Paragon Care Limited
ASX:PGC.AX
0.405 (AUD) • At close September 19, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) AUD.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 19.944 | 22.603 | 46.203 | 33.197 | 24.505 | 34.224 | 40.392 | 18.556 | 19.117 | 3.756 | 2.82 | 2.511 | 1.325 | 2.852 | 1.504 | 0.983 | 0.345 | 0.134 | 0.3 | 0.092 | 0.168 | 0.299 | 0.286 | 0.877 | 2.687 | 6.605 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0.022 | 0.021 | 0 | 0 | 0.264 | 0 | 0.143 | 0 | 0 | 0.026 | 1.632 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0.225 | 0.912 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 19.944 | 22.603 | 46.203 | 33.197 | 24.505 | 34.246 | 40.413 | 18.556 | 19.117 | 3.756 | 2.82 | 2.511 | 1.325 | 2.852 | 1.53 | 2.615 | 0.345 | 0.134 | 0.3 | 0.092 | 0.168 | 0.299 | 0.286 | 1.102 | 2.687 | 6.605 |
Nettovorderingen
| 350.578 | 39.426 | 42.921 | 26.608 | 31.644 | 39.447 | 37.967 | 19.486 | 17.747 | 6.313 | 3.67 | 2.816 | 2.707 | 3.639 | 2.791 | 0.415 | 0.228 | 0.491 | 0.354 | 0.105 | 0.566 | 0.005 | 3.528 | 2.816 | 0.528 | 0.084 |
Voorraad
| 307.736 | 63.691 | 51.454 | 51.578 | 46.662 | 51.407 | 55.301 | 21.742 | 22.616 | 8.414 | 5.071 | 3.069 | 2.819 | 2.683 | 1.242 | 0 | 0 | 0 | 0.633 | 0.717 | -0.022 | 0 | 0 | -0.02 | -0 | 0 |
Overige vlottende activa
| 3.262 | 6.929 | 10.261 | 1.829 | 3.494 | 12.83 | 8.636 | 1.292 | 1.654 | 1.09 | 0.395 | 0.416 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.007 | 0.022 | 0 | 0.139 | -0.179 | 0.933 | 0.002 |
Totaal vlottende activa
| 681.52 | 132.649 | 150.839 | 113.212 | 106.305 | 137.93 | 142.317 | 61.076 | 61.133 | 19.572 | 11.956 | 8.813 | 6.852 | 9.174 | 5.562 | 3.031 | 0.573 | 0.165 | 1.295 | 0.92 | 0.733 | 0.303 | 3.953 | 3.719 | 4.148 | 6.691 |
Niet-vlottende activa: | ||||||||||||||||||||||||||
Materiële vaste activa, netto
| 72.038 | 44.916 | 30.499 | 16.496 | 21.449 | 33.979 | 12.172 | 3.405 | 2.983 | 1.194 | 0.618 | 0.739 | 0.853 | 0.79 | 0.47 | 0.015 | 0.011 | 0.001 | 0.025 | 0.039 | 0 | 0 | 0.843 | 1.307 | 0.549 | 0 |
Goodwill
| 0 | 252.332 | 238.856 | 149.001 | 149.001 | 196.184 | 179.231 | 93.115 | 79.917 | 18.6 | 13.564 | 8.371 | 8.371 | 7.32 | 5.169 | 0.386 | 0.135 | 0 | 0 | 0 | 0 | 0 | 0 | 3.593 | 0 | 0 |
Immateriële activa
| 0 | 259.064 | 248.236 | 151.374 | 149.66 | 8.137 | 10.9 | 5.304 | 1.122 | 0.386 | 0.036 | 0.007 | 0.013 | 7.351 | 5.187 | 0.01 | 0.004 | 1.294 | 1.37 | 1.446 | 0 | 0 | 1.583 | 5.568 | 1.564 | 0 |
Goodwill en immateriële activa
| 349.472 | 511.396 | 487.092 | 300.375 | 298.661 | 204.321 | 190.131 | 98.419 | 81.039 | 18.986 | 13.6 | 8.378 | 8.383 | 7.351 | 5.187 | 0.386 | 0.135 | 1.294 | 1.37 | 1.446 | 0 | 0 | 1.583 | 5.568 | 1.564 | 0 |
Langetermijnbeleggingen
