Compagnie Du Mont-Blanc
EPA:MLCMB.PA
137 (EUR) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) EUR.
2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 156.287 | 166.477 | 140.994 | 86.991 | 61.937 | 62.48 | 40.333 | 38.268 | 24.786 | 24.934 | 21.384 | 24.088 | 26.916 | 24.22 | 13.216 | 23.398 | 15.257 | 10.2 | 2.8 | 3.9 | 3 | 2 | 0.5 | 0.5 | 2.4 | 0 | 0 |
Kortetermijnbeleggingen
| -1.853 | -1.829 | -1.723 | -1.659 | -1.548 | -1.328 | -1.421 | -1.318 | -1.092 | -0.984 | 0.128 | 0.039 | -1.446 | 0.008 | -0.044 | 0.2 | 0.3 | 0 | 0 | 0 | 0 | 0 | 1.5 | 0.4 | 1.2 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 156.287 | 166.477 | 140.994 | 86.991 | 61.937 | 62.48 | 40.333 | 38.268 | 24.786 | 24.934 | 21.384 | 24.088 | 26.916 | 24.22 | 13.216 | 23.398 | 15.257 | 10.2 | 2.8 | 3.9 | 3 | 2 | 2 | 0.9 | 3.6 | 0 | 0 |
Nettovorderingen
| 0 | 0 | 0 | 0 | 0 | 4.045 | 3.808 | 3.793 | 2.429 | 0 | 2.901 | 3.8 | 4.4 | 3.4 | 3.7 | 4.6 | 15.7 | 4.3 | 5.7 | 6 | 5.7 | 6.1 | 7.8 | 1.2 | 0.7 | 0.3 | 0.2 |
Voorraad
| 2.812 | 2.269 | 2.493 | 2.493 | 2.21 | 1.793 | 1.972 | 1.876 | 1.894 | 1.805 | 1.793 | 1.666 | 1.441 | 1.324 | 1.188 | 1.185 | 1.791 | 1.9 | 1.8 | 1.6 | 1.4 | 1.4 | 1.1 | 0.4 | 0.5 | 0.4 | 0.4 |
Overige vlottende activa
| 1.731 | 13.353 | 18.149 | 14.035 | 27.63 | 9.228 | 9.658 | 8.788 | 5.604 | 8.583 | 4.608 | 4.637 | 5.054 | 0.669 | 0.805 | 0.859 | 1.209 | 0.5 | 0.2 | 0.1 | 0 | 0 | 0 | 0.1 | 0.2 | 0.2 | 0.1 |
Totaal vlottende activa
| 189.626 | 182.099 | 161.636 | 103.519 | 91.777 | 73.501 | 51.963 | 48.932 | 32.284 | 35.322 | 27.785 | 30.391 | 33.411 | 29.613 | 18.909 | 30.042 | 33.957 | 16.9 | 10.5 | 11.6 | 10.1 | 9.5 | 10.9 | 2.6 | 5 | 0.9 | 0.7 |
Niet-vlottende activa: | |||||||||||||||||||||||||||
Materiële vaste activa, netto
| 232.875 | 227.28 | 208.601 | 213.348 | 201.711 | 194.361 | 193.004 | 185.479 | 148.146 | 142.105 | 135.483 | 134.115 | 114.625 | 117.53 | 120.391 | 104.932 | 104.018 | 102.5 | 94.5 | 91.4 | 83.2 | 79.2 | 76.7 | 13.7 | 10.7 | 7.9 | 7.5 |
Goodwill
| 19.711 | 19.721 | 19.732 | 19.744 | 19.755 | 19.652 | 17.73 | 17.309 | 17.215 | 17.215 | 17.215 | 18.9 | 16.186 | 18.2 | 18.3 | 18.3 | 17.3 | 16.5 | 15.4 | 16.2 | 2.3 | 18.2 | 19.3 | 2.8 | 1.5 | 0 | 0 |
Immateriële activa
| 1.844 | 2.005 | 2.109 | 2.308 | 2.207 | 1.98 | 3.934 | 3.772 | 3.456 | 3.501 | 5.941 | 4.3 | 2.913 | 0.4 | 0.4 | 0.5 | 0.5 | 1.4 | 1.5 | 1.7 | 1.6 | 1.7 | 1.7 | 0.6 | 0.2 | 0.2 | 0.2 |
Goodwill en immateriële activa
| 21.555 | 21.726 | 21.841 | 22.052 | 21.962 | 21.632 | 21.664 | 21.081 | 20.671 | 20.716 | 23.156 | 23.222 | 19.099 | 18.638 | 18.631 | 18.715 | 17.759 | 17.9 | 16.9 | 17.9 | 3.9 | 19.9 | 21 | 3.4 | 1.7 | 0.2 | 0.2 |
Langetermijnbeleggingen
