LGB Forge Limited
NSE:LGBFORGE.NS
11.94 (INR) • At close July 29, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) INR.
2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2011 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 4.807 | -3.075 | 0.048 | -3.052 | 0.071 | -2.991 | 0.081 | -2.971 | 0.061 | -2.947 | 0.09 | -1.781 | 0.103 | -1.677 | 0.073 | -2.744 | 1.14 | -1.681 | 0.182 | -0.515 | 0.515 | -0.816 | 0.35 | -0.246 | 0.246 | -0.277 | 0.277 | -0.274 | 0.274 | -0.282 | 0.282 | -0.369 | 0.369 | -0.482 | 0.482 | -0.901 | 0.901 | -0.116 | 0.116 | -0.349 | 0.349 | -0.456 | 0.456 | -0.468 | 0.468 | 0 | 3.022 | 2.257 |
Kortetermijnbeleggingen
| 4.776 | 6.15 | 3.027 | 6.104 | 2.981 | 5.982 | 4.832 | 5.942 | 4.666 | 5.894 | 7.509 | 3.562 | 5.443 | 3.354 | 4.567 | 5.488 | 0 | 3.362 | 4.074 | 1.03 | 0 | 1.632 | 12.693 | 0.492 | 0 | 0.554 | 0 | 0.548 | 0 | 0.564 | 0 | 0.738 | 0 | 0.964 | 0 | 1.802 | 0 | 0.232 | 0 | 0.698 | 0 | 0.912 | 0 | 0.936 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 4.807 | 3.075 | 3.075 | 3.052 | 3.052 | 2.991 | 4.913 | 2.971 | 0.061 | 2.947 | 7.599 | 1.781 | 0.103 | 1.677 | 4.64 | 2.744 | 1.14 | 1.681 | 4.256 | 0.515 | 0.515 | 0.816 | 13.043 | 0.246 | 0.246 | 0.277 | 0.277 | 0.274 | 0.274 | 0.282 | 0.282 | 0.369 | 0.369 | 0.482 | 0.482 | 0.901 | 0.901 | 0.116 | 0.116 | 0.349 | 0.349 | 0.456 | 0.456 | 0.468 | 0.468 | 3.022 | 3.022 | 2.257 |
Nettovorderingen
| 312.383 | 0 | 327.18 | 0 | 341.774 | 0 | 326.341 | 0 | 348.836 | 0 | 341.235 | 0 | 340.81 | 0 | 272.394 | 0 | 214.672 | 0 | 245.403 | 0 | 254.975 | 0 | 283.16 | 0 | 180.561 | 0 | 222.554 | 0 | 155.816 | 0 | 243.1 | 0 | 272.591 | 0 | 247.908 | 0 | 316.973 | 0 | 229.982 | 0 | 245.535 | 0 | 234.839 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 281.259 | 0 | 304.776 | 0 | 297.761 | 0 | 241.197 | 0 | 265.354 | 0 | 247.088 | 0 | 188.618 | 0 | 167.73 | 0 | 188.496 | 0 | 230.976 | 0 | 251.646 | 0 | 176.972 | 0 | 131.418 | 0 | 162.851 | 0 | 194.044 | 0 | 151.666 | 0 | 150.192 | 0 | 165.177 | 0 | 164.868 | 0 | 191.152 | 0 | 179.703 | 0 | 190.627 | 0 | 184.242 | 0 | 180.551 | 177.778 |
Overige vlottende activa
| 29.274 | 0 | 21.833 | 0 | 21.852 | 0 | 11.544 | 0 | 16.306 | 0 | 11.84 | 0 | 12.29 | 0 | 8.03 | 0 | 18.179 | 0 | 28.567 | 0 | 46.13 | 0 | 21.074 | 0 | 16.981 | 0 | 39.157 | 0 | 15.287 | 0 | 19.09 | 0 | 6.13 | 0 | 9.677 | 0 | 4.91 | 0 | 7.37 | 0 | 7.63 | 0 | 10.862 | 0 | 4.5 | 0 | 324.315 | 274.57 |
