Korvest Ltd
ASX:KOV.AX
9.39 (AUD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2024 Q4 | 2024 Q2 | 2023 Q4 | 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 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q4 | 2005 Q4 | 2004 Q4 | 2003 Q4 | 2002 Q4 | 2001 Q4 | 2000 Q4 | 1997 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 6.789 | 8.818 | 8.94 | 2.982 | 3.556 | 2.575 | 6.69 | 6.116 | 6.47 | 8.323 | 3.126 | 2.608 | 5.119 | 1.113 | 1.694 | 3.208 | 5.088 | 0 | 0.14 | 2.509 | 0.497 | 3.882 | 2.438 | 2.438 | 6.275 | 6.275 | 5.17 | 1.577 | 2.605 | 4.002 | 2.012 | 4.489 | 4.645 | 8.341 | 7.898 | 1.063 | 0.675 | 0.499 | 0.001 | 0.001 |
Kortetermijnbeleggingen
| 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0 | 0 | -0.14 | 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
| 7.064 | 9.093 | 9.215 | 3.257 | 3.831 | 2.85 | 6.965 | 6.391 | 6.745 | 8.598 | 3.401 | 2.883 | 5.394 | 1.388 | 1.969 | 3.483 | 5.088 | 0 | 0 | 2.509 | 0.497 | 3.882 | 2.438 | 2.438 | 6.275 | 6.275 | 5.17 | 1.577 | 2.605 | 4.002 | 2.012 | 4.489 | 4.645 | 8.341 | 7.898 | 1.063 | 0.675 | 0.499 | 0.001 | 0.001 |
Nettovorderingen
| 22.736 | 17.867 | 18.864 | 16.254 | 16.874 | 17.471 | 14.153 | 10.321 | 10.111 | 10.042 | 14.08 | 10.827 | 9.95 | 11.944 | 9.278 | 7.75 | 8.027 | 10.779 | 13.343 | 11.031 | 17.706 | 12.528 | 12.534 | 0 | 0 | 0 | 14.779 | 16.025 | 10.825 | 11.195 | 12.647 | 8.864 | 7.837 | 6.987 | 6.158 | 7.858 | 7.093 | 5.91 | 6.138 | 4.461 |
Voorraad
| 16.986 | 16.714 | 16.791 | 19.758 | 20.457 | 17.705 | 12.445 | 11.405 | 10.555 | 8.681 | 10.504 | 11.544 | 9.395 | 10.136 | 10.733 | 11.567 | 11.492 | 13.168 | 13.611 | 11.801 | 11.303 | 10.958 | 9.506 | 9.506 | 8.656 | 8.656 | 8.683 | 9.176 | 9.806 | 8.483 | 7.822 | 7.88 | 7.146 | 3.75 | 3.146 | 4.186 | 3.378 | 3.442 | 3.639 | 2.43 |
Overige vlottende activa
| 0.586 | 0.863 | 0.537 | 0.924 | 0.308 | 0.526 | 0.304 | 0.437 | 0.357 | 0.375 | 0.272 | 0.444 | 0.243 | 0 | 0.327 | 0.081 | 1.182 | 0.691 | 0.522 | 0.149 | 1.452 | 0.209 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0 | 0 | 0 | 0 | 0.006 | 0.005 | 0.041 | 0.035 | 0.006 | 0.122 | 0 |
Totaal vlottende activa
| 47.372 | 44.537 | 45.407 | 40.193 | 41.47 | 38.552 | 33.867 | 28.554 | 27.768 | 27.696 | 28.257 | 25.698 | 24.982 | 23.468 | 22.307 | 22.881 | 25.789 | 24.638 | 27.476 | 25.49 | 30.958 | 27.577 | 24.528 | 24.528 | 27.452 | 27.452 | 28.632 | 26.778 | 23.249 | 23.68 | 22.481 | 21.233 | 19.628 | 19.108 | 17.265 | 13.222 | 11.182 | 9.857 | 9.9 | 6.892 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 30.743 | 29.438 | 25.249 | 23.766 | 24.443 | 22.461 | 22.657 | 20.623 | 20.512 | 18.02 | 13.033 | 12.725 | 12.882 | 13.387 | 13.725 | 14.001 | 14.631 | 15.398 | 15.907 | 16.055 | 15.912 | 17.394 | 17.509 | 17.509 | 17.207 | 17.207 | 17.381 | 17.243 | 15.296 | 14.034 | 12.105 | 7.417 | 6.87 | 5.964 | 5.919 | 9.034 | 8.863 | 8.639 | 8.83 | 5.227 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.721 | 0 | 2.071 | 2.