Pyramid AG
FSX:M3BK.DE
0.995 (EUR) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 7.695 | 7.695 | 6.073 | 6.073 | 2.775 | 0.441 | 0.034 | 0.39 | 6.573 | 0.674 | 0.067 | 0.036 | 0.017 | 0.233 | 0.003 | 0.008 | 0.051 | 0.254 | 0.396 | 0.065 | 0.225 | 0.289 | 9.119 | 1.046 | 0 |
Kortetermijnbeleggingen
| 0 | 0 | 5.415 | 0 | 106.594 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.202 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 7.695 | 7.695 | 6.073 | 6.073 | 2.775 | 0.441 | 0.034 | 0.39 | 6.573 | 0.674 | 0.067 | 0.036 | 0.017 | 0.233 | 0.205 | 0.508 | 0.051 | 0.254 | 0.396 | 0.065 | 0.225 | 0.289 | 9.119 | 1.046 | 0 |
Nettovorderingen
| 1.788 | 1.788 | 4.152 | 2.89 | -18.356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.64 | 0 | 0 | 3.671 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 16.579 | 16.579 | 19.387 | 19.387 | 25.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.312 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 4.846 | 4.846 | 3.759 | 4.523 | 2.219 | -0.441 | 0 | -0.39 | -6.573 | -0.674 | 0 | -0.036 | -0.017 | 0.117 | 0.349 | 0.379 | 0.049 | 0.045 | 0.102 | 0.109 | 0 | 0.098 | 0 | 0.04 | 0 |
Totaal vlottende activa
| 30.909 | 30.909 | 33.371 | 32.873 | 12.293 | 9.097 | 1.288 | 1.512 | 7.646 | 1.595 | 0.77 | 1.848 | 0 | 4.679 | 4.402 | 4.675 | 3.774 | 4.238 | 5.354 | 8.039 | 3.652 | 3.915 | 9.162 | 1.321 | 0 |
Niet-vlottende activa: | |||||||||||||||||||||||||
Materiële vaste activa, netto
| 5.542 | 5.542 | 5.672 | 5.672 | 0.001 | 0.001 | 0.001 | 0.002 | 0.002 | 0.002 | 0.003 | 0.003 | 0.003 | 0.005 | 0.015 | 0.019 | 0.024 | 0.028 | 0.033 | 0.026 | 0.027 | 0.03 | 0.031 | 0.031 | 0.029 |
Goodwill
| 32.381 | 32.381 | 35.496 | 35.496 | 37.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0.222 | 0.222 | 0.251 | 0.251 | 0.323 | 0 | 0 | 0 | 0 | 0 | 0 | 0.072 | 0 | 0.083 | 0 | 0.093 | 0 | 0.025 | 0 | 0.023 | 0 | 0.015 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 32.603 | 32.603 | 35.747 | 35.747 | 37.777 | 0 | 0 | 0 | 0 | 0 | 0 | 0.072 | 0 | 0.083 | 0.091 | 0.093 | 0.028 | 0.025 | 0.027 | 0.023 | 0.011 | 0.015 | 0.017 | 0.015 | 0 |
Langetermijnbeleggingen
| 2.404 | 2.404 | 0 | 6.415 | -37.966 | 62.069 | 0 | 46.347 | 1.459 | 1.406 | 1.659 | 1.792 | 1.964 | 7.492 | 8.057 | 8.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0.182 | 0 | 0.136 | 0 | 0.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.732 | 0 | 10.755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0.31 | 0.492 | 6.44 | 0.658 | 68.628 | 0 | 46.591 | 0 | 0 | 0 | 0 | 0 | 1.872 | 0.019 | 10.92 | 0.028 | 34.513 | 47.604 | 45.254 | 39.222 | 38.17 | 35.674 | 38.165 | 36.344 | 0 |
Totaal niet-vlottende activa
| 41.041 | 41.041 | 47.995 | 48.492 | 68.629 | 62.07 | 46.593 | 46.349 | 1.461 | 1.409 | 1.662 | 1.867 | 0 | 18.331 | 19.083 | 18.993 | 34.565 | 47.657 | 45.314 | 39.271 | 38.208 | 35.72 | 38.213 | 36.39 | 0.029 |
Totaal activa
| 71.95 | 71.95 | 81.366 | 81.366 | 80.922 | 71.167 | 47.88 | 47.86 | 9.107 | 3.004 | 2.433 | 3.715 | 3.934 | 23.01 | 23.484 | 23.668 | 38.339 | 51.894 | 50.668 | 47.309 | 41.861 | 39.634 | 47.375 | 37.712 | 35.925 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||
Crediteuren
| 4.817 | 4.817 | 5.188 | 5.188 | 23.986 | 19.624 | 2.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0.214 | 0.815 | 0.502 | 0.318 | 0.373 | 0.2 | 0.281 | 0 | 0.08 | 0.059 | 0.059 | 0 |
Kortlopende schulden
