SM Wirtschaftsberatungs AG
FSX:SMWN.DE
6.1 (EUR) • At close November 7, 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 | 2002 | 2001 | 2000 | 1999 | 1998 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0.275 | 0.309 | 0.401 | 0.527 | 0.108 | 0.092 | 0.217 | 1.003 | 1.095 | 0.076 | 0.074 | 0.069 | 0.199 | 1.218 | 1.378 | 0.76 | 0.543 | 0.11 | 0.58 | 0.55 | 0 | 0 | 0 | 0 | 0 | 0 |
Kortetermijnbeleggingen
| 0.014 | 0 | 0.141 | 0.761 | 0.104 | -0.002 | 0.051 | 0.053 | -0 | 0.004 | 0.612 | 0.041 | 0.024 | 0.007 | 0.75 | 0.075 | 2.099 | 0.48 | 1.66 | 1.36 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 0.289 | 0.309 | 0.542 | 1.288 | 0.212 | 0.092 | 0.268 | 1.055 | 1.095 | 0.076 | 0.074 | 0.11 | 0.224 | 1.225 | 2.129 | 0.835 | 2.642 | 0.59 | 2.24 | 1.91 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettovorderingen
| 0.125 | 2.212 | 1.23 | 0.81 | 4.406 | 3.05 | 3.15 | 0.5 | 0.49 | 0.47 | 1.24 | 0.77 | 0.9 | 1.26 | 0.63 | 0.73 | 0.79 | 1.04 | 0.71 | 0.46 | 2.17 | 1.64 | 3.21 | 1.12 | 3.47 | 3.18 |
Voorraad
| 0.377 | 0.375 | 0.376 | 0.689 | 3.981 | 10.034 | 10.504 | 10.336 | 10.786 | 13.011 | 14.121 | 15.554 | 16.78 | 12.217 | 19.775 | 9.956 | 7.45 | 9.22 | 13.18 | 13.72 | 10.55 | 10 | 6.32 | 5.92 | 3.77 | 4.06 |
Overige vlottende activa
| -0.414 | 0.829 | 0.974 | 0.407 | 0.695 | 0.075 | 0.045 | 0.024 | 0.201 | 0.258 | 0.575 | 0.37 | 0.374 | 1.174 | 0.384 | 0.22 | 0.4 | 1.87 | 1.63 | 3.21 | 0 | 0 | 0 | 0 | 0.01 | 0 |
Totaal vlottende activa
| 1.191 | 3.726 | 3.123 | 3.194 | 9.293 | 13.287 | 14.007 | 11.966 | 12.583 | 13.817 | 16.015 | 16.812 | 18.285 | 15.888 | 22.925 | 11.742 | 11.276 | 12.72 | 17.76 | 19.3 | 12.72 | 11.64 | 9.53 | 7.04 | 7.25 | 7.24 |
Niet-vlottende activa: | ||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1.646 | 2.08 | 2.138 | 2.193 | 2.252 | 0.576 | 0.596 | 0.616 | 0.638 | 0.624 | 0.63 | 0.018 | 0.03 | 0.022 | 0.022 | 0.077 | 0.194 | 9.48 | 2.07 | 2.15 | 2.23 | 2.27 | 4.9 | 1.84 | 1.13 | 0.08 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 0.17 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 |
Immateriële activa
| 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.05 | 0.02 | 0.06 | 0.08 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | -0.443 | 0.001 | 0.14 | 0.21 | 0.05 | 0.02 | 0.06 | 0.08 | 0.01 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 13.654 | 14.545 | 13.652 | 17.873 | 18.16 | 17.21 | 3.86 | 3.19 | 2.62 | 2.21 | 3.24 | 5.12 | 4.9 | 4.91 | 16.69 | 16.07 | 5.46 | 0.04 | 0.04 | 3.12 | 11.13 | 10.2 | 13.14 | 6.24 | 1.53 |
