Innofactor Oyj
HEL:IFA1V.HE
1.125 (EUR) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) EUR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0.425 | 1.956 | 1.963 | 3.066 | 0.963 | 0.258 | 0.91 | 0.902 | 0.843 | 0.997 | 0.991 | 0.656 | 0.696 | 1.714 | 0.606 | 1.339 | 1.49 | 3.084 | 2.271 | 2.105 | 2.941 | 5.831 |
Kortetermijnbeleggingen
| 0 | -0.077 | -0.129 | -0.245 | -0.629 | -0.155 | -0.342 | -0.595 | -0.663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 0.425 | 1.956 | 1.963 | 3.066 | 0.963 | 0.258 | 0.91 | 0.902 | 0.843 | 0.997 | 0.991 | 0.656 | 0.696 | 1.714 | 0.606 | 1.339 | 1.49 | 3.084 | 2.271 | 2.105 | 2.941 | 5.831 |
Nettovorderingen
| 18.448 | 14.539 | 13.403 | 13.925 | 13.409 | 11.435 | 14.763 | 18.809 | 12.652 | 15.063 | 13.371 | 0 | 0 | 0 | 1.765 | 0 | 0 | 0 | 0 | 0 | 5.916 | 6.999 |
Voorraad
| 0.001 | 0.001 | 0.001 | -2.031 | 0 | -11.435 | 0 | 0 | -12.652 | -15.063 | -13.371 | 0 | 0 | 0 | 0.013 | 0 | 0 | 0 | 0 | 0.005 | 0.037 | 0.247 |
Overige vlottende activa
| -0.001 | -0.001 | -0.001 | 2.031 | 0.001 | 13.059 | 16.877 | 18.809 | 12.652 | 15.782 | 13.957 | 8.77 | 6.533 | 6.037 | 0.191 | 0.05 | 0.06 | 0.125 | 1.775 | 0 | 1.885 | 1.885 |
Totaal vlottende activa
| 18.873 | 16.495 | 15.366 | 16.991 | 14.373 | 13.317 | 17.787 | 19.711 | 13.495 | 16.779 | 14.948 | 9.426 | 7.229 | 7.751 | 2.575 | 2.849 | 2.842 | 4.804 | 5.573 | 2.11 | 10.78 | 14.962 |
Niet-vlottende activa: | ||||||||||||||||||||||
Materiële vaste activa, netto
| 4.257 | 5.918 | 3.701 | 4.338 | 5.289 | 0.484 | 0.64 | 0.628 | 0.541 | 0.69 | 0.868 | 0.451 | 0.459 | 0.472 | 0.165 | 0.909 | 1.527 | 0.171 | 0.13 | 0.328 | 0.681 | 1.728 |
Goodwill
| 26.835 | 26.831 | 26.393 | 26.527 | 25.998 | 26.121 | 26.398 | 27.69 | 19.584 | 19.584 | 19.335 | 2.834 | 1.207 | 5.609 | 0 | 0 | 0 | 0 | 0.073 | 0.286 | 5.56 | 4.113 |
Immateriële activa
| 1.928 | 2.398 | 0.633 | 2.081 | 3.742 | 6.112 | 7.797 | 9.141 | 2.933 | 3.407 | 3.916 | 1.695 | 1.534 | 6.756 | 0.926 | 0.15 | 0.237 | 0.316 | 0.602 | 0.105 | 1.138 | 1.651 |
Goodwill en immateriële activa
| 28.763 | 29.229 | 27.026 | 28.608 | 29.74 | 32.233 | 34.195 | 36.831 | 22.517 | 22.991 | 23.251 | 4.529 | 2.741 | 12.365 | 0.926 | 0.15 | 0.237 | 0.316 | 0.675 | 0.391 | 6.698 | 5.764 |
Langetermijnbeleggingen
| 0.142 | 0.082 | 0.134 | 0.25 | 0.708 | 0.233 | 0.404 | 0.657 | 0.725 | -7.361 | -7.604 | 4.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 2.415 | 4.09 | 4.83 | 6.413 | 5.602 | 5.602 | 5.583 | 5.76 | 6.704 | 7.175 | 7.604 | 7.767 | 7.895 | 0.207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0.001 | 0 | 0 | 0.007 | 0.008 | 0.006 | 0 | 0 | 0.001 | 7.361 | 7.604 | -4.98 | 0 | 0 | 0 | 0 | 0 | 0.972 | 2.91 | -0.719 | 1.029 | 1.032 |
Totaal niet-vlottende activa
| 35.578 | 39.319 | 35.691 | 39.616 | 41.347 | 38.558 | 40.822 | 43.876 | 30.488 | 30.856 | 31.723 | 12.747 | 11.095 | 13.044 | 1.091 | 1.059 | 1.764 | 1.459 | 3.715 | 0.719 | 8.408 | 8.523 |
Totaal activa
| 54.451 | 55.815 | 51.057 | 56.607 | 55.72 | 51.875 | 58.609 | 63.587 | 43.983 | 47.635 | 46.671 | 22.173 | 18.324 | 20.795 | 3.666 | 3.908 | 4.606 | 6.263 | 9.288 | 13.729 | 19.188 | 23.485 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||
Crediteuren
