Sabaf S.p.A.
MIL:SAB.MI
16.65 (EUR) • At close April 22, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) EUR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||
Liquide middelen & kasequivalenten
| 36.353 | 20.923 | 43.649 | 13.318 | 18.687 | 13.426 | 11.533 | 12.1 | 4 | 3 | 5.1 | 6.1 | 14.208 | 9.769 | 9.154 | 11.229 | 7.262 | 10.278 | 12.535 | 9.607 | 5.803 |
Kortetermijnbeleggingen
| 7.257 | 0.786 | 1.172 | 1.233 | 0.033 | 0.001 | 0.007 | -6.27 | 0.069 | 0 | 0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 2.818 | 0.151 | 0.378 |
Liquide middelen en kortetermijnbeleggingen
| 43.61 | 20.923 | 43.649 | 13.318 | 18.687 | 13.426 | 11.533 | 12.1 | 4 | 3 | 5.1 | 6.1 | 14.208 | 9.769 | 9.154 | 11.229 | 7.262 | 10.279 | 15.353 | 9.758 | 6.181 |
Nettovorderingen
| 68.692 | 68.247 | 76.006 | 67.503 | 51.926 | 52.521 | 46.23 | 41.381 | 44.439 | 44.048 | 39.922 | 42.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.955 | 34.715 |
Voorraad
| 63.851 | 64.426 | 64.153 | 39.224 | 35.343 | 39.179 | 32.929 | 31.484 | 31.009 | 30.774 | 28.226 | 24.036 | 26.883 | 26.082 | 21.447 | 27.893 | 27.935 | 21.077 | 15.709 | 15.846 | 14.328 |
Overige vlottende activa
| 0.858 | 0.66 | 0.476 | 0.487 | 0.536 | 9.511 | 4.189 | 0.043 | -0.009 | -0.042 | 0.011 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.377 | 0.274 |
Totaal vlottende activa
| 177.011 | 158.655 | 186.315 | 123.059 | 108.142 | 109.048 | 90.914 | 85.008 | 79.439 | 77.78 | 73.259 | 72.553 | 86.972 | 81.686 | 74.253 | 86.414 | 83.93 | 71.8 | 69.222 | 57.936 | 55.498 |
Niet-vlottende activa: | |||||||||||||||||||||
Materiële vaste activa, netto
| 108.741 | 99.605 | 82.407 | 76.507 | 75.885 | 70.765 | 73.069 | 73.064 | 73.037 | 74.483 | 75.701 | 81.438 | 80.769 | 79.07 | 76.932 | 84.813 | 86.515 | 80.461 | 76.83 | 77.876 | 69.241 |
Goodwill
| 29.014 | 27.632 | 17.59 | 22.568 | 27.069 | 24.847 | 6.215 | 6.422 | 4.445 | 4.445 | 4.445 | 4.445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 28.217 | 26.536 | 17.963 | 20.449 | 24.599 | 14.207 | 3.068 | 2.862 | 3.08 | 2.914 | 2.845 | 3.47 | 9.082 | 10.409 | 10.692 | 10.366 | 9.137 | 8.359 | 7.659 | 6.139 | 6.925 |
Goodwill en immateriële activa
| 57.231 | 54.168 | 35.553 | 43.017 | 51.668 | 39.054 | 9.283 | 9.284 | 7.525 | 7.359 | 7.29 | 7.915 | 9.082 | 10.409 | 10.692 | 10.366 | 9.137 | 8.359 | 7.659 | 6.139 | 6.925 |
Langetermijnbeleggingen
| 1.406 | -0.689 | -1.089 | -1.06 | 4.151 | 4.903 | 6.157 | 6.576 | 7.348 | 0.974 | 0.905 | 0 | 0 | 0 | 0 | 0 | 0 | 0.191 | -2.786 | 0.061 | -0.16 |
Belastingvorderingen
| 13.315 | 13.145 | 8.639 | 8.075 | 6.505 | 4.617 | 5.096 | 4.781 | 4.887 | 5.579 | 5.471 | 3.941 | 3.855 | 2.19 | 1.234 | 1.261 | 0.816 | 0.888 | 1.152 | -0.061 | 0.16 |
Overige niet-vlottende activa
| 0.474 | 4.521 | 4.583 | 5.004 | 0.297 | 0.188 | 0.197 | 0.262 | 0 | 7.757 | 8.1 | 8.434 | 8.604 | 8.963 | 10.18 | 1.579 | 0.672 | 0.505 | 3.359 | 0.459 | 0.61 |
Totaal niet-vlottende activa
| 181.167 | 170.75 | 130.093 | 131.543 | 138.506 | 119.527 | 93.802 | 93.967 | 92.797 | 96.152 | 97.467 | 101.728 | 102.31 | 100.632 | 99.038 | 98.019 | 97.14 | 90.404 | 86.214 | 84.474 | 76.776 |
Totaal activa
| 358.178 | 329.405 | 316.408 | 254.602 | 246.648 | 228.575 | 184.716 | 179.018 | 172.227 | 173.89 | 170.737 | 174.318 | 189.282 | 182.318 | 173.291 | 184.433 | 181.07 | 162.204 | 155.436 | 142.41 | 132.274 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||
Crediteuren
| 42.521 | 39.628 | 54.837 | 41.773 | 27.56 | 21.215 | 19.975 | 18.977 | 19.45 | 19.328 | 18.963 | 18.544 | 27.808 | 24.185 | 24.844 | 25.217 | 33.682 | 29.109 | 23.177 | 19.467 | 20.981 |
Kortlopende schulden
