Magontec Limited
ASX:MGL.AX
0.175 (AUD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) AUD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | 1991 | 1990 | 1989 | 1988 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 13.136 | 11.259 | 4.636 | 4.958 | 4.303 | 12.889 | 2.309 | 4.593 | 8.49 | 6.435 | 7.375 | 4.775 | 3.526 | 1.202 | 1.029 | 2.996 | 6.565 | 12.109 | 7.152 | 12.46 | 73.997 | 184.379 | 11.45 | 14.643 | 4.411 | 17.94 | 26.587 | 8.309 | 4.563 | 4.62 | 4.386 | 4.675 | 1.051 | 0.429 | 0.253 |
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 | -2.643 | -2.487 | -2.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 13.136 | 11.259 | 4.636 | 4.958 | 4.303 | 12.889 | 2.309 | 4.593 | 8.49 | 6.435 | 7.375 | 4.775 | 3.526 | 1.202 | 1.029 | 2.996 | 6.565 | 12.109 | 7.152 | 12.46 | 73.997 | 184.379 | 11.45 | 14.643 | 4.411 | 17.94 | 26.587 | 8.309 | 4.563 | 4.62 | 4.386 | 4.675 | 1.051 | 0.429 | 0.253 |
Nettovorderingen
| 16.043 | 24.797 | 21.317 | 22.369 | 26.029 | 16.37 | 19.664 | 13.923 | 18.395 | 21.719 | 28.403 | 24.348 | 7.176 | 3.66 | 0.062 | 0.064 | 0.112 | 0.88 | 0.457 | 11.734 | 16.209 | 16.959 | 8.594 | 14.631 | 13.529 | 11.721 | 7.315 | 27.55 | 7.424 | 20.104 | 7.686 | 10.649 | 2.042 | 2.647 | 0.533 |
Voorraad
| 32.805 | 35.928 | 23.689 | 21.69 | 24.863 | 24.404 | 24.372 | 22.302 | 26.316 | 31.272 | 24.466 | 23.203 | 2.02 | 0.59 | 0.183 | 0.204 | 0.272 | 0.292 | 0 | 22.504 | 16.802 | 15.157 | 12.12 | 8.639 | 11.756 | 10.64 | 13.266 | 9.979 | 7.694 | 6.645 | 5.965 | 5.002 | 0 | 0 | 0 |
Overige vlottende activa
| 0.532 | 2.017 | 8.84 | 0.198 | 0.596 | 7.528 | 7.231 | 8.26 | 3.987 | 3.916 | 0.773 | 1.713 | 0.614 | 0.712 | 0 | 0.034 | 0.102 | 0.12 | 0.139 | 1.734 | 10.191 | 17.593 | 2.431 | 0.584 | 0.752 | 0.703 | 0.682 | 0.02 | 0.096 | 0.046 | 0.021 | 0.018 | 0.026 | 0.019 | 0.023 |
Totaal vlottende activa
| 62.516 | 74.001 | 58.482 | 49.215 | 55.791 | 61.191 | 53.576 | 49.078 | 57.188 | 63.342 | 61.017 | 54.64 | 13.335 | 6.165 | 1.274 | 3.302 | 7.05 | 13.401 | 7.749 | 50.038 | 120.731 | 234.088 | 34.595 | 38.497 | 30.448 | 41.004 | 47.85 | 45.858 | 19.777 | 31.415 | 18.058 | 20.344 | 3.119 | 3.095 | 0.809 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 17.786 | 17.099 | 17.753 | 19.069 | 21.662 | 22.488 | 22.831 | 20.543 | 19.567 | 17.24 | 16.479 | 13.109 | 3.442 | 3.597 | 0.056 | 0.033 | 0.269 | 0.38 | 1.387 | 65.226 | 94.5 | 457.087 | 348.342 | 99.084 | 104.076 | 106.582 | 108.763 | 94.236 | 109.244 | 90.113 | 77.412 | 75.977 | 18.305 | 15.566 | 10.941 |
Goodwill
| 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 |
Immateriële activa
| 2.977 | 3.059 | 3.241 | 3.445 | 3.618 | 3.657 | 3.109 | 2.869 | 3.028 | 3.057 | 3.255 | 3.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 3.019 |
Goodwill en immateriële activa
| 2.977 | 3.059 | 3.241 | 3.445 | 3.618 | 3.657 | 3.109 | 2.869 | 3.028 | 3.057 | 3.255 | 3.29 | 0.112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 3.019 |
Langetermijnbeleggingen
| 0.307 | 0.334 | 0.316 | 0 | 0 | 24.47 | 24.419 | 21.87 | 20.942 | 18.514 | 0 | 0.585 | 1.693 | 0.384 | 0 | 0 | 0 | 0 | 0 | 0.452 | 0.57 | 3.789 | 6.876 | 29.668 | 24.543 | 19.387 | 9.648 | 2.988 | 2.419 | 0.601 | 0.676 | 0.375 | 40.898 | 7.614 | 0 |
Belastingvorderingen
