LEM Holding SA
SIX:LEHN.SW
1160 (CHF) • At close November 7, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CHF.
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 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 23.71 | 24.68 | 21.775 | 23.334 | 17.198 | 26.748 | 22.418 | 16.381 | 19.243 | 17.123 | 12.538 | 20.913 | 17.63 | 13.876 | 12.809 | 20.072 | 13.629 | 13.235 | 20.92 | 13.3 | 24.581 | 12.804 | 27.629 | 0 | 12.421 | 21.121 | 10.615 | 27.231 | 19.387 | 29.756 |
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 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 23.71 | 24.68 | 21.775 | 23.334 | 17.198 | 26.748 | 22.418 | 16.381 | 19.243 | 17.123 | 12.538 | 20.913 | 17.63 | 13.876 | 12.809 | 20.072 | 13.629 | 13.235 | 20.92 | 13.3 | 24.581 | 12.804 | 27.629 | 12.421 | 12.421 | 21.121 | 10.615 | 27.231 | 19.387 | 29.756 |
Nettovorderingen
| 86.58 | 99.525 | 90.354 | 89.367 | 83.566 | 81.665 | 74.715 | 61.348 | 59.588 | 66.906 | 61.631 | 71.251 | 59.036 | 71.387 | 51.804 | 58.997 | 49.643 | 72.818 | 46.674 | 52.308 | 51.464 | 48.322 | 45.969 | 0 | 47.462 | 0 | 46.944 | 61.336 | 60.572 | 43.454 |
Voorraad
| 58.671 | 52.922 | 59.513 | 47.956 | 50.805 | 41.826 | 42.959 | 35.215 | 34.883 | 35.802 | 39.211 | 36.215 | 35.787 | 33.612 | 30.628 | 29.274 | 27.796 | 27.742 | 27.545 | 32.207 | 28.495 | 26.421 | 23.619 | 0 | 30.814 | 26.605 | 39.087 | 34.187 | 32.098 | 21.744 |
Overige vlottende activa
| 2.79 | 6.054 | 1.996 | 5.695 | 1.917 | 4.864 | 1.726 | 3.161 | 1.709 | 2.555 | 11.817 | 3.669 | 10.284 | 3.057 | 9.303 | 3.169 | 9.686 | 3.508 | 6.561 | 3.98 | 2.332 | 2.724 | 1.624 | 0 | 1.609 | 47.105 | 3 | 1.717 | 2.786 | 1.989 |
Totaal vlottende activa
| 171.751 | 183.181 | 173.638 | 166.352 | 153.486 | 155.103 | 141.818 | 116.105 | 115.423 | 122.386 | 125.197 | 132.048 | 122.737 | 121.932 | 104.544 | 111.512 | 100.754 | 117.303 | 101.7 | 101.795 | 106.872 | 90.271 | 98.841 | 12.421 | 92.306 | 94.831 | 99.646 | 124.471 | 114.843 | 96.943 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 110.982 | 106.988 | 98.846 | 90.334 | 89.01 | 57.77 | 57.64 | 52.893 | 51.117 | 50.882 | 42.209 | 40.438 | 39.937 | 36.245 | 31.381 | 26.15 | 25.179 | 24.598 | 25.728 | 25.705 | 25.18 | 25.878 | 25.373 | 0 | 24.665 | 24.173 | 27.183 | 25.612 | 23.012 | 23.665 |
Goodwill
| 2.759 | 0 | 2.907 | 0 | 3.022 | 0 | 3.171 | 0 | 3.328 | 0 | 3.127 | 0 | 3.141 | 0 | 3.165 | 0 | 3.098 | 0 | 3.009 | 0 | 3.136 | 0 | 3.35 | 0 | 0 | 3.568 | 0 | 3.601 | 0 | 0 |
Immateriële activa
| 6.267 | 7.248 | 5.987 | 4.741 | 4.072 | 4.146 | 4.326 | 4.296 | 4.474 | 4.678 | 2.051 | 5.533 | 3.04 | 6.516 | 3.88 | 7.37 | 4.532 | 8.384 | 5.869 | 6.516 | 2.619 | 5.386 | 2.55 | 0 | 0 | 3.089 | 7.474 | 7.796 | 9.073 | 9.697 |
Goodwill en immateriële activa
| 9.026 | 7.248 | 8.894 | 4.741 | 7.094 | 4.146 | 7.497 | 4.296 | 7.802 | 4.678 | 5.178 | 5.533 | 6.181 | 6.516 | 7.045 | 7.37 | 7.63 | 8.384 | 8.878 | 6.516 | 5.755 | 5.386 | 5.9 | 0 | 6.253 | 6.657 | 7.474 | 7.796 | 9.073 | 9.697 |
Langetermijnbeleggingen
