Moury Construct SA
EBR:MOUR.BR
570 (EUR) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | 2009 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 90.164 | 59.803 | 55.845 | 47.888 | 51.639 | 43.444 | 42.39 | 38.158 | 43.753 | 38.476 | 36.587 | 39.759 | 38.217 | 38.63 | 29.576 | 30.662 | 32.02 | 32.134 | 33.906 | 33.058 | 34.238 | 31.742 | 30.702 | 25.397 | 30.141 | 23.927 | 30.191 | 30.566 | 35.998 | 25.802 |
Kortetermijnbeleggingen
| 12.306 | 12.842 | 19.538 | 15.95 | 12.675 | 10.597 | 11.262 | 10.565 | 2.831 | 2.639 | 2.511 | 2.502 | 2.595 | 3.361 | 3.574 | 3.415 | 4.285 | 3.931 | 3.937 | 5.153 | 4.395 | 3.362 | 4.945 | 5.885 | 0 | 0 | 0 | 0 | 1.856 | 13.44 |
Liquide middelen en kortetermijnbeleggingen
| 102.47 | 72.645 | 75.383 | 63.838 | 64.314 | 54.041 | 53.652 | 48.723 | 46.584 | 41.115 | 39.098 | 42.261 | 40.812 | 41.991 | 33.15 | 34.077 | 36.305 | 36.065 | 37.843 | 38.211 | 38.633 | 35.104 | 35.647 | 31.282 | 30.141 | 23.927 | 30.191 | 30.566 | 37.854 | 39.242 |
Nettovorderingen
| 28.804 | 28.681 | 21.51 | 29.119 | 22.299 | 27.835 | 20.652 | 18.013 | 15.849 | 21.484 | 17.982 | 10.415 | 19.234 | 17.683 | 18.498 | 13.954 | 11.385 | 13.93 | 14.641 | 27.684 | 23.035 | 25.266 | 19.341 | 27.014 | 20.716 | 29.631 | 20.4 | 27.878 | 19.467 | 25.588 |
Voorraad
| 22.695 | 35.098 | 26.283 | 24.702 | 14.898 | 17.23 | 14.649 | 21.271 | 21.276 | 20.653 | 18.438 | 17.22 | 11.186 | 15.68 | 21.768 | 22.801 | 23.405 | 12.865 | 6.864 | 0.316 | 0.542 | 0.658 | 0.499 | 1.021 | 0.604 | 1.001 | 1.495 | 1.707 | 2.212 | 2.613 |
Overige vlottende activa
| 1.167 | 1.411 | 1.234 | 0.916 | 1.026 | 1.417 | 0.945 | 1.094 | 0.884 | 1.072 | 3.776 | 4.382 | 1.936 | 1.911 | 2.465 | 3.525 | 2.209 | 2.204 | 2.912 | 9.106 | 0.11 | 0.066 | 0.202 | 0.121 | 6.104 | 11.086 | 7.761 | 1.796 | 0.128 | 0.66 |
Totaal vlottende activa
| 155.136 | 137.835 | 124.41 | 118.575 | 102.537 | 100.523 | 89.898 | 89.101 | 84.593 | 84.324 | 79.294 | 71.776 | 73.168 | 77.265 | 75.881 | 74.357 | 73.304 | 65.064 | 62.26 | 70.164 | 62.32 | 61.094 | 55.689 | 59.438 | 57.565 | 65.645 | 59.847 | 61.947 | 59.661 | 68.103 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 17.769 | 18.153 | 15.466 | 15.644 | 16.169 | 14.964 | 15.475 | 14.559 | 13.157 | 10.998 | 9.308 | 7.824 | 7.199 | 5.276 | 5.272 | 4.836 | 4.64 | 4.489 | 3.92 | 4.11 | 4.213 | 4.383 | 4.358 | 4.649 | 4.315 | 4.567 | 4.588 | 4.39 | 4.317 | 4.862 |
Goodwill
