Wall Street Experts

Xilinmen Furniture Co.,Ltd

Bilans kwartalnie



dane w mln

index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42
Rok finansowy 2014 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025
Kwartał Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1
Aktywa 1 955.7 1 987.7 2 019.6 2 977.4 3 022.1 3 223.8 3 536.0 3 331.2 4 645.2 4 376.5 4 600.7 4 626.7 5 010.8 5 788.0 6 116.5 6 343.2 6 392.0 5 992.3 6 051.0 6 144.5 6 233.5 6 657.5 6 265.7 6 366.5 6 602.8 7 563.9 6 863.9 7 194.5 7 569.6 8 311.1 8 073.6 8 826.4 8 858.6 9 042.3 8 572.9 8 944.6 8 555.3 8 905.2 8 679.5 8 549.6 8 640.5 8 904.8 8 688.8
Aktywa trwałe 932.2 1 082.6 1 128.8 1 815.5 1 839.3 1 926.1 1 963.8 1 971.7 1 978.1 2 067.5 2 095.9 2 136.2 2 243.0 2 499.7 2 770.3 2 844.9 2 888.1 2 666.6 2 698.4 2 721.4 2 753.0 2 822.6 2 797.2 2 778.2 2 786.7 2 445.8 3 354.2 3 354.7 3 503.5 3 601.5 3 661.4 3 794.8 3 846.2 3 952.6 3 970.4 3 949.9 3 874.9 4 218.0 4 171.1 4 083.0 4 153.7 4 021.5 4 060.0
Rzeczowe aktywa trwałe netto 722.2 792.4 837.7 904.3 923.3 1 014.3 1 051.0 1 059.9 1 064.6 1 134.5 1 129.5 1 131.5 1 178.0 1 255.6 1 420.0 1 459.4 1 493.0 1 558.9 1 583.7 1 604.0 1 628.8 1 658.0 1 644.6 1 643.4 1 625.4 1 677.6 1 682.8 1 679.1 1 766.8 1 903.8 1 901.8 2 071.4 2 092.6 2 316.4 2 378.1 2 395.3 2 341.6 2 630.2 2 591.0 2 518.2 2 488.5 2 486.6 2 479.7
Wartość firmy 0.0 0.0 0.0 630.9 630.9 634.1 634.1 634.1 634.1 634.1 634.1 634.1 634.1 634.1 830.9 830.9 830.9 540.7 540.7 540.7 540.7 538.2 538.2 538.2 538.2 195.1 195.1 195.1 195.1 195.1 195.1 195.1 195.1 195.1 195.1 195.1 195.1 195.1 195.1 195.1 195.1 195.1 195.1
Wartości niematerialne i prawne 108.3 122.2 126.6 122.0 121.3 125.4 124.7 123.9 129.9 131.2 163.5 162.3 162.5 163.7 246.6 243.9 240.9 234.7 235.8 230.8 229.5 249.2 244.6 241.4 237.5 257.4 254.2 250.9 247.4 286.7 332.7 329.0 325.5 328.0 321.6 321.3 318.6 317.6 313.7 310.8 306.9 328.2 324.5
Wartość firmy i wartości niematerialne i prawne 108.3 122.2 126.6 752.9 752.2 759.5 758.8 758.0 763.9 765.2 797.6 796.3 796.5 797.7 1 077.5 1 074.7 1 071.8 775.4 776.5 771.5 770.2 787.4 782.8 779.6 775.7 452.6 449.3 446.0 442.5 481.9 527.8 524.1 520.6 523.1 516.7 516.5 513.7 512.8 508.8 505.9 502.0 523.3 519.6
Należności netto 482.3 377.1 375.2 548.0 635.3 704.7 723.0 773.9 894.0 893.7 995.9 1 145.5 1 360.8 1 311.6 1 563.6 1 637.4 1 868.8 1 573.5 1 697.4 1 626.9 1 643.2 1 434.5 1 489.9 1 530.8 1 595.3 2 668.2 1 203.6 1 241.6 1 424.2 1 501.3 1 514.3 1 808.2 1 633.4 1 145.3 1 093.5 1 353.3 1 296.4 1 285.1 1 132.8 1 227.7 1 237.0 1 239.9 1 182.8
