10.934 | 11.024 | 7.478 | 4.01 | 4.068 | 4.254 | 4.357 | 4.503 | 4.748 | 5.176 | 5.211 | 5.449 | 5.602 | 13.117 | 13.332 | 12.574 | 8.164 | 5.684 | 0.565 | 0 |
Totaal passiva
| 16.206 | -8.069 | 14.087 | 12.642 | 12.914 | 11.917 | 12.112 | 10.894 | 12.497 | 11.259 | 14.16 | 16.111 | 16.518 | 15.186 | 16.818 | 17.716 | 17.502 | 15.887 | 17.465 | 20.659 | 21.504 | 24.001 | 22.15 | 23.288 | 24.485 | 27.582 | 22.757 | 25.894 | 24.723 | 26.173 | 23.113 | 25.376 | 23.657 | 24.31 | 25.096 | 24.029 | 27.588 | 25.684 | 10.32 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 5.677 | 0 | 5.677 | 5.677 | 5.667 | 5.677 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 4 | 4 | 4 | 0 |
Ingehouden winsten
| -33.822 | 0 | -32.918 | 2.391 | -32.626 | -32.65 | 3.006 | -28.766 | -28.909 | 6.246 | 6.046 | -36.306 | -36.612 | -36.991 | -37.809 | -39.075 | -39.233 | -39.283 | -37.963 | -44.396 | -42.913 | -41.613 | -38.856 | -21.71 | -15.285 | -13.839 | -11.452 | -9.049 | -8.907 | -8.611 | -5.408 | -0.008 | 2.878 | 6.237 | 10.115 | 16.202 | 19.572 | 18.379 | 19.037 | 0 |
Overige gereserveerde algehele resultaten
| -0.054 | 8.069 | -0.032 | 2.124 | 2.141 | 2.14 | 2.128 | 2.07 | 2.113 | 2.155 | 2.167 | 2.181 | 2.196 | 2.188 | -5.782 | 36.639 | -5.367 | 36.568 | -4.944 | 41.656 | -4.789 | 41.015 | -4.464 | 39.537 | -6.279 | 38.5 | -5.603 | 37.57 | -4.987 | 40.03 | -4.303 | 37.344 | 36.688 | 35.166 | -2.86 | 33.356 | 2.463 | 4.068 | -2.633 | 12.577 |
Overige totale aandeelhoudersvermogen
| 35.379 | 0 | 35.342 | 0 | 35.265 | 35.232 | 0.551 | 34.772 | 34.718 | 0 | 0 | 34.448 | 34.446 | 34.443 | 42.437 | 0 | 41.962 | 0 | 41.526 | -0.001 | 46.209 | 0 | 44.497 | 0 | 44.771 | 0 | 43.507 | 0 | 43.094 | -0.001 | 43.187 | 0.001 | 0 | -0.001 | 38.302 | 0 | 0 | 0 | 4.122 | 0 |
Totaal eigen vermogen van aandeelhouders
| 7.18 | 8.069 | 8.069 | 10.192 | 10.447 | 10.399 | 11.185 | 13.576 | 13.422 | 13.901 | 13.713 | 5.823 | 5.53 | 5.14 | 4.346 | 3.064 | 2.862 | 2.785 | 4.119 | 2.759 | 4.007 | 4.902 | 6.677 | 23.327 | 28.707 | 30.161 | 31.952 | 34.021 | 34.7 | 36.918 | 38.976 | 42.837 | 45.066 | 46.902 | 51.057 | 55.058 | 26.035 | 26.447 | 24.526 | 12.577 |
Totaal eigen vermogen
| 7.18 | 8.069 | 8.069 | 10.192 | 10.447 | 10.399 | 11.735 | 13.576 | 13.422 | 13.901 | 13.713 | 5.823 | 5.53 | 5.14 | 4.346 | 3.064 | 2.862 | 2.785 | 4.119 | 2.759 | 4.007 | 4.902 | 6.677 | 23.327 | 28.707 | 30.161 | 31.952 | 34.021 | 34.7 | 36.918 | 38.976 | 42.837 | 45.066 | 46.902 | 51.057 | 55.058 | 26.035 | 26.447 | 24.526 | 12.577 |
Totaal passiva en aandeelhoudersvermogen
| 23.386 | 0 | 22.156 | 22.834 | 23.361 | 22.316 | 23.297 | 24.47 | 25.919 | 25.16 | 27.873 | 21.934 | 22.048 | 20.326 | 21.164 | 20.78 | 20.364 | 18.672 | 21.584 | 23.418 | 25.511 | 28.903 | 28.827 | 46.615 | 53.192 | 57.743 | 54.709 | 59.915 | 59.423 | 63.091 | 62.089 | 68.213 | 68.723 | 71.212 | 76.153 | 79.087 | 53.623 | 52.131 | 34.846 | 12.577 |