Kip McGrath Education Centres Limited
ASX:KME.AX
0.415 (AUD) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) AUD.
2024 | 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
| 5.397 | 9.149 | 7.625 | 10.571 | 12.179 | 7.053 | 5.916 | 4.932 | 3.53 | 3.337 | 2.4 | 0.97 | 0.806 | 0.512 | 0.731 | 0.823 | 0.722 | 2.197 | 1.733 | 1.735 | 2.652 | 0.407 |
Kortetermijnbeleggingen
| 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
| 5.397 | 9.149 | 7.625 | 10.571 | 12.179 | 7.053 | 5.916 | 4.932 | 3.53 | 3.337 | 2.4 | 0.97 | 0.806 | 0.512 | 0.731 | 0.823 | 0.722 | 2.197 | 1.733 | 1.735 | 2.652 | 0.407 |
Nettovorderingen
| 1.175 | 1.966 | 3.012 | 0.984 | 0.472 | 0.543 | 0.379 | 0.865 | 0.636 | 0.498 | 0.463 | 0.552 | 0.552 | 0.455 | 0.523 | 0.596 | 0.654 | 1.096 | 0.982 | 0.701 | 0.586 | 0.185 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.036 | 0.045 | 0.05 | 0.08 | 0.096 | 0.171 | 0.28 | 0.289 | 0.264 | 0.238 | 0.18 | 0.092 | 0.038 |
Overige vlottende activa
| 0.561 | 0.594 | 0.648 | 0.484 | 0.358 | 0.179 | 0.46 | 0.256 | 0.153 | 0.234 | 0.068 | 0.032 | 0.006 | 0.044 | 0.022 | 0.131 | 0.173 | 0.102 | 0.003 | 0.032 | 0.017 | 0.251 |
Totaal vlottende activa
| 7.133 | 11.709 | 11.285 | 12.039 | 13.009 | 7.775 | 6.755 | 6.053 | 4.319 | 4.105 | 2.976 | 1.604 | 1.544 | 1.181 | 1.544 | 1.911 | 2.13 | 3.793 | 2.993 | 2.688 | 3.347 | 2.259 |
Niet-vlottende activa: | ||||||||||||||||||||||
Materiële vaste activa, netto
| 2.541 | 1.977 | 2.111 | 1.923 | 2.053 | 0.377 | 0.071 | 0.111 | 0.045 | 0.02 | 0.015 | 0.003 | 0.022 | 0.156 | 0.398 | 0.48 | 0.394 | 0.445 | 0.538 | 1.258 | 1.344 | 1.408 |
Goodwill
| 4.241 | 4.241 | 4.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.591 | 0.047 | 0 | 0 | 0 |
Immateriële activa
| 19.105 | 22.644 | 22.296 | 16.117 | 13.482 | 6.991 | 6.85 | 5.208 | 4.904 | 5.148 | 5.248 | 4.785 | 8.892 | 8.343 | 10.551 | 9.772 | 9.473 | 9.629 | 4.644 | 3.57 | 2.599 | 2.764 |
Goodwill en immateriële activa
| 23.346 | 26.885 | 26.537 | 16.117 | 13.482 | 6.991 | 6.85 | 5.208 | 4.904 | 5.148 | 5.248 | 4.785 | 8.892 | 8.343 | 10.551 | 9.772 | 9.473 | 10.219 | 4.69 | 3.57 | 2.599 | 2.764 |
Langetermijnbeleggingen
| 0.832 | 12.524 | 12.769 | 11.025 | 0.14 | 0.199 | 6.285 | 0.019 | 0.08 | 4.069 | 3.818 | 2.98 | 0 | 0 | 0 | 0 | 0.378 | 0.163 | 0 | 0.031 | 0.082 | 0.03 |