| 2.912 | 2.912 | 7.222 | 7.222 | 6.789 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.089 | 0 | 0 | 0 | 0 | 3.78 | 3.436 | 0 | 0 |
Belastingschulden
| 0.322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0 | 0 | 0.004 | 0.007 | 0.032 | 0.107 | 0 | 0 | 0.016 | 0.013 | 0 |
Uitgestelde opbrengsten
| 0.322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0.754 | 1 | -0 | 0.829 | 0 | 0 | 0.448 | 0.04 | 0 | 0 |
Overige kortlopende verplichtingen
| 8.39 | 8.712 | 1.973 | 4.41 | -6.789 | 0 | 0 | 0 | 0.736 | 0.456 | 0 | 0.503 | 0 | 0.282 | 1.569 | 0.935 | 6.182 | 6.119 | 2.841 | 7.994 | 3.643 | 1.073 | 0.685 | 5.533 | 0 |
Totaal kortlopende verplichtingen
| 16.441 | 16.441 | 14.383 | 16.82 | 23.986 | 19.624 | 2.161 | 0 | 0.736 | 0.456 | 0 | 0.503 | 0 | 0.496 | 2.384 | 2.19 | 7.59 | 6.492 | 3.871 | 8.275 | 3.643 | 5.381 | 4.22 | 5.592 | 0 |
Langlopende verplichtingen: | |||||||||||||||||||||||||
Langetermijnschulden
| 8.061 | 8.061 | 7.957 | 7.957 | 8.617 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.089 | 0 | 0 | 0 | 0 | 0 | 5.85 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 1.848 | 0 | 1.372 | 0 | 1.69 | 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 | 0.461 | 0 | 0.373 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 2.341 | 4.189 | 8.474 | 7.87 | -2.167 | 3.405 | 0 | 5.792 | 0.33 | 0.375 | 0.885 | 0.356 | 0.88 | 0.234 | 0 | 0 | 0.42 | -0 | 0.676 | -0 | 4.247 | -0.001 | 0.001 | 0.052 | 0 |
Totaal niet-vlottende verplichtingen
| 12.25 | 12.25 | 18.265 | 15.828 | 8.513 | 3.405 | 3.966 | 5.792 | 0.33 | 0.375 | 0.885 | 0.356 | 0.88 | 0.234 | 0.166 | 0.637 | 0.509 | -0 | 0.676 | -0 | 4.247 | -0.001 | 5.851 | 0.052 | 0 |
Totaal passiva
| 28.69 | 28.69 | 32.648 | 32.648 | 32.499 | 23.03 | 6.126 | 5.792 | 1.066 | 0.831 | 0.885 | 0.858 | 0.88 | 0.73 | 2.551 | 2.827 | 8.099 | 6.491 | 4.547 | 8.274 | 7.889 | 5.38 | 10.071 | 5.644 | 0 |
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 |
Gewone aandelen
| 22.146 | 22.146 | 22.146 | 22.146 | 18.554 | 18.554 | 18.554 | 18.554 | 5.797 | 2.441 | 15.254 | 15.254 | 15.254 | 15.254 | 13.868 | 10.218 | 10.218 | 10.218 | 10.218 | 7.732 | 6.873 | 6.873 | 6.873 | 5.155 | 4.686 |
Ingehouden winsten
| -12.181 | -12.181 | -6.679 | -6.679 | 4.403 | 4.117 | -2.266 | -1.952 | 0 | -34.824 | -34.485 | -33.176 | -32.979 | -13.752 | -13.699 | -13.792 | 0.717 | 15.903 | 16.594 | 14.479 | 12.928 | 13.211 | 16.262 | 17.897 | 19.137 |
Overige gereserveerde algehele resultaten
| 31.875 | 31.875 | 31.978 | 31.978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -0 | -0 | -0 | -0 | 25.466 | 25.466 | 25.466 | 25.466 | 2.244 | 34.556 | 20.779 | 20.779 | 20.779 | 20.779 | 20.765 | 24.415 | 19.305 | 19.283 | 19.31 | 16.824 | 14.17 | 14.17 | 14.17 | 9.016 | 8.144 |
Totaal eigen vermogen van aandeelhouders
| 41.84 | 41.84 | 47.445 | 47.445 | 48.423 | 48.137 | 41.754 | 42.068 | 8.041 | 2.173 | 1.548 | 2.857 | 3.054 | 22.28 | 20.934 | 20.84 | 30.24 | 45.403 | 46.122 | 39.035 | 33.971 | 34.254 | 37.305 | 32.068 | 31.968 |
Totaal eigen vermogen
| 43.26 | 43.26 | 48.718 | 48.718 | 50.011 | 48.137 | 41.754 | 42.068 | 8.041 | 2.173 | 1.548 | 2.857 | 3.054 | 22.28 | 20.934 | 20.84 | 30.24 | 45.403 | 46.122 | 39.035 | 33.971 | 34.254 | 37.305 | 32.068 | 31.968 |
Totaal passiva en aandeelhoudersvermogen
| 71.95 | 71.95 | 81.366 | 81.366 | 80.922 | 71.167 | 47.88 | 47.86 | 9.107 | 3.004 | 2.433 | 3.715 | 3.934 | 23.01 | 23.484 | 23.668 | 38.339 | 51.894 | 50.668 | 47.309 | 41.861 | 39.634 | 47.375 | 37.712 | 35.925 |