Vestas Wind Systems A/S
CSE:VWS.CO
177.64 (DKK) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) DKK.
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
| 3,288 | 2,352 | 2,394 | 3,039 | 2,864 | 2,886 | 3,197 | 3,215 | 2,569 | 1,819 | 623 | 691 | 375 | 335 | 488 | 162 | 764 | 444.6 | 126.3 | 192.7 | 21.4 | 20.4 |
Kortetermijnbeleggingen
| 3 | 0 | 116 | 111 | 173 | 422 | 7 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 121 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 3,291 | 2,352 | 2,510 | 3,150 | 3,037 | 3,308 | 3,204 | 3,226 | 2,569 | 1,819 | 623 | 691 | 375 | 335 | 488 | 283 | 764 | 444.6 | 126.3 | 192.7 | 21.4 | 20.4 |
Nettovorderingen
| 3,082 | 2,679 | 2,758 | 2,313 | 1,988 | 1,297 | 1,226 | 1,057 | 810 | 702 | 673 | 813 | 1,099 | 965 | 852 | 1,168 | 852 | 848 | 782.1 | 779.4 | 437.3 | 454.1 |
Voorraad
| 6,530 | 6,373 | 5,673 | 5,289 | 4,098 | 2,987 | 2,696 | 1,985 | 1,899 | 1,509 | 1,425 | 2,243 | 2,546 | 2,735 | 1,663 | 1,612 | 1,107 | 880.7 | 698.3 | 436 | 223.2 | 193.1 |
Overige vlottende activa
| 1,988 | 4,903 | 1,897 | 1,471 | 1,295 | 2,260 | 2,106 | 1,739 | 1,508 | 1,368 | 1,188 | 1,426 | 147 | 40 | 1,032 | 482 | 260 | 328.9 | 378.3 | 585.3 | 264.7 | 337.5 |
Totaal vlottende activa
| 14,921 | 13,628 | 12,864 | 12,247 | 10,442 | 8,555 | 8,006 | 6,950 | 5,976 | 4,696 | 3,236 | 4,360 | 4,167 | 4,075 | 4,035 | 3,545 | 2,983 | 2,502.2 | 1,985 | 1,993.4 | 946.6 | 1,005.1 |
Niet-vlottende activa: | ||||||||||||||||||||||
Materiële vaste activa, netto
| 1,911 | 1,752 | 2,091 | 2,022 | 1,671 | 1,318 | 1,247 | 1,329 | 1,279 | 1,132 | 1,221 | 1,286 | 1,898 | 1,704 | 1,461 | 1,030 | 638 | 489.9 | 466.4 | 468.9 | 281.2 | 321.2 |
Goodwill
| 1,507 | 1,514 | 1,508 | 1,274 | 386 | 379 | 304 | 309 | 252 | 215 | 215 | 216 | 320 | 320 | 320 | 320 | 320 | 319.7 | 321.5 | 308.4 | 1.2 | 10.7 |
Immateriële activa
| 1,696 | 1,551 | 1,622 | 1,614 | 822 | 717 | 597 | 519 | 435 | 443 | 526 | 800 | 923 | 714 | 492 | 324 | 187 | 157.8 | 155.8 | 140.9 | 34.2 | 48.4 |
Goodwill en immateriële activa
| 3,203 | 3,065 | 3,130 | 2,888 | 1,208 | 1,096 | 901 | 828 | 687 | 658 | 741 | 1,016 | 1,243 | 1,034 | 812 | 644 | 507 | 477.5 | 477.3 | 449.3 | 35.4 | 59.1 |
Langetermijnbeleggingen
| 790 | 829 | 674 | 115 | 272 | 50 | 369 | 406 | 245 | 202 | 1 | 1 | 0 | 0 | 0 | -120 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 795 | 497 | 374 | 335 | 324 | 281 | 218 | 208 | 149 | 170 | 155 | 146 | 333 | 224 | 110 | 63 | 154 | 162 | 139.6 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 894 | 319 | 579 | 553 | 414 | 599 | 130 | 210 | 251 | 139 | 286 | 163 | 48 | 29 | 17 | 146 | 14 | 22.8 | 17.1 | 11.9 | 5.3 | 4.8 |
Totaal niet-vlottende activa
| 7,593 | 6,462 | 6,848 | 5,913 | 3,889 | 3,344 | 2,865 | 2,981 | 2,611 | 2,301 | 2,404 | 2,612 | 3,522 | 2,991 | 2,400 | 1,763 | 1,313 | 1,152.2 | 1,100.4 | 930.1 | 321.9 | 385.1 |
Totaal activa
| 22,514 | 20,090 | 19,712 | 18,160 | 14,331 | 11,899 | 10,871 | 9,931 | 8,587 | 6,997 | 5,640 | 6,972 | 7,689 | 7,066 | 6,435 | 5,308 | 4,296 | 3,654.4 | 3,085.4 | 2,923.5 | 1,268.5 | 1,390.2 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||
Crediteuren
| 3,738 | 4,089 | 4,286 | 3,608 | 3,119 | 2,417 | 2,660 | 1,666 | 1,760 | 945 | 832 | 1,008 | 1,563 | 1,120 | 1,062 | 1,030 | 889 | 807.6 | 519.8 | 403.6 | 147.7 | 212.4 |
