exceet Group SCA
FSX:EXC.DE
5.65 (EUR) • At close February 7, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1.781 | 0.891 | 1.629 | 0 | 2.967 | 0.23 | 0.108 | 0 | 0 | 0 | 13.005 | 11.03 | 9.543 | 11.125 | 13.748 | 10.919 | 10.299 | 10.539 | 11.9 | 10.42 | 10.12 | 24.557 | 38.008 | 34.638 | 37.623 | 35.721 | 35.401 | 35.507 | 34.391 | 33.924 | 31.5 | 48.925 | 44.113 | 42.553 | 46.001 | 45.252 | 47.15 | 44.515 | 48.395 | 49.007 | 50.918 | 47.754 | 43.086 | 50.516 | 47.651 | 44.553 | 46.032 | 41.568 | 50.865 | 0 | 35.609 | 0 | 31.997 | 0 | 0 |
Kosten van de omzet
| 0.407 | 0.523 | 1.249 | 0.004 | 2.434 | 0.003 | 0 | 0 | 0 | 0 | 9.635 | 8.643 | 7.791 | 8.651 | 9.38 | 7.778 | 7.846 | 8.389 | 8.653 | 7.562 | 7.382 | 19.282 | 32.64 | 30.936 | 32.095 | 31.119 | 31.017 | 32.093 | 29.641 | 29.658 | 26.723 | 41.557 | 36.936 | 37.715 | 38.366 | 38.181 | 37.953 | 36.888 | 39.227 | 42.293 | 41.38 | 38.432 | 36.403 | 45.266 | 38.621 | 36.36 | 36.564 | 36.334 | 37.347 | 0 | 26.391 | 0 | 25.062 | 0 | 0 |
Brutowinst
| 1.374 | 0.368 | 0.38 | -0.004 | 0.533 | 0.227 | 0.108 | 0 | 0 | 0 | 3.37 | 2.387 | 1.752 | 2.474 | 4.368 | 3.141 | 2.453 | 2.15 | 3.247 | 2.858 | 2.738 | 5.275 | 5.368 | 3.702 | 5.528 | 4.602 | 4.384 | 3.414 | 4.75 | 4.266 | 4.777 | 7.368 | 7.177 | 4.838 | 7.635 | 7.071 | 9.197 | 7.627 | 9.168 | 6.714 | 9.538 | 9.322 | 6.683 | 5.25 | 9.03 | 8.193 | 9.468 | 5.234 | 13.518 | 0 | 9.218 | 0 | 6.935 | 0 | 0 |
Brutowinstmarge
| 0.771 | 0.413 | 0.233 | 0 | 0.18 | 0.987 | 1 | 0 | 0 | 0 | 0.259 | 0.216 | 0.184 | 0.222 | 0.318 | 0.288 | 0.238 | 0.204 | 0.273 | 0.274 | 0.271 | 0.215 | 0.141 | 0.107 | 0.147 | 0.129 | 0.124 | 0.096 | 0.138 | 0.126 | 0.152 | 0.151 | 0.163 | 0.114 | 0.166 | 0.156 | 0.195 | 0.171 | 0.189 | 0.137 | 0.187 | 0.195 | 0.155 | 0.104 | 0.19 | 0.184 | 0.206 | 0.126 | 0.266 | 0 | 0.259 | 0 | 0.217 | 0 | 0 |
Onderzoek- en ontwikkelingskosten
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 1.738 | 1.189 | 0.25 | 0.807 | -0.975 | 0.635 | 0.751 | 0.942 | 0.57 | 0.893 | 0.9 | 1.033 | 0.686 | 1.462 | 0.988 | 1.05 | 1.366 | 0.957 | 1.107 | 2.048 | 2.54 | 1.964 | 1.689 | 2.036 | 2.291 | 1.77 | 2.503 | 2.692 | 2.601 | 3.035 | 3.337 | 3.688 | 2.903 | 2.586 | 3.155 | 3.839 | 3.15 | 2.784 | 2.722 | 3.529 | 1.943 | 3.858 | 3.23 | 3.65 | 4.225 | 4.069 | 0 | 3.445 | 0 | 1.827 | 0 | 0.293 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0.809 | 0.759 | 0.803 | 0.765 | 1.019 | 0.803 | 0.769 | 0.801 | 0.849 | 0.9 | 0.913 | 1.171 | 2.016 | 1.783 | 2.076 | 2.46 | 2.45 | 2.276 | 2.21 | 2.358 | 2.345 | 3.495 | 3.354 | 3.177 | 3.784 | 3.392 | 3.318 | 3.448 | 3.177 | 2.944 | 3.65 | 3.887 | 3.136 | 3.313 | 3.45 | 5.898 | 3.251 | 3.01 | 2.38 | 0 | 2.253 | 0 | 1.911 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 4.062 | 2.416 | 2.717 | 1.742 | 1.189 | 0.25 | 0.807 | -0.972 | 0.635 | 0.751 | 1.751 | 1.329 | 1.696 | 1.665 | 2.052 | 1.489 | 2.231 | 1.789 | 1.899 | 2.266 | 1.87 | 2.278 | 4.064 | 4.323 | 4.04 | 4.149 | 4.486 | 4.567 | 3.98 | 4.861 | 5.037 | 6.096 | 6.389 | 6.514 | 7.472 | 6.295 | 5.904 | 6.603 | 7.016 | 6.094 | 6.434 | 6.609 | 6.665 | 5.256 | 7.308 | 9.128 | 6.901 | 7.235 | 6.449 | 0 | 5.698 | 0 | 3.738 | 0 | 0.293 |
Overige kosten
| 0.382 | 0.153 | 4.401 | 0.028 | 0 | 0 | 0 | 0.164 | 0 | 0 | -0.04 | -0.062 | -0.027 | -0.012 | -0.007 | -0.023 | -0.059 | -0.006 | -0.034 | -0.031 | -0.032 | -0.066 | -0.126 | 12.128 | -0.119 | -0.149 | -0.117 | 3.759 | 0.34 | -0.32 | -0.071 | 1.006 | 0.003 | 0.38 | 0.025 | 0.138 | 0.084 | 0.202 | -0.984 | -0.724 | 0.381 | 0.003 | 3.418 | -2.143 | -0.986 | -0.6 | -0.325 | -2.533 | -0.261 | 3.804 | -0.417 | -7.944 | -0.384 | 0.451 | 0.003 |
Bedrijfskosten
| 6.615 | 4.688 | 4.401 | 1.77 | 1.189 | 0.25 | 0.807 | -0.808 | 0.635 | 0.751 | 1.711 | 1.267 | 1.669 | 1.653 | 2.045 | 1.466 | 2.172 | 1.783 | 1.865 | 2.235 | 1.838 | 2.212 | 3.938 | 16.451 | 3.921 | 4 | 4.369 | 8.326 | 3.769 | 4.539 | 4.966 | 5.638 | 5.872 | 6.253 | 7.231 | 5.867 | 5.528 | 6.2 | 6.651 | 6.136 | 5.86 | 6.375 | 6.31 | 3.113 | 6.322 | 8.528 | 6.576 | 4.702 | 6.188 | 3.804 | 5.281 | -7.944 | 3.354 | 0.451 | 0.296 |
Bedrijfsresultaat
| -5.241 | -4.321 | -4.021 | -1.77 | -1.189 | -0.25 | -0.807 | 0.808 | -0.635 | -0.751 | 1.659 | 1.126 | 0.083 | 0.821 | 2.323 | 1.679 | 0.281 | 0.367 | 1.382 | 0.623 | 0.9 | 3.063 | 1.43 | -1.976 | 1.607 | -10.149 | 0.015 | -1.881 | -2.037 | -0.273 | -0.189 | 1.848 | 1.305 | -1.415 | 0.404 | 1.314 | 3.669 | 1.427 | 2.517 | 0.797 | 3.678 | 2.947 | 0.373 | 2.281 | 2.708 | -0.335 | 2.892 | 0.532 | 7.33 | -3.804 | 3.937 | -10.799 | 3.581 | -0.451 | -0.296 |
Bedrijfsresultaat ratio