| 0.101 | 0 | 0.14 | 0 | 0.189 | -0 | 0.251 | -0.001 | 0.272 | 0 | 33.893 | 32.834 | 31.929 | 37.703 | 33.871 | 26.918 | 27.173 | 27.524 | 30.188 | 28.705 | 2.139 | 0 | 5.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 55.099 | 48.465 | 53.349 | 50.74 | 58.843 | 56.764 | 61.789 | 57.054 | 59.974 | 13.06 | 13.494 | 13.137 | 14.189 | 5.058 | 4.555 | 6.602 | 5.636 | 5.458 | 4.418 | 3.516 | 4.103 | 3.47 | 3.828 | 0 | 3.906 | 3.485 | 1.97 | 1.919 | 0.607 | 0.662 |
Overige niet-vlottende activa
| 2.929 | 0.707 | -2.383 | 0.7 | -2.484 | 0.768 | -2.574 | 0.922 | -2.578 | 1.147 | -47.387 | -45.971 | -46.118 | -42.761 | -38.426 | -33.52 | -32.809 | -32.982 | -34.606 | -32.221 | 0.626 | 0.799 | 0.739 | 0 | 7.478 | 3.368 | 2.182 | 2.181 | 1.674 | 1.695 |
Totaal niet-vlottende activa
| 178.137 | 163.408 | 158.846 | 146.515 | 152.652 | 119.448 | 124.603 | 115.164 | 116.587 | 69.767 | 47.387 | 45.971 | 46.118 | 42.761 | 38.426 | 33.52 | 32.809 | 32.982 | 34.606 | 32.221 | 37.803 | 35.533 | 41.026 | 0 | 42.302 | 37.683 | 38.809 | 37.508 | 34.366 | 35.719 |
Totaal activa
| 349.888 | 346.589 | 332.484 | 312.867 | 306.138 | 274.551 | 266.421 | 231.269 | 232.01 | 192.153 | 187.113 | 192.897 | 185.844 | 170.776 | 148.983 | 152.582 | 140.178 | 156.756 | 141.613 | 140.189 | 144.675 | 125.804 | 139.867 | 0 | 134.608 | 132.514 | 138.455 | 161.979 | 149.209 | 132.662 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||
Crediteuren
| 24.912 | 30.758 | 33.004 | 30.712 | 26.677 | 28.618 | 22.527 | 18.759 | 22.115 | 19.42 | 19.581 | 23.079 | 20.634 | 20.286 | 21.17 | 24.508 | 17.374 | 18.557 | 10.587 | 19.514 | 17.47 | 16.484 | 15.172 | 0 | 23.082 | 16.319 | 21.271 | 29.617 | 35.347 | 23.416 |
Kortlopende schulden
| 60.071 | 82.469 | 41.517 | 79.203 | 42.296 | 74.913 | 27.458 | 46.489 | 10.629 | 43.194 | 8 | 40 | 5 | 34 | 0 | 28 | 0 | 40 | 0 | 12 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 5.229 | 3.624 | 2.199 | 3.068 | 3.793 | 5.16 | 31.027 | 30.257 | 36.692 | 4.902 | 5.253 | 5.277 | 6.037 | 3.549 | 2.824 | 3.005 | 3.142 | 5.367 | 10.225 | 8.121 | 6.579 | 5.076 | 11.319 | 0 | 10.05 | 8.244 | 5.601 | 7.56 | 5.078 | 2.033 |
Uitgestelde opbrengsten
| 5.229 | 3.624 | 2.199 | 3.068 | 3.793 | 5.16 | 31.027 | 30.257 | 36.692 | 4.902 | -8 | -40 | -5 | -34 | 0 | -28 | 0 | -40 | 0 | -12 | 0 | -9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 38.64 | 36.395 | 38.192 | 29.341 | 31.783 | 31.293 | 36.587 | 24.181 | 28.535 | 23.635 | 44.917 | 71.651 | 43.94 | 64.858 | 29.936 | 50.83 | 27.469 | 67.178 | 32.305 | 39.952 | 26.114 | 33.367 | 32.858 | 0 | 33.83 | 31.318 | 45.055 | 28.85 | 31.728 | 19.775 |
Totaal kortlopende verplichtingen
| 128.852 | 153.246 | 114.912 | 142.324 | 104.549 | 139.984 | 117.599 | 119.686 | 97.971 | 91.151 | 64.498 | 94.73 | 64.574 | 85.144 | 51.106 | 75.338 | 44.843 | 85.735 | 42.892 | 59.466 | 43.584 | 49.851 | 48.03 | 0 | 56.912 | 47.637 | 66.326 | 58.467 | 67.075 | 43.191 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||
Langetermijnschulden
| 9.55 | 9.75 | 5.175 | 2.216 | 28.375 | 3.68 | 3.905 | 4.115 | 4.514 | 5.466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 26.035 | 26.733 | 26.93 | 27.1 | -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