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.008 | 0.012 | 0.017 | 0.021 | 0.025 | 0.03 | 0.034 | 2.108 | 0.043 | 0.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.008 | 0.012 | 0.017 | 0.021 | 0.025 | 0.03 | 1.755 | 2.108 | 2.114 | 2.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 1.43 | 1.523 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.651 | 0 | 0 | 0 | 0 | 0 | 17.667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.242 | 0 | 0 | 0 | 0 | 0 | 0.082 | 0 | 0 | 0 | 0 | 0 | 0.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.269 | 0.493 | 1.006 | 0.881 | 0.814 | 0.65 | 0.562 | 0 | 0.368 |
Overige niet-vlottende activa
| 0 | 0 | -25.249 | -23.766 | -24.443 | -22.461 | -22.657 | -20.623 | -0 | -18.02 | -13.033 | -12.725 | -12.882 | -13.391 | -13.733 | -14.013 | -14.648 | -15.419 | -15.932 | -16.085 | -17.667 | -19.502 | -19.623 | -19.623 | -17.207 | -17.207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.645 | 0.035 |
Totaal niet-vlottende activa
| 32.173 | 30.961 | 25.249 | 23.766 | 24.443 | 22.461 | 22.657 | 20.623 | 23.754 | 18.02 | 13.033 | 12.725 | 12.882 | 13.391 | 13.733 | 14.013 | 14.648 | 15.419 | 15.932 | 16.085 | 17.847 | 19.502 | 19.623 | 19.623 | 17.207 | 17.207 | 17.381 | 17.243 | 15.296 | 14.034 | 12.105 | 7.686 | 7.363 | 6.97 | 6.801 | 9.848 | 9.513 | 9.201 | 9.475 | 5.63 |
Totaal activa
| 79.545 | 75.498 | 70.656 | 63.959 | 65.913 | 61.013 | 56.524 | 49.177 | 51.522 | 45.716 | 41.29 | 38.423 | 37.864 | 36.859 | 36.122 | 36.894 | 40.437 | 40.057 | 43.408 | 41.575 | 48.805 | 47.079 | 44.151 | 44.151 | 44.659 | 44.659 | 46.013 | 44.021 | 38.545 | 37.714 | 34.586 | 28.919 | 26.991 | 26.078 | 24.066 | 23.07 | 20.695 | 19.058 | 19.375 | 12.522 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 4.339 | 8.293 | 4.679 | 8.272 | 9.231 | 8.071 | 8.461 | 5.481 | 3.024 | 4.31 | 3.279 | 4.49 | 2.146 | 4.401 | 2.226 | 3.55 | 2.074 | 4.563 | 3.139 | 4.896 | 4.338 | 7.258 | 2.883 | 2.883 | 4.885 | 4.885 | 3.541 | 5.738 | 3.937 | 3.44 | 4.15 | 3.709 | 0 | 4.024 | 3.833 | 4.173 | 3.633 | 3.268 | 3.509 | 2.692 |
Kortlopende schulden
| 1.161 | 1.079 | 0.776 | 0.703 | 0.79 | 0.794 | 0.787 | 0.734 | 0.782 | 0.803 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.208 | 0.64 | 0 | 0 | 0.137 | 0.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.192 | 0.532 |