| -2.943 | -4.85 | -2.468 | 0 | -0.401 | -1.087 | -7.472 | 0 | 0 | 0 | 0.128 | 0.102 | 0.009 | 0.074 | 0.169 | 0.154 | 0.027 | 0.035 | 0.116 | 0.06 | 0.089 | 0.125 | 0.038 | -0.057 | 0.043 | -0.284 | 0 | -0.053 | -0.059 | -0.008 | -0.006 | 0.038 | 0.03 | -0.033 | 0.009 | 0.029 | 0.078 | 0.032 | 0.052 | 0.016 | 0.072 | 0.062 | 0.009 | 0.045 | 0.057 | -0.008 | 0.063 | 0.013 | 0.144 | 0 | 0.111 | 0 | 0.112 | 0 | 0 |
Totaal overige inkomsten en kosten netto
| -0.404 | -0.287 | -0.348 | 0.315 | 0.433 | -0.298 | -0.266 | -4.74 | -0.176 | 3.654 | 0.213 | -0.11 | -0.059 | 1.606 | -0.969 | -0.186 | 2.17 | -0.885 | -0.921 | -1.082 | -1.158 | -2.62 | -0.096 | 0.209 | 0.91 | -11.451 | -0.299 | -0.519 | 0.16 | -0.579 | -0.122 | 0.492 | 1.64 | -0.527 | -4.355 | -0.183 | -0.279 | -0.143 | -1.445 | -1.001 | -0.159 | -0.153 | 3.399 | 0.79 | 1.739 | -0.171 | -4.56 | 1.627 | 2.651 | -5.827 | -0.169 | 9.01 | -0.439 | 7.237 | 0 |
Inkomen voor belasting
| -5.645 | -4.608 | -4.369 | -1.455 | -0.756 | -0.548 | -1.073 | -3.932 | -0.811 | 2.903 | 1.872 | 1.016 | 0.024 | 2.427 | 1.354 | 1.493 | 2.451 | -0.518 | 0.461 | -0.459 | -0.173 | 2.866 | 1.334 | -1.767 | 2.517 | -9.876 | -0.284 | -2.4 | -1.877 | -0.852 | -0.311 | 2.34 | 2.945 | -1.546 | -3.885 | 1.131 | 3.39 | 1.284 | 1.072 | -0.204 | 3.519 | 2.794 | 3.772 | 3.071 | 4.447 | -0.506 | -1.74 | 2.159 | 9.981 | -1.289 | 3.768 | -1.789 | 3.142 | 6.785 | -0.296 |
Inkomen voor belasting ratio
| -3.17 | -5.172 | -2.682 | 0 | -0.255 | -2.383 | -9.935 | 0 | 0 | 0 | 0.144 | 0.092 | 0.003 | 0.218 | 0.098 | 0.137 | 0.238 | -0.049 | 0.039 | -0.044 | -0.017 | 0.117 | 0.035 | -0.051 | 0.067 | -0.276 | -0.008 | -0.068 | -0.055 | -0.025 | -0.01 | 0.048 | 0.067 | -0.036 | -0.084 | 0.025 | 0.072 | 0.029 | 0.022 | -0.004 | 0.069 | 0.059 | 0.088 | 0.061 | 0.093 | -0.011 | -0.038 | 0.052 | 0.196 | 0 | 0.106 | 0 | 0.098 | 0 | 0 |
Belastingkosten
| 0.002 | 0.017 | 0.032 | -0.029 | 0.02 | 0.049 | 0.181 | -0.391 | -2.409 | 2.001 | 0.349 | 1.001 | 0.008 | 0.362 | 0.336 | 0.242 | 0.887 | 0.028 | 0.21 | 0.012 | 0.153 | 0.813 | 0.525 | 0.612 | 0.822 | 0.062 | 0.109 | 1.26 | 0.215 | 0.056 | 0.15 | 0.972 | 0.155 | -0.263 | 0.157 | 0.249 | 1.063 | 0.457 | 0.706 | -0.17 | 0.916 | 1.034 | 0.561 | -0.363 | 0.837 | 0.476 | 0.879 | 0.586 | 1.995 | 0.235 | 1.014 | -1.169 | 0.801 | 0 | 0 |
Nettowinst
| -5.647 | -4.624 | -4.401 | -1.426 | -0.776 | -0.597 | -1.254 | 79.141 | 1.703 | 4.686 | 1.523 | 0.015 | 0.016 | 2.065 | 1.018 | 1.251 | 1.564 | -0.546 | 0.251 | 53.269 | -1.993 | 0.315 | 0.809 | -2.379 | 1.695 | -9.938 | -0.393 | -3.417 | -17.491 | -9.565 | -0.93 | 1.368 | 2.79 | -1.283 | -4.042 | 0.882 | 2.327 | 0.827 | 0.366 | -0.034 | 2.603 | 1.76 | 3.211 | 3.434 | 3.61 | -0.982 | -2.619 | 1.573 | 7.986 | -1.523 | 2.754 | -0.62 | 2.341 | 6.785 | -0.296 |
