Carlo Gavazzi Holding AG
SIX:GAV.SW
239 (CHF) • At close September 18, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) CHF.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 51.252 | 49.231 | 66.775 | 62.466 | 47.462 | 47.784 | 50.744 | 49.066 | 46.703 | 45.819 | 47.112 | 52.924 | 50.872 | 58.023 | 47.853 | 37.023 | 33.061 | 18.957 | 28.049 | 11.118 | 18.074 | 12.52 | 11.888 |
Kortetermijnbeleggingen
| 20 | 15.47 | 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
| 71.252 | 64.701 | 66.775 | 62.466 | 47.462 | 47.784 | 50.744 | 49.066 | 46.703 | 45.819 | 47.112 | 52.924 | 50.872 | 58.023 | 47.853 | 37.023 | 33.061 | 18.957 | 28.049 | 11.118 | 18.074 | 12.52 | 11.888 |
Nettovorderingen
| 38.828 | 48.414 | 39.092 | 33.237 | 30.264 | 29.022 | 29.802 | 28.901 | 28.35 | 26.657 | 29.644 | 32.051 | 0 | 0 | 41.001 | 38.472 | 57.71 | 0 | 0 | 66.161 | 59.906 | 63.72 | 72.093 |
Voorraad
| 44.185 | 43.467 | 34.272 | 28.308 | 24.141 | 29.665 | 25.235 | 21.717 | 20.339 | 20.405 | 23.586 | 24.992 | 25.294 | 28.822 | 25.9 | 28.009 | 31.212 | 40.421 | 32.746 | 31.44 | 30.904 | 30.988 | 41.317 |
Overige vlottende activa
| 1.109 | 1.632 | 1.169 | 1.024 | 0.951 | 6.081 | 7.684 | 5.843 | 5.408 | 4.335 | 5.061 | 4.47 | 0 | 0 | 3.072 | 13.207 | 2.601 | 0 | 0 | 2.546 | 2.7 | 3.014 | 2.816 |
Totaal vlottende activa
| 155.374 | 158.214 | 141.308 | 125.035 | 102.818 | 112.552 | 113.465 | 105.527 | 100.8 | 97.216 | 105.403 | 114.437 | 109.995 | 130.874 | 117.826 | 116.711 | 124.584 | 126.829 | 128.651 | 111.265 | 111.584 | 110.242 | 128.114 |
Niet-vlottende activa: | |||||||||||||||||||||||
Materiële vaste activa, netto
| 15.257 | 14.771 | 15.524 | 18.218 | 15.816 | 10.699 | 11.072 | 10.618 | 11.238 | 10.438 | 10.411 | 10.618 | 10.699 | 12.412 | 13.27 | 14.406 | 16.54 | 23.171 | 23.907 | 22.5 | 22.756 | 32.638 | 38.477 |
Goodwill
| 6.637 | 6.672 | 6.732 | 6.338 | 6.189 | 6.364 | 6.553 | 6.22 | 6.284 | 6.135 | 6.668 | 6.668 | 0 | 0 | 23.232 | 23.65 | 28.584 | 50.589 | 54.791 | 32.634 | 33.024 | 33.31 | 35.68 |
Immateriële activa
| 0.045 | 8.055 | 8.562 | 8.202 | 7.346 | 0.175 | 0.244 | 0.272 | 0.315 | 0.369 | 0.399 | 0.426 | 0 | 0 | 0 | 0 | 0 | -20.898 | -21.038 | 0 | 0 | 0.171 | 0.213 |
Goodwill en immateriële activa
| 6.682 | 14.727 | 15.294 | 14.54 | 13.535 | 6.539 | 6.797 | 6.492 | 6.599 | 6.504 | 7.067 | 7.094 | 7.131 | 7.311 | 23.232 | 23.65 | 28.584 | 29.691 | 33.753 | 32.634 | 33.024 | 33.481 | 35.893 |
Langetermijnbeleggingen
| 0.396 | 0.39 | 0.564 | 0.544 | 1.643 | 1.81 | 1.364 | 1.704 | 2.585 | 11.964 | 13.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 4.36 | 3.917 | 3.159 | 3.747 | 3.982 | 4.238 | 4.178 | 4.932 | 4.818 | 4.978 | 4.429 | 3.639 | 3.67 | 4.15 | 0.804 | 1.223 | 0.951 | 1.272 | 1.872 | 1.933 | 1.211 | 1.713 | 1.987 |