Inwestycje długoterminowe 82.5 105.6 29.8 28.8 93.5 116.7 121.0 119.3 112.1 27.6 26.4 150.9 133.7 73.7 73.3 197.4 204.8 205.5 210.9 205.6 229.5 1.7 32.5 54.2 86.6 11.7 333.0 330.0 351.7 353.0 352.8 346.4 342.7 334.0 343.6 337.4 326.5 824.7 353.5 353.8 356.9 0.0 321.7
Aktywa obrotowe 1 023.5 905.1 890.7 1 162.0 1 182.8 1 297.8 1 572.2 1 359.5 2 667.1 2 309.0 2 504.8 2 490.4 2 767.9 3 288.3 3 346.2 3 498.3 3 503.9 3 325.6 3 352.6 3 423.0 3 480.5 3 834.9 3 468.5 3 588.4 3 816.1 5 118.1 3 509.7 3 839.9 4 066.2 4 709.6 4 412.2 5 031.6 5 012.3 5 089.7 4 602.5 4 994.6 4 680.4 4 687.2 4 508.4 4 466.7 4 486.8 4 883.3 4 628.8
Środki pieniężne i Inwestycje 331.6 300.2 281.4 237.3 175.6 236.7 476.3 222.5 1 322.6 856.3 889.5 750.1 754.1 1 049.8 848.6 835.1 605.1 658.0 655.3 802.9 826.9 1 136.2 732.4 819.9 968.2 1 534.4 1 263.8 1 422.0 1 437.6 1 732.5 1 366.1 1 687.0 1 774.2 2 040.0 1 701.0 1 867.3 1 673.2 1 938.9 1 861.2 1 873.0 1 779.2 2 342.4 1 898.2
Zapasy 191.2 207.0 217.4 357.4 357.9 323.6 337.5 335.6 422.5 519.1 552.9 551.0 605.4 786.7 848.8 891.8 904.6 927.6 876.7 862.1 899.5 1 150.9 1 109.5 1 102.4 1 132.7 798.5 876.4 960.5 1 012.0 1 101.6 1 224.2 1 189.4 1 230.1 1 199.7 1 209.5 1 233.7 1 061.4 1 035.8 1 016.7 923.0 935.0 896.7 909.2
Inwestycje krótkoterminowe (51.5) (74.6) 1.2 2.2 (63.0) (78.9) (75.5) (74.2) (67.5) 15.7 15.7 (77.4) 0.3 1.1 1.3 (123.1) (131.1) (131.4) (136.9) (131.6) (155.7) 88.1 57.4 35.7 3.2 81.5 0.6 0.6 0.6 0.8 0.8 0.8 0.8 0.6 0.6 0.6 0.6 (492.8) 0.0 79.5 2.9 333.6 0.8
Środki pieniężne i inne aktywa pieniężne 331.6 300.2 280.2 235.1 175.6 236.7 476.3 222.5 1 322.6 840.6 873.8 750.1 753.8 1 048.7 847.3 835.1 605.1 658.0 655.3 802.9 826.9 1 048.0 675.0 784.2 965.0 1 452.9 1 263.2 1 421.4 1 437.0 1 731.7 1 365.3 1 686.2 1 773.4 2 039.5 1 700.5 1 866.7 1 672.6 1 938.9 1 861.2 1 793.5 1 776.3 2 342.4 1 897.5
Należności krótkoterminowe 297.2 300.2 323.2 293.5 314.0 460.7 414.5 485.2 604.5 780.4 707.0 720.6 932.4 1 207.2 1 342.6 1 428.0 1 454.0 1 406.8 1 546.6 1 497.4 1 548.6 1 535.4 1 267.9 1 165.0 1 382.9 1 675.3 1 865.1 1 817.3 1 928.1 2 354.5 2 035.2 2 199.9 1 908.3 2 122.5 1 673.2 2 051.7 1 864.2 2 533.5 1 328.6 1 265.9 1 051.8 2 208.0 2 037.7
Dług krótkoterminowy 450.1 257.3 266.1 612.0 597.6 652.8 690.5 739.7 931.6 866.0 918.2 905.4 1 010.7 1 225.6 1 256.5 1 394.9 1 345.2 1 493.5 1 417.8 1 403.1 1 352.3 1 602.0 1 650.7 1 676.2 1 576.7 1 437.3 1 183.6 1 333.8 1 374.5 1 298.7 1 477.4 1 813.9 1 987.9 1 814.0 1 829.0 1 712.6 1 541.7 1 276.5 2 306.8 2 528.1 1 547.8 1 391.4 1 183.5
