Kesla Oyj
HEL:KELAS.HE
4.31 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0.423 | 0.54 | 1.88 | 3.183 | 0.467 | 0.719 | 0.307 | 1.02 | 0.429 | 0.211 | 0.22 | 0.226 | 0.22 | 0 | 1.531 | 0.388 | 0.656 | 0.929 | 0.577 | 0.453 | 0.386 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | -0.008 | -0.008 | -0.047 | -0.04 | -0.002 | 0 | 0 | 0.015 | 0.015 | 0 | 0.245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 0.423 | 0.54 | 1.88 | 3.183 | 0.467 | 0.719 | 0.307 | 1.02 | 0.429 | 0.211 | 0.22 | 0.226 | 0.22 | 0.245 | 1.531 | 0.388 | 0.656 | 0.929 | 0.577 | 0.453 | 0.386 |
Nettovorderingen
| 7.578 | 6.296 | 6.283 | 5.856 | 6.95 | 6.507 | 6.939 | 6.747 | 6.855 | 7.398 | 7.094 | 5.501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 17.902 | 21.959 | 15.956 | 13.124 | 16.31 | 15.241 | 14.188 | 13.635 | 13.434 | 14.444 | 13.465 | 13.166 | 13.077 | 10.667 | 9.289 | 13.352 | 12.382 | 7.76 | 6.559 | 5.073 | 4.171 |
Overige vlottende activa
| 0.006 | 0.629 | 0.926 | 0.28 | 0.032 | 6.984 | 7.632 | 6.968 | 7.186 | 7.995 | 8.355 | 6.004 | 7.099 | 7.49 | 4.985 | 8.079 | 8.317 | 7.046 | 5.425 | 3.922 | 3.69 |
Totaal vlottende activa
| 25.903 | 28.929 | 24.149 | 22.163 | 23.759 | 22.944 | 22.127 | 21.623 | 21.049 | 22.65 | 22.04 | 19.396 | 20.396 | 18.402 | 15.805 | 21.819 | 21.355 | 15.735 | 12.561 | 9.448 | 8.247 |
Niet-vlottende activa: | |||||||||||||||||||||
Materiële vaste activa, netto
| 8.999 | 9.743 | 9.169 | 7.584 | 7.475 | 7.198 | 7.66 | 9.808 | 10.823 | 11.773 | 11.268 | 8.039 | 7.786 | 7.961 | 9.167 | 9.269 | 7.681 | 5.097 | 4.127 | 0.988 | 1.152 |
Goodwill
| -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | 0.36 | 0.36 | 0.36 | 0 | 0 | 0 | 0.36 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0.769 | 0.899 | 1.05 | 0.924 | 1.328 | 1.17 | 0.99 | 0.979 | 0.991 | 1.112 | 0.888 | 0.744 | 0.77 | 1.171 | 0 | 0.757 | 0.192 | 0.107 | 0.152 | 0.184 | 0.118 |
Goodwill en immateriële activa
| 0.768 | 0.899 | 1.05 | 0.924 | 1.328 | 1.17 | 0.99 | 0.979 | 0.991 | 1.392 | 1.248 | 1.104 | 1.13 | 1.171 | 0.684 | 0.757 | 0.552 | 0.107 | 0.152 | 0.184 | 0.118 |
Langetermijnbeleggingen
| 0.017 | 0.017 | 0.017 | 0.025 | 0.025 | 0.064 | 0.057 | 0.034 | 0.042 | 0 | 0.017 | 0.017 | 0 | 0 | 0.032 | 0.032 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0.478 | 0.492 | 0.25 | 0.261 | 0.168 | 0.096 | 0.308 | 0.366 | 0.242 | 0.149 | 0.112 | 0.114 | 0 | 0 | 0.001 | 0.147 | 0.15 | 0.096 | 0.031 | 0 | 0 |
Overige niet-vlottende activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0.017 | 0.032 | 0.032 | 0.083 | 0.015 | 0.015 | 0.032 | 0.031 | 0.001 | -0.001 | 0.032 | 0.017 | 0.018 | 3.073 | 3.18 |
Totaal niet-vlottende activa
| 10.262 | 11.151 | 10.486 | 8.794 | 8.996 | 8.528 | 9.032 | 11.219 | 12.13 | 13.397 | 12.66 | 9.289 | 8.948 | 9.163 | 9.885 | 10.204 | 8.415 | 5.317 | 4.328 | 4.245 | 4.45 |
Totaal activa
| 36.165 | 39.952 | 34.632 | 30.959 | 32.754 | 31.418 | 31.158 | 32.842 | 33.179 | 36.048 | 34.7 | 28.685 | 29.344 | 27.565 | 25.69 | 32.023 | 29.77 | 21.052 | 16.889 | 13.693 | 12.697 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||
Crediteuren
| 8.737 | 4.927 | 5.572 | 3.413 | 3.252 | 4.046 | 3.677 | 3.424 | 3.282 | 2.52 | 3.511 | 2.321 | 5.731 | 5.615 | 3.827 | 5.029 | 6.13 | 4.442 | 3.503 | 1.655 | 1.3 |
Kortlopende schulden
