Groupe Minoteries SA
SIX:GMI.SW
230 (CHF) • At close November 7, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||
Vlottende activa: | ||||||||||||||||||
Liquide middelen & kasequivalenten
| 11.599 | 12.308 | 6.502 | 4.85 | 4.229 | 4.257 | 7.748 | 16.785 | 6.487 | 5.931 | 9.122 | 4.002 | 2.861 | 2.782 | 3.149 | 2.91 | 2.113 | 3.341 |
Kortetermijnbeleggingen
| 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 11.599 | 12.308 | 6.502 | 4.85 | 4.229 | 4.257 | 7.748 | 16.785 | 6.487 | 5.931 | 9.122 | 4.002 | 2.861 | 2.782 | 3.149 | 2.91 | 2.113 | 3.341 |
Nettovorderingen
| 14.633 | 15.836 | 13.763 | 14.462 | 14.465 | 12.716 | 14.576 | 13.86 | 14.229 | 15.353 | 15.212 | 0 | 0 | 0 | 15.919 | 15.943 | 1.086 | 1.519 |
Voorraad
| 30.268 | 34.679 | 30.825 | 26.871 | 27.204 | 26.786 | 21.337 | 26.377 | 31.618 | 31.488 | 30.876 | 21.067 | 21.688 | 15.613 | 15.646 | 19.197 | 23.415 | 21.035 |
Overige vlottende activa
| 4 | 0.002 | 0.035 | 0.065 | 0.164 | 1.594 | 1.603 | 0.881 | 2.134 | 1.676 | 2.628 | 14.143 | 13.746 | 15.404 | 0.018 | 0.108 | 16.024 | 13.248 |
Totaal vlottende activa
| 60.5 | 62.825 | 51.125 | 46.248 | 46.062 | 45.353 | 45.264 | 57.903 | 54.468 | 54.448 | 57.838 | 39.212 | 38.295 | 33.799 | 34.732 | 38.158 | 42.638 | 39.143 |
Niet-vlottende activa: | ||||||||||||||||||
Materiële vaste activa, netto
| 64.399 | 63.423 | 67.023 | 69.457 | 72.095 | 84.522 | 79.404 | 75.626 | 77.92 | 82.743 | 68.005 | 39.796 | 63.819 | 60.955 | 62.466 | 60.97 | 61.034 | 63.483 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.837 | 1.674 | 2.511 | 3.348 | 4.185 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.837 | 1.674 | 0 | 0 | 0 | 5.022 | 0.145 | 0.235 | 0.824 | 1.873 | 2.877 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.837 | 1.674 | 2.511 | 3.348 | 4.185 | 5.022 | 0.145 | 0.235 | 0.824 | 1.873 | 2.877 |
Langetermijnbeleggingen
| 15.552 | 15.427 | 15.829 | 14.455 | 15.069 | 1.03 | 1.02 | 1.044 | 0.846 | 0.346 | 0.344 | 0 | 0 | 2.85 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.235 | 0.285 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0 | 0 | 0 | 0 | 0 | -85.552 | -80.424 | -77.507 | -80.44 | -85.6 | -71.697 | 32.48 | 7.075 | 8.024 | 12.234 | 12.642 | 11.27 | 11.701 |
Totaal niet-vlottende activa
| 79.951 | 78.85 | 82.852 | 83.912 | 87.164 | 85.552 | 80.424 | 77.507 | 80.44 | 85.6 | 71.697 | 76.461 | 75.916 | 72.209 | 75.22 | 74.436 | 74.177 | 78.061 |
Totaal activa
| 140.451 | 141.675 | 133.977 | 130.16 | 133.226 | 132.648 | 127.916 | 138.399 | 139.059 | 146.243 | 149.374 | 115.673 | 114.211 | 106.008 | 109.952 | 112.594 | 116.815 | 117.204 |
Passiva en Eigen Vermogen: | ||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||
Crediteuren
| 10.433 | 13.765 | 10.495 | 10.948 | 9.812 | 11.308 | 11.395 | 12.332 | 10.652 | 11.178 | 13.057 | 7.291 | 8.418 | 8.929 | 6.092 | 6.56 | 0 | 0 |
Kortlopende schulden
| 0 | 0 | 0 | 1 | 6 | 2 | 3.5 | 8.5 | 5 | 9.89 | 11 | 0 | 7.62 | 7.26 | 9.4 | 7.9 | 7.766 | 13.935 |
Belastingschulden
| 0.868 | 0.579 | 0.981 | 0.846 | 0.708 | 1.255 | 2.114 | 1.947 | 2.097 | 1.296 | 1.472 | 1.201 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0.846 | 0.708 | -2 | -3.5 | -8.5 | -5 | -9.89 | -11 | 0 | 0 | 0 | 0.841 | 1.303 | 0 | 0 |
Overige kortlopende verplichtingen
| 6.535 | 5.711 | 5.646 | 4.515 | 5.524 | 8.951 | 11.037 | 17.4 | 13.685 | 17.205 | 18.714 | 5.256 | 1.113 | 1.043 | 7.365 | 6.654 | 23.334 | 22.29 |
Totaal kortlopende verplichtingen
| 16.968 | 19.476 | 16.141 | 17.309 | 22.044 | 20.259 | 22.432 | 29.732 | 24.337 | 28.383 | 31.771 | 12.547 | 17.151 | 17.232 | 23.698 | 22.417 | 31.1 | 36.225 |
Langlopende verplichtingen: | ||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 1 | 3 | 0 | 3.5 | 12 | 17 | 22 | 5 | 0 | 1 | 0 | 0 | 14.665 | 15.975 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 1 | -7.681 | 0 | -11.006 | -3.05 | 1.448 | 5.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 8.675 | 9.019 | 9.057 | 8.682 | 9.377 | 10.681 | 10.442 | 14.506 | 15.05 | 15.552 | 16.647 | 13.964 | 14.73 | 12.492 | 12.84 | 13.724 | 12.9 | 12.422 |
Overige niet-vlottende verplichtingen
| 0.605 | 0.547 | 0.547 | 0.196 | -1 | -3 | 0 | -3.5 | -12 | -17 | -22 | 0 | 0 | 0 | 4 | 12.764 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 9.28 | 9.566 | 9.604 | 8.878 | 10.377 | 3 | 10.442 | 3.5 | 12 | 17 | 22 | 18.964 | 14.73 | 13.492 | 16.84 | 26.488 | 27.565 | 28.397 |
Totaal passiva
| 26.248 | 29.042 | 25.745 | 26.187 | 32.421 | 33.94 | 32.874 | 47.738 | 51.387 | 61.496 | 70.418 | 31.511 | 31.881 | 30.724 | 40.538 | 48.905 | 58.665 | 64.622 |
Eigen vermogen: | ||||||||||||||||||
Preferente aandelen
| 9.559 | 9.559 | 9.559 | 9.559 | 9.559 | 10.126 | 10.126 | 11.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 |
Ingehouden winsten
| 112.417 | 110.934 | 106.582 | 102.323 | 98.832 | 106.862 | 103.21 | 99.75 | 85.737 | 82.825 | 76.445 | 81.67 | 0 | 0 | 66.994 | 61.299 | 0 | 0 |
Overige gereserveerde algehele resultaten
| -11.209 | -11.209 | -11.209 | -11.209 | -11.209 | -10.126 | -10.126 | -11.041 | 0 | -0 | 77.056 | -64.183 | -86.41 | -89.549 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1.65 | 1.65 | 1.65 | 1.65 | 1.65 | -10.126 | -10.126 | -11.041 | 0 | 0 | -76.454 | 64.785 | 166.871 | 162.988 | 0.602 | 0.602 | 56.256 | 50.716 |
Totaal eigen vermogen van aandeelhouders
| 114.067 | 112.584 | 108.232 | 103.973 | 100.482 | 98.386 | 94.734 | 90.359 | 87.387 | 84.475 | 78.697 | 83.922 | 82.111 | 75.089 | 69.246 | 63.551 | 57.906 | 52.366 |
Totaal eigen vermogen
| 114.203 | 112.633 | 108.232 | 103.973 | 100.805 | 98.708 | 95.042 | 90.661 | 87.672 | 84.747 | 78.956 | 84.162 | 82.33 | 75.284 | 69.414 | 63.689 | 58.028 | 52.474 |
Totaal passiva en aandeelhoudersvermogen
| 140.451 | 141.675 | 133.977 | 130.16 | 133.226 | 132.648 | 127.916 | 138.399 | 139.059 | 143.675 | 149.374 | 115.673 | 114.211 | 106.008 | 109.952 | 112.594 | 116.815 | 117.204 |