Thomas Cook (India) Limited
NSE:THOMASCOOK.NS
197.05 (INR) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) INR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||
Liquide middelen & kasequivalenten
| 11,879 | 5,627.22 | 3,241.86 | 6,911.21 | 6,385.28 | 7,497.45 | 9,268.13 | 11,994.2 | 9,847.256 | 2,369.54 | 1,593.705 | 2,074.602 | 2,734.785 | 1,601.038 | 1,501.141 | 1,818.516 | 1,723.874 | 1,917.063 | 932.384 | 983.639 |
Kortetermijnbeleggingen
| 1,077.8 | 5,821.93 | 2,626.48 | 1,804.1 | 4,887.81 | 4,213.22 | 3,431.79 | 3,315.77 | 1,296.792 | 3,844.38 | 2,080.015 | 1,096.566 | 1,358.444 | 1,440.141 | 1,086.045 | 1,069.236 | 914.437 | 630.655 | 378.298 | 297.987 |
Liquide middelen en kortetermijnbeleggingen
| 12,956.8 | 11,449.15 | 5,868.34 | 8,715.31 | 11,273.09 | 11,710.67 | 12,699.92 | 15,309.97 | 11,144.047 | 6,213.92 | 3,673.72 | 3,171.168 | 4,093.229 | 3,041.179 | 2,587.186 | 2,887.752 | 2,638.311 | 2,547.718 | 1,310.682 | 1,281.626 |
Nettovorderingen
| 6,460.8 | 5,677.24 | 7,156.24 | 5,681.74 | 10,629.69 | 17,678.53 | 15,808.58 | 19,065.32 | 11,764.33 | 9,701.84 | 4,381.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 404.2 | 301.47 | 215.82 | 175.96 | 229.76 | 157.63 | 10.92 | 75.31 | 36.764 | 30.26 | 4.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 9,096.8 | 6,528.74 | 210.99 | 106.43 | 112.18 | 109.61 | 406.31 | 0.7 | 15,862.593 | -0.02 | 5,531.213 | 3,214.02 | 2,264.03 | 2,224.963 | 2,071.131 | 1,524.72 | 1,988.259 | 1,806.201 | 807.857 | 736.184 |
Totaal vlottende activa
| 28,918.6 | 23,956.6 | 13,451.39 | 14,679.44 | 22,244.72 | 29,656.44 | 28,925.73 | 34,451.3 | 27,043.405 | 15,946 | 9,209.358 | 6,385.188 | 6,357.259 | 5,266.143 | 4,658.317 | 4,412.472 | 4,626.57 | 4,353.92 | 2,118.539 | 2,017.81 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 15,406.1 | 13,439.14 | 13,825.82 | 14,375.38 | 14,943.64 | 12,411.79 | 7,532.17 | 7,458.05 | 7,196.262 | 4,425.95 | 914.823 | 872.038 | 888.723 | 900.534 | 598.024 | 577.286 | 636.849 | 624.877 | 507.734 | 486.879 |
Goodwill
| 11,105.2 | 11,019.75 | 10,620.13 | 10,493.1 | 10,668.47 | 10,103.62 | 8,795.06 | 12,546.57 | 8,106.013 | 6,423.94 | 3,730.969 | 1,453.969 | 1,453.969 | 1,453.969 | 1,453.969 | 1,453.969 | 1,453.969 | 1,453.969 | 0 | 0 |
Immateriële activa
| 1,783.9 | 1,566.32 | 1,490.64 | 1,515.47 | 1,621.01 | 1,671.75 | 1,078.55 | 1,706.31 | 1,123.498 | 1,088.36 | 151.979 | 144.787 | 147.89 | 120.074 | 139.597 | 125.256 | 82.017 | 60.602 | 48.082 | 53.819 |
Goodwill en immateriële activa
| 12,889.1 | 12,586.07 | 12,110.77 | 12,008.57 | 12,289.48 | 11,775.37 | 9,873.61 | 14,252.88 | 9,229.511 | 7,512.3 | 3,882.948 | 1,598.756 | 1,601.859 | 1,574.043 | 1,593.566 | 1,579.225 | 1,535.986 | 1,514.572 | 48.082 | 53.819 |
Langetermijnbeleggingen
| 1,631.5 | -4,634.36 | -2,384.62 | -672.94 | -3,918.75 | 69,167.81 | 69,137.72 | -73.86 | -1,259.07 | -3,747.6 | -2,079.05 | -1,095.601 | -975.73 | -1,284.37 | -729.922 | -1,066.99 | -907.408 | -505.306 | -236.804 | -291.91 |
Belastingvorderingen
| 2,430 | 3,120.95 | 3,205.94 | 2,449.22 | 1,490.48 | 1,516.87 | 1,441.84 | 392.87 | 399.034 | 142.59 | 0 | 0 | 96.568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 2,891.8 | 8,367.4 | 6,216.03 | 4,795.92 | 8,211.16 | 6,839.88 | 5,131.22 | 7,649.35 | 4,494.562 | 5,670.04 | 3,302.151 | 1,792.446 | 1,358.444 | 1,440.141 | 1,086.045 | 1,069.236 | 914.437 | 630.655 | 378.298 | 297.987 |
Totaal niet-vlottende activa
| 35,248.5 | 32,879.2 | 32,973.94 | 32,956.15 | 33,016.01 | 101,711.72 | 93,116.56 | 29,679.29 | 20,060.298 | 14,003.28 | 6,020.872 | 3,167.638 | 2,969.864 | 2,630.349 | 2,547.713 | 2,158.757 | 2,179.865 | 2,264.797 | 697.311 | 546.774 |
Totaal activa
| 64,167.1 | 56,835.8 | 46,425.33 | 47,635.59 | 55,260.73 | 131,368.16 | 122,042.29 | 64,130.59 | 47,103.703 | 29,949.28 | 15,230.23 | 9,552.826 | 9,327.122 | 7,896.491 | 7,206.03 | 6,571.229 | 6,806.435 | 6,618.717 | 2,815.85 | 2,564.585 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 21,567 | 17,865.64 | 9,981.6 | 7,881.73 | 14,191.61 | 18,199.5 | 14,840.15 | 12,158.47 | 10,503.606 | 3,261.5 | 2,783.503 | 1,487.042 | 2,117.317 | 1,821.106 | 1,972.193 | 1,336.877 | 1,520.351 | 1,955.811 | 851.966 | 713.66 |
Kortlopende schulden
| 1,629.1 | 3,008.79 | 3,680.33 | 3,754.13 | 3,908.23 | 1,199.1 | 1,937.18 | 6,502.75 | 4,726.719 | 2,896.58 | 765.758 | 1,847.976 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 460.1 | 246.73 | 301.08 | 355.2 | 197.83 | 187.37 | 57.73 | 112.22 | 60.23 | 55.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 460.1 | 6,239.45 | 3,500.55 | 6,060.88 | 7,535.51 | 187.37 | 3,380.61 | 13,738.11 | 10,049.931 | 5,237.7 | 3,028.783 | 1,500.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 10,155.8 | 2,826.79 | 2,620.4 | 17.33 | 25.27 | 10,708.13 | 7,994.88 | 1.58 | 184.138 | 1.74 | 13.936 | 11.073 | 854.261 | 576.008 | 484.229 | 375.468 | 448.956 | 500.748 | 239.234 | 198.208 |
Totaal kortlopende verplichtingen
| 33,812 | 29,940.67 | 19,782.88 | 17,714.07 | 25,660.62 | 30,294.1 | 28,152.82 | 32,400.91 | 25,464.394 | 11,397.52 | 6,591.981 | 4,846.336 | 2,971.578 | 2,397.114 | 2,456.423 | 1,712.345 | 1,969.307 | 2,456.559 | 1,091.2 | 911.868 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 1,079.9 | 2,378.46 | 2,300.96 | 2,367.24 | 3,709.03 | 2,411.4 | 2,309.91 | 7,376.35 | 4,481.173 | 1,046.63 | 1,046.66 | 24.928 | 2,286.263 | 2,015.603 | 1,700.438 | 2,604.523 | 2,857.154 | 2,524.418 | 2.18 | 155.385 |
Uitgestelde opbrengsten niet-vlottend