Zobowiązania krótkoterminowe 812.8 837.5 844.9 1 338.3 1 347.2 1 496.3 1 901.0 1 831.5 2 140.9 1 864.7 1 842.3 1 988.2 2 258.0 2 871.7 2 985.2 3 203.7 3 205.0 3 346.5 3 392.6 3 293.1 3 230.6 3 534.1 3 192.7 3 167.4 3 283.6 4 245.8 3 448.1 3 630.2 3 809.3 4 281.0 4 000.5 4 491.5 4 458.9 4 632.3 3 968.8 4 294.5 3 871.7 4 357.4 4 096.1 4 166.3 4 277.1 4 487.3 3 930.5
Rozliczenia międzyokresowe 47.0 56.6 39.2 217.8 419.7 348.5 354.5 156.7 160.1 166.7 145.9 286.6 233.8 293.5 240.9 240.4 273.7 266.1 228.4 165.3 159.3 257.2 125.1 297.2 296.1 1 109.6 382.9 453.2 453.4 604.1 0.0 187.1 252.5 368.7 227.6 503.8 439.0 523.0 194.0 173.0 0.0 0.0 0.0
Zobowiązania długoterminowe 1.0 1.0 1.1 433.5 413.2 387.9 266.9 145.0 145.3 94.9 176.4 100.9 100.9 171.1 226.4 173.7 179.2 202.0 201.1 212.1 217.5 247.3 248.7 303.9 301.7 145.8 145.6 272.7 482.9 644.6 632.7 714.3 540.3 693.1 819.3 740.8 774.1 609.1 572.9 471.0 366.1 496.5 773.2
Rezerwy z tytułu odroczonego podatku 0.0 0.0 0.2 0.3 312.0 287.2 166.2 0.0 0.0 2.3 2.3 (68.0) 0.1 0.2 0.2 (145.6) (151.3) (137.5) 0.0 9.4 11.3 23.5 23.3 24.6 24.6 19.8 19.6 19.6 19.6 30.7 30.7 30.4 30.7 29.7 29.7 29.5 29.7 22.1 39.1 25.0 23.1 27.9 20.3
Zobowiązania długoterminowe 1.0 1.0 1.1 433.5 413.2 387.9 266.9 145.0 145.3 94.9 176.4 100.9 100.9 171.1 226.4 173.7 179.2 202.0 201.1 212.1 217.5 247.3 248.7 303.9 301.7 145.8 145.6 272.7 482.9 644.6 632.7 714.3 540.3 693.1 819.3 740.8 774.1 609.1 572.9 471.0 366.1 496.5 773.2
Zobowiązania z tytułu leasingu 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 38.8 0.0 0.0 0.0 150.0 144.0 275.1 266.3 294.5 272.4 260.3 241.2 230.5 257.9 214.4 212.4 162.2 155.8
Zobowiązania ogółem 813.8 838.5 846.0 1 771.8 1 760.4 1 884.2 2 167.8 1 976.5 2 286.2 1 959.6 2 018.7 2 089.0 2 358.9 3 042.8 3 211.6 3 377.4 3 384.3 3 548.5 3 593.7 3 505.2 3 448.1 3 781.3 3 441.3 3 471.3 3 585.3 4 391.5 3 593.7 3 902.9 4 292.2 4 925.6 4 633.1 5 205.8 4 999.2 5 325.3 4 788.1 5 035.4 4 645.8 4 966.5 4 669.0 4 637.3 4 643.2 4 983.8 4 703.8
Kapitał (fundusz) podstawowy 315.0 315.0 315.0 315.0 315.0 315.0 315.0 315.0 382.9 382.9 394.3 394.3 394.3 394.3 394.9 394.9 394.9 394.9 394.9 394.9 391.4 391.1 391.1 387.4 387.4 387.4 387.4 387.4 387.4 387.4 387.4 387.4 387.4 387.4 387.4 387.4 387.4 387.4 379.0 379.0 379.0 379.0 379.0
