Schaffner Holding AG
SIX:SAHN.SW
500 (CHF) • At close May 15, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) CHF.
2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||
Liquide middelen & kasequivalenten
| 14.96 | 24.026 | 14.219 | 18.013 | 19.096 | 16.474 | 13.77 | 22.679 | 18.64 | 17.012 | 10.256 | 14.235 | 8.061 | 30.625 | 26.928 | 28.796 | 9.036 | 9.333 | 8.819 | 3.267 | 4.416 |
Kortetermijnbeleggingen
| 0.526 | 1.476 | 2.02 | 1.469 | 2.956 | 1.916 | 2.037 | 3.742 | 4.912 | 4.079 | 2.065 | 0 | 0 | 0 | 0 | 0 | 13.705 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 14.96 | 24.026 | 14.219 | 19.482 | 22.052 | 18.39 | 15.807 | 26.421 | 23.552 | 21.091 | 12.321 | 14.235 | 8.061 | 30.625 | 26.928 | 28.796 | 9.036 | 9.333 | 8.819 | 3.267 | 4.416 |
Nettovorderingen
| 32.997 | 29.271 | 35.799 | 36.739 | 43.129 | 41.64 | 36.31 | 34.734 | 38.502 | 34.021 | 0 | 36.552 | 0 | 0 | 14.322 | 0 | 69.398 | 0 | 40.934 | 41.124 | 38.699 |
Voorraad
| 38.202 | 29.578 | 31.602 | 37.459 | 40.477 | 37.222 | 30.84 | 32.03 | 31.321 | 28.094 | 29.873 | 29.069 | 31.134 | 25.368 | 30.077 | 29.963 | 21.334 | 27.509 | 31.177 | 28.283 | 34.148 |
Overige vlottende activa
| 1.692 | 2.619 | 3.056 | 3.178 | 4.888 | 4.381 | 3.365 | 3.233 | 3.668 | 4.352 | 0 | 0.213 | 0 | 0 | 34.124 | 0 | 84.604 | 0 | 0.005 | 0.015 | 0.015 |
Totaal vlottende activa
| 87.851 | 85.494 | 84.676 | 96.858 | 110.546 | 101.633 | 86.322 | 96.418 | 97.043 | 87.558 | 81.216 | 80.069 | 82.556 | 83.37 | 105.451 | 111.519 | 114.974 | 84.402 | 80.935 | 72.689 | 77.278 |
Niet-vlottende activa: | |||||||||||||||||||||
Materiële vaste activa, netto
| 25.004 | 25.594 | 32.986 | 34.605 | 28.039 | 23.088 | 22.5 | 22.728 | 24.794 | 20.945 | 21.109 | 18.202 | 14.916 | 13.922 | 15.068 | 14.531 | 12.52 | 27.095 | 28.467 | 30.291 | 32.667 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.42 | 11.298 | 8.993 | 9.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0.912 | 1.363 | 0.981 | 0.807 | 0.844 | 0.685 | 1.051 | 2.084 | 12.814 | 10.631 | 13.178 | 24.051 | 14.773 | 15.835 | 0 | 13.298 | 7.293 | 17.252 | 17.835 | 19.928 | 25.909 |
Goodwill en immateriële activa
| 0.912 | 1.363 | 0.981 | 0.807 | 0.844 | 0.685 | 1.051 | 2.084 | 24.112 | 19.624 | 22.327 | 24.051 | 14.773 | 15.835 | 0 | 13.298 | 7.293 | 17.252 | 17.835 | 19.928 | 25.909 |
Langetermijnbeleggingen
| 0.904 | 1.032 | 1.011 | 0.977 | 1.019 | 1.056 | 12.662 | 16.364 | 45.18 | 37.565 | 0 | 0 | 0 | 0 | 0 | 0 | -13.702 | 0.003 | 0.003 | 0.003 | 0.003 |
Belastingvorderingen
| 6.154 | 6.467 | 8.465 | 8.632 | 8.032 | 10.837 | 10.889 | 8.448 | 3.726 | 3.004 | 2.864 | 2.683 | 2.196 | 0.626 | 0.563 | 0.793 | 1.182 | 0.779 | 0.566 | 0.329 | 3.725 |
Overige niet-vlottende activa
| 0 | 0 | 0 | -8.632 | -8.032 | -10.837 | -23.551 | -24.812 | -48.906 | -40.569 | 13.327 | 11.817 | 12.202 | 13.13 | 19.72 | 7.072 | 19.498 | 4.428 | 3.291 | 3.114 | 1.513 |
Totaal niet-vlottende activa
| 32.974 | 34.456 | 43.443 | 36.389 | 29.902 | 24.829 | 23.551 | 24.812 | 48.906 | 40.569 | 59.627 | 56.753 | 44.087 | 43.513 | 35.351 | 35.694 | 26.791 | 49.557 | 50.162 | 53.665 | 63.817 |
Totaal activa
| 120.825 | 119.95 | 128.119 | 141.879 | 148.48 | 137.299 | 122.74 | 131.639 | 154.452 | 138.727 | 140.843 | 136.822 | 126.643 | 126.883 | 140.802 | 147.213 | 141.765 | 133.959 | 131.097 | 126.354 | 141.095 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||
Crediteuren
| 23.328 | 19.936 | 15.772 | 24.612 | 25.606 | 30.454 | 23.172 | 25.6 | 28.211 | 27.35 | 20.281 | 30.953 | 34.279 | 21.339 | 27.204 | 13.717 | 12.344 | 33.326 | 26.412 | 23.31 | 19.048 |
Kortlopende schulden