Overige niet-vlottende activa
| -0 | -6.672 | -6.732 | -6.338 | -6.189 | -6.048 | -5.542 | -6.636 | -7.403 | -16.942 | -17.478 | 0.991 | 0.682 | 0.378 | 0.443 | 0.431 | 0.473 | 1.21 | 2.994 | 7.136 | 17.813 | 17.729 | 0.701 |
Totaal niet-vlottende activa
| 26.695 | 27.133 | 27.809 | 30.711 | 28.787 | 17.238 | 17.869 | 17.11 | 17.837 | 16.942 | 17.478 | 22.342 | 22.182 | 24.251 | 37.749 | 39.71 | 46.548 | 55.344 | 62.526 | 64.203 | 74.804 | 85.561 | 77.058 |
Totaal activa
| 182.069 | 185.347 | 169.117 | 155.746 | 131.605 | 135.838 | 136.876 | 129.273 | 125.381 | 120.849 | 128.606 | 136.779 | 132.177 | 155.125 | 155.575 | 156.421 | 171.132 | 182.173 | 191.177 | 175.468 | 186.388 | 195.803 | 205.172 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||
Crediteuren
| 12.667 | 17.104 | 15.728 | 11.751 | 9.069 | 12.115 | 13.117 | 10.277 | 10.2 | 8.138 | 10.423 | 11.112 | 9.992 | 13.023 | 16.113 | 13.028 | 18.433 | 17.819 | 23.416 | 25.296 | 26.385 | 28.026 | 29.802 |
Kortlopende schulden
| 2.628 | 2.501 | 2.41 | 2.577 | 3.798 | 0 | 0 | 0.086 | 0.111 | 0.607 | 0.766 | 0.532 | 0.774 | 1.841 | 1.759 | 4.482 | 8.631 | 22.126 | 18.043 | 12.744 | 19.334 | 30.468 | 20.211 |
Belastingschulden
| 2.788 | 5.589 | 3.458 | 1.943 | 1.527 | 1.714 | 1.063 | 0.977 | 0.979 | 2.426 | 2.749 | 3.149 | 2.087 | 8.227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0.153 | 5.589 | 3.458 | 1.943 | 1.527 | 0 | 0 | -0.086 | -0.111 | -0.607 | -0.766 | 15.716 | 0 | 0 | 0 | 4.349 | 0 | 0 | 0 | 0 | 28.37 | 21.752 | 30.334 |
Overige kortlopende verplichtingen
| 18.124 | 19.578 | 20.522 | 19.392 | 14.059 | 16.943 | 16.35 | 14.819 | 14.137 | 14.571 | 16.242 | 0.122 | 18.27 | 30.022 | 23.058 | 19.963 | 26.303 | 31.392 | 24.842 | 23.506 | 0.039 | 2.442 | 0.433 |
Totaal kortlopende verplichtingen
| 33.572 | 44.772 | 42.118 | 35.663 | 28.453 | 29.058 | 29.467 | 25.096 | 24.337 | 22.709 | 26.665 | 27.482 | 29.036 | 44.886 | 40.93 | 41.822 | 53.367 | 71.337 | 66.301 | 61.546 | 74.128 | 82.688 | 80.78 |
Langlopende verplichtingen: | |||||||||||||||||||||||
Langetermijnschulden
| 4.138 | 3.697 | 4.678 | 5.935 | 3.997 | 0 | 0 | 0 | 0.087 | 0.165 | 0.284 | 0.373 | 0.85 | 1.087 | 1.693 | 2.035 | 2.74 | 4.314 | 5.407 | 5.767 | 8.857 | 15.088 | 17.513 |
Uitgestelde opbrengsten niet-vlottend
| -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0.024 | -0.004 | 0.178 | 0 | 0 | 0 | 4.543 | 0 | 0.203 | 0 | 0 | 0.062 | 0.2 | 0.363 | 0.139 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0.152 | 0.202 | 0.189 | 0.202 | 0 | 0 | 0.078 | 0.165 | 0.111 | 0.169 | 0.106 | 0.175 | 0.156 | 0.134 | 0.505 | 0.282 | 1.234 | 1.823 | 2.289 | 2.162 | 2.373 | 3.11 | 3.167 |