Belastingvorderingen
| 1.023 | 0.784 | 0.686 | 0.649 | 0.736 | 0.631 | 0.636 | 0.526 | 0.711 | 1.099 | 1.445 | 1.808 | 1.917 | 1.815 | 1.839 | 1.771 | 0.764 | 0.099 | 0.118 | 0.039 | 0.034 | 0.019 |
Overige niet-vlottende activa
| 0 | -16.765 | -17.01 | -11.025 | 0 | -0.83 | -6.921 | -0.545 | -0.791 | -5.168 | -5.263 | -4.788 | 0.001 | 0.008 | 0.016 | 0.023 | 0.046 | 2.833 | 0 | 0.024 | 1.07 | 0.836 |
Totaal niet-vlottende activa
| 27.742 | 25.405 | 25.093 | 18.689 | 16.411 | 7.368 | 6.921 | 5.319 | 4.949 | 5.168 | 5.263 | 4.788 | 10.832 | 10.322 | 12.804 | 12.046 | 11.054 | 13.76 | 5.346 | 4.922 | 5.129 | 5.056 |
Totaal activa
| 34.875 | 37.114 | 36.378 | 30.728 | 29.42 | 21.338 | 19.714 | 17.013 | 15.124 | 14.802 | 13.814 | 12.419 | 12.376 | 11.503 | 14.348 | 13.957 | 13.183 | 17.553 | 8.339 | 7.61 | 8.476 | 7.315 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||
Crediteuren
| 0.533 | 0.629 | 0.742 | 0.397 | 0.277 | 0.596 | 1.034 | 0.444 | 0.435 | 0.442 | 0.772 | 0.462 | 0.687 | 0.738 | 0.425 | 0.584 | 0.732 | 0.38 | 0.099 | 0.043 | 0.181 | 0.314 |
Kortlopende schulden
| 2.33 | 2.558 | 1.918 | 0.949 | 1.958 | 0.45 | 0.6 | 0.75 | 0.35 | 0.35 | 0.35 | 3.811 | 0.499 | 3.38 | 0.824 | 0.77 | 3.906 | 2.806 | 0.056 | 0.047 | 0.229 | 0.4 |
Belastingschulden
| 0.181 | 0.559 | 0.459 | 0 | 0.326 | 0.572 | 0.49 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0.237 | 0.345 | 0.416 | 0.476 | 0.576 | 0.813 | 0.958 | -0.75 | -0.35 | -0.35 | -0.35 | -3.811 | 0.753 | 0.582 | 0.313 | 0 | 0 | -0.149 | 0.461 | 0.383 | 0.277 | -1.197 |
Overige kortlopende verplichtingen
| 4.801 | 7.545 | 8.306 | 7.353 | 5.863 | 6.237 | 5.092 | 4.798 | 3.471 | 3.244 | 2.157 | 4.927 | 0.168 | 0.2 | 0.18 | 0.113 | 0.196 | 0.244 | 0.065 | 0.063 | 0.008 | 1 |
Totaal kortlopende verplichtingen
| 7.901 | 11.077 | 11.382 | 9.175 | 8.674 | 8.096 | 7.684 | 5.242 | 3.906 | 3.686 | 2.929 | 5.389 | 2.107 | 4.9 | 1.742 | 1.467 | 4.834 | 3.281 | 0.682 | 0.536 | 0.695 | 0.517 |
Langlopende verplichtingen: | ||||||||||||||||||||||
Langetermijnschulden
| 1.36 | 1.067 | 1.231 | 1.258 | 1.312 | 0 | 0 | 0 | 0.3 | 0.65 | 1.4 | 0 | 3.632 | 0.508 | 3.232 | 3.705 | 0.962 | 0.021 | 0.084 | 0.608 | 1.017 | 0.271 |
Uitgestelde opbrengsten niet-vlottend
| -1.36 | -1.888 | -1.841 | 0 | -1.583 | 0 | 0 | 0 | -1.039 | -0.636 | 0.186 | 0 | 0 | 0 | 0 | 0 | -0.442 | -0.1 | -0.107 | 0 | -1.007 | -0.152 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1.915 | 1.888 | 1.841 | 1.836 | 1.583 | 1.475 | 1.412 | 1.522 | 1.339 | 1.286 | 1.214 | 1.266 | 1.233 | 1.081 | 0.989 | 0.749 | 2.17 | 0.556 | 0.413 | 0.282 | 0.387 | 0.255 |
Overige niet-vlottende verplichtingen
| 1.36 | 1.888 | 1.841 | -0 | 1.583 | -0 | 0 | 0 | -0.3 | -0.65 | -1.4 | 0 | 0.02 | 0.024 | 0.012 | -0.458 | 0.558 | 2.858 | 0.655 | 0.031 | 1.017 | 1.02 |
Totaal niet-vlottende verplichtingen
| 3.275 | 2.955 | 3.072 | 3.094 | 2.895 | 1.475 | 1.412 | 1.522 | 0.3 | 0.65 | 1.4 | 1.266 | 4.885 | 1.613 | 4.233 | 3.995 | 3.249 | 3.336 | 1.046 | 0.921 | 1.414 | 1.393 |
Totaal passiva
| 11.176 | 14.032 | 14.454 | 12.269 | 11.569 | 9.571 | 9.096 | 6.764 | 5.585 | 5.732 | 5.796 | 6.655 | 6.992 | 6.513 | 5.975 | 5.462 | 8.082 | 6.617 | 1.727 | 1.457 | 2.109 | 1.91 |
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 | 5.405 |
Gewone aandelen
| 17.898 | 17.784 | 17.702 | 14.841 | 14.457 | 8.876 | 8.838 | 8.838 | 8.774 | 8.774 | 8.774 | 7.229 | 7.229 | 7.022 | 6.829 | 6.829 | 6.829 | 6.829 | 3.561 | 3.378 | 3.265 | 0 |
Ingehouden winsten
| 4.87 | 4.402 | 3.609 | 2.818 | 2.643 | 2.201 | 1.125 | 0.813 | 0.098 | -0.442 | -1.3 | -2.032 | -2.406 | -2.574 | 0.883 | 0.917 | -2.499 | 2.703 | 2.943 | 2.334 | 2.661 | 1.992 |
Overige gereserveerde algehele resultaten
| 0.931 | 0.896 | 0.613 | 0.8 | 0.751 | 0.69 | 0.655 | 0.598 | 0.667 | 0.738 | 0.544 | 0.567 | 0.561 | 0.542 | 0.661 | 0.209 | 0 | 0 | 0 | 0.441 | 0.441 | 0.441 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.54 | 0.328 | 1.304 | 0 | 0 | 0 | -2.433 |
Totaal eigen vermogen van aandeelhouders
| 23.699 | 23.082 | 21.924 | 18.459 | 17.851 | 11.767 | 10.618 | 10.249 | 9.539 | 9.07 | 8.018 | 5.764 | 5.384 | 4.99 | 8.373 | 8.495 | 4.659 | 10.836 | 6.504 | 6.153 | 6.367 | 5.405 |
Totaal eigen vermogen
| 23.699 | 23.082 | 21.924 | 18.459 | 17.851 | 11.767 | 10.618 | 10.249 | 9.539 | 9.07 | 8.018 | 5.764 | 5.384 | 4.99 | 8.373 | 8.495 | 5.101 | 10.936 | 6.612 | 6.153 | 6.367 | 5.405 |
Totaal passiva en aandeelhoudersvermogen
| 34.875 | 37.114 | 36.378 | 30.728 | 29.42 | 21.338 | 19.714 | 17.013 | 15.124 | 14.802 | 13.814 | 12.419 | 12.376 | 11.503 | 14.348 | 13.957 | 13.183 | 17.553 | 8.339 | 7.61 | 8.476 | 7.315 |