| 10.583 | 0.233 | 0.222 | 0.197 | 36.88 | 0.206 | 0.268 | 0.274 | 0.16 | 0.549 | 0.194 | 34.559 | 1.749 | 42.493 | 0.006 | 0.363 | 0.272 | 0.316 | 3.208 | 7.231 | 5.755 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.99 | 1.003 | 0.731 | 0.966 | 1.928 | 1.867 | 0.754 | 0 | 1.411 | 1.681 | 0.719 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | -0.197 | -36.88 | 12.431 | 8.989 | 9.08 | -0.16 | -0.549 | 0 | 0 | 0 | 0 | 3.157 | 0 | 16.098 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 12.506 | 15.695 | 15.99 | 15.774 | 57.491 | 6.111 | 8.899 | 3.858 | 17.183 | 16.15 | 15.791 | 5.449 | 6.749 | 5.788 | 1.613 | 22.683 | 7.601 | 0.719 | 2.2 | 2.541 | 2.787 |
Totaal kortlopende verplichtingen
| 46.417 | 35.864 | 31.984 | 40.386 | 83.097 | 49.202 | 41.328 | 38.812 | 45.394 | 43.5 | 36.266 | 70.961 | 42.777 | 69.62 | 31.98 | 36.763 | 36.315 | 34.361 | 31.82 | 33.082 | 27.59 |
Langlopende verplichtingen: | |||||||||||||||||||||
Langetermijnschulden
| 0.284 | 12.105 | 34.374 | 32.308 | 1.311 | 28.852 | 29.54 | 37.528 | 35.111 | 29.814 | 35.959 | 0.441 | 18.137 | 0 | 49.52 | 49.042 | 47.905 | 47.242 | 46.652 | 42.239 | 53.614 |
Uitgestelde opbrengsten niet-vlottend
| -0 | 0 | 0 | 31.798 | 0 | 28.487 | 29.289 | 37.169 | 33.911 | 27.544 | 6.091 | 0 | 0 | 0 | 0 | 2.843 | 0 | 0 | 0 | -39.079 | -46.147 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0.283 | 0.251 | 0.312 | 0.51 | 0.475 | 0.365 | 0.251 | 0.359 | 1.2 | 2.27 | 2.194 | 1.935 | 2.664 | 3.653 | 2.31 | 2.88 | 1.105 | 2.176 | 2.419 | 2.492 | 2.184 |
Overige niet-vlottende verplichtingen
| 3.987 | 4.157 | 4.498 | -32.308 | 4.579 | -28.852 | -29.54 | -37.528 | -35.111 | -29.814 | -1.234 | 6.556 | 7.08 | 6.305 | 4.375 | 3.975 | 5.455 | 4.119 | 3.974 | 43.81 | 51.927 |
Totaal niet-vlottende verplichtingen
| 4.554 | 16.513 | 39.184 | 32.308 | 6.365 | 28.852 | 29.54 | 37.528 | 35.111 | 29.814 | 43.01 | 8.932 | 27.881 | 9.958 | 56.205 | 58.74 | 54.465 | 53.537 | 53.045 | 49.462 | 61.578 |
Totaal passiva
| 50.971 | 52.377 | 71.168 | 78.652 | 89.462 | 82.899 | 76.547 | 81.244 | 87.806 | 80.646 | 79.276 | 79.893 | 70.658 | 79.578 | 88.185 | 95.503 | 90.78 | 87.898 | 84.865 | 82.544 | 89.168 |
Eigen vermogen: | |||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 15.882 | 16.886 | 16.968 | 17.751 | 17.938 | 14.292 | 15.782 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 20.668 | 20.668 | 20.668 | 20.668 | 20.668 | 20.668 | 20.668 | 20.668 | 20.668 | 20.668 | 20.668 | 20.668 | 0 | 0 | 0 | 24.802 | 31.797 | 31.797 | 0 | 0 | 0 |
Ingehouden winsten
| 50.059 | 40.159 | 28.28 | 27.329 | 19.608 | 10.216 | 1.469 | 1.681 | 10.686 | 0.956 | 0.617 | -3.855 | 0 | 0 | 0 | -23.722 | -29.241 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| -26.165 | -21.718 | -21.769 | -15.882 | -16.886 | -16.968 | -17.751 | -17.938 | -14.292 | -15.782 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 25.292 | 28.464 | 29.772 | 15.23 | 18.742 | 23.516 | 24.056 | 28.046 | 49.584 | 52.239 | 40.282 | 40.116 | 0 | 0 | 0 | 50.63 | 48.426 | 14.258 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 69.854 | 67.573 | 56.951 | 63.227 | 59.018 | 54.4 | 46.193 | 50.395 | 66.646 | 58.081 | 61.567 | 56.929 | 55.985 | 47.305 | 52.617 | 51.71 | 50.982 | 46.055 | 46.226 | 43.792 | 51.867 |
Totaal eigen vermogen
| 69.854 | 67.573 | 56.951 | 63.227 | 59.018 | 54.4 | 46.193 | 50.395 | 66.646 | 58.081 | 61.567 | 56.929 | 55.985 | 47.305 | 52.617 | 51.71 | 50.985 | 46.061 | 46.229 | 43.801 | 51.897 |
Totaal passiva en aandeelhoudersvermogen
| 120.825 | 119.95 | 128.119 | 141.879 | 148.48 | 137.299 | 122.74 | 131.639 | 154.452 | 143.653 | 140.843 | 136.822 | 126.643 | 126.883 | 140.802 | 147.213 | 141.765 | 133.959 | 131.091 | 126.336 | 141.035 |