Nettowinstmarge
| -3.171 | -5.19 | -2.702 | 0 | -0.262 | -2.596 | -11.611 | 0 | 0 | 0 | 0.117 | 0.001 | 0.002 | 0.186 | 0.074 | 0.115 | 0.152 | -0.052 | 0.021 | 5.112 | -0.197 | 0.013 | 0.021 | -0.069 | 0.045 | -0.278 | -0.011 | -0.096 | -0.509 | -0.282 | -0.03 | 0.028 | 0.063 | -0.03 | -0.088 | 0.019 | 0.049 | 0.019 | 0.008 | -0.001 | 0.051 | 0.037 | 0.075 | 0.068 | 0.076 | -0.022 | -0.057 | 0.038 | 0.157 | 0 | 0.077 | 0 | 0.073 | 0 | 0 |
WPA (Winst Per Aandeel)
| -0.16 | -0.13 | -0.22 | -0.071 | -0.03 | -0.035 | -0.064 | -0.18 | 0.09 | 0.23 | 0.08 | 0.001 | 0.001 | 0.1 | 0.05 | 0.062 | 0.08 | -0.03 | 0.01 | 2.65 | -0.1 | 0.02 | 0.04 | -0.12 | 0.08 | -0.5 | -0.02 | -0.17 | -0.87 | -0.28 | -0.027 | 0.068 | 0.13 | -0.04 | -0.12 | 0.044 | 0.11 | 0.04 | 0.01 | -0.002 | 0.13 | 0.09 | 0.15 | 0.17 | 0.1 | -0.028 | -0.076 | 0.078 | 0.9 | -0.058 | 2.95 | -0.031 | 0.73 | 0.26 | -0.031 |
Verwaterde WPA
| -0.16 | -0.13 | -0.22 | -0.071 | -0.03 | -0.035 | -0.064 | -0.18 | 0.09 | 0.23 | 0.08 | 0.001 | 0.001 | 0.1 | 0.05 | 0.062 | 0.08 | -0.03 | 0.01 | 2.65 | -0.1 | 0.02 | 0.04 | -0.12 | 0.08 | -0.5 | -0.02 | -0.17 | -0.87 | -0.28 | -0.027 | 0.068 | 0.13 | -0.04 | -0.12 | 0.044 | 0.11 | 0.04 | 0.01 | -0.002 | 0.13 | 0.09 | 0.15 | 0.17 | 0.1 | -0.028 | -0.076 | 0.078 | 0.9 | -0.058 | 2.95 | -0.031 | 0.01 | 0.25 | -0.031 |
EBITDA
| -4.603 | -3.794 | -3.464 | -1.812 | -0.647 | -0.245 | -0.803 | -1.794 | 0.302 | 3.873 | 2.913 | 0.483 | 0.519 | 3.626 | 3.185 | -5.401 | 5.436 | 3.621 | 3.499 | -2.209 | 2.549 | 3.831 | 1.203 | -2.399 | 2.63 | -5.803 | 2.156 | -1.634 | 0.667 | 1.76 | 2.548 | -2.614 | 5.98 | 2.255 | 5.69 | 2.858 | 6.532 | 4.27 | 4.216 | 1.427 | 6.639 | 5.853 | 6.93 | 3.503 | 5.149 | 2.188 | 5.259 | 5.46 | 9.975 | 7.031 | 6.048 | -3.587 | 3.959 | 6.785 | -0.296 |
EBITDA ratio
| -2.585 | -3.725 | -2.126 | 0 | -0.218 | -0.087 | -6.509 | 0 | 0 | 0 | 0.224 | 0.044 | 0.112 | 0.326 | 0.232 | -0.495 | 0.528 | 0.344 | 0.294 | -0.212 | 0.261 | 0.215 | 0.103 | -0.069 | 0.129 | -0.162 | 0.061 | -0.046 | 0.036 | 0.068 | 0.098 | -0.053 | 0.136 | 0.053 | 0.124 | 0.063 | 0.139 | 0.096 | 0.087 | 0.029 | 0.13 | 0.123 | 0.161 | 0.069 | 0.108 | 0.051 | 0.114 | 0.131 | 0.354 | 0 | 0.17 | 0 | 0.124 | 0 | 0 |