Belastingvorderingen
| 0 | -13.654 | 0 | 0 | 0 | 0.008 | -0 | 0.006 | 0 | 0.004 | 0.004 | 0.004 | -0 | -0 | 0 | 0.45 | 0.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 13.942 | 13.654 | 0.141 | 0.761 | 0.104 | -0.01 | 0.003 | 0.05 | -0 | 0.003 | 0.037 | 0.201 | -0.001 | 0.001 | -0.004 | 0.44 | 0.003 | 0.66 | 5.22 | 0.05 | 3.69 | 4.35 | 3.3 | 1.21 | 0.05 | 0.45 |
Totaal niet-vlottende activa
| 15.591 | 15.734 | 16.823 | 16.606 | 20.229 | 18.734 | 17.809 | 4.532 | 3.827 | 3.251 | 2.882 | 3.464 | 5.149 | 4.923 | 4.929 | 17.214 | 16.44 | 15.74 | 7.54 | 2.29 | 9.06 | 17.81 | 18.48 | 16.2 | 7.42 | 2.06 |
Totaal activa
| 16.782 | 19.46 | 19.946 | 19.8 | 29.522 | 32.021 | 31.816 | 16.498 | 16.41 | 17.068 | 18.897 | 20.275 | 23.434 | 20.811 | 27.853 | 28.956 | 27.716 | 28.46 | 25.3 | 21.59 | 21.78 | 29.45 | 28.01 | 23.24 | 14.67 | 9.3 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||
Crediteuren
| 0.003 | 0 | 0.002 | 0.018 | 0.07 | 0.075 | 0.079 | 0.065 | 0.077 | 0.072 | 0.091 | 0.157 | 0.159 | 0.174 | 0.194 | 0.237 | 0.805 | 2.47 | 0.27 | 1.1 | 0.11 | 0.06 | 1.31 | 0.33 | 1.76 | 3.85 |
Kortlopende schulden
| 0 | 0.939 | 0.455 | 0.638 | 10.066 | 0.412 | 4.919 | 5.12 | 0.348 | 0.947 | 0.801 | 0 | 11.725 | 6.653 | 11.481 | 1.388 | 1.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0.046 | 0.012 | 0.013 | 0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0.279 | 0.479 | 0.066 | 0.125 | -0 | 0 | -13.84 | -5.175 | -0.348 | -0.999 | -0.868 | 0 | 4.326 | 4.964 | 7.8 | 8.194 | 3.312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| -0 | 0.121 | 0.122 | 0.002 | 0.287 | 0.339 | 13.84 | 0.055 | 0.131 | 0.052 | 0.067 | 0 | 0.296 | 0.133 | 0.244 | 0.878 | 0.649 | 4.73 | 5.61 | 4.75 | 0.01 | 0.03 | 0.02 | 0 | 0 | 0.01 |
Totaal kortlopende verplichtingen
| 0.282 | 1.539 | 0.645 | 0.783 | 10.423 | 0.826 | 4.998 | 0.065 | 0.208 | 0.072 | 0.091 | 0.157 | 16.506 | 11.925 | 19.719 | 10.698 | 6.354 | 7.2 | 5.88 | 5.85 | 0.12 | 0.09 | 1.33 | 0.33 | 1.76 | 3.86 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||
Langetermijnschulden
| 1.298 | 0.256 | 1.275 | 1.305 | 1.435 | 14.971 | 12.373 | 8.625 | 9.247 | 10.586 | 11.605 | 13.083 | 9.1 | 5.38 | 11.48 | 10.859 | 9.082 | 7.49 | 6.27 | 6.1 | 10.31 | 9.8 | 11.99 | 10.78 | 4.14 | 3 |
Uitgestelde opbrengsten niet-vlottend