Overige niet-vlottende verplichtingen
| 4.976 | 4.792 | 5.937 | 7.737 | 8.807 | 9.284 | 8.067 | 8.845 | -0.087 | -0.165 | -0.284 | 7.5 | 5.821 | 4.87 | 0.041 | 5.369 | 5.675 | 5.777 | 5.543 | 5.063 | 4.75 | 4.3 | 6.184 |
Totaal niet-vlottende verplichtingen
| 9.266 | 8.691 | 10.804 | 13.874 | 12.804 | 9.284 | 8.145 | 9.01 | 0.087 | 0.165 | 0.284 | 8.048 | 6.827 | 6.091 | 6.782 | 7.686 | 9.852 | 11.914 | 13.239 | 13.054 | 16.18 | 22.861 | 27.003 |
Totaal passiva
| 42.838 | 53.463 | 52.922 | 49.537 | 41.257 | 38.342 | 37.612 | 34.106 | 33.978 | 32.36 | 35.36 | 35.53 | 35.863 | 50.977 | 47.712 | 49.508 | 63.219 | 83.251 | 79.54 | 74.6 | 90.308 | 105.549 | 107.783 |
Eigen vermogen: | |||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 23.537 | 19.587 | 25.95 | 24.854 | 26.648 | 18.154 | 16.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 10.661 | 10.661 | 10.661 | 10.661 | 10.661 | 10.661 | 10.661 | 10.661 | 10.661 | 10.661 | 10.661 | 10.661 | 10.661 | 10.661 | 10.661 | 10.661 | 10.661 | 10.661 | 35.536 | 35.536 | 35.536 | 35.536 | 35.536 |
Ingehouden winsten
| 162.739 | 152.582 | 132.882 | 119.374 | 107.318 | 109.772 | 107.59 | 109.856 | 104.996 | 103.876 | 100.139 | 106.765 | 102.742 | 103.759 | 118.076 | 113.592 | 112.712 | 94.941 | 83.516 | 74.547 | 68.977 | 63.736 | 66.581 |
Overige gereserveerde algehele resultaten
| -34.169 | -31.359 | -27.348 | -23.826 | -27.631 | -23.537 | -19.587 | -25.95 | -24.854 | -26.648 | -18.154 | -16.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | -0 | 0 | -0 | 0 | -22.937 | -18.987 | -25.35 | -24.254 | -26.048 | -17.554 | -16.177 | -17.089 | -10.272 | -20.874 | -17.34 | -15.46 | -6.68 | -7.415 | -9.431 | -8.781 | -10.112 | -5.88 |
Totaal eigen vermogen van aandeelhouders
| 139.231 | 131.884 | 116.195 | 106.209 | 90.348 | 97.496 | 99.264 | 95.167 | 91.403 | 88.489 | 93.246 | 101.249 | 96.314 | 104.148 | 107.863 | 106.913 | 107.913 | 98.922 | 111.637 | 100.652 | 95.732 | 89.16 | 96.237 |
Totaal eigen vermogen
| 139.231 | 131.884 | 116.195 | 106.209 | 90.348 | 97.496 | 99.264 | 95.167 | 91.403 | 88.489 | 93.246 | 101.249 | 96.314 | 104.148 | 107.863 | 106.913 | 107.913 | 98.922 | 111.637 | 100.76 | 95.906 | 89.707 | 96.813 |
Totaal passiva en aandeelhoudersvermogen
| 182.069 | 185.347 | 169.117 | 155.746 | 131.605 | 135.838 | 136.876 | 129.273 | 125.381 | 120.849 | 128.606 | 136.779 | 132.177 | 155.125 | 155.575 | 156.421 | 171.132 | 182.173 | 191.177 | 175.252 | 186.04 | 194.709 | 204.02 |