| 3.63 | 2.167 | 0.261 | 18.869 | 22.108 | 0.574 | 1.425 | 0.931 | 0.303 | 19.345 | 13.443 | 8.658 | 0 | 0 | 0.334 | 0.312 | 0.295 | 0 | 0 | 0 | 0 | 0.065 | 0 | 0 | 0.001 | 0 |
Belastingvorderingen
| 18.146 | 9.723 | 8.6 | 10.838 | 14.757 | 7.392 | 3.703 | 2.221 | 2.332 | 0.834 | 0.776 | 0.459 | 0.424 | 0.393 | 0 | 0 | 0.122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.565 | 0 |
Overige niet-vlottende activa
| 6.082 | -252.332 | -238.856 | -167.87 | -171.109 | -7.966 | -5.128 | -3.152 | -2.634 | -20.179 | -14.219 | -9.118 | 0 | 0.346 | 0.245 | 0.215 | 0.207 | 0 | 0 | 0 | 0 | 0 | 3.081 | 0 | -1.564 | 0 |
Totaal niet-vlottende activa
| 449.368 | 315.87 | 287.596 | 178.708 | 185.866 | 238.3 | 202.303 | 101.825 | 84.022 | 20.179 | 14.219 | 9.118 | 9.66 | 8.881 | 6.236 | 0.928 | 0.771 | 1.295 | 1.395 | 1.484 | 0 | 0.065 | 5.507 | 6.875 | 2.115 | 0 |
Totaal activa
| 1,130.888 | 448.519 | 438.435 | 291.92 | 292.171 | 384.196 | 349.748 | 166.053 | 147.789 | 40.586 | 26.951 | 18.389 | 16.512 | 18.055 | 11.798 | 3.959 | 1.344 | 1.46 | 2.69 | 2.404 | 0.733 | 0.368 | 9.46 | 10.594 | 6.262 | 6.691 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||
Crediteuren
| 553.129 | 36.646 | 23.556 | 30.216 | 20.9 | 40.45 | 41.711 | 18.529 | 17.14 | 4.889 | 2.198 | 2.535 | 2.157 | 4.365 | 3.381 | 0.26 | 0.185 | 0.232 | 0.218 | 0.312 | 0.153 | 0.18 | 4.747 | 3.316 | 1.232 | 0.217 |
Kortlopende schulden
| 116.754 | 21.719 | 26.209 | 25.442 | 20.489 | 13.167 | 10.743 | 8.499 | 7.563 | 5.523 | 0.851 | 1.672 | 2.389 | 5.453 | 1.028 | 0.45 | 0.5 | 0.045 | 0.038 | 0 | 0 | 0 | 0.132 | 0.475 | 0.059 | 0.029 |
Belastingschulden
| 5.101 | 4.816 | 0.46 | 0 | 0 | 0 | 0.767 | 0.556 | 0.568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 9.479 | 6.156 | 10.098 | 1.001 | 1.707 | 1.868 | 3.686 | 2.145 | 1.895 | -5.523 | -0.851 | -1.672 | 0.85 | 0.278 | -0.003 | 0 | 0 | -0.142 | 0.255 | 0 | 0 | 0 | 0.001 | 0.038 | 0.605 | -0.029 |
Overige kortlopende verplichtingen
| 22.555 | 29.03 | 29.139 | 25.551 | 41.781 | 17.387 | 19.585 | 17.111 | 7.144 | 8.267 | 3.044 | 2.779 | 0.406 | 0.052 | 0.135 | 0.008 | 0.005 | 0.142 | 0.05 | 0.073 | 0 | 0.062 | 0.148 | 0.007 | -0.284 | 0.04 |
Totaal kortlopende verplichtingen
| 701.917 | 93.551 | 89.002 | 82.21 | 84.877 | 72.872 | 75.725 | 46.284 | 33.742 | 13.156 | 5.242 | 5.314 | 5.801 | 10.148 | 4.54 | 0.717 | 0.69 | 0.277 | 0.561 | 0.385 | 0.153 | 0.242 | 5.027 | 3.836 | 1.613 | 0.257 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||
Langetermijnschulden
| 89.897 | 67.6 | 73.397 | 80.397 | 81.897 | 88.322 | 92.322 | 28 | 30 | 6.28 | 3.245 | 2.275 | 4.227 | 2.641 | 3.845 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.375 | 0.421 | 0.387 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0.138 | 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