Kortlopende schulden
| 163 | 248 | 704 | 487 | 159 | 0 | 0 | 0 | 0 | 604 | 4 | 293 | 6 | 4 | 12 | 109 | 25 | 0 | 0 | 109.9 | 152.8 | 142.3 |
Belastingschulden
| 176 | 58 | 75 | 86 | 128 | 112 | 108 | 191 | 147 | 41 | 173 | 181 | 42 | 24 | 145 | 42 | 73 | 32.5 | 0 | 17.4 | 5.5 | 5.2 |
Uitgestelde opbrengsten
| 8,954 | 0 | 6,901 | 6,279 | 5,369 | 0 | 0 | 0 | 0 | 2,351 | 2,006 | 2,267 | 2,077 | 1,793 | 419 | 326 | 348 | 0 | 0 | 17.4 | 5.5 | 5.2 |
Overige kortlopende verplichtingen
| -2,749 | 5,029 | -3,552 | -2,836 | -2,547 | 2,459 | 1,105 | 2,104 | 1,138 | -529 | -801 | -1,059 | -1,211 | -806 | -173 | 706 | 319 | 476.9 | 549.4 | 34.8 | -29.1 | -71.7 |
Totaal kortlopende verplichtingen
| 14,020 | 13,513 | 12,700 | 11,232 | 9,347 | 7,405 | 6,533 | 5,627 | 4,805 | 4,357 | 3,046 | 3,698 | 4,040 | 3,255 | 2,527 | 3,243 | 2,543 | 2,124.6 | 1,589 | 986.7 | 430.1 | 505.8 |
Langlopende verplichtingen: | ||||||||||||||||||||||
Langetermijnschulden
| 3,224 | 2,179 | 732 | 867 | 661 | 498 | 497 | 496 | 495 | 3 | 604 | 1,458 | 914 | 910 | 339 | 14 | 125 | 0 | 0 | 472.4 | 112.7 | 105.6 |
Uitgestelde opbrengsten niet-vlottend
| 1,860 | 0 | 1,012 | 1,027 | 755 | 703 | 649 | 494 | 358 | 231 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 164 | 158 | 362 | 158 | 147 | 120 | 61 | 34 | 20 | 17 | 21 | 17 | 12 | 6 | 121 | 9 | 3 | 3.2 | 2.9 | 25.8 | 44.2 | 50.1 |
Overige niet-vlottende verplichtingen
| 204 | 1,180 | 145 | 173 | 76 | 69 | 19 | 90 | 10 | 10 | 445 | 177 | 147 | 141 | 84 | 87 | 109 | 264.9 | 531.7 | 187.9 | 85.4 | 115.4 |
Totaal niet-vlottende verplichtingen
| 5,452 | 3,517 | 2,251 | 2,225 | 1,639 | 1,390 | 1,226 | 1,114 | 883 | 261 | 1,070 | 1,652 | 1,073 | 1,057 | 544 | 110 | 237 | 268.1 | 534.6 | 686.1 | 242.3 | 271.1 |
Totaal passiva
| 19,472 | 17,030 | 14,951 | 13,457 | 10,986 | 8,795 | 7,759 | 6,741 | 5,688 | 4,618 | 4,116 | 5,350 | 5,113 | 4,312 | 3,071 | 3,353 | 2,780 | 2,392.7 | 2,123.6 | 1,672.8 | 672.4 | 776.9 |
Eigen vermogen: | ||||||||||||||||||||||
Preferente aandelen
| 102 | 0 | 0 | 146 | 67 | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 27 | 27 | 27 | 27 | 27 | 28 | 29 | 30 | 30 | 30 | 27 | 27 | 27 | 27 | 27 | 25 | 25 | 24.9 | 23.5 | 23.5 | 14.1 | 14.1 |
Ingehouden winsten
| 3,102 | 3,002 | 4,699 | 4,773 | 3,333 | 3,042 | 3,046 | 3,099 | 2,731 | 1,851 | 1,507 | 1,590 | 2,542 | 2,718 | 3,378 | 2,008 | 1,494 | 1,230.9 | 938 | 1,227.2 | 530.9 | 558.8 |
Overige gereserveerde algehele resultaten
| -102 | 15 | 22 | -146 | -67 | 22 | 37 | 61 | 138 | 59 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -102 | 0 | 0 | -146 | -67 | 0 | 0 | 0 | 0 | 439 | -20 | 5 | 7 | 9 | -41 | -78 | -3 | 5.9 | 0.3 | 0 | 51.1 | 40.4 |
Totaal eigen vermogen van aandeelhouders
| 3,027 | 3,044 | 4,748 | 4,654 | 3,293 | 3,092 | 3,112 | 3,190 | 2,899 | 2,379 | 1,524 | 1,622 | 2,576 | 2,754 | 3,364 | 1,955 | 1,516 | 1,261.7 | 961.8 | 1,250.7 | 596.1 | 613.3 |
Totaal eigen vermogen
| 3,042 | 3,060 | 4,761 | 4,703 | 3,345 | 3,104 | 3,112 | 3,190 | 2,899 | 2,379 | 1,524 | 1,622 | 2,576 | 2,754 | 3,364 | 1,955 | 1,516 | 1,261.7 | 961.8 | 1,250.7 | 596.1 | 613.3 |
Totaal passiva en aandeelhoudersvermogen
| 22,514 | 20,090 | 19,712 | 18,160 | 14,331 | 11,899 | 10,871 | 9,931 | 8,587 | 6,997 | 5,640 | 6,972 | 7,689 | 7,066 | 6,435 | 5,308 | 4,296 | 3,654.4 | 3,085.4 | 2,923.5 | 1,268.5 | 1,390.2 |