| 6.743 | 6.72 | 8.506 | 6.442 | 5.11 | 3.7 | 3.4 | 3.3 | 2.8 | 2.7 | 1.6 | 2.6 | 4.8 | 4.7 | 6.1 | 3.9 | 3.8 | 2.6 | 2.6 | 1 | 0.8 | 0.9 | 1 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0.033 | 0.062 | 0.076 | -6.442 | 0.623 | 1.245 | 1.702 | 2.572 | 3.4 | 3.3 | 3.2 | 2.9 | 3.1 | 2.5 | 2.4 | 2.6 | 2.3 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0 | 0 | 0 | 6.442 | 0 | 0.135 | 0.065 | 0.111 | -3.35 | -3.238 | -2.062 | -2.831 | -3.137 | -2.492 | -2.444 | -2.595 | -2.297 | -0.6 | 0.1 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 261.206 | 255.788 | 239.024 | 241.842 | 229.406 | 221.073 | 219.835 | 212.543 | 171.667 | 165.583 | 161.377 | 160.006 | 138.487 | 140.876 | 145.078 | 127.552 | 125.58 | 123.7 | 114.1 | 110.3 | 87.9 | 100.1 | 98.7 | 17.2 | 12.4 | 8.1 | 7.7 |
Totaal activa
| 450.832 | 437.887 | 400.66 | 345.361 | 321.183 | 294.574 | 271.798 | 261.475 | 203.951 | 200.905 | 189.162 | 190.397 | 171.898 | 170.489 | 163.987 | 157.594 | 159.537 | 140.6 | 124.6 | 121.9 | 98 | 109.6 | 109.6 | 19.8 | 17.4 | 9 | 8.4 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||
Crediteuren
| 4.066 | 4.226 | 3.678 | 3.331 | 4.394 | 3.603 | 2.868 | 3.741 | 2.707 | 2.279 | 2.853 | 2.9 | 2.821 | 9.816 | 9.677 | 10.055 | 12.614 | 2.4 | 2 | 1.6 | 2.2 | 15.1 | 14.4 | 0.4 | 0.4 | 0.6 | 0.2 |
Kortlopende schulden
| 13.188 | 16.744 | 22.85 | 23.285 | 20.883 | 20.409 | 18.197 | 18.678 | 13.654 | 12.54 | 11.668 | 12.142 | 8.804 | 10.759 | 9.998 | 8.932 | 9.603 | 0 | 0 | 0 | 0 | 0.3 | 1.5 | 0 | 0 | 0 | 0 |
Belastingschulden
| 20.7 | 23.138 | 7.03 | 8.54 | 15.014 | 12.324 | 11.773 | 12.469 | 8.079 | 10.05 | 7.764 | 1.104 | 0.53 | 0.861 | 0.393 | 0.575 | 1.774 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0.413 | 14.108 | 13.119 | 0.312 | 18.745 | 18.162 | 18.923 | 11.075 | 13.285 | 10.345 | 1.196 | 0 | 0.861 | 0.393 | 0.662 | 1.876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 32.473 | 29.81 | 18.942 | 15.817 | 17.459 | 21.47 | 24.501 | 20.289 | 7.928 | 9.013 | 7.001 | 13.36 | 12.634 | 3.658 | 5.183 | 6.016 | 5.177 | 18.7 | 18.2 | 19.7 | 18.5 | 6.6 | 1.1 | 4.5 | 3 | 0.9 | 1.1 |
Totaal kortlopende verplichtingen
| 70.427 | 73.918 | 52.5 | 50.973 | 57.75 | 57.806 | 57.339 | 55.177 | 32.368 | 33.882 | 29.286 | 29.506 | 24.789 | 25.094 | 25.251 | 25.578 | 29.168 | 21.1 | 20.2 | 21.3 | 20.7 | 22 | 17 | 4.9 | 3.4 | 1.5 | 1.3 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||
Langetermijnschulden
| 156.75 | 155.513 | 163.958 | 142.907 | 126.089 | 114.694 | 98.59 | 94.867 | 78.393 | 76.039 | 73.419 | 78.784 | 68.631 | 70.134 | 65.839 | 59.063 | 58.124 | 52.1 | 36.8 | 48.8 | 33.4 | 34.8 | 42.2 | 3.7 | 1.2 | 1.2 | 0.9 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 8.867 | 0 | -104.933 | -18.129 | -17.743 | 4.904 | 2.986 | -6.641 | -6.427 | -6.249 | -3.091 | -3.077 | -3.08 | -3.551 | -3.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 16.11 | 16.078 | 14.206 | 6.53 | 4.121 | 2.583 | 3.188 | 2.914 | 3.364 | 3.274 | 3.23 | 2.863 | 3.063 | 2.493 | 2.419 | 2.57 | 2.341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 8.104 | 7.782 | 8.866 | 8.503 | 7.536 | 6.471 | 5.757 | 0.482 | 0.541 | 3.859 | 3.073 | 2.251 | 2.178 | 1.523 | 0.82 | 0.749 | 0.43 | 3 | 3.8 | 4.9 | 3.5 | 20.3 | 19.2 | 1.5 | 3.1 | 0 | 0.2 |