Belastingschulden
| 1.289 | 0.993 | 0.664 | 0.155 | 1.58 | 1.632 | 1.217 | 0.862 | 0.832 | 1.847 | 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 | 0 |
Uitgestelde opbrengsten
| 1.289 | 0.993 | 0.664 | 0.155 | 1.58 | 1.632 | 1.217 | 0.862 | 0.832 | 1.847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.192 | -0.532 |
Overige kortlopende verplichtingen
| 8.56 | 3.439 | 8.266 | 3.148 | 3.138 | 2.871 | 2.971 | 2.821 | 5.535 | 2.454 | 6.063 | 2.643 | 4.882 | 2.189 | 3.978 | 2.075 | 4.516 | 2.223 | 6.505 | 2.35 | 6.895 | 2.158 | 4.328 | 4.495 | 1.815 | 1.815 | 4.279 | 3.145 | 2.876 | 3.978 | 3.029 | 2.928 | 7.039 | 4.136 | 3.767 | 3.646 | 3.16 | 2.308 | 3.113 | 1.898 |
Totaal kortlopende verplichtingen
| 15.349 | 13.804 | 14.385 | 12.278 | 14.739 | 13.368 | 13.436 | 9.898 | 10.173 | 9.414 | 9.342 | 7.133 | 7.028 | 6.59 | 6.204 | 5.625 | 6.59 | 6.994 | 9.644 | 7.246 | 11.233 | 9.553 | 7.378 | 7.378 | 6.7 | 6.7 | 7.82 | 8.883 | 6.813 | 7.418 | 7.179 | 6.637 | 7.039 | 8.159 | 7.6 | 7.818 | 6.793 | 5.576 | 6.622 | 4.591 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 8.322 | 8.2 | 4.418 | 4.305 | 4.678 | 5.05 | 5.447 | 3.608 | 3.965 | 3.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.04 | 0.04 | 0.04 | 3.04 | 4.14 | 4.14 | 4 | 1 |
Uitgestelde opbrengsten niet-vlottend
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2.079 | 2.236 | 2.46 | 2.057 | 1.844 | 1.001 | 1.016 | 0.749 | 4.043 | 0.034 | 0.431 | 0 | 0.451 | 0 | 0 | 0 | 0.513 | 0 | 0.051 | 0 | 0 | 0 | 0.455 | 0 | 0 | 0 | 0.886 | 1.12 | 0.88 | 0.683 | 0.869 | 0 | 0 | 0.238 | 0.2 | 0.353 | 0.235 | 0.272 | 0.291 | 0.306 |
Overige niet-vlottende verplichtingen
| 0.347 | 0.407 | 0.355 | 0.82 | 0.827 | 0.734 | 0.7 | 0.726 | 0.692 | 0.622 | 0.593 | 0 | 0.673 | 0 | 0 | 0 | 0.805 | 0 | 0.771 | 0 | 0.99 | 0 | 0.957 | 0 | 0 | 0 | 0.98 | 0.8 | 0.581 | 0.563 | 0.536 | 0.567 | 0.62 | 0.295 | 0.417 | 0.486 | 0.319 | 0.586 | 0.593 | 0.405 |
Totaal niet-vlottende verplichtingen
| 10.748 | 10.843 | 7.233 | 7.182 | 7.349 | 6.785 | 7.163 | 5.083 | 8.7 | 4.616 | 1.024 | 0 | 1.124 | 0 | 0.752 | 0 | 1.318 | 0 | 0.822 | 0 | 0.99 | 0 | 1.412 | 0 | 0 | 0 | 1.866 | 1.92 | 1.461 | 1.246 | 1.405 | 0.607 | 0.66 | 0.573 | 0.657 | 3.879 | 4.694 | 4.998 | 4.884 | 1.711 |
Totaal passiva