| 13.352 | 13.717 | 11.305 | 11.305 | 11.305 | 11.305 | 11.305 | 11.305 | 11.305 | 11.305 | 11.305 | 0 | 11.305 | 0 | 11.305 | 0 | 11.305 | 0 | 11.305 | 0 | 11.305 | 11.305 | 11.305 | 0 | 11.305 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 15.108 | 14.812 | 11.307 | 11.308 | 11.308 | 11.318 | 11.328 | 11.318 | 11.35 | 11.355 | 0.069 | 11.305 | 0.001 | 11.312 | 0 | 11.306 | 0.001 | 11.305 | 0.002 | 11.325 | 0.039 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 28.46 | 28.529 | 22.612 | 22.613 | 22.613 | 22.623 | 22.633 | 22.623 | 22.655 | 22.66 | 11.374 | 11.305 | 11.306 | 11.312 | 11.305 | 11.306 | 11.306 | 11.305 | 11.307 | 11.325 | 11.344 | 11.305 | 11.305 | 11.305 | 11.308 | 11.315 | 11.305 | 11.305 | 11.305 | 11.305 |
Langetermijnbeleggingen
| 2.916 | 2.195 | 1.537 | 2.111 | 1.964 | 2.476 | 2.372 | 2.144 | 2.322 | 2.109 | 0.251 | 0.253 | 0.255 | 0.262 | 0.263 | 0.263 | 0.255 | 0.3 | 0.252 | 0.293 | -2.974 | -1.972 | -3.552 | -4.651 | 0 | 0 | 0 | 0 | 0.718 | -11.391 |
Belastingvorderingen
| 0.878 | -13.717 | -11.305 | -11.305 | -11.305 | -11.305 | -11.305 | -11.305 | -11.305 | -11.305 | 0.04 | 0.04 | 0.023 | 0.028 | 0.262 | 0.257 | 0 | 0 | 0 | 0 | 4.436 | 4.034 | 5.618 | 0.045 | 0 | 0 | 0 | 0 | 4.272 | 0 |
Overige niet-vlottende activa
| -15.074 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.029 | 0.04 | 0.04 | 0.04 | -0.04 | -0.04 | -0.023 | -0.028 | -0.262 | -0.257 | -16.201 | -16.094 | -15.479 | -15.728 | 0.001 | 0.001 | -0.001 | 7.265 | 2.558 | 3.202 | 3.217 | 8.454 | 0.101 | 16.372 |
Totaal niet-vlottende activa
| 34.949 | 35.194 | 28.344 | 29.097 | 29.475 | 28.792 | 29.204 | 28.061 | 26.869 | 24.502 | 20.933 | 19.382 | 18.76 | 16.85 | 16.84 | 16.405 | 16.201 | 16.094 | 15.479 | 15.728 | 17.02 | 17.751 | 17.728 | 18.613 | 18.181 | 19.084 | 19.11 | 24.149 | 20.713 | 21.148 |
Totaal activa
| 190.085 | 173.029 | 152.754 | 147.672 | 132.012 | 129.315 | 119.102 | 117.162 | 111.462 | 108.826 | 101.284 | 93.27 | 93.709 | 96.265 | 94.646 | 92.121 | 90.146 | 82.083 | 78.395 | 87.01 | 79.34 | 78.845 | 73.417 | 78.051 | 75.746 | 84.729 | 78.957 | 86.096 | 80.374 | 89.251 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||
Crediteuren
| 53.962 | 49.694 | 46.226 | 49.444 | 39.899 | 44.519 | 39.464 | 40.804 | 40.994 | 39.634 | 35.097 | 30.516 | 29.113 | 29.08 | 26.701 | 30.887 | 28.741 | 25.413 | 22.549 | 26.114 | 17.66 | 21.411 | 18.724 | 20.815 | 16.257 | 19.377 | 14.448 | 23.625 | 16.244 | 22.28 |
Kortlopende schulden
