Vetropack Holding AG
SIX:VETN.SW
27.5 (CHF) • At close November 12, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) CHF.
2023 | 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
| 82.2 | 180.3 | 126.2 | 104.5 | 100.8 | 131.5 | 133.6 | 89.7 | 61.7 | 85.7 | 52.6 | 58.9 | 113.4 | 90.3 | 104.7 | 75.5 | 87 | 38.9 | 66 | 35.168 | 56.652 | 42.025 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0.4 | 0.7 | 10.9 | 0.8 | 0.3 | 0.3 | 0 | 0 | 0 | 15.1 | 0 | 1.5 | 9.1 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 82.2 | 180.3 | 126.2 | 104.5 | 101.2 | 132.2 | 144.5 | 90.5 | 62 | 86 | 52.6 | 58.9 | 113.4 | 105.4 | 104.7 | 77 | 96.1 | 38.9 | 66 | 35.168 | 56.652 | 42.025 |
Nettovorderingen
| 141.3 | 213.6 | 160.3 | 138 | 126.8 | 126.2 | 117 | 105.4 | 102.7 | 92.5 | 100.8 | 0 | 0 | 0 | 0 | 119.4 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 196.9 | 155.5 | 144.6 | 151.7 | 136.6 | 126.1 | 130.9 | 128.1 | 129.9 | 110.9 | 130 | 121.4 | 115.8 | 99.5 | 126.4 | 122.5 | 106.7 | 99.4 | 87.8 | 0 | 0 | 0 |
Overige vlottende activa
| 40.1 | 2.9 | 1.2 | 1.1 | 0.4 | 15.1 | 15.5 | 15.9 | 17.5 | 20.2 | 15.9 | 117.8 | 116.1 | 110.1 | 114.1 | 0.5 | 131 | 119.6 | 109.8 | 168.147 | 155.498 | 145.428 |
Totaal vlottende activa
| 461.5 | 552.3 | 432.3 | 395.3 | 365 | 399.6 | 407.9 | 339.9 | 312.1 | 309.6 | 299.3 | 298.1 | 345.3 | 315 | 345.2 | 319.4 | 333.8 | 257.9 | 263.6 | 215.879 | 229.97 | 200.867 |
Niet-vlottende activa: | ||||||||||||||||||||||
Materiële vaste activa, netto
| 778 | 661.6 | 593.4 | 573.5 | 559.2 | 504.5 | 485.3 | 452.8 | 425.5 | 418.8 | 403.9 | 428.2 | 384.2 | 378.1 | 442.7 | 465.2 | 478.6 | 443.1 | 311.6 | 340.442 | 307.802 | 299.454 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 4 | 3.3 | 4.7 | 5.9 | 6.5 | 6 | 7.8 | 12.3 | 17.2 | 24.2 | 29.4 | 30.2 | 21.5 | 6.5 | 1.6 | 1.3 | 1.1 | 0.1 | 0 | 0.033 | 0.022 | 0.037 |
Goodwill en immateriële activa
| 4 | 3.3 | 4.7 | 5.9 | 6.5 | 6 | 7.8 | 12.3 | 17.2 | 24.2 | 29.4 | 30.2 | 21.5 | 6.5 | 1.6 | 1.3 | 1.1 | 0.1 | 0 | 0.033 | 0.022 | 0.037 |
Langetermijnbeleggingen
| 0.5 | 0.6 | 0.5 | 0.7 | 2.7 | 2.8 | 2.1 | 13 | 1.5 | 1.7 | 1.8 | 0 | 0 | 0 | 0 | 14.1 | -6.5 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 6.1 | 2.8 | 2.3 | 1.7 | 1.5 | 1.4 | 2.4 | 3.2 | 3 | 3.9 | 2.7 | 3 | 0 | 0 | 0 | 0 | 2.1 | 2.9 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 13.7 | 13.9 | 14.6 | 14.4 | 14.3 | -1.4 | -2.4 | -3.2 | -3 | -3.9 | -2.7 | 12.4 | 15.2 | 15.1 | 15.3 | 1.5 | 50.5 | 46.3 | 52.3 | 7.801 | 10.621 | 11.838 |
Totaal niet-vlottende activa
| 802.3 | 682.2 | 615.5 | 596.2 | 584.2 | 513.3 | 495.2 | 478.1 | 444.2 | 444.7 | 435.1 | 473.8 | 420.9 | 399.7 | 459.6 | 482.1 | 525.8 | 492.4 | 363.9 | 348.276 | 318.445 | 311.329 |
Totaal activa
| 1,263.8 | 1,234.5 | 1,047.8 | 991.5 | 949.2 | 947.4 | 932.2 | 840.7 | 784.3 | 792.1 | 794.1 | 771.9 | 766.2 | 714.7 | 804.8 | 801.5 | 859.6 | 750.3 | 627.5 | 564.155 | 548.415 | 512.196 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||
Crediteuren
| 160.5 | 209 | 138.2 | 88 | 87.6 | 87.3 | 78.4 | 80 | 65.9 | 57.1 | 41.7 | 45.9 | 48 | 36.9 | 38.7 | 49.5 | 57.9 | 56.4 | 37.2 | 37.703 | 34.454 | 28.506 |
Kortlopende schulden