Totaal vlottende activa
| 622.947 | 3.075 | 656.864 | 3.052 | 661.458 | 2.991 | 582.073 | 2.971 | 630.557 | 2.947 | 603.11 | 1.781 | 541.063 | 1.677 | 449.831 | 2.744 | 422.487 | 1.681 | 506.627 | 0.515 | 550.63 | 0.816 | 482.022 | 0.246 | 329.206 | 0.277 | 424.839 | 0.274 | 367.675 | 0.282 | 414.138 | 0.369 | 429.282 | 0.482 | 423.244 | 0.901 | 482.649 | 0.116 | 428.62 | 0.349 | 433.217 | 0.456 | 436.784 | 0.468 | 461.394 | 3.022 | 507.888 | 454.605 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 118.681 | 0 | 180.808 | 0 | 172.09 | 0 | 179.291 | 0 | 196.162 | 0 | 219.766 | 0 | 236.709 | 0 | 246.199 | 0 | 260.266 | 0 | 229.081 | 0 | 238.162 | 0 | 248.067 | 0 | 128.465 | 0 | 110.775 | 0 | 85.563 | 0 | 98.878 | 0 | 116.111 | 0 | 136.244 | 0 | 146.601 | 0 | 170.849 | 0 | 193.82 | 0 | 278.308 | 0 | 322.647 | 0 | 376.996 | 425.86 |
Goodwill
| 0 | 0 | 0 | 0 | 0.299 | 0 | 0 | 0 | 0.729 | 0 | 0 | 0 | 1.359 | 0 | 0 | 0 | 1.989 | 0 | 0 | 0 | 2.625 | 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 |
Immateriële activa
| 2.16 | 0 | 2.487 | 0 | 3.737 | 0 | 5.197 | 0 | 5.529 | 0 | 4.761 | 0 | 8.767 | 0 | 10.847 | 0 | 10.383 | 0 | 10.494 | 0 | 9.437 | 0 | 13.513 | 0 | 0.137 | 0 | 0.189 | 0 | 0.27 | 0 | 0 | 0 | 0.433 | 0 | 0 | 0 | 0.596 | 0 | 0 | 0 | 0.365 | 0 | 0 | 0 | 0.611 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 2.16 | 0 | 2.487 | 0 | 4.036 | 0 | 5.197 | 0 | 6.258 | 0 | 4.761 | 0 | 10.126 | 0 | 10.847 | 0 | 12.372 | 0 | 10.494 | 0 | 12.062 | 0 | 13.513 | 0 | 0.137 | 0 | 0.189 | 0 | 0.27 | 0 | 0 | 0 | 0.433 | 0 | 0 | 0 | 0.596 | 0 | 0 | 0 | 0.365 | 0 | 0 | 0 | 0.611 | 0 | 0 | 1.019 |
Langetermijnbeleggingen
| 12.699 | 0 | 8.506 | 0 | 5.529 | 0 | 3.678 | 0 | 3.844 | 0 | 0.494 | 0 | 2.782 | 0 | 3.503 | 0 | 0 | 0 | 6.667 | 0 | 0 | 0 | -1.903 | 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 |
Belastingvorderingen
| 0 | 0 | 3.027 | 0 | -5.529 | 0 | 0 | 0 | 0 | 0 | -0.494 | 0 | -2.782 | 0 | -3.503 | 0 | 0 | 0 | 4.074 | 0 | 0 | 0 | 12.693 | 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 |
Overige niet-vlottende activa
| 33.21 | -3.075 | 5.585 | -3.052 | 14.336 | -2.991 | 11.41 | -2.971 | 12.305 | -2.947 | 15.053 | -1.781 | 15.806 | -1.677 | 15.717 | -2.744 | 15.672 | -1.681 | 9.068 | -0.515 | 16.87 | -0.816 | 0.327 | -0.246 | 8.803 | -0.277 | 21.603 | -0.274 | 9.625 | -0.282 | 8.803 | -0.369 | 9.649 | -0.482 | 8.836 | -0.901 | 11.061 | -0.116 | 11.945 | -0.349 | 11.442 | -0.456 | 9.424 | -0.468 | 12.792 | 0 | 12.816 | 13.488 |