| 23.076 | 28.876 | 24.405 | 30.493 | 19.015 | 18.127 | 17.288 | 14.612 | 23.48 | 19.613 | 17.94 | 24.641 | 17.032 | 5.843 | 6.041 | 18.12 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0.704 | 2.545 | 4.951 | 3.287 | 1.802 | 3.566 | 1.095 | 1.19 | 1.219 | 2.453 | 1.494 | 0.806 | 0.803 | 3.485 | 1.445 | 2.593 | 0.905 | 2.775 | 0.769 | 0.719 | 0.861 |
Uitgestelde opbrengsten
| 0.385 | 0.522 | 1.694 | 1.21 | 0.411 | 0.25 | 0.094 | 0.181 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 19.063 | 15.753 | 17.851 | 21.523 | 15.162 | 18.906 | 8.567 | 8.001 | 7.787 | 9.713 | 7.935 | 6.856 | 7.074 | 10.311 | 7.068 | 8.301 | 23.7 | 14.06 | 8.509 | 8.34 | 7.622 |
Totaal kortlopende verplichtingen
| 85.045 | 84.779 | 98.787 | 94.999 | 62.148 | 58.498 | 45.924 | 41.771 | 50.717 | 48.654 | 44.838 | 50.041 | 51.914 | 40.339 | 37.953 | 51.638 | 57.382 | 43.169 | 31.686 | 27.807 | 28.603 |
Langlopende verplichtingen: | |||||||||||||||||||||
Langetermijnschulden
| 76.468 | 78.336 | 86.504 | 32.153 | 44.046 | 42.406 | 17.76 | 18.892 | 6.388 | 10.173 | 3.895 | 5.259 | 0 | 16.416 | 22.27 | 22.589 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| -0 | -15.66 | -11.201 | 35.416 | -4.744 | -6.094 | 18.699 | 13.933 | 35.77 | 28.076 | 32.476 | 37.54 | 0 | 13.289 | 8.375 | 17.856 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 5.136 | 5.828 | 3.939 | 4.697 | 7.273 | 3.03 | 0.804 | 0.764 | 0.772 | 0.692 | 0.532 | 0.386 | 0.366 | 0.323 | 0.24 | 2.892 | 8.944 | 9.341 | 9.602 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 21.141 | 19.96 | 15.943 | -30.47 | 16.82 | 11.389 | -13.526 | -8.651 | -32.46 | -24.443 | -28.959 | -34.534 | 15.179 | -9.895 | -4.68 | -13.803 | 16.623 | 19.929 | 23.381 | 37.529 | 33.813 |
Totaal niet-vlottende verplichtingen
| 102.745 | 88.464 | 95.185 | 41.796 | 63.395 | 50.731 | 23.737 | 24.938 | 10.47 | 14.498 | 7.944 | 8.651 | 15.545 | 20.133 | 26.205 | 29.534 | 25.567 | 29.27 | 32.983 | 37.529 | 33.813 |
Totaal passiva
| 187.79 | 173.243 | 193.972 | 136.795 | 125.543 | 109.229 | 69.661 | 66.709 | 61.187 | 63.152 | 52.782 | 58.692 | 67.459 | 60.472 | 64.158 | 81.172 | 82.949 | 72.439 | 64.669 | 65.336 | 62.416 |
Eigen vermogen: | |||||||||||||||||||||
Preferente aandelen
| 9.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 12.687 | 11.533 | 11.533 | 11.533 | 11.533 | 11.533 | 11.533 | 11.533 | 11.533 | 11.533 | 11.533 | 11.533 | 11.533 | 11.533 | 11.533 | 11.533 | 11.533 | 11.533 | 11.333 | 11.333 | 11.333 |
Ingehouden winsten
| 100.759 | 15.249 | 23.903 | 101.465 | 102.495 | 106.169 | 102.062 | 99.48 | 99.507 | 99.205 | 106.422 | 104.093 | 110.29 | 110.313 | 97.6 | 15.41 | 15.828 | 16.078 | 13.953 | 1.392 | 1.399 |
Overige gereserveerde algehele resultaten
| 126.931 | 137.848 | 103.893 | 95.804 | 94.761 | 103.035 | 96.569 | 91.862 | 81.23 | 78.563 | 86.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -88.072 | -8.468 | -17.804 | -95.804 | -94.761 | -103.035 | -96.569 | -91.862 | -81.23 | -78.563 | -86.014 | 0 | 0 | 0 | 0 | 76.318 | 70.76 | 62.154 | 65.481 | 64.349 | 56.73 |
Totaal eigen vermogen van aandeelhouders
| 162.095 | 156.162 | 121.525 | 112.998 | 114.028 | 117.702 | 113.595 | 111.013 | 111.04 | 110.738 | 117.955 | 115.626 | 121.823 | 121.846 | 109.133 | 103.261 | 98.121 | 89.765 | 90.767 | 77.074 | 69.462 |
Totaal eigen vermogen
| 170.388 | 156.162 | 122.436 | 117.807 | 121.105 | 119.346 | 115.055 | 112.309 | 111.04 | 110.738 | 117.955 | 115.626 | 121.823 | 121.846 | 109.133 | 103.261 | 98.121 | 89.765 | 90.767 | 77.074 | 69.66 |
Totaal passiva en aandeelhoudersvermogen
| 358.178 | 329.405 | 316.408 | 254.602 | 246.648 | 228.575 | 184.716 | 179.018 | 172.227 | 173.89 | 170.737 | 174.318 | 189.282 | 182.318 | 173.291 | 184.433 | 181.07 | 162.204 | 155.436 | 142.41 | 132.274 |