Totaal niet-vlottende verplichtingen
| 180.964 | 179.373 | 187.03 | 157.94 | 137.746 | 123.748 | 107.535 | 103.167 | 85.284 | 83.172 | 79.722 | 83.898 | 73.872 | 74.15 | 69.078 | 62.382 | 60.895 | 55.1 | 40.6 | 53.7 | 36.9 | 55.1 | 61.4 | 5.2 | 4.3 | 1.2 | 1.1 |
Totaal passiva
| 251.391 | 253.291 | 239.53 | 208.913 | 195.496 | 181.554 | 164.874 | 158.344 | 117.652 | 117.054 | 109.008 | 113.404 | 98.661 | 99.244 | 94.329 | 87.96 | 90.063 | 76.2 | 60.8 | 75 | 57.6 | 77.1 | 78.4 | 10.1 | 7.7 | 2.7 | 2.4 |
Eigen vermogen: | |||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 66.367 | 62.78 | 57.087 | 55.364 | 52.199 | 49.083 | 47.811 | 0.052 | 44.78 | 44.998 | 44.61 | 39.724 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 6.885 | 6.885 | 6.885 | 6.885 | 6.885 | 6.885 | 6.885 | 6.885 | 6.885 | 6.885 | 6.885 | 6.885 | 6.885 | 6.885 | 6.885 | 6.885 | 6.885 | 6.9 | 6.9 | 5 | 6.1 | 6.8 | 6.8 | 1.5 | 1.5 | 1.1 | 1.1 |
Ingehouden winsten
| 16.34 | 15.137 | 23.816 | 13.743 | 18.569 | 9.093 | 7.592 | 8.839 | 5.479 | 6.338 | 5.905 | 4.318 | 51.2 | 4.48 | 2.675 | 3.039 | 7.765 | 42.4 | 41.8 | 40.6 | 23 | 6.8 | 5.6 | 4.5 | 4.5 | 4.5 | 4.3 |
Overige gereserveerde algehele resultaten
| 0 | 140.685 | 120.831 | 99.342 | 89.496 | -289.2 | -272.5 | -256.7 | -185 | -181.7 | -172.2 | -162.7 | -139.7 | -130.1 | -121.6 | -118.3 | -112.2 | -103.3 | -101.6 | -94.9 | -90.9 | -85.7 | -79.7 | -13.9 | -13.4 | -8.4 | 0 |
Overige totale aandeelhoudersvermogen
| 153.908 | 140.667 | 112.134 | 100.718 | 86.046 | 81.467 | 77.88 | 72.187 | 70.464 | 67.299 | 64.183 | 62.911 | 61.707 | 59.88 | 60.098 | 59.71 | 54.824 | 118.4 | 116.6 | 96.2 | 102.3 | 104.5 | 98.5 | 17.5 | 17.1 | 9 | 0.6 |
Totaal eigen vermogen van aandeelhouders
| 177.133 | 162.689 | 142.835 | 121.346 | 111.5 | 97.445 | 92.357 | 87.911 | 82.828 | 80.522 | 76.973 | 74.114 | 73.237 | 71.245 | 69.658 | 69.634 | 69.474 | 64.4 | 63.7 | 46.9 | 40.5 | 32.4 | 31.2 | 9.6 | 9.7 | 6.2 | 6 |
Totaal eigen vermogen
| 199.441 | 184.596 | 161.13 | 136.448 | 125.687 | 113.02 | 106.924 | 103.131 | 86.299 | 83.851 | 80.154 | 76.993 | 73.237 | 71.245 | 69.658 | 69.634 | 69.474 | 64.4 | 63.7 | 46.9 | 40.5 | 32.4 | 31.2 | 9.6 | 9.7 | 6.2 | 6 |
Totaal passiva en aandeelhoudersvermogen
| 450.832 | 437.887 | 400.66 | 345.361 | 321.183 | 294.574 | 271.798 | 261.475 | 203.951 | 200.905 | 189.162 | 190.397 | 171.898 | 170.489 | 163.987 | 157.594 | 159.537 | 140.6 | 124.5 | 121.9 | 98.1 | 109.5 | 109.6 | 19.7 | 17.4 | 8.9 | 8.4 |