Jensen-Group NV
EBR:JEN.BR
43.7 (EUR) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2001 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||
Cash & Cash Equivalents
| 51.112 | 35.427 | 65.618 | 70.775 | 45.369 | 33.333 | 39.014 | 21.403 | 16.212 | 13.009 | 14.029 | 9.886 | 2.449 | 9.534 | 19.409 | 20.84 | 25.406 | 35.873 | 20.459 | 0 | 10.753 | 6.655 |
Short Term Investments
| -0.307 | -8.911 | -4.662 | -3.998 | -3.755 | -1.634 | -2.39 | -2.713 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 51.112 | 35.427 | 65.618 | 70.775 | 45.369 | 33.333 | 39.014 | 21.403 | 16.212 | 13.009 | 14.029 | 9.886 | 2.449 | 9.534 | 19.409 | 20.84 | 25.406 | 35.873 | 20.459 | 0 | 10.753 | 6.655 |
Net Receivables
| 0 | 128.812 | 98.838 | 87.802 | 115.004 | 131.831 | 108.287 | 136.698 | 124.078 | 104.629 | 63.109 | 78.32 | 82.548 | 61.87 | 48.459 | 54.121 | 53.989 | 44.981 | 56.939 | 10.994 | 0 | 0 |
Inventory
| 63.182 | 54.825 | 48.116 | 43.75 | 49.62 | 54.798 | 39.449 | 38.124 | 32.826 | 31.268 | 26.481 | 28.409 | 28.328 | 25.419 | 19.32 | 22.635 | 16.726 | 15.525 | 26.091 | 28.552 | 15.48 | 29.774 |
Other Current Assets
| 170.612 | 139.048 | 104.894 | 90.941 | 119.08 | 137.405 | 5.394 | 144.455 | 130.873 | 79.815 | 3.218 | 1.746 | 0.386 | 1.057 | 0.82 | 1.14 | 1.353 | 1.861 | 70.207 | 62.367 | 65.646 | 84.137 |
Total Current Assets
| 284.906 | 229.3 | 218.628 | 205.466 | 214.069 | 214.77 | 189.066 | 165.858 | 147.085 | 124.092 | 106.837 | 118.361 | 114.66 | 120.456 | 114.208 | 123.386 | 116.321 | 113.033 | 119.188 | 105.972 | 108.006 | 120.566 |
Non-Current Assets: | ||||||||||||||||||||||
Property, Plant & Equipment, Net
| 41.219 | 34.347 | 35.046 | 34.265 | 39.281 | 21.528 | 24.255 | 25.735 | 23.176 | 18.992 | 18.83 | 18.818 | 25.551 | 24.714 | 25.003 | 26.958 | 24.206 | 24.701 | 33.894 | 26.86 | 56.249 | 76.18 |
Goodwill
| 22.825 | 22.879 | 22.96 | 6.879 | 6.861 | 6.867 | 6.923 | 7.035 | 6.472 | 5.477 | 5.524 | 4.731 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 5.832 | 4.301 | 4.38 | 0.046 | 0.038 | 0.067 | 0.106 | 0.096 | 0.165 | 0.277 | 0.597 | 0.134 | 4.91 | 4.882 | 5.9 | 5.623 | 2.912 | 2.912 | 5.984 | 0.204 | 0.226 | 0.219 |
Goodwill and Intangible Assets
| 28.658 | 27.18 | 27.34 | 6.925 | 6.899 | 6.934 | 7.029 | 7.131 | 6.637 | 5.754 | 6.121 | 4.865 | 4.91 | 4.882 | 5.9 | 5.623 | 2.912 | 2.912 | 5.984 | 0.204 | 0.226 | 0.219 |
Long Term Investments
| 81.163 | 46.429 | 44.093 | 27.263 | 11.329 | 8.649 | 6.355 | 5.739 | 3.491 | 2.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.525 | 0 | 0 | 0 |
Tax Assets
| -0.001 | 3.622 | 4.491 | 4.471 | 5.087 | 3.776 | 5.229 | 6.106 | 6.216 | 6.479 | 4.818 | 5.312 | 5.871 | 6.948 | 6.371 | 0 | 0 | 0 | 11.928 | 0 | 0 | 0 |
Other Non-Current Assets
| 14.595 | -0.002 | -0.002 | -0.001 | 0.001 | 0 | 0 | 0 | 0 | 0.001 | 0.823 | 0.865 | 0.895 | 0.898 | 0.554 | 6.996 | 8.943 | 10.197 | 1.25 | 6.86 | -23.325 | -30.553 |
Total Non-Current Assets
| 165.635 | 111.576 | 110.968 | 72.923 | 62.597 | 40.887 | 42.868 | 44.711 | 39.52 | 33.651 | 30.592 | 29.86 | 37.227 | 37.442 | 37.828 | 39.577 | 36.061 | 37.81 | 56.581 | 33.924 | 33.15 | 45.846 |
Total Assets
| 450.542 | 340.876 | 329.596 | 278.389 | 276.666 | 255.656 | 231.934 | 210.569 | 186.605 | 157.743 | 137.429 | 148.221 | 151.887 | 157.898 | 152.036 | 162.963 | 152.382 | 150.843 | 175.769 | 139.896 | 141.156 | 166.412 |
Liabilities & Equity: | ||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||
Account Payables
| 28.45 | 22.261 | 20.08 | 17.031 | 25.255 | 26.895 | 21.004 | 21.27 | 15.85 | 16.359 | 14.075 | 19.538 | 19.059 | 18.838 | 44.682 | 19.312 | 18.028 | 24.316 | 13.283 | 24.464 | 22.304 | 24.061 |
Short Term Debt
| 15.788 | 20.89 | 10.8 | 9.295 | 17.791 | 6.646 | 3.674 | 4.723 | 4.927 | 2.028 | 7.868 | 13.474 | 8.363 | 9.741 | 19.016 | 34.564 | 29.605 | 32.293 | 0 | 0 | 0 | 0 |