Totaal niet-vlottende activa
| 166.75 | -3.075 | 200.413 | -3.052 | 190.462 | -2.991 | 199.576 | -2.971 | 218.569 | -2.947 | 239.58 | -1.781 | 262.641 | -1.677 | 272.763 | -2.744 | 288.31 | -1.681 | 259.384 | -0.515 | 267.094 | -0.816 | 272.697 | -0.246 | 137.405 | -0.277 | 132.567 | -0.274 | 95.458 | -0.282 | 107.681 | -0.369 | 126.193 | -0.482 | 145.08 | -0.901 | 158.258 | -0.116 | 182.794 | -0.349 | 205.627 | -0.456 | 287.732 | -0.468 | 336.05 | 0 | 389.812 | 440.367 |
Totaal activa
| 789.697 | 0 | 857.277 | 0 | 851.92 | 0 | 781.649 | 0 | 849.126 | 0 | 842.69 | 0 | 803.684 | 0 | 722.594 | 0 | 710.797 | 0 | 766.011 | 0 | 817.724 | 0 | 754.719 | 0 | 466.611 | 0 | 557.406 | 0 | 463.133 | 0 | 521.819 | 0 | 555.475 | 0 | 568.324 | 0 | 640.907 | 0 | 611.414 | 0 | 638.844 | 0 | 724.516 | 0 | 797.444 | 0 | 897.7 | 894.972 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 217.291 | 0 | 218.934 | 0 | 218.332 | 0 | 147.688 | 0 | 269.09 | 0 | 255.602 | 0 | 245.447 | 0 | 208.111 | 0 | 202.576 | 0 | 314.354 | 0 | 334.949 | 0 | 296.512 | 0 | 200.559 | 0 | 234.336 | 0 | 159.656 | 0 | 164.646 | 0 | 183.018 | 0 | 154.676 | 0 | 176.754 | 0 | 121.873 | 0 | 116.487 | 0 | 120.424 | 0 | 130.91 | 0 | 131.92 | 147.366 |
Kortlopende schulden
| 161.296 | 0 | 20.322 | 0 | 234.508 | 0 | 155.922 | 0 | 116.852 | 0 | 104.665 | 0 | 102.325 | 0 | 91.992 | 0 | 70.822 | 0 | 80.139 | 0 | 71.652 | 0 | 271.536 | 0 | 103.688 | 0 | 98.602 | 0 | 115.11 | 0 | 125.017 | 0 | 128.575 | 0 | 159.24 | 0 | 242.644 | 0 | 109.711 | 0 | 182.489 | 0 | 169.95 | 0 | 139.71 | 0 | 159.228 | 281.722 |
Belastingschulden
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 81.357 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.268 | 0 | 1.872 | 0 | 0 | 0 | 100.621 | 0 | 0 | 0 | 69.145 | 0 | 0 | 0 | 5.349 | 0 | 2.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 68.746 | 0 | 0.677 | 0 | 58.338 | 0 | 66.076 | 0 | 50.111 | 0 | 75.851 | 0 | 65.767 | 0 | 71.521 | 0 | 0.724 | 0 | 1.113 | 0 | 43.505 | 0 | 89.525 | 0 | 61.418 | 0 | 24.519 | 0 | 52.284 | 0 | 70.564 | 0 | 72.746 | 0 | 139.874 | 0 | 31.391 | 0 | 150.076 | 0 | 37.398 | 0 | 144.278 | 0 | 151.809 | 0 | 141.394 | 78.222 |
Totaal kortlopende verplichtingen