| 7.91 | 2.925 | 7.914 | 3.328 | 8.21 | 3.943 | 5.457 | 3.766 | 4.717 | 3.065 | 3.559 | 4.903 | 6.793 | 2.523 | 1.881 | 1.815 | 2.054 | 1.542 | 2.259 | 4.225 | 3.607 | 2.412 | 2.647 | 0 | 2.362 | 4.217 | 5.013 | 5.541 | 4.65 | 4.261 |
Overige niet-vlottende verplichtingen
| 0.864 | 1.217 | 3.92 | 2.234 | 3.807 | 3.647 | 7.561 | 11.637 | 7.445 | 12.053 | 5.931 | 3.996 | 2.9 | 4.376 | 3.282 | 9.668 | 7.387 | 6.844 | 4.519 | 2.684 | 3.281 | 1.433 | 1.862 | 0 | 1.079 | 1.099 | 1.122 | 1.058 | 1.74 | 1.831 |
Totaal niet-vlottende verplichtingen
| 44.359 | 40.625 | 43.939 | 34.878 | 40.392 | 11.27 | 16.923 | 19.518 | 16.676 | 20.584 | 9.49 | 8.899 | 9.693 | 6.899 | 5.163 | 11.483 | 9.441 | 8.386 | 6.778 | 6.909 | 6.888 | 3.845 | 4.509 | 0 | 3.441 | 5.316 | 6.135 | 6.599 | 6.39 | 6.092 |
Totaal passiva
| 173.211 | 193.871 | 158.851 | 177.202 | 144.941 | 151.254 | 134.522 | 139.204 | 114.647 | 111.735 | 73.988 | 103.629 | 74.267 | 92.043 | 58.503 | 86.821 | 54.284 | 94.121 | 49.67 | 66.375 | 50.472 | 53.696 | 52.539 | 0 | 60.353 | 52.953 | 72.461 | 65.066 | 73.465 | 49.283 |
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 |
Gewone aandelen
| 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0 | 0.57 | 0.57 | 0.57 | 0.575 | 0.575 | 0.575 |
Ingehouden winsten
| 179.272 | 155.297 | 171.183 | 129.676 | 151.903 | 113.96 | 123.303 | 87.426 | 112.291 | 73.55 | 101.922 | 80.023 | 99.101 | 69.249 | 81.35 | 56.696 | 75.919 | 51.719 | 79.105 | 61 | 85.081 | 61.732 | 75.272 | 0 | 61.875 | 69.55 | 50.898 | 85.515 | 0 | 64.529 |
Overige gereserveerde algehele resultaten
| -1.177 | -1.029 | 2.949 | 6.696 | 9.701 | 10.084 | 9.182 | 5.049 | 5.083 | 7.368 | 11.616 | 9.749 | 12.997 | 9.59 | 9.466 | 9.25 | 9.907 | 10.97 | 12.551 | 13.1 | -52.95 | 10.71 | -49.316 | 0 | 0 | -44.702 | 0 | 0 | 0 | -34.865 |
Overige totale aandeelhoudersvermogen
| -1.988 | -2.119 | -1.069 | -1.277 | -0.977 | -1.316 | -1.156 | -0.98 | -0.581 | -1.07 | -0.983 | -1.074 | -1.091 | -0.676 | -0.906 | -0.755 | -0.502 | -0.624 | -0.283 | -0.856 | 61.502 | -0.904 | 60.802 | 0 | 11.81 | 54.143 | 14.526 | 10.823 | 75.169 | 52.926 |
Totaal eigen vermogen van aandeelhouders
| 176.677 | 152.719 | 173.633 | 135.665 | 161.197 | 123.298 | 131.899 | 92.065 | 117.363 | 80.418 | 113.125 | 89.268 | 111.577 | 78.733 | 90.48 | 65.761 | 85.894 | 62.635 | 91.943 | 73.814 | 94.203 | 72.108 | 87.328 | 0 | 74.255 | 79.561 | 65.994 | 96.913 | 75.744 | 83.165 |
Totaal eigen vermogen
| 176.677 | 152.719 | 173.633 | 135.665 | 161.197 | 123.298 | 131.899 | 92.065 | 117.363 | 80.418 | 113.125 | 89.268 | 111.577 | 78.733 | 90.48 | 65.761 | 85.894 | 62.635 | 91.943 | 73.814 | 94.203 | 72.108 | 87.328 | 0 | 74.255 | 79.561 | 65.994 | 96.913 | 75.744 | 83.379 |
Totaal passiva en aandeelhoudersvermogen
| 349.888 | 346.59 | 332.484 | 312.867 | 306.138 | 274.552 | 266.421 | 231.269 | 232.01 | 192.153 | 187.113 | 192.897 | 185.844 | 170.776 | 148.51 | 152.582 | 140.178 | 156.756 | 141.613 | 140.189 | 144.675 | 125.804 | 139.867 | 0 | 134.608 | 132.514 | 138.455 | 161.979 | 149.209 | 132.662 |