| 17.573 | 14.815 | 1.341 | 1.559 | 2.202 | 2.982 | 3.364 | 22.151 | 9.39 | 13.335 | 14.121 | 6.479 | 5 | 6.781 | 0.1 | 0.068 | 0 | 0 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 6.551 | 7.001 | 3.476 | 4.278 | 9.9 | 10 | 6.948 | 7.663 | 4.428 | 2.933 | 1.92 | 0.443 | 0 | 0 | 3.995 | 4.278 | 0 | 0 | 0 | 0 | 0.12 | 0.237 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.104 | 0.082 | 0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0.001 | -12.456 | 6.771 | 8.55 | 7.439 | 7.251 | 10.769 | -0.061 | -0.067 | 0 | 0 | 0 | 0 | 0 | 0.936 | 1.123 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| -0.001 | 12.456 | 6.237 | 5.843 | 6.268 | 3.732 | 3.321 | 0.061 | 0.067 | 0.104 | 0.082 | 0.031 | 0 | 0 | 0.381 | 0.372 | 5.704 | 2.251 | 3.412 | 0 | 7.235 | 8.88 |
Totaal kortlopende verplichtingen
| 24.124 | 21.816 | 17.825 | 20.23 | 25.809 | 23.965 | 24.402 | 29.814 | 13.818 | 16.372 | 16.123 | 6.953 | 5 | 6.781 | 5.412 | 5.841 | 5.704 | 2.251 | 3.412 | 0 | 7.355 | 9.117 |
Langlopende verplichtingen: | ||||||||||||||||||||||
Langetermijnschulden
| 1.77 | 7.349 | 6.341 | 11.108 | 6.953 | 5.418 | 7.28 | 9.038 | 4.791 | 7.705 | 10.035 | 0.95 | 0 | 0 | 1.6 | 1.621 | 1.62 | 6.533 | 6.655 | 6.781 | 4.781 | 0.244 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 4.517 | 4.683 | 0 | 0.926 | -1.189 | -1.826 | -2.234 | -0.84 | -0.845 | -0.887 | 0.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1.779 | 1.851 | 1.487 | 1.824 | 0.813 | 1.19 | 1.826 | 2.234 | 0.84 | 0.845 | 0.887 | 0.51 | 0.42 | 1.736 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 1.295 | -4.517 | -4.683 | 0.001 | -0.926 | 1.189 | 1.826 | 2.234 | 0.84 | 0.845 | 0.887 | -0.95 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 |
Totaal niet-vlottende verplichtingen
| 4.844 | 9.2 | 7.828 | 12.933 | 7.766 | 6.608 | 9.106 | 11.272 | 5.631 | 8.55 | 10.922 | 1.46 | 0.419 | 1.736 | 1.6 | 1.621 | 1.62 | 6.533 | 6.655 | 6.781 | 4.781 | 0.294 |
Totaal passiva
| 28.968 | 31.016 | 25.653 | 33.163 | 33.575 | 30.573 | 33.508 | 41.086 | 19.449 | 24.922 | 27.045 | 8.413 | 5.419 | 8.517 | 7.012 | 7.462 | 7.324 | 8.784 | 10.067 | 11.384 | 12.136 | 9.411 |
Eigen vermogen: | ||||||||||||||||||||||
Preferente aandelen
| 13.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.57 | 2.57 | 2.57 | 2.57 | 2.57 | 2.57 | 2.447 | 2.447 |
Ingehouden winsten
| 10.66 | 7.669 | 5.496 | 0.292 | -0.022 | -1.25 | 2.549 | 4.278 | 3.295 | 2.287 | 0.767 | 2.824 | 2.33 | 1.703 | -5.916 | -6.124 | -70.43 | -70.233 | -68.491 | -65.367 | -60.659 | -51.945 |
Overige gereserveerde algehele resultaten
| 13.178 | 15.405 | 18.882 | 19.533 | 19.995 | 19.343 | 19.618 | 16.212 | 1.827 | 18.254 | 16.628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -13.483 | -0.375 | -1.074 | 1.519 | 0.072 | 1.109 | 0.834 | -0.089 | 17.312 | 0.072 | 0.131 | 8.836 | 8.475 | 8.475 | 0 | 0 | 65.142 | 65.142 | 65.142 | 65.142 | 65.265 | 63.573 |
Totaal eigen vermogen van aandeelhouders
| 25.483 | 24.799 | 25.404 | 23.444 | 22.145 | 21.302 | 25.101 | 22.501 | 24.534 | 22.713 | 19.626 | 13.76 | 12.905 | 12.278 | -3.346 | -3.554 | -2.718 | -2.521 | -0.779 | 2.345 | 7.053 | 14.074 |
Totaal eigen vermogen
| 25.483 | 24.799 | 25.404 | 23.444 | 22.145 | 21.302 | 25.101 | 22.501 | 24.534 | 22.713 | 19.626 | 13.76 | 12.905 | 12.278 | -3.346 | -3.554 | -2.718 | -2.521 | -0.779 | 2.345 | 7.053 | 14.074 |
Totaal passiva en aandeelhoudersvermogen
| 54.451 | 55.815 | 51.057 | 56.607 | 55.72 | 51.875 | 58.609 | 63.587 | 43.983 | 47.635 | 46.671 | 22.173 | 18.324 | 20.795 | 3.666 | 3.908 | 4.606 | 6.263 | 9.288 | 13.729 | 19.188 | 23.485 |