| 0.714 | 0.706 | 1.298 | 0 | 1.101 | 0 | 0.519 | 0 | 0.639 | 0 | 0 | 0 | 0 | 0 | 1.126 | 0 | 0 | 0 | 0 | 0.463 | 0.463 | 0.463 | 0.463 | 0.463 | 0.463 | 0.463 | 0.463 | 0.463 | 0.926 | 0.463 |
Belastingschulden
| 1.137 | 0.777 | 0.837 | 0.738 | 0.641 | 0.94 | 0.059 | 1.41 | 0.165 | 0.661 | 0.66 | 2.131 | 0.756 | 2.879 | 3.256 | 2.927 | 1.31 | 2.622 | 1.04 | 1.736 | 1.215 | 1.302 | 0.686 | 1.563 | 0.923 | 1.852 | 0.489 | 1.521 | 0.316 | 3.162 |
Uitgestelde opbrengsten
| 6.454 | 0.777 | 4.963 | 0 | 4.696 | 0 | 5.898 | 0 | 5.382 | 0 | 0 | 0 | 0 | 0 | -1.126 | 0 | 0 | 0 | 0 | -0.463 | 9.606 | 1.302 | 4.813 | 1.563 | 0.923 | 1.852 | 0.489 | 1.521 | 0.316 | 6.922 |
Overige kortlopende verplichtingen
| 5.443 | 8.543 | 2.266 | 10.116 | 2.252 | 8.907 | 1.63 | 10.052 | 1.119 | 9.414 | 5.249 | 4.871 | 6.61 | 11.08 | 11.706 | 7.636 | 6.608 | 5.769 | 3.576 | 10.185 | 1.666 | 6.74 | 0.609 | 5.459 | 6.695 | 8.79 | 9.428 | 8.623 | 11.654 | 7.514 |
Totaal kortlopende verplichtingen
| 66.573 | 59.72 | 54.753 | 59.56 | 47.948 | 53.426 | 47.511 | 50.856 | 48.134 | 49.048 | 40.346 | 35.387 | 35.723 | 40.16 | 38.407 | 38.523 | 35.349 | 31.182 | 26.125 | 36.299 | 29.395 | 29.916 | 24.609 | 28.3 | 24.338 | 30.482 | 24.828 | 34.232 | 29.14 | 37.179 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||
Langetermijnschulden
| 1.995 | 2.905 | 0.258 | 0.998 | 0.349 | 1.179 | 0.43 | 1.194 | 0.516 | 0.862 | 0.688 | 0.679 | 0.776 | 0.873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.463 | 0.463 | 0.926 | 0.926 | 1.388 | 1.388 | 1.851 | 1.851 | 2.314 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | -0.258 | -0.998 | -0.349 | -1.179 | -0.43 | -1.194 | -0.516 | -0.862 | -4.366 | -4.011 | -4.009 | -3.989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.695 | 2.814 | 15.675 | 3.405 | 0.005 | 0.005 | 0.016 | 0.027 | 0.056 |
Uitgestelde belastingverplichtingen niet-vlottend
| 12.904 | 13.081 | 9.4 | 7.766 | 6.993 | 5.801 | 6.215 | 5.824 | 5.062 | 5.084 | 5.054 | 4.69 | 4.785 | 4.862 | 5.679 | 4.492 | 5.499 | 4.252 | 5.433 | 4.574 | 4.751 | 4.716 | 4.45 | 4.677 | 4.4 | 4.214 | 4.264 | 3.622 | 3.753 | 3.134 |
Overige niet-vlottende verplichtingen
| 3.832 | 4.639 | 5.239 | 6.025 | 7.67 | 7.024 | 6.223 | 5.789 | 5.45 | 5.425 | -0.688 | -0.679 | -0.776 | -0.873 | 3.44 | 3.691 | 4.153 | 3.733 | 3.853 | 4.032 | 2.958 | -14.233 | -0.001 | -12.665 | 0.002 | 4.437 | 4.682 | 4.534 | 4.401 | 6.696 |
Totaal niet-vlottende verplichtingen
| 18.731 | 20.625 | 14.639 | 13.791 | 14.663 | 12.825 | 12.438 | 11.613 | 10.512 | 10.509 | 0.688 | 0.679 | 0.776 | 0.873 | 9.119 | 8.183 | 9.652 | 7.985 | 9.286 | 8.606 | 7.709 | 7.641 | 7.726 | 8.613 | 8.733 | 10.044 | 10.339 | 10.023 | 10.032 | 12.2 |