| 4.441 | 6.796 | 1.73 | 1.652 | 3.179 | 6.814 | 6.002 | 5.788 | 5.409 | 6.104 | 4.694 | 4.189 | 3.922 | 2.972 | 3.144 | 3.437 | 2.287 | 1.413 | 0.904 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0.297 | 0 | 0 | 0.142 | 0.072 | 0.52 | 0 | 0 |
Uitgestelde opbrengsten
| -0.114 | 1.618 | 3.051 | 2.603 | 2.454 | 2.543 | 2.733 | 3.161 | 2.589 | 2.374 | 2.859 | 2.744 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| -8.364 | -1.559 | -5.292 | -3.128 | -2.83 | -3.663 | -3.249 | -3.064 | -2.845 | -2.141 | -3.203 | -1.911 | -5.731 | -5.615 | -3.827 | -5.029 | -6.13 | -4.442 | -3.503 | 0.646 | 0.373 |
Totaal kortlopende verplichtingen
| 13.437 | 16.709 | 10.633 | 7.953 | 9.307 | 13.786 | 12.84 | 12.733 | 11.717 | 11.377 | 11.372 | 9.667 | 9.653 | 8.884 | 6.971 | 8.466 | 8.559 | 5.927 | 4.927 | 3.956 | 2.973 |
Langlopende verplichtingen: | |||||||||||||||||||||
Langetermijnschulden
| 8.175 | 10.222 | 8.674 | 9.194 | 8.805 | 3.997 | 5.841 | 8.295 | 10.056 | 11.038 | 9.655 | 6.241 | 6.343 | 6.293 | 8.016 | 9.798 | 8.235 | 4.206 | 2.75 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0.877 | 0 | 0.358 | 0.32 | 0.746 | 0.359 | 0 | 0.251 | 0 | 0 | 0 | 0.196 | 0 | 0 | 0 | 0.23 | 0 | 0 | 0.12 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0.877 | 0.732 | 0.823 | 0.69 | 0.74 | 0.872 | 0.601 | 0.59 | 0.525 | 0.617 | 0.532 | 0.386 | 0.239 | 0 | 0 | 0.694 | 0.727 | 0.554 | 0.487 | 0 | 0 |
Overige niet-vlottende verplichtingen
| -0.001 | -0.001 | -0.001 | 0.001 | 0.267 | -0.04 | 0.386 | 0.001 | 0.279 | 0.293 | 0.217 | 0.001 | 0.197 | 0.382 | 0.154 | 0.001 | 0.18 | 0.17 | -0.001 | 4.134 | 4.632 |
Totaal niet-vlottende verplichtingen
| 9.928 | 10.953 | 9.854 | 10.205 | 10.558 | 5.188 | 6.828 | 9.137 | 10.86 | 11.948 | 10.404 | 6.824 | 6.779 | 6.675 | 8.17 | 10.723 | 9.142 | 4.93 | 3.356 | 4.134 | 4.632 |
Totaal passiva
| 23.365 | 27.662 | 20.487 | 18.158 | 19.865 | 18.974 | 19.668 | 21.87 | 22.577 | 23.325 | 21.776 | 16.491 | 16.432 | 15.559 | 15.141 | 19.189 | 17.701 | 10.857 | 8.283 | 8.09 | 7.605 |
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 |
Gewone aandelen
| 1.917 | 1.917 | 1.917 | 1.917 | 1.917 | 1.917 | 1.917 | 1.917 | 1.917 | 1.917 | 1.917 | 1.917 | 1.917 | 1.917 | 1.917 | 1.917 | 1.917 | 1.917 | 1.917 | 1.917 | 1.917 |
Ingehouden winsten
| 10.853 | 10.343 | 12.198 | 10.854 | 10.737 | 10.292 | 9.339 | 8.82 | 8.45 | 10.465 | 10.641 | 9.918 | 10.658 | 9.742 | 8.297 | 10.497 | 10.146 | 8.272 | 6.683 | 2.268 | 2.455 |
Overige gereserveerde algehele resultaten
| 0.024 | 0.024 | 0.024 | 0.024 | 0.229 | 0.229 | 0.229 | 0.229 | 0.229 | 0.21 | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.005 | 0.006 | 0.006 | 0.006 | 0.006 | 0.216 | 0.216 | 0.216 | 0.216 | 0.216 | 0.006 | 0.006 | 0.006 | 1.418 | 0.72 |
Totaal eigen vermogen van aandeelhouders
| 12.8 | 12.29 | 14.145 | 12.801 | 12.889 | 12.444 | 11.49 | 10.972 | 10.602 | 12.598 | 12.774 | 12.051 | 12.791 | 11.875 | 10.43 | 12.63 | 12.069 | 10.195 | 8.606 | 5.603 | 5.092 |
Totaal eigen vermogen
| 12.8 | 12.29 | 14.145 | 12.801 | 12.889 | 12.444 | 11.49 | 10.972 | 10.602 | 12.723 | 12.924 | 12.194 | 12.912 | 12.006 | 10.549 | 12.834 | 12.069 | 10.195 | 8.606 | 5.603 | 5.092 |
Totaal passiva en aandeelhoudersvermogen
| 36.165 | 39.952 | 34.632 | 30.959 | 32.754 | 31.418 | 31.158 | 32.842 | 33.179 | 36.048 | 34.7 | 28.685 | 29.344 | 27.565 | 25.69 | 32.023 | 29.77 | 21.052 | 16.889 | 13.693 | 12.697 |