Wall