Tax Payables
| 15.219 | 6.995 | 4.898 | 6.391 | 5.162 | 4.863 | 8.127 | 5.182 | 4.917 | 4.192 | 3.44 | 2.586 | 2.737 | 5.244 | 4.105 | 4.165 | 0 | 0 | 2.82 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 35.672 | 35.283 | 50.072 | 52.183 | 14.463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 82.208 | 34.101 | 37.87 | 32.785 | 47.022 | 40.78 | 57.231 | 49.339 | 47.326 | 44.318 | 34.729 | 37.238 | 42.363 | 41.473 | 10.535 | 32.605 | 37.714 | 33.751 | 78.144 | 52.913 | 36.494 | 55.728 |
Total Current Liabilities
| 141.665 | 119.919 | 108.931 | 76.398 | 95.23 | 93.648 | 90.036 | 80.514 | 73.02 | 66.897 | 60.112 | 72.836 | 72.522 | 75.296 | 78.338 | 90.646 | 85.347 | 90.36 | 94.247 | 77.377 | 58.798 | 79.789 |
Non-Current Liabilities: | ||||||||||||||||||||||
Long Term Debt
| 30.543 | 34.958 | 48.46 | 46.682 | 31.94 | 9.913 | 12.302 | 13.511 | 2.083 | 4.599 | 3.441 | 7.29 | 8.621 | 13 | 13.37 | 14.328 | 16.722 | 47.863 | 20.359 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 13.237 | 0 | 0 | 1.539 | 16.218 | 11.42 | 11.843 | 16 | 9.276 | 13.469 | 18.224 | 25.373 | 17.892 | 43.848 | 19.589 | 3.817 | -30.21 | 7.17 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 2.954 | 3.259 | 2.491 | 0.973 | 0.904 | 0.789 | 0.533 | 0.307 | 0.142 | 0.319 | 0.205 | 0.274 | 0.909 | 1.656 | 1.142 | 1.167 | 1.911 | 1.576 | 1.613 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.001 | 12.173 | 14.297 | 16.754 | 16.217 | 2.497 | 3.714 | 15.999 | 5.688 | 2.359 | 11.461 | 13.236 | 9.796 | 10.487 | 9.597 | 6.463 | 8.643 | -29.833 | 10.805 | 13.402 | 82.358 | 86.623 |
Total Non-Current Liabilities
| 46.735 | 50.39 | 65.248 | 65.948 | 49.061 | 36.039 | 28.392 | 29.817 | 26.465 | 20.746 | 15.107 | 20.8 | 19.326 | 25.143 | 24.109 | 25.775 | 27.276 | 26.776 | 32.777 | 13.402 | 82.358 | 86.623 |
Total Liabilities
| 188.4 | 170.309 | 174.179 | 142.346 | 144.291 | 129.687 | 118.428 | 110.331 | 99.485 | 87.643 | 75.219 | 93.636 | 91.848 | 100.439 | 102.447 | 116.421 | 112.623 | 117.136 | 127.024 | 90.779 | 141.156 | 166.412 |
Equity: | ||||||||||||||||||||||
Preferred Stock
| 8.409 | 2.346 | 6.5 | 10.222 | 6.776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 38.05 | 30.71 | 30.71 | 30.71 | 30.71 | 36.524 | 36.523 | 36.523 | 34.068 | 34.068 | 35.799 | 36.523 | 48.528 | 48.274 | 48.274 | 46.914 | 48.528 | 48.528 | 95.638 | 42.715 | 85.43 | 42.7 |
Retained Earnings
| 163.514 | 136.496 | 123.742 | 111.095 | 103.501 | 95.99 | 84.684 | 67.487 | 56.074 | 41.644 | 30.633 | 22.832 | 14.437 | 11.954 | 5.451 | 4.081 | -5.635 | -12.829 | -45.291 | 9.18 | 1.112 | 0.047 |
Accumulated Other Comprehensive Income/Loss
| 0 | -2.346 | -6.5 | -10.222 | -6.776 | -50.176 | -45.451 | -44.056 | -40.659 | -37.443 | -34.235 | -32.152 | -34.204 | -33.41 | -30.231 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 50.273 | 3.964 | 5.814 | -4.409 | -0.962 | 5.813 | 5.812 | 5.813 | 3.358 | 3.358 | 5.089 | 5.813 | 5.813 | 30.641 | 0 | -5.037 | -3.134 | -1.992 | -1.602 | 70.798 | 108.834 | 71.14 |
Total Shareholders Equity
| 260.246 | 168.824 | 153.766 | 137.397 | 133.249 | 126.169 | 113.375 | 100.114 | 87.12 | 70.1 | 62.21 | 54.585 | 60.039 | 57.459 | 49.589 | 45.958 | 39.759 | 33.707 | 48.745 | 49.117 | 157.682 | 113.887 |
Total Equity
| 262.142 | 170.567 | 155.417 | 136.043 | 132.375 | 125.969 | 113.506 | 100.238 | 87.12 | 70.1 | 62.21 | 54.585 | 60.039 | 57.459 | 49.589 | 46.542 | 39.759 | 33.707 | 48.745 | 49.117 | 157.682 | 113.887 |
Total Liabilities & Shareholders Equity
| 450.542 | 340.876 | 329.596 | 278.389 | 276.666 | 255.656 | 231.934 | 210.569 | 186.605 | 157.743 | 137.429 | 148.221 | 151.887 | 157.898 | 152.036 | 162.963 | 152.382 | 150.843 | 175.769 | 139.896 | 298.838 | 280.299 |