| 0.001 | 0.011 | 0.002 | 0.001 | 0.009 | 0.023 | 0.026 | 0.02 | 0.061 | 0.048 | 0.067 | 0.1 | 0 | 0 | 0 | -0.44 | -0.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0.042 | 0.018 | 0.76 | 0.005 | 0.227 | 0.169 | 0.13 | 0.425 | 0 | 0.436 | 0.676 | 0.765 | 0 | 0 | 0 | 0.441 | 0.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0.412 | 1.245 | 0 | 0.784 | 0.927 | 0.354 | 0.405 | 0.055 | 0.36 | 0.052 | 0.058 | 0.239 | -8.368 | -4.13 | -10.843 | 0.44 | 0.17 | 3.65 | 5.04 | 1.87 | 1.54 | 7.12 | 1.91 | 0.85 | 1.41 | 0.65 |
Totaal niet-vlottende verplichtingen
| 1.753 | 1.529 | 2.037 | 2.094 | 2.598 | 15.516 | 12.934 | 9.124 | 9.668 | 11.122 | 12.406 | 14.186 | 0.732 | 1.25 | 0.637 | 11.299 | 9.246 | 11.14 | 11.31 | 7.97 | 11.85 | 16.92 | 13.9 | 11.63 | 5.55 | 3.65 |
Totaal passiva
| 2.035 | 3.068 | 2.681 | 2.878 | 13.02 | 16.342 | 17.931 | 9.189 | 9.877 | 11.194 | 12.497 | 14.343 | 17.238 | 13.175 | 20.356 | 21.997 | 15.599 | 18.34 | 17.19 | 13.82 | 11.97 | 17.01 | 15.23 | 11.96 | 7.31 | 7.51 |
Eigen vermogen: | ||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.203 | 2.203 | 2.555 | 3.626 | 5.435 | 5.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 3.98 | 3.98 | 3.98 | 3.98 | 3.98 | 3.98 | 3.98 | 2.95 | 2.95 | 2.95 | 2.95 | 2.95 | 2.95 | 3.066 | 3.066 | 2.725 | 2.725 | 2.8 | 3.15 | 3.15 | 3.47 | 3.47 | 3.46 | 2.53 | 1.49 | 1.02 |
Ingehouden winsten
| 2.036 | 4.96 | 5.833 | 5.49 | 5.07 | 4.247 | 2.453 | 2.156 | 1.381 | 0.721 | 1.247 | 0.779 | 1.083 | 2.164 | 0.806 | -1.191 | 3.967 | 7.33 | 5.06 | 4.48 | 5.64 | 8.27 | 9.12 | 8.75 | 5.87 | 0.77 |
Overige gereserveerde algehele resultaten
| 1.28 | 1.248 | 1.248 | 0.855 | 8.359 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | -0.11 | -0.11 | -0.1 | -0.1 | -0.17 | -0.78 | -0.67 | 0.28 | 0.28 | 0.28 | 0.28 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 7.452 | 6.204 | 6.204 | 6.597 | -0.907 | 7.452 | 7.452 | 2.203 | 2.203 | 2.203 | 2.203 | 0.11 | 0.07 | -0.04 | 0.1 | 0.09 | 0.17 | 0.78 | 0.57 | -0.14 | 0.42 | 0.42 | -0.08 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 14.748 | 16.392 | 17.265 | 16.922 | 16.501 | 15.679 | 13.885 | 7.309 | 6.534 | 5.874 | 6.4 | 5.932 | 6.197 | 7.635 | 7.497 | 6.959 | 12.117 | 10.13 | 8.11 | 7.77 | 9.81 | 12.44 | 12.78 | 11.28 | 7.36 | 1.79 |
Totaal eigen vermogen
| 14.748 | 16.392 | 17.265 | 16.922 | 16.501 | 15.679 | 13.885 | 7.309 | 6.534 | 5.874 | 6.4 | 5.932 | 6.197 | 7.635 | 7.497 | 6.959 | 12.117 | 10.13 | 8.11 | 7.77 | 9.81 | 12.44 | 12.78 | 11.28 | 7.36 | 1.79 |
Totaal passiva en aandeelhoudersvermogen
| 16.782 | 19.46 | 19.946 | 19.8 | 29.522 | 32.021 | 31.816 | 16.498 | 16.41 | 17.068 | 18.897 | 20.275 | 23.434 | 20.811 | 27.853 | 28.956 | 27.716 | 28.47 | 25.3 | 21.59 | 21.78 | 29.45 | 28.01 | 23.24 | 14.67 | 9.3 |