Solvac S.A.
EBR:SOLV.BR
100 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash & Cash Equivalents
| 4.221 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 |
Short Term Investments
| 4.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 4.221 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 |
Net Receivables
| 0 | 50 | 49 | 49 | 49 | 47 | 45 | 43 | 52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 53.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34 | 34 | 31 | 31 | 31 | 31 | 39 | 34 | 29 | 21 |
Total Current Assets
| 57.27 | 51 | 49 | 49 | 49 | 48 | 45 | 44 | 54 | 35 | 35 | 31 | 31 | 31 | 31 | 39 | 34 | 32 | 21 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 0.01 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 0 | 343 | 343 | 343 | 343 | 343 | 343 | 343 | 342 | 342 | 0 | 342 | 341 | 0 | 341 | 341 | 0 | 0 | 0 |
Intangible Assets
| 0.001 | 0.006 | 0 | 0 | 0 | 0 | 343 | 343 | 342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0.001 | 343 | 343 | 343 | 343 | 343 | 686 | 686 | 684 | 342 | 0 | 342 | 341 | 342 | 341 | 341 | 341 | 341 | 131 |
Long Term Investments
| 2,697.667 | 3,676 | 3,094 | 2,619 | 3,334 | 3,655 | 3,376 | 3,400 | 3,258 | 2,365 | 2,516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| -2,697.667 | -0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 2,697.668 | -343 | -343 | -343 | -343 | -343 | -686 | -686 | -684 | -342 | -1 | 1,895 | 1,936 | 2,020 | 1,472 | 1,377 | 1,332 | 1,293 | 1,043 |
Total Non-Current Assets
| 2,697.679 | 3,676 | 3,094 | 2,619 | 3,334 | 3,655 | 3,376 | 3,400 | 3,258 | 2,365 | 2,515 | 2,237 | 2,277 | 2,362 | 1,813 | 1,718 | 1,673 | 1,634 | 1,174 |
Total Assets
| 2,754.949 | 3,727 | 3,143 | 2,668 | 3,383 | 3,703 | 3,421 | 3,444 | 3,312 | 2,400 | 2,550 | 2,268 | 2,308 | 2,393 | 1,844 | 1,757 | 1,707 | 1,666 | 1,195 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 1.633 | 0.079 | 0 | 0 | 0 | 4 | 4 | 4 | 12 | 3 | 3 | 3 | 0 | 0 | 52 | 4 | 0 | 0 | 0 |
Short Term Debt
| 48.6 | 48 | 50 | 51 | 40 | 42 | 31 | 33 | 59 | 39 | 41 | 46 | 47 | 0 | 4 | 0 | 0 | 0 | 0 |
Tax Payables
| 15.191 | 14 | 13 | 13 | 14 | 14 | 13 | 12 | 0 | 7 | 0 | 6 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Deferred Revenue
| 16.428 | -0.079 | 0 | 0 | 0 | -46 | -35 | -37 | -71 | -42 | 0 | 3 | 0 | 0 | -52 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 3.601 | 3.921 | 4 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 4 | 52 | -4 | 56 | 59 | 60 | 38 |
Total Current Liabilities
| 69.025 | 66 | 67 | 68 | 58 | 60 | 48 | 49 | 71 | 49 | 52 | 55 | 55 | 56 | 56 | 64 | 63 | 64 | 42 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 150 | 693 | 693 | 693 | 694 | 913 | 160 | 160 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 50 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| -0.001 | -543 | -543 | -543 | -544 | -763 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 149.999 | 150 | 150 | 150 | 150 | 150 | 160 | 160 | 110 | 110 | 109 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 50 |
Total Liabilities
| 219.024 | 759 | 760 | 761 | 752 | 973 | 208 | 209 | 181 | 159 | 161 | 165 | 165 | 166 | 166 | 174 | 173 | 174 | 92 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 459 | 255 | 0 | 83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 192.787 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 138 | 138 | 138 | 138 | 138 | 138 | 138 | 138 | 0 | 0 |
Retained Earnings
| 1,391.628 | 2,391 | 1,946 | 1,788 | 2,250 | 2,366 | 2,237 | 2,055 | 1,996 | 2,013 | 2,085 | 2,099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | -183 | -323 | -641 | -379 | -396 | -459 | -255 | 375 | -83 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 951.51 | 568 | 568 | 25 | 568 | -195 | 109 | 313 | 568 | 90 | 173 | -126 | 171 | 173 | 173 | 173 | 173 | 311 | 11 |
Total Shareholders Equity
| 2,535.925 | 2,968 | 2,383 | 1,907 | 2,631 | 2,730 | 3,213 | 3,235 | 3,131 | 2,241 | 2,389 | 2,103 | 2,143 | 2,227 | 1,678 | 1,583 | 1,534 | 1,492 | 1,103 |
Total Equity
| 2,535.925 | 2,968 | 2,383 | 1,907 | 2,631 | 2,730 | 3,213 | 3,235 | 3,131 | 2,241 | 2,389 | 2,103 | 2,143 | 2,227 | 1,678 | 1,583 | 1,534 | 1,492 | 1,103 |
Total Liabilities & Shareholders Equity
| 2,754.949 | 3,727 | 3,143 | 2,668 | 3,383 | 3,703 | 3,421 | 3,444 | 3,312 | 2,400 | 2,550 | 2,268 | 2,308 | 2,393 | 1,844 | 1,757 | 1,707 | 1,666 | 1,195 |