HanseYachts AG
FSX:H9Y.DE
2.56 (EUR) • At close May 17, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q2 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | 2009 Q2 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 2.381 | 9.146 | 7.966 | 6.502 | 11.426 | 16.722 | 21.852 | 9.917 | 3.556 | 5.986 | 3.895 | 21.226 | 2.469 | 7.62 | 4.334 | 4.779 | 5.665 | 2.5 | 3.98 | 13.082 | 3.458 | 2.046 | 1.686 | 1.533 | 6.81 | 2.19 | 7.001 | 3.779 | 11.005 |
Kortetermijnbeleggingen
| 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 |
Liquide middelen en kortetermijnbeleggingen
| 2.381 | 9.146 | 7.966 | 6.502 | 11.426 | 16.722 | 21.852 | 9.917 | 3.556 | 5.986 | 3.895 | 21.226 | 2.469 | 7.62 | 4.334 | 4.779 | 5.665 | 2.5 | 3.98 | 13.082 | 3.458 | 2.046 | 1.686 | 1.533 | 6.81 | 2.19 | 7.001 | 3.779 | 11.005 |
Nettovorderingen
| 19.906 | 19.64 | 4.704 | 4.255 | 2.129 | 4.358 | 2.359 | 2.216 | 5.266 | 5.201 | 4.313 | 4.055 | 6.847 | 2.18 | 4.125 | 3.782 | 4.004 | 2.191 | 4.185 | 2.75 | 2.579 | 6.292 | 4.665 | 3.586 | 4.066 | 3.672 | 2.08 | 4.316 | 2.5 |
Voorraad
| 36.479 | 41.859 | 42.794 | 45.501 | 54.541 | 39.517 | 31.32 | 35.186 | 36.336 | 27.441 | 35.4 | 22.853 | 28.773 | 20.099 | 27.814 | 20.836 | 21.887 | 18.667 | 23.325 | 17.711 | 20.349 | 15.908 | 17.642 | 19.823 | 13.651 | 19.153 | 13.974 | 18.015 | 14.466 |
Overige vlottende activa
| 5.158 | 1.219 | 3.618 | 0.976 | 2.565 | 1.409 | 2.982 | 2.127 | 3.367 | 3.179 | 5.942 | 4.028 | 2.596 | 2.171 | 1.935 | 1.908 | 2.027 | 2.765 | 2.72 | 2.601 | 2.387 | 0.222 | 1.286 | 1.767 | 1.561 | 1.774 | 1.937 | 1.994 | 1.996 |
Totaal vlottende activa
| 63.924 | 71.865 | 59.082 | 57.233 | 70.66 | 62.006 | 58.513 | 49.446 | 48.525 | 41.808 | 49.549 | 52.162 | 40.685 | 32.071 | 38.209 | 31.305 | 33.582 | 26.123 | 34.209 | 36.144 | 28.773 | 24.468 | 25.28 | 26.708 | 26.088 | 26.789 | 24.992 | 28.104 | 29.967 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 27.633 | 28.163 | 29.05 | 29.061 | 29.457 | 28.104 | 27.795 | 27.221 | 27.404 | 23.764 | 25.211 | 24.801 | 26.038 | 24.075 | 25.597 | 24.647 | 25.67 | 23.948 | 26.933 | 23.774 | 23.857 | 24.669 | 26.034 | 30.947 | 31.581 | 32.669 | 33.501 | 35.024 | 35.682 |
Goodwill
| 0 | 2.008 | 0 | 2.008 | 0 | 7.78 | 0 | 7.846 | 0 | 19.247 | 0 | 2.008 | 0 | 2.008 | 0 | 2.008 | 0 | 2.008 | 0 | 2.008 | 0 | 2.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 15.137 | 14.762 | 15.618 | 9.718 | 19.394 | 19.406 | 18.867 | 18.617 | 29.715 | 10.411 | 12.672 | 10.588 | 12.506 | 10.389 | 9.146 | 4.873 | 6.472 | 4.093 | 5.919 | 3.727 | 4.705 | 2.577 | 4.658 | 0 | 4.175 | 3.822 | 3.813 | 4.909 | 5.055 |
Goodwill en immateriële activa
| 15.137 | 16.77 | 15.618 | 11.726 | 19.394 | 27.186 | 18.867 | 26.463 | 29.715 | 29.658 | 12.672 | 12.596 | 12.506 | 12.397 | 9.146 | 6.881 | 6.472 | 6.101 | 5.919 | 5.735 | 4.705 | 4.585 | 4.658 | 4.339 | 4.175 | 3.822 | 3.813 | 4.909 | 5.055 |
Langetermijnbeleggingen
| -1.239 | 38.851 | 0 | -2.008 | 48.851 | 37.708 | 46.661 | 36.661 | 57.119 | 51.9 | 0.9 | 37.309 | 38.397 | 36.457 | 34.391 | 31.274 | 31.627 | 29.59 | 32.537 | 29.289 | 28.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 1.239 | 6.99 | 0 | 3.446 | 1.289 | 3.451 | 0.324 | 2.655 | 0.378 | 1.523 | 0.357 | 0.088 | 0.147 | 0.015 | 0.353 | 0.254 | 0.515 | 0.459 | 0.314 | 0.22 | 0.436 | 0.386 | 0.342 | 1.161 | 0.755 | 1.503 | 1.389 | 3.869 | 3.8 |
Overige niet-vlottende activa
| 1.239 | -40.859 | -44.668 | 29.096 | -0 | -7.78 | 0 | -7.846 | 0 | -1.523 | -0.357 | -0.088 | -0.147 | -0.015 | -0.353 | -0.254 | -0.515 | -0.459 | -0.314 | -0.22 | -0.436 | -0 | -0 | 0 | 0 | 0 | 0 | 0.054 | 0.054 |
Totaal niet-vlottende activa
| 44.01 | 49.915 | 44.668 | 71.322 | 50.14 | 50.961 | 46.986 | 48.493 | 57.497 | 53.423 | 38.782 | 37.397 | 38.544 | 36.472 | 34.744 | 31.528 | 32.142 | 30.049 | 32.851 | 29.509 | 28.562 | 29.64 | 31.034 | 36.447 | 36.512 | 37.994 | 38.704 | 43.855 | 44.591 |
Totaal activa
| 107.933 | 121.78 | 103.75 | 128.555 | 120.8 | 112.967 | 105.499 | 97.939 | 106.022 | 97.347 | 88.689 | 91.477 | 79.377 | 69.786 | 73.306 | 64.306 | 66.239 | 58.839 | 67.375 | 67.236 | 57.771 | 54.108 | 56.314 | 63.156 | 62.6 | 64.783 | 63.695 | 71.959 | 74.559 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||
Crediteuren
| 23.246 | 22.833 | 21.487 | 19.892 | 13.764 | 14.49 | 14.094 | 14.199 | 14.452 | 19.273 | 19.842 | 18.121 | 17.292 | 15.144 | 20.607 | 13.558 | 16.518 | 11.188 | 17.938 | 13.088 | 14.476 | 14.373 | 11.977 | 15.041 | 12.662 | 12.723 | 0 | 0 | 0 |
Kortlopende schulden
| 31.679 | 23.894 | 11.686 | 22.432 | 9.625 | 8.236 | 7.508 | 21.388 | 12.922 | 12.276 | 14.429 | 24.265 | 7.579 | 3.686 | 4.583 | 4.038 | 3.812 | 2.775 | 4.155 | 7.064 | 11.293 | 8.423 | 8.307 | 0.05 | 0.036 | 0.068 | 0 | 0 | 0 |
Belastingschulden
| 0.255 | 0.758 | 0.144 | 0.35 | 0.123 | 0.277 | 0.324 | 0.409 | 0.258 | 0.257 | 0.06 | 0.989 | 0.199 | 0.648 | 0.078 | 0.736 | 0.075 | 0.513 | 0.116 | 0.172 | 0.214 | 0.508 | 0.241 | 0.304 | 0.31 | 0.132 | 0.941 | 0.919 | 0.949 |
Uitgestelde opbrengsten
| 32.621 | 44.238 | 41.816 | 42.425 | 60.764 | 41.625 | 38.018 | 25.58 | 31.953 | 17.011 | -14.429 | -24.265 | -7.579 | -3.686 | -4.583 | -4.038 | -3.812 | -2.775 | -4.155 | -7.064 | -11.293 | 13.058 | 13.094 | 8.569 | 6.217 | 6.586 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 12.841 | 17.219 | 16.348 | 11.879 | 10.868 | 11.164 | 9.295 | 16.28 | 15.602 | 11.166 | 27.116 | 19.23 | 25.436 | 17.887 | 22.52 | 19.368 | 21.887 | 18.811 | 19.652 | 14.153 | 14.191 | 0.14 | 2.299 | 5.434 | 4.081 | 5.418 | 16.177 | 18.094 | 12.266 |
Totaal kortlopende verplichtingen
| 100.387 | 108.184 | 91.336 | 96.629 | 95.021 | 75.516 | 68.915 | 77.447 | 74.929 | 59.727 | 61.387 | 61.616 | 50.307 | 36.718 | 47.711 | 36.964 | 42.217 | 32.773 | 41.746 | 34.305 | 39.959 | 35.994 | 35.677 | 29.094 | 22.995 | 24.794 | 16.177 | 18.094 | 12.266 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||
Langetermijnschulden
| 12.718 | 15.479 | 20.185 | 4.447 | 19.36 | 22.074 | 23.758 | 3.961 | 8.759 | 10.315 | 10.439 | 11.554 | 13.578 | 12.841 | 12.8 | 12.79 | 12.781 | 14.485 | 13.01 | 14.948 | 0.402 | 1.08 | 4.473 | 0.159 | 0.124 | 0.127 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 18.373 | 23.207 | 3.306 | 0 | 23.937 | 0 | 2.384 | 0 | 8.872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.945 | 0.397 | 0.491 | 3.49 | 14.412 | 12.129 | 12.115 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 5.979 | 0 | 2.593 | 0 | 2.186 | 0 | 2.078 | 0 | 1.443 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.005 | 0.049 | 0.123 | 0.52 | 0.445 | 0.55 | 0.533 | 0.833 | 0.814 |
Overige niet-vlottende verplichtingen
| 2.621 | -15.479 | -20.185 | 31.181 | -19.36 | 1.863 | 12.819 | 7.449 | 6.672 | -1.443 | -10.439 | -11.554 | -13.578 | -12.841 | -12.8 | -12.79 | -12.781 | -14.485 | -13.01 | -0.003 | -0.005 | 0 | 0 | -8.806 | -5.817 | -5.133 | 7.682 | 8.382 | 9.081 |
Totaal niet-vlottende verplichtingen
| 15.339 | 24.352 | 23.207 | 41.527 | 21.301 | 26.123 | 36.577 | 13.488 | 15.431 | 10.315 | 10.439 | 11.554 | 13.578 | 12.841 | 12.8 | 12.79 | 12.781 | 14.485 | 13.01 | 14.948 | 0.402 | 1.129 | 4.596 | 6.285 | 6.88 | 7.657 | 8.215 | 9.215 | 9.895 |
Totaal passiva
| 115.726 | 132.536 | 114.543 | 138.156 | 116.322 | 101.639 | 105.492 | 90.935 | 90.36 | 80.742 | 77.505 | 77.802 | 68.17 | 53.828 | 62.245 | 51.51 | 56.626 | 47.292 | 56.356 | 49.256 | 40.583 | 37.122 | 40.273 | 35.379 | 29.875 | 32.452 | 24.392 | 27.309 | 22.161 |
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 |
Gewone aandelen
| 19.057 | 19.057 | 15.692 | 15.692 | 15.692 | 15.692 | 12.544 | 12.155 | 12.155 | 11.091 | 11.091 | 11.091 | 11.091 | 11.091 | 11.091 | 11.091 | 11.091 | 9.593 | 9.593 | 9.593 | 9.593 | 7 | 7 | 7 | 6.4 | 6.4 | 6.4 | 6.4 | 6.4 |
Ingehouden winsten
| -35.067 | -38.057 | -32.809 | -26.754 | -12.733 | -5.857 | -22.628 | -14.096 | -5.056 | 2.059 | -3.765 | -1.27 | -3.742 | 1.014 | -3.866 | -2.149 | -5.319 | -0.401 | -0.926 | 6.033 | -0.993 | 3.797 | -6.324 | -3.316 | 3.429 | -5.52 | 0 | -11.693 | 0.147 |
Overige gereserveerde algehele resultaten
| 0.179 | 0.205 | 0.173 | -0.029 | 0.27 | 0.18 | 0.173 | 0.197 | 0.198 | 14.755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.24 | 0 | 0 | -19.215 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 8.039 | 8.039 | 6.151 | 1.569 | 1.569 | 1.569 | 9.939 | 8.851 | 8.851 | -10.898 | 3.858 | 3.854 | 3.857 | 3.852 | 3.835 | 3.853 | 3.84 | 2.356 | 2.352 | 2.355 | 8.589 | 30.429 | 15.364 | 24.093 | 42.111 | 31.452 | 32.903 | 49.943 | 45.85 |
Totaal eigen vermogen van aandeelhouders
| -7.793 | -10.756 | -10.793 | -9.522 | 4.798 | 11.584 | 0.029 | 7.107 | 16.147 | 17.007 | 11.184 | 13.675 | 11.207 | 15.957 | 11.06 | 12.796 | 9.613 | 11.548 | 11.019 | 17.98 | 17.188 | 16.986 | 16.04 | 27.777 | 32.725 | 32.331 | 39.303 | 44.65 | 52.397 |
Totaal eigen vermogen
| -7.793 | -10.756 | -10.793 | -9.601 | 4.479 | 11.328 | 0.007 | 7.004 | 15.662 | 16.605 | 11.184 | 13.675 | 11.207 | 15.957 | 11.06 | 12.796 | 9.613 | 11.548 | 11.019 | 17.98 | 17.188 | 16.986 | 16.04 | 27.777 | 32.725 | 32.331 | 39.303 | 44.65 | 52.397 |
Totaal passiva en aandeelhoudersvermogen
| 107.933 | 121.78 | 103.75 | 128.555 | 120.8 | 112.967 | 105.499 | 97.939 | 106.022 | 98.79 | 88.689 | 91.477 | 79.377 | 69.786 | 73.306 | 64.306 | 66.239 | 58.839 | 67.375 | 67.236 | 57.771 | 54.108 | 56.314 | 63.156 | 62.6 | 64.783 | 63.695 | 71.959 | 74.559 |