Thorn Group Limited
ASX:TGA.AX
1.165 (AUD) • At close December 1, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) AUD.
2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||
Vlottende activa: | |||||||||||||||||
Liquide middelen & kasequivalenten
| 28.8 | 86.76 | 88.045 | 49.619 | 30.627 | 28.227 | 14.681 | 14.049 | 13.856 | 2.393 | 4.871 | 5.87 | 9.038 | 5.747 | 2.567 | 4.974 | 6.982 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 28.8 | 86.76 | 88.045 | 49.619 | 30.627 | 28.227 | 14.681 | 14.049 | 13.856 | 2.393 | 4.871 | 5.87 | 9.038 | 5.747 | 2.567 | 4.974 | 6.982 |
Nettovorderingen
| 46.775 | 34.984 | 67.093 | 129.297 | 167.847 | 173.257 | 185.578 | 147.914 | 129.113 | 68.981 | 58.463 | 45.54 | 40.591 | 25.549 | 18.954 | 13.689 | 9.56 |
Voorraad
| -41.249 | 0 | 0.128 | 7.975 | 13.638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.869 | 1.307 | 0 | 0 |
Overige vlottende activa
| 43.489 | 6.48 | 2.935 | 5.946 | 5.645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 77.815 | 128.224 | 158.201 | 192.837 | 217.757 | 201.484 | 206.175 | 167.326 | 144.348 | 71.374 | 63.334 | 51.41 | 49.629 | 32.165 | 22.828 | 18.663 | 16.542 |
Niet-vlottende activa: | |||||||||||||||||
Materiële vaste activa, netto
| 0 | 0 | 0 | 0 | 0 | 11.365 | 11.709 | 21.482 | 37.172 | 57.067 | 60.092 | 53.876 | 45.11 | 37.648 | 37.228 | 35.323 | 38.591 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 20.658 | 20.658 | 25.523 | 22.276 | 22.276 | 22.276 | 29.306 | 15.604 | 15.604 | 15.604 | 15.604 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 4.779 | 3.664 | 4.866 | 7.403 | 9.458 | 5.617 | 7.443 | 9.415 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 0 | 0 | 4.779 | 24.322 | 25.524 | 32.926 | 31.734 | 27.893 | 29.719 | 38.721 | 15.604 | 15.604 | 15.604 | 15.604 |
Langetermijnbeleggingen
| 2.744 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 5.541 | 0 | 0 | 0 | 1.503 | 3.26 | 2.898 | 5.525 | 3.03 | 3.397 | 3.293 | 3.197 | 3.623 |
Overige niet-vlottende activa
| -2.744 | 53.6 | -1 | 260.546 | 289.547 | 330.978 | 307.397 | 231.562 | 160.518 | 89.015 | 67.139 | 44.759 | 35.351 | 29.159 | 23.773 | 18.709 | 10.401 |
Totaal niet-vlottende activa
| 97.464 | 53.6 | 130.549 | 260.546 | 295.088 | 347.122 | 343.428 | 278.568 | 232.119 | 181.076 | 158.022 | 133.879 | 122.212 | 85.808 | 79.898 | 72.833 | 68.219 |
Totaal activa
| 175.279 | 181.824 | 288.75 | 453.383 | 512.845 | 548.606 | 549.603 | 445.894 | 376.467 | 252.45 | 221.356 | 185.289 | 171.841 | 117.973 | 102.726 | 91.496 | 84.761 |
Passiva en Eigen Vermogen: | |||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||
Crediteuren
| 0.023 | 0.103 | 0.425 | 8.475 | 10.764 | 10.377 | 12.011 | 18.544 | 19.291 | 16.031 | 16.517 | 15.548 | 18.524 | 14.415 | 9.201 | 8.482 | 7.592 |
Kortlopende schulden