| 26.097 | 24.647 | 21.618 | 19.46 | 22.088 | 20.153 | 20.599 | 14.981 | 18.873 | 14.03 | 10.366 | 7.133 | 8.152 | 6.59 | 6.956 | 5.625 | 7.908 | 6.994 | 10.466 | 7.246 | 12.223 | 9.553 | 8.79 | 7.378 | 6.7 | 6.7 | 9.686 | 10.803 | 8.274 | 8.664 | 8.584 | 7.244 | 7.699 | 8.732 | 8.257 | 11.697 | 11.487 | 10.573 | 11.506 | 6.302 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 14.462 | 14.424 | 14.395 | 14.361 | 14.334 | 14.3 | 14.268 | 14.232 | 14.202 | 14.171 | 14.142 | 14.114 | 14.084 | 14.062 | 14.039 | 13.824 | 13.798 | 13.303 | 12.833 | 12.797 | 12.764 | 3.89 | 3.859 | 3.859 | 3.81 | 3.81 | 3.783 | 3.713 | 3.662 | 3.617 | 3.58 | 3.547 | 3.506 | 3.415 | 3.415 | 2.786 | 2.326 | 2.296 | 2.269 | 0.721 |
Ingehouden winsten
| 30.975 | 28.565 | 26.93 | 23.16 | 22.69 | 21.254 | 16.506 | 14.986 | 13.621 | 13.412 | 12.743 | 12.002 | 11.645 | 11.374 | 11.165 | 12.808 | 14.935 | 14.963 | 16.313 | 16.768 | 19.89 | 27.719 | 27.12 | 27.12 | 27.811 | 27.811 | 28.157 | 25.255 | 23.278 | 22.216 | 19.221 | 16.9 | 14.536 | 12.626 | 9.378 | 7.085 | 5.38 | 4.687 | 4.097 | 3.065 |
Overige gereserveerde algehele resultaten
| 32.683 | 30.124 | 28.34 | 24.405 | 23.758 | 22.167 | 17.264 | 15.571 | 14.054 | 13.78 | 16.782 | 4.01 | 15.837 | 3.97 | 16.705 | 3.804 | 18.731 | 3.796 | 20.109 | 3.796 | 23.818 | 4.449 | 31.502 | 0 | 0 | 0 | 4.387 | 4.25 | 3.331 | 3.217 | 3.201 | 1.228 | 1.25 | 1.303 | 3.015 | 1.502 | 1.502 | 1.502 | 1.502 | 2.434 |
Overige totale aandeelhoudersvermogen
| -24.672 | -22.262 | -20.627 | -17.427 | -16.957 | -16.861 | -12.113 | -10.593 | -9.228 | -9.677 | -12.743 | 0 | -11.854 | 0 | -12.743 | 0 | -14.935 | 0 | -16.313 | 0 | -19.89 | 0 | -27.12 | -30.979 | -31.621 | -31.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 53.448 | 50.851 | 49.038 | 44.499 | 43.825 | 40.86 | 35.925 | 34.196 | 32.649 | 31.686 | 30.924 | 30.126 | 29.712 | 29.406 | 29.166 | 30.436 | 32.529 | 32.062 | 32.942 | 33.361 | 36.582 | 36.058 | 35.361 | 30.979 | 31.621 | 31.621 | 36.327 | 33.218 | 30.271 | 29.05 | 26.002 | 21.675 | 19.292 | 17.345 | 15.809 | 11.373 | 9.208 | 8.484 | 7.868 | 6.221 |
Totaal eigen vermogen
| 53.448 | 50.851 | 49.038 | 44.499 | 43.825 | 40.86 | 35.925 | 34.196 | 32.649 | 31.686 | 30.924 | 30.126 | 29.712 | 29.406 | 29.166 | 30.436 | 32.529 | 32.062 | 32.942 | 33.361 | 36.582 | 36.058 | 35.361 | 30.979 | 31.621 | 31.621 | 36.327 | 33.218 | 30.271 | 29.05 | 26.002 | 21.675 | 19.292 | 17.345 | 15.809 | 11.373 | 9.208 | 8.484 | 7.868 | 6.221 |
Totaal passiva en aandeelhoudersvermogen
| 79.545 | 75.498 | 70.656 | 63.959 | 65.913 | 61.013 | 56.524 | 49.177 | 51.522 | 45.716 | 41.29 | 37.259 | 37.864 | 35.996 | 36.122 | 36.061 | 40.437 | 39.056 | 43.548 | 40.607 | 48.805 | 45.611 | 44.151 | 0 | 0 | 0 | 46.013 | 44.021 | 38.545 | 37.714 | 34.586 | 28.919 | 26.991 | 26.078 | 24.066 | 23.07 | 20.695 | 19.058 | 19.375 | 12.522 |