Totaal passiva
| 85.304 | 80.345 | 69.392 | 73.351 | 62.611 | 66.251 | 59.949 | 62.469 | 58.646 | 59.557 | 50.246 | 44.726 | 44.972 | 49.649 | 47.526 | 46.706 | 45.001 | 39.167 | 35.411 | 44.905 | 37.104 | 37.557 | 32.335 | 36.913 | 33.071 | 40.526 | 35.167 | 44.255 | 39.172 | 49.379 |
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
| 25.245 | 25.245 | 23.745 | 23.745 | 23.745 | 23.745 | 23.745 | 23.745 | 23.745 | 23.745 | 23.745 | 23.745 | 23.745 | 23.745 | 23.745 | 23.745 | 23.745 | 23.745 | 23.745 | 23.745 | 23.745 | 23.745 | 23.745 | 23.745 | 23.745 | 23.745 | 23.745 | 23.745 | 23.745 | 23.745 |
Ingehouden winsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.195 | 25.648 | 27.295 | 24.801 | 24.994 | 22.873 | 23.377 | 21.672 | 21.402 | 19.174 | 19.241 | 18.362 | 18.493 | 17.545 | 17.339 | 17.395 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 80.598 | 68.42 | 60.028 | 50.987 | 46.067 | 39.731 | 35.82 | 31.212 | 29.195 | 25.648 | 27.295 | 24.801 | -0 | 22.873 | 23.377 | 21.672 | 21.402 | 19.173 | 19.241 | 18.362 | -10.579 | 17.545 | -10.864 | 0 | -10.679 | 0 | -10.638 | 0 | -10.38 | 0 |
Overige totale aandeelhoudersvermogen
| -1.065 | -0.983 | -0.413 | -0.413 | -0.413 | -0.413 | -0.413 | -0.265 | -29.32 | -25.773 | -27.298 | -24.804 | -0.003 | -22.876 | -23.38 | -21.675 | -21.405 | -19.177 | -19.244 | -18.365 | 10.576 | -17.548 | 10.861 | -0.003 | 29.608 | 20.457 | 30.682 | 18.095 | 27.836 | 16.125 |
Totaal eigen vermogen van aandeelhouders
| 104.778 | 92.682 | 83.36 | 74.319 | 69.399 | 63.063 | 59.152 | 54.692 | 52.815 | 49.268 | 51.037 | 48.543 | 48.736 | 46.615 | 47.119 | 45.414 | 45.144 | 42.915 | 42.983 | 42.104 | 42.235 | 41.287 | 41.081 | 41.137 | 42.674 | 44.202 | 43.789 | 41.84 | 41.201 | 39.87 |
Totaal eigen vermogen
| 104.781 | 92.684 | 83.362 | 74.321 | 69.401 | 63.064 | 59.153 | 54.693 | 52.816 | 49.269 | 51.038 | 48.544 | 48.737 | 46.616 | 47.12 | 45.415 | 45.145 | 42.916 | 42.984 | 42.105 | 42.236 | 41.288 | 41.082 | 41.138 | 42.675 | 44.203 | 43.79 | 41.841 | 41.202 | 39.872 |
Totaal passiva en aandeelhoudersvermogen
| 190.085 | 173.029 | 152.754 | 147.672 | 132.012 | 129.315 | 119.102 | 117.162 | 111.462 | 108.826 | 101.284 | 93.27 | 93.709 | 96.265 | 94.646 | 92.121 | 90.146 | 82.083 | 78.395 | 87.01 | 79.34 | 78.845 | 73.417 | 78.051 | 75.746 | 84.729 | 78.957 | 86.096 | 80.374 | 89.251 |