| 1,468.9 | 6,647.22 | 6,671.19 | 7,213 | 7,801.14 | 7,318.58 | 3,293.34 | 1,763.22 | 3,060.631 | 246.63 | 9.496 | 63.982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 529.5 | 270.67 | 278.18 | 278.61 | 336.7 | 1,307.22 | 1,078.53 | 1,413.52 | 6.19 | 247.24 | 16.422 | 60.284 | 146.582 | 76.338 | 29.295 | 14.448 | 25.474 | 47.336 | 53.889 | 51.199 |
Overige niet-vlottende verplichtingen
| 6,953 | 852.16 | 842.09 | 902.81 | 809.57 | 488.42 | 362.95 | 3,161.34 | 995.98 | 3,075.64 | 217.702 | 173.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 10,031.3 | 10,148.51 | 10,092.42 | 10,761.66 | 12,656.44 | 11,525.62 | 7,044.73 | 13,714.43 | 8,543.974 | 4,616.14 | 1,290.28 | 322.262 | 2,432.846 | 2,091.942 | 1,729.733 | 2,618.971 | 2,882.627 | 2,571.753 | 56.069 | 206.585 |
Totaal passiva
| 43,843.3 | 40,089.18 | 29,875.3 | 28,475.73 | 38,317.06 | 41,819.72 | 35,197.55 | 46,115.34 | 34,008.368 | 16,013.66 | 7,882.261 | 5,168.598 | 5,404.424 | 4,489.055 | 4,186.156 | 4,331.317 | 4,851.934 | 5,028.312 | 1,147.269 | 1,118.452 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 10,507.3 | 0 | 1,329.37 | 0 | 0 | 0 | 0 | 0 | 1,250 | 44.23 | 5.916 | 5.916 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 470.4 | 470.38 | 442.28 | 378.28 | 378.28 | 370.73 | 370.21 | 366.76 | 365.88 | 321.39 | 247.681 | 213.159 | 217.923 | 217.723 | 217.362 | 1,216.712 | 1,199.538 | 145.833 | 145.833 | 145.833 |
Ingehouden winsten
| -10,507.3 | -13,153.04 | -13,190.88 | -10,660.32 | -8,234.31 | 63,173.7 | 65,837.83 | 1,506.34 | -122.84 | 2,630.49 | 2,560.727 | 2,158.526 | 227.889 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 20,103.2 | 7,158.86 | -1,329.37 | 11,301.84 | 6,252.62 | -2,295.07 | -1,653.14 | -1,500.25 | -3,307.796 | 588.894 | -700.164 | -522.212 | -512.828 | -572.541 | -563.341 | -561.483 | -556.291 | -554.408 | -345.787 | -328.609 |
Overige totale aandeelhoudersvermogen
| 0 | 22,657.22 | 29,700.7 | 18,272.5 | 18,248.05 | 27,684.87 | 22,159.13 | 14,835.16 | 13,713.737 | 9,602.306 | 4,773.986 | 2,528.839 | 3,989.714 | 3,762.254 | 3,365.853 | 1,584.683 | 1,311.254 | 1,987.507 | 1,868.535 | 1,628.908 |
Totaal eigen vermogen van aandeelhouders
| 20,573.6 | 17,133.42 | 16,952.1 | 19,292.3 | 16,644.64 | 88,934.23 | 86,714.03 | 15,208.01 | 11,898.982 | 13,187.31 | 6,888.145 | 4,384.228 | 3,922.698 | 3,407.436 | 3,019.874 | 2,239.912 | 1,954.501 | 1,578.932 | 1,668.581 | 1,446.132 |
Totaal eigen vermogen
| 20,323.8 | 16,746.62 | 16,550.04 | 19,159.86 | 16,943.67 | 89,548.44 | 86,844.74 | 18,015.26 | 13,095.334 | 13,935.62 | 7,347.968 | 4,384.228 | 3,922.698 | 3,407.436 | 3,019.874 | 2,239.912 | 1,954.501 | 1,590.404 | 1,668.581 | 1,446.132 |
Totaal passiva en aandeelhoudersvermogen
| 64,167.1 | 56,835.8 | 46,425.34 | 47,635.59 | 55,260.73 | 131,368.16 | 122,042.29 | 64,130.6 | 47,103.703 | 29,949.28 | 15,230.23 | 9,552.826 | 9,327.122 | 7,896.491 | 7,206.03 | 6,571.229 | 6,806.435 | 6,618.717 | 2,815.85 | 2,564.585 |