| 447.333 | 0 | 484.004 | 0 | 511.178 | 0 | 369.686 | 0 | 436.053 | 0 | 436.118 | 0 | 413.539 | 0 | 371.624 | 0 | 340.658 | 0 | 399.348 | 0 | 450.106 | 0 | 657.573 | 0 | 365.665 | 0 | 426.602 | 0 | 327.05 | 0 | 365.576 | 0 | 384.339 | 0 | 453.789 | 0 | 450.789 | 0 | 381.66 | 0 | 336.374 | 0 | 434.652 | 0 | 422.429 | 0 | 432.542 | 507.31 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 136.095 | 0 | 112.592 | 0 | 35.918 | 0 | 47.79 | 0 | 16.325 | 0 | 22.54 | 0 | 28.609 | 0 | 27.983 | 0 | 43.564 | 0 | 28.942 | 0 | 37.757 | 0 | 50.717 | 0 | 61.717 | 0 | 74.27 | 0 | 65 | 0 | 80 | 0 | 80 | 0 | 25 | 0 | 75 | 0 | 125 | 0 | 175 | 0 | 225 | 0 | 278.275 | 0 | 356.547 | 384.819 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 4.584 | 0 | 3.156 | 0 | 3.156 | 0 | 3.47 | 0 | 3.471 | 0 | 4.836 | 0 | 4.22 | 0 | 7.724 | 0 | 8.024 | 0 | 12.329 | 0 | 11.365 | 0 | 5.175 | 0 | 5.326 | 0 | 2.01 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0.686 | 0 | 0.61 | 0 | 0.3 | 0 | 0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 140.679 | 0 | 115.748 | 0 | 39.074 | 0 | 51.26 | 0 | 19.796 | 0 | 27.376 | 0 | 32.829 | 0 | 35.707 | 0 | 51.588 | 0 | 41.272 | 0 | 49.122 | 0 | 55.892 | 0 | 67.043 | 0 | 76.28 | 0 | 65 | 0 | 80 | 0 | 80 | 0 | 25.687 | 0 | 75.61 | 0 | 125.3 | 0 | 175.023 | 0 | 225 | 0 | 278.275 | 0 | 367.15 | 384.819 |
Totaal passiva
| 588.012 | 0 | 599.752 | 0 | 550.252 | 0 | 420.946 | 0 | 455.849 | 0 | 463.494 | 0 | 446.368 | 0 | 407.331 | 0 | 392.246 | 0 | 440.62 | 0 | 499.228 | 0 | 713.465 | 0 | 432.708 | 0 | 502.882 | 0 | 392.05 | 0 | 445.576 | 0 | 464.339 | 0 | 479.476 | 0 | 526.399 | 0 | 506.96 | 0 | 511.397 | 0 | 659.652 | 0 | 700.704 | 0 | 799.692 | 892.129 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 590.305 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 238.202 | 0 | 238.202 | 0 | 238.202 | 0 | 238.202 | 0 | 238.202 | 0 | 238.202 | 0 | 238.202 | 0 | 238.202 | 0 | 238.202 | 0 | 238.202 | 0 | 238.202 | 0 | 150.002 | 0 | 150.002 | 0 | 150.002 | 0 | 150.002 | 0 | 150.002 | 0 | 150.002 | 0 | 150.002 | 0 | 150.002 | 0 | 150.002 | 0 | 150.002 | 0 | 150.002 | 0 | 150.002 | 0 | 150.002 | 100.001 |
Ingehouden winsten
| -590.305 | 0 | 0 | 0 | -490.322 | 0 | 0 | 0 | -411.604 | 0 | 0 | 0 | -446.03 | 0 | 0 | 0 | -480.365 | 0 | 0 | 0 | -473.966 | 0 | 0 | 0 | -494.662 | 0 | 0 | 0 | -456.305 | 0 | 0 | 0 | -436.252 | 0 | 0 | 0 | -412.877 | 0 | 0 | 0 | -399.941 | 0 | 0 | 0 | -430.648 | 0 | 0 | -387.043 |