| 1.582 | 1.83 | 2.72 | 2.933 | 2.371 | 1.675 | 1.521 | 1.542 | 1.653 | 1.783 | 1.586 | 1.171 | 0.012 | 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
| 0 | -0 | 0 | 0.366 | 0.35 | -26.145 | -25.94 | -23.412 | -22.595 | -20.297 | 0.444 | 0.464 | 0.004 | 0 | 0 | -0 | 0 | 0 | 0 | 4.172 | 7.842 | 18.745 | 4.279 | 22.406 | 5.847 | 0 | 0 | 0.004 | 0.217 | 0.004 | 0.004 | 0.003 | 0.004 | 0 | 0 |
Totaal niet-vlottende activa
| 22.652 | 22.322 | 24.03 | 25.813 | 28.001 | 26.145 | 25.94 | 23.412 | 22.595 | 20.297 | 21.764 | 18.619 | 5.262 | 3.981 | 0.056 | 0.033 | 0.269 | 0.38 | 1.387 | 69.85 | 102.912 | 479.621 | 359.497 | 151.158 | 134.466 | 125.969 | 118.411 | 97.228 | 111.88 | 90.718 | 78.092 | 76.355 | 59.207 | 23.182 | 13.96 |
Totaal activa
| 85.168 | 96.323 | 82.512 | 75.028 | 83.792 | 89.962 | 82.074 | 75.077 | 82.528 | 86.469 | 82.781 | 73.259 | 18.597 | 10.146 | 1.33 | 3.336 | 7.319 | 13.781 | 9.137 | 119.888 | 223.643 | 713.709 | 394.092 | 189.655 | 164.914 | 166.973 | 166.261 | 143.086 | 131.657 | 122.133 | 96.15 | 96.699 | 62.326 | 26.277 | 14.769 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||
Crediteuren
| 5.131 | 7.841 | 13.741 | 10.187 | 14.849 | 13.463 | 12.278 | 11.219 | 12.609 | 19.235 | 14.111 | 14.636 | 1.901 | 0.772 | 0.009 | 0.059 | 0.212 | 0.382 | 0.301 | 6.416 | 37.421 | 26.593 | 24.035 | 8.672 | 5.822 | 6.659 | 7.152 | 1.127 | 1.201 | 1.966 | 0.878 | 0.445 | 0.2 | 0.24 | 0.233 |
Kortlopende schulden
| 4.418 | 9.295 | 7.549 | 10.696 | 19.93 | 7.462 | 9.2 | 14.734 | 20.272 | 18.663 | 21.226 | 23.354 | 8.171 | 0 | 0 | 0 | 0 | 0 | 0 | 61.953 | 44.829 | 43.407 | 6 | 5.5 | 11 | 10.287 | 4.572 | 28.21 | 10.172 | 3.543 | 2.457 | 0.074 | 0.037 | 0.02 | 0.006 |
Belastingschulden
| 5.448 | 7.963 | 2.171 | 0.609 | 0.161 | 0.547 | 1.088 | 0.458 | 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
| 5.448 | 7.963 | 2.171 | 0.609 | 0.161 | -7.462 | -9.2 | -14.734 | -20.272 | -18.663 | 4.939 | 5.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.624 | 3.232 | 3.134 | -11.899 | -4.346 | -3.117 | -5.166 | -3.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 2.863 | 5.481 | 4.909 | 3.207 | 3.318 | 18.82 | 14.472 | 18.524 | 24.436 | 22.443 | -0.001 | 3.368 | 2.385 | 2.175 | 0.202 | 0.075 | 0.291 | 0.531 | 0.622 | 6.07 | 10.405 | 0.073 | 16.688 | 14.897 | 5.33 | 7.707 | 5.53 | 4.515 | 3.918 | 4.247 | 3.932 | 4.266 | 0.234 | 0.143 | 0.165 |
Totaal kortlopende verplichtingen
| 17.86 | 30.58 | 28.37 | 24.699 | 38.258 | 32.283 | 26.75 | 29.743 | 37.045 | 41.678 | 40.275 | 46.413 | 12.458 | 2.947 | 0.21 | 0.134 | 0.503 | 0.912 | 0.923 | 92.063 | 95.887 | 73.207 | 34.824 | 24.723 | 19.035 | 19.487 | 13.597 | 33.852 | 15.291 | 9.756 | 7.267 | 4.785 | 0.471 | 0.403 | 0.404 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0.221 | 0.254 | 4.217 | 6.179 | 0.385 | 10.633 | 11.135 | 0 | 0.235 | 0.628 | 0 | 14.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.433 | 197.074 | 167.631 | 71.525 | 40.648 | 46.148 | 43.146 | 51.879 | 31.262 | 60.104 | 51.799 | 56.285 | 58.306 | 39.933 | 7.289 | 0.001 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.531 | 39.226 | 39.226 | 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 | 3.329 | -34.468 | -15.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 10.44 | 9.361 | 13.65 | 15.256 | 14.11 | -10.633 | -11.135 | 10.961 | -0.235 | -0.628 | 8.315 | 4.366 | 1.087 | 1.268 | 0.009 | 0.005 | 0.109 | 0.237 | 4.964 | 20.729 | 4.469 | 39.932 | 39.226 | 8.33 | 1.895 | 42.992 | 1.892 | 0.928 | 0.781 | 0.371 | 0.164 | 0.069 | 0.067 | 0.052 | 0.046 |
Totaal niet-vlottende verplichtingen
| 10.661 | 9.615 | 17.867 | 21.435 | 14.495 | 10.633 | 11.135 | 10.961 | 0.235 | 0.628 | 8.315 | 18.736 | 1.087 | 1.268 | 0.009 | 0.005 | 0.109 | 0.237 | 4.964 | 24.162 | 208.403 | 212.321 | 134.942 | 48.978 | 48.043 | 86.138 | 53.771 | 32.19 | 60.885 | 52.17 | 56.449 | 58.375 | 40 | 7.341 | 0.047 |
Totaal passiva
| 28.521 | 40.195 | 46.237 | 46.134 | 52.753 | 55.208 | 49.292 | 40.704 | 47.368 | 52.264 | 48.59 | 65.149 | 13.544 | 4.215 | 0.21 | 0.134 | 0.612 | 1.149 | 5.887 | 116.225 | 304.29 | 285.528 | 169.766 | 73.701 | 67.078 | 105.625 | 67.368 | 66.042 | 76.176 | 61.926 | 63.716 | 63.16 | 40.471 | 7.744 | 0.451 |
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 |
Gewone aandelen
| 59.524 | 59.174 | 58.918 | 58.918 | 58.907 | 58.907 | 58.907 | 58.616 | 58.433 | 58.262 | 55.145 | 33.891 | 26.603 | 25.508 | 19.063 | 18.357 | 18.598 | 894.244 | 884.488 | 884.261 | 878.006 | 574.25 | 345.506 | 233.006 | 197.015 | 63.987 | 63.967 | 38.35 | 29.85 | 27.15 | 24.681 | 24.682 | 22.518 | 21.312 | 19.547 |
Ingehouden winsten
| -18.133 | -18.599 | -27.796 | -32.804 | -32.088 | -30.709 | -31.485 | -29.871 | -30.491 | -29.398 | -27.268 | -28.808 | -27.263 | -25.446 | -22.255 | -19.276 | -15.454 | -884.393 | -883.988 | -883.67 | -961.403 | -148.819 | -133.925 | -117.052 | -99.278 | -94.581 | -98.085 | -40.921 | -32.59 | -13.824 | -11.98 | -10.777 | -10.973 | -10.03 | -9.194 |
Overige gereserveerde algehele resultaten
| 15.255 | 15.554 | 5.153 | 2.779 | 4.22 | 6.093 | 2.146 | 2.415 | 2.868 | 4.878 | 5.853 | 3.236 | 4.014 | 4.203 | 4.312 | 4.12 | 3.562 | 2.78 | 2.75 | 2.724 | 2.75 | 2.75 | 2.75 | -67.874 | 0.099 | 133.065 | 133.011 | 79.615 | 58.221 | 46.881 | 19.733 | 19.634 | 10.31 | 7.251 | 3.965 |
Overige totale aandeelhoudersvermogen
| 0.001 | 0 | 0 | 0 | 0 | 0 | 2.751 | 2.75 | 3.887 | 0 | 0 | -0.67 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67.874 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 56.647 | 56.129 | 36.275 | 28.893 | 31.039 | 34.291 | 32.319 | 33.91 | 34.697 | 33.742 | 33.73 | 7.649 | 3.354 | 4.265 | 1.119 | 3.202 | 6.707 | 12.632 | 3.25 | 3.315 | -80.647 | 428.181 | 214.331 | 115.954 | 97.836 | 102.471 | 98.893 | 77.044 | 55.481 | 60.207 | 32.434 | 33.539 | 21.855 | 18.533 | 14.318 |
Totaal eigen vermogen
| 56.647 | 56.129 | 36.275 | 28.893 | 31.039 | 34.754 | 32.782 | 34.373 | 35.16 | 34.205 | 34.191 | 8.11 | 5.053 | 5.93 | 1.119 | 3.202 | 6.707 | 12.632 | 3.25 | 3.663 | -80.647 | 428.181 | 224.326 | 115.954 | 97.836 | 102.471 | 98.893 | 77.044 | 55.481 | 60.207 | 32.434 | 33.539 | 21.855 | 18.533 | 14.318 |
Totaal passiva en aandeelhoudersvermogen
| 85.168 | 96.324 | 82.512 | 75.027 | 83.792 | 89.962 | 82.075 | 75.076 | 82.528 | 86.468 | 82.781 | 73.259 | 18.597 | 10.146 | 1.33 | 3.336 | 7.319 | 13.781 | 9.137 | 119.888 | 223.643 | 713.709 | 394.092 | 189.655 | 164.914 | 208.096 | 166.261 | 143.086 | 131.657 | 122.133 | 96.15 | 96.699 | 62.326 | 26.277 | 14.769 |