| 0 | 45.287 | 78.71 | 124.06 | 122.49 | 77.348 | 46.904 | 39.091 | 19.778 | 9.099 | 0 | 0 | 0 | 6 | 0 | 5 | 0 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | -45.287 | -78.71 | -131.402 | -122.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.971 | 0 |
Overige kortlopende verplichtingen
| 9.374 | 61.31 | 99.903 | 146.486 | 144.008 | 38.81 | 37.572 | 29.515 | 22.359 | 23.03 | 19.341 | 14.05 | 21.024 | 14.897 | 17.418 | 25.634 | 14.263 |
Totaal kortlopende verplichtingen
| 9.397 | 61.413 | 100.328 | 147.619 | 154.772 | 126.535 | 96.487 | 87.15 | 61.428 | 48.16 | 35.858 | 29.598 | 39.548 | 35.312 | 26.619 | 28.27 | 21.855 |
Langlopende verplichtingen: | |||||||||||||||||
Langetermijnschulden
| 114.89 | 15.315 | 88.527 | 193.205 | 181.154 | 206.96 | 229.559 | 158.782 | 124.195 | 31.397 | 28.9 | 14 | 36 | 0 | 6 | 0 | 8 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 11.265 | 12.163 | 1.344 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| -114.89 | 2.3 | 4.761 | 6.784 | 4.879 | 0.968 | 1.156 | 1.085 | 1.356 | 1.273 | 1.225 | 1.48 | 1.29 | 0 | 0.845 | 0 | 0.504 |
Totaal niet-vlottende verplichtingen
| 114.909 | 17.615 | 93.288 | 199.989 | 186.033 | 219.193 | 242.878 | 161.211 | 125.551 | 32.67 | 30.125 | 15.48 | 37.29 | 0.894 | 6.845 | 0.906 | 8.504 |
Totaal passiva
| 124.306 | 79.028 | 193.616 | 347.608 | 340.805 | 345.728 | 339.365 | 248.361 | 186.979 | 80.83 | 65.983 | 45.078 | 76.838 | 36.206 | 33.464 | 29.176 | 30.359 |
Eigen vermogen: | |||||||||||||||||
Preferente aandelen
| 1.677 | 96.181 | 3.492 | 111.687 | 1.424 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 117.818 | 158.049 | 157.843 | 155.255 | 120.932 | 117.102 | 115.34 | 109.854 | 103.446 | 99.06 | 95.483 | 93.898 | 64.517 | 64.517 | 64.517 | 49.649 | 49.649 |
Ingehouden winsten
| -65.168 | -60.858 | -59.217 | -43.569 | 52.532 | 82.746 | 91.919 | 84.491 | 83.053 | 69.709 | 57.121 | 43.756 | 28.179 | 15.605 | 3.169 | 11.311 | 3.925 |
Overige gereserveerde algehele resultaten
| -1.677 | 6.615 | -3.492 | -5.912 | -1.424 | 3.03 | 2.979 | 3.188 | 2.989 | 2.851 | 2.769 | 2.557 | 2.307 | 1.645 | 1.576 | 1.36 | 0.828 |
Overige totale aandeelhoudersvermogen
| -1.677 | -97.191 | -3.492 | -111.686 | -1.424 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 50.973 | 102.796 | 95.134 | 105.775 | 172.04 | 202.878 | 210.238 | 197.533 | 189.488 | 171.62 | 155.373 | 140.211 | 95.003 | 81.767 | 69.262 | 62.32 | 54.402 |
Totaal eigen vermogen
| 50.973 | 102.796 | 95.134 | 105.775 | 172.04 | 202.878 | 210.238 | 197.533 | 189.488 | 171.62 | 155.373 | 140.211 | 95.003 | 81.767 | 69.262 | 62.32 | 54.402 |
Totaal passiva en aandeelhoudersvermogen
| 175.279 | 181.824 | 288.75 | 453.383 | 512.845 | 548.606 | 549.603 | 445.894 | 376.467 | 252.45 | 221.356 | 185.289 | 171.841 | 117.973 | 102.726 | 91.496 | 84.761 |