Zyski zatrzymane 321.7 318.8 343.2 375.0 431.0 495.2 523.6 510.4 593.7 643.1 686.3 718.2 827.8 890.3 943.7 993.4 1 030.0 432.7 456.1 585.8 720.1 761.6 707.3 804.5 922.8 1 023.9 1 108.4 1 144.7 1 300.8 1 437.6 1 491.5 1 657.2 1 720.0 1 568.6 1 629.8 1 759.9 1 927.9 1 966.5 2 040.5 2 010.6 2 152.1 2 099.3 2 170.4
Kapitał własny 1 141.9 1 149.3 1 173.5 1 205.6 1 261.7 1 339.7 1 368.2 1 354.7 2 358.9 2 416.9 2 582.0 2 537.7 2 651.9 2 745.1 2 904.8 2 965.8 3 007.8 2 443.8 2 457.2 2 639.2 2 785.4 2 876.2 2 824.3 2 895.2 3 017.6 3 172.3 3 270.2 3 291.7 3 277.4 3 385.5 3 440.5 3 620.6 3 859.4 3 717.0 3 784.8 3 909.2 3 909.5 3 938.7 4 010.5 3 878.6 3 997.3 3 921.0 3 985.0
Udziały mniejszościowe 0.3 0.1 -0.0 0.3 0.4 0.0 0.2 0.1 0.2 (0.2) 21.2 41.3 41.2 41.4 144.2 147.7 156.2 158.3 146.4 194.7 201.9 221.4 221.3 204.8 210.2 231.4 244.3 236.7 244.7 185.9 192.9 200.5 212.6 220.6 224.3 224.1 229.2 239.5 245.2 143.7 146.8 153.2 150.2
Pasywa 1 955.7 1 987.7 2 019.6 2 977.4 3 022.1 3 223.8 3 536.0 3 331.2 4 645.2 4 376.5 4 600.7 4 626.7 5 010.8 5 788.0 6 116.5 6 343.2 6 392.0 5 992.3 6 051.0 6 144.5 6 233.5 6 657.5 6 265.7 6 366.5 6 602.8 7 563.9 6 863.9 7 194.5 7 569.6 8 311.1 8 073.6 8 826.4 8 858.6 9 042.3 8 572.9 8 944.6 8 555.3 8 905.2 8 679.5 8 549.6 8 640.5 8 904.8 8 688.8
Inwestycje 31.0 31.0 31.0 31.0 30.5 37.8 45.5 45.2 44.6 43.3 42.1 73.5 134.0 74.8 74.6 74.3 73.8 74.1 74.0 73.9 73.8 89.9 89.9 89.8 89.8 93.2 333.5 330.5 352.3 353.8 353.6 347.1 343.5 334.6 344.2 337.9 327.0 331.9 353.5 433.3 329.3 333.6 322.4
Dług 450.1 257.3 266.1 612.0 647.6 702.6 740.3 739.7 931.6 885.0 987.2 973.4 1 078.5 1 369.4 1 454.4 1 540.4 1 496.5 1 644.5 1 565.9 1 554.3 1 507.9 1 777.6 1 828.1 1 908.2 1 804.4 1 527.5 1 274.4 1 552.3 1 803.5 1 878.9 2 043.6 2 462.2 2 462.3 2 439.9 2 581.7 2 387.7 2 250.5 1 828.6 2 806.4 2 974.1 1 814.3 1 814.8 1 888.9
Środki pieniężne i inne aktywa pieniężne 331.6 300.2 280.2 235.1 175.6 236.7 476.3 222.5 1 322.6 840.6 873.8 750.1 753.8 1 048.7 847.3 835.1 605.1 658.0 655.3 802.9 826.9 1 048.0 675.0 784.2 965.0 1 452.9 1 263.2 1 421.4 1 437.0 1 731.7 1 365.3 1 686.2 1 773.4 2 039.5 1 700.5 1 866.7 1 672.6 1 938.9 1 861.2 1 793.5 1 776.3 2 342.4 1 897.5
Dług netto 118.5 (42.9) (14.1) 376.9 472.0 465.9 263.9 517.2 (391.0) 44.4 113.4 223.4 324.7 320.6 607.2 705.3 891.4 986.5 910.6 751.4 681.1 729.6 1 153.1 1 124.0 839.4 74.6 11.2 130.9 366.4 147.2 678.3 776.0 689.0 400.4 881.2 521.0 577.9 (110.2) 945.1 1 180.6 37.9 (527.6) (8.6)
Ticker 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS 603008.SS
Waluta CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY