Ser Educacional S.A.
B3:SEER3.SA
7.16 (BRL) • At close November 7, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) BRL.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||
Vlottende activa: | |||||||||||||||
Liquide middelen & kasequivalenten
| 223.21 | 180.764 | 213.704 | 679.933 | 215.173 | 314.731 | 279.286 | 62.036 | 69.999 | 73.248 | 217.26 | 17.182 | 3.387 | 2.403 | 17.485 |
Kortetermijnbeleggingen
| 77.585 | 60.251 | 77.36 | 1.176 | 91.29 | 606.167 | 632.427 | 337.547 | 213.135 | 63.418 | 84.311 | 0 | 9.175 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 300.795 | 241.015 | 291.064 | 681.109 | 306.463 | 920.898 | 911.713 | 399.583 | 283.134 | 136.666 | 301.571 | 17.182 | 12.562 | 2.403 | 17.485 |
Nettovorderingen
| 548.035 | 438.743 | 407.405 | 378.226 | 302.836 | 193.814 | 328.902 | 283.531 | 199.559 | 201.321 | 90.641 | 0 | 0 | 0 | 0 |
Voorraad
| -53.615 | -52.527 | -20.981 | -0.225 | 0 | 0 | 0 | 3.25 | 5.599 | 12.355 | 10.282 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 25.698 | 39.074 | 0.002 | 22.964 | 35.246 | 28.927 | 24.846 | 15.831 | 9.168 | 9.014 | 3.916 | 2.878 | 9.105 | 3.162 | 13.108 |
Totaal vlottende activa
| 874.528 | 752.637 | 717.202 | 1,082.299 | 644.545 | 1,143.639 | 1,265.461 | 702.195 | 497.46 | 359.356 | 406.41 | 74.055 | 56.545 | 27.606 | 41.027 |
Niet-vlottende activa: | |||||||||||||||
Materiële vaste activa, netto
| 1,194.611 | 1,080.777 | 1,009.115 | 1,023.826 | 1,126.527 | 689.891 | 666.835 | 624.517 | 612.499 | 525.787 | 315.517 | 267.054 | 195.143 | 152.275 | 110.995 |
Goodwill
| 607.107 | 606.841 | 512.908 | 301.221 | 232.327 | 182.803 | 182.923 | 187.921 | 191.447 | 133.741 | 40.801 | 24.034 | 0 | 0 | 0 |
Immateriële activa
| 584.679 | 597.133 | 550.536 | 415.514 | 328.319 | 241.564 | 245.588 | 246.924 | 240.659 | 108.074 | 30.048 | 6.012 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 1,191.786 | 1,203.974 | 1,063.444 | 716.735 | 560.646 | 424.367 | 428.511 | 434.845 | 432.106 | 241.815 | 70.849 | 30.046 | 25.162 | 23.755 | 14.315 |
Langetermijnbeleggingen
| 167.754 | -59.707 | 133.822 | 17.455 | -82.22 | -604.766 | 11.709 | 132.483 | 189.102 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 23.706 | 21.615 | 18.486 | 5.048 | 7.897 | 664.414 | -11.709 | -132.483 | -189.102 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 36.548 | 392.781 | 150.52 | 246.122 | 301.761 | 112.015 | 147.067 | 257.007 | 306.523 | 122.205 | 10.589 | 8.136 | 10.062 | 7.395 | 17.435 |
Totaal niet-vlottende activa
| 2,614.405 | 2,639.44 | 2,375.387 | 2,009.186 | 1,914.611 | 1,285.921 | 1,242.413 | 1,316.369 | 1,351.128 | 889.807 | 396.955 | 305.236 | 230.367 | 183.425 | 142.745 |
Totaal activa
| 3,488.933 | 3,392.077 | 3,092.589 | 3,091.485 | 2,559.156 | 2,429.56 | 2,507.874 | 2,018.564 | 1,848.588 | 1,249.163 | 803.365 | 379.291 | 286.912 | 211.031 | 183.772 |
Passiva en Eigen Vermogen: | |||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||
Crediteuren
| 40.674 | 32.255 | 34.069 | 38.17 | 32.501 | 33.921 | 31.422 | 29.734 | 18.219 | 17.314 | 11.377 | 3.648 | 6.241 | 2.089 | 2.269 |