| 3.3 | 10.2 | 11.5 | 5.5 | 0.3 | 53.9 | 12.4 | 0.5 | 20 | 0 | 0 | 9.4 | 54.5 | 36 | 0 | 0 | 71.1 | 67.3 | 74.2 | 46.409 | 83.629 | 74.539 |
Belastingschulden
| 7.7 | 5.6 | 6.8 | 5.5 | 0 | 0 | 0 | 5.4 | 2.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 34 | 21 | 18.4 | 16.5 | 15.6 | 1.2 | 2.1 | -0.5 | -20 | 0 | 0 | 7.9 | 22.3 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| -136.4 | -171.2 | -100.7 | -51.1 | -49.3 | -42.5 | -33.8 | -43.4 | -6.4 | -24.1 | 2.6 | -15.4 | -32.2 | -19.8 | 51.5 | 70.8 | 3.9 | -6.7 | 4.3 | 1.178 | 5.087 | 0.459 |
Totaal kortlopende verplichtingen
| 229.6 | 283.6 | 212.4 | 152.4 | 141.8 | 187.2 | 137.5 | 122 | 128 | 90.1 | 86 | 93.7 | 140.6 | 106 | 128.9 | 169.8 | 190.8 | 173.4 | 152.9 | 122.993 | 157.624 | 132.01 |
Langlopende verplichtingen: | ||||||||||||||||||||||
Langetermijnschulden
| 252.4 | 168.6 | 26 | 39.3 | 21.7 | 8.4 | 63.9 | 74.2 | 31.5 | 31.6 | 28.9 | 5.4 | 25 | 28.7 | 0 | 0 | 122.4 | 138.2 | 58.5 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| -15.2 | -0 | 0 | 0 | -16.4 | -11.1 | 42.5 | 55.3 | 11.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.1 | -26.2 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 15.2 | 15.3 | 15.8 | 15.2 | 16.4 | 19.5 | 21.4 | 18.9 | 20.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.7 | 11.7 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 31.1 | 17.7 | 19.1 | 21 | 37.3 | -8.4 | -63.9 | -74.2 | -31.5 | -31.6 | -28.9 | 34.7 | 31.5 | 33.5 | 93 | 99.7 | 25.8 | 44.4 | 27.4 | 112.372 | 99.632 | 133.047 |
Totaal niet-vlottende verplichtingen
| 283.5 | 201.6 | 60.9 | 75.5 | 59 | 8.4 | 63.9 | 74.2 | 31.5 | 31.6 | 28.9 | 40.1 | 56.5 | 62.2 | 93 | 99.7 | 154.8 | 168.1 | 85.9 | 112.372 | 99.632 | 133.047 |
Totaal passiva
| 513.1 | 485.2 | 273.3 | 227.9 | 200.8 | 235.8 | 243.9 | 235.3 | 200.6 | 159.3 | 151.5 | 133.8 | 197.1 | 168.2 | 221.9 | 269.5 | 345.6 | 341.5 | 238.8 | 235.365 | 257.256 | 265.057 |
Eigen vermogen: | ||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 20.5 | 20.5 | 20.5 | 21.2 | 21.2 | 21.4 | 21.4 | 21.4 | 21.4 | 21.372 | 21.372 | 21.372 |
Ingehouden winsten
| 730.6 | 729.2 | 754.4 | 743.5 | 728.3 | 689.1 | 667.7 | 585.2 | 563.7 | 611.7 | 647.6 | 612.8 | 545.1 | 533.1 | 554.1 | 425.2 | 476.9 | 371.2 | 360.8 | 300.608 | 38.871 | 25.554 |
Overige gereserveerde algehele resultaten
| 0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | -472.6 | -664.8 | -651.1 | -695.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -31.1 | 472.9 | 665.1 | 641.3 | 702.3 | 84.6 | 6.5 | 6.5 | 6.5 | 6.491 | 230.557 | 199.943 |
Totaal eigen vermogen van aandeelhouders
| 750.7 | 749.3 | 774.5 | 763.6 | 748.4 | 709.2 | 687.8 | 605.3 | 583.8 | 631.8 | 637.3 | 633.6 | 565.9 | 544.5 | 581.8 | 531.2 | 504.8 | 399.1 | 388.7 | 328.471 | 290.8 | 246.869 |
Totaal eigen vermogen
| 750.7 | 749.3 | 774.5 | 763.6 | 748.4 | 711.6 | 688.3 | 605.4 | 583.7 | 632.8 | 642.6 | 638.1 | 569.1 | 546.5 | 582.9 | 531.6 | 514 | 408.8 | 388.7 | 328.79 | 291.159 | 247.139 |
Totaal passiva en aandeelhoudersvermogen
| 1,263.8 | 1,234.5 | 1,047.8 | 991.5 | 949.2 | 947.4 | 932.2 | 840.7 | 784.3 | 792.1 | 794.1 | 771.9 | 766.2 | 714.7 | 804.8 | 801.5 | 859.6 | 750.3 | 627.5 | 564.155 | 548.415 | 512.196 |