| 45.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.182 | 0 | 0.09 | 0.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 1.843 | 35.411 | 33.912 | 7.795 | 13.116 | -88.322 | -92.322 | -28 | -30 | -6.28 | -3.245 | -2.275 | 0.037 | 0.03 | 0.064 | 0.048 | 0.007 | 0 | 0.05 | 0.075 | 0 | 0 | 1.891 | 0.001 | -0.001 | 0.067 |
Totaal niet-vlottende verplichtingen
| 137.053 | 103.011 | 107.309 | 88.192 | 95.013 | 88.322 | 92.322 | 28 | 30 | 6.28 | 3.245 | 2.275 | 4.264 | 2.852 | 3.909 | 0.138 | 0.094 | 0 | 0.05 | 0.075 | 0 | 0 | 2.266 | 0.422 | 0.386 | 0.067 |
Totaal passiva
| 838.97 | 196.562 | 196.311 | 170.402 | 179.89 | 191.88 | 179.606 | 83.362 | 75.019 | 20.002 | 8.742 | 8.02 | 10.066 | 13 | 8.449 | 0.855 | 0.784 | 0.277 | 0.61 | 0.46 | 0.153 | 0.242 | 7.294 | 4.258 | 1.999 | 0.324 |
Eigen vermogen: | ||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0.101 | 0.155 | 0.287 | 0 | 0.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 328.488 | 232.297 | 228.655 | 113.952 | 202.718 | 202.718 | 156.93 | 74.348 | 70.636 | 23.611 | 22.809 | 15.04 | 12.066 | 10.582 | 9.66 | 9.657 | 7.28 | 6.086 | 5.38 | 3.842 | 13.463 | 12.481 | 12.037 | 10.83 | 10.791 | 6.376 |
Ingehouden winsten
| -36.245 | 10.102 | 7.529 | 8.279 | -88.766 | -11.497 | 13.313 | 8.498 | 2.421 | -3.292 | -4.487 | -4.814 | -5.553 | -6.023 | -6.874 | -7.071 | -6.75 | -4.444 | -3.3 | -1.898 | -12.883 | -12.354 | -11.548 | -13.355 | -6.528 | 0 |
Overige gereserveerde algehele resultaten
| 0 | 10.552 | 7.165 | 7.566 | -1.671 | 1.095 | -0.101 | -0.155 | -0.287 | 0.264 | -0.114 | 0.143 | -0.067 | 0.495 | 0.563 | 0.517 | -0.005 | 0.114 | 0 | 0 | 0 | 0 | 0.695 | 0.935 | -0.182 | 0 |
Overige totale aandeelhoudersvermogen
| -0.325 | -10.102 | -7.529 | -8.279 | 0 | 0 | -0.101 | -0.155 | -0.287 | 0 | -0.114 | 0 | 0 | 0 | 0 | 0 | 0.035 | -0.573 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0.182 | 0 |
Totaal eigen vermogen van aandeelhouders
| 291.918 | 242.849 | 235.82 | 121.518 | 112.281 | 192.316 | 170.142 | 82.691 | 72.77 | 20.584 | 18.208 | 10.369 | 6.446 | 5.055 | 3.349 | 3.103 | 0.56 | 1.183 | 2.08 | 1.944 | 0.58 | 0.127 | 1.134 | -1.59 | 4.263 | 6.376 |
Totaal eigen vermogen
| 291.918 | 251.957 | 242.124 | 121.518 | 112.281 | 192.316 | 170.142 | 82.691 | 72.77 | 20.584 | 18.208 | 10.369 | 6.446 | 5.055 | 3.349 | 3.103 | 0.56 | 1.183 | 2.08 | 1.944 | 0.58 | 0.127 | 2.167 | 6.336 | 4.263 | 6.376 |
Totaal passiva en aandeelhoudersvermogen
| 1,130.888 | 448.519 | 438.435 | 291.92 | 292.171 | 384.196 | 349.748 | 166.053 | 147.789 | 40.586 | 26.951 | 18.389 | 16.512 | 18.055 | 11.798 | 3.959 | 1.344 | 1.46 | 2.69 | 2.404 | 0.733 | 0.368 | 9.46 | 10.594 | 6.262 | 6.699 |