Kortlopende schulden
| 309.683 | 258.461 | 271.671 | 213.11 | 136.068 | 150.655 | 45.651 | 114.996 | 54.175 | 37.08 | 20.703 | 39.974 | 4.603 | 4.703 | 2.153 |
Belastingschulden
| 3.237 | 30.105 | 21.313 | 49.013 | 23.688 | 15.648 | 16.22 | 16.472 | 27.818 | 15.78 | 10.846 | 5.851 | 5.929 | 5.619 | 4.264 |
Uitgestelde opbrengsten
| 3.237 | 218.447 | 175.996 | 169.076 | 206.288 | 199.229 | 198.805 | 202.626 | 185.03 | 132.102 | 56.777 | 41.772 | 17.953 | 16.175 | 11.228 |
Overige kortlopende verplichtingen
| 302.836 | 43.064 | 37.004 | 29.388 | 31.582 | 23.46 | 19.309 | 17.692 | 13.342 | 10.183 | 3.585 | 0.737 | 13.802 | 1.8 | 7.793 |
Totaal kortlopende verplichtingen
| 656.43 | 552.227 | 518.74 | 449.744 | 406.439 | 407.265 | 295.187 | 365.048 | 270.766 | 196.679 | 92.442 | 86.131 | 42.599 | 24.767 | 23.443 |
Langlopende verplichtingen: | |||||||||||||||
Langetermijnschulden
| 613.392 | 1,213.208 | 791.357 | 1,028.975 | 713.987 | 393.822 | 513.449 | 483.327 | 582.774 | 292.204 | 248.355 | 97.523 | 47.245 | 11.443 | 8.627 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 210.895 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 1,009.624 | 389.111 | 319.415 | 186.279 | 130.242 | 157.93 | 190.848 | 4.992 | 237.815 | 133.628 | 11.202 | 2.416 | 56.132 | 58.991 | 54.734 |
Totaal niet-vlottende verplichtingen
| 1,623.016 | 1,602.319 | 1,110.772 | 1,215.254 | 844.229 | 551.752 | 704.297 | 703.116 | 820.589 | 425.832 | 259.557 | 99.939 | 103.377 | 70.434 | 63.361 |
Totaal passiva
| 2,279.446 | 2,154.546 | 1,629.512 | 1,664.998 | 1,250.668 | 959.017 | 999.484 | 1,068.164 | 1,091.355 | 622.511 | 351.999 | 186.07 | 145.976 | 95.201 | 86.804 |
Eigen vermogen: | |||||||||||||||
Preferente aandelen
| 4.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 987.549 | 987.549 | 987.549 | 987.549 | 987.549 | 987.549 | 987.549 | 377.048 | 377.048 | 377.048 | 100.751 | 70.971 | 70.971 | 70.971 | 70.971 |
Ingehouden winsten
| 225.336 | 253.38 | 475.528 | 438.938 | 320.939 | 548.521 | 527.295 | 579.806 | 386.639 | 250.19 | 77.059 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| -4.095 | 73.218 | -4.095 | -4.095 | -4.095 | -4.095 | 527.295 | 579.806 | 386.639 | -0.586 | -18.283 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -3.398 | -76.616 | 4.095 | 4.095 | 4.095 | -61.432 | -533.749 | -586.26 | -393.093 | -0 | 291.839 | 122.227 | 69.959 | 44.852 | 25.997 |
Totaal eigen vermogen van aandeelhouders
| 1,209.487 | 1,237.531 | 1,463.077 | 1,426.487 | 1,308.488 | 1,470.543 | 1,508.39 | 950.4 | 757.233 | 626.652 | 451.366 | 193.198 | 140.93 | 115.823 | 96.968 |
Totaal eigen vermogen
| 1,209.487 | 1,237.531 | 1,463.077 | 1,426.487 | 1,308.488 | 1,470.543 | 1,508.39 | 950.4 | 757.233 | 626.652 | 451.366 | 193.221 | 140.936 | 115.83 | 96.968 |
Totaal passiva en aandeelhoudersvermogen
| 3,488.933 | 3,392.077 | 3,092.589 | 3,091.485 | 2,559.156 | 2,429.56 | 2,507.874 | 2,018.564 | 1,848.588 | 1,249.163 | 803.365 | 379.291 | 286.912 | 211.031 | 183.772 |