Overige gereserveerde algehele resultaten
| -36.517 | 257.525 | 19.323 | 301.668 | 289.885 | 360.703 | 122.501 | 393.277 | 302.776 | 379.196 | 140.994 | 357.316 | 502.105 | 315.263 | 77.061 | 318.551 | -107.19 | 325.391 | 87.189 | 318.496 | -68.272 | 41.254 | -108.748 | 33.903 | -39.471 | 54.524 | -95.478 | 71.083 | -577.895 | 76.243 | -73.759 | 91.136 | -648.209 | 88.848 | -61.154 | 114.508 | -620.924 | 104.454 | -45.548 | 127.447 | -641.799 | 64.864 | -85.138 | 96.74 | -612.516 | 0 | 0 | -604.565 |
Overige totale aandeelhoudersvermogen
| 263.903 | 0 | 0 | 0 | 263.903 | 0 | 0 | 0 | 263.903 | 0 | 0 | 0 | 263.903 | 0 | 0 | 0 | 263.903 | 0 | 0 | 0 | 263.903 | 0 | -108.748 | 0 | 87.501 | 0 | -95.478 | 0 | 91.014 | 0 | -73.759 | 0 | 87.501 | 0 | -61.154 | 0 | 87.501 | 0 | -45.548 | 0 | 87.501 | 0 | -85.138 | 0 | 377.386 | 0 | -51.994 | 894.45 |
Totaal eigen vermogen van aandeelhouders
| 201.685 | 257.525 | 257.525 | 301.668 | 301.668 | 360.703 | 360.703 | 393.277 | 393.277 | 379.196 | 379.196 | 357.316 | 357.316 | 315.263 | 315.263 | 318.551 | 318.551 | 325.391 | 325.391 | 318.496 | 318.496 | 41.254 | 41.254 | 33.903 | 33.903 | 54.524 | 54.524 | 71.083 | 71.083 | 76.243 | 76.243 | 91.136 | 91.136 | 88.848 | 88.848 | 114.508 | 114.508 | 104.454 | 104.454 | 127.447 | 127.447 | 64.864 | 64.864 | 96.74 | 96.74 | 0 | 98.008 | 2.843 |
Totaal eigen vermogen
| 201.685 | 257.525 | 257.525 | 301.668 | 301.668 | 360.703 | 360.703 | 393.277 | 393.277 | 379.196 | 379.196 | 357.316 | 357.316 | 315.263 | 315.263 | 318.551 | 318.551 | 325.391 | 325.391 | 318.496 | 318.496 | 41.254 | 41.254 | 33.903 | 33.903 | 54.524 | 54.524 | 71.083 | 71.083 | 76.243 | 76.243 | 91.136 | 91.136 | 88.848 | 88.848 | 114.508 | 114.508 | 104.454 | 104.454 | 127.447 | 127.447 | 64.864 | 64.864 | 96.74 | 96.74 | 0 | 98.008 | 2.843 |
Totaal passiva en aandeelhoudersvermogen
| 789.697 | 257.525 | 857.277 | 301.668 | 851.92 | 360.703 | 781.649 | 393.277 | 849.126 | 379.196 | 842.69 | 357.316 | 803.684 | 315.263 | 722.594 | 318.551 | 710.797 | 325.391 | 766.011 | 318.496 | 817.724 | 41.254 | 754.719 | 33.903 | 466.611 | 54.524 | 557.406 | 71.083 | 463.133 | 76.243 | 521.819 | 91.136 | 555.475 | 88.848 | 568.324 | 114.508 | 640.907 | 104.454 | 611.414 | 127.447 | 638.844 | 64.864 | 724.516 | 96.74 | 797.444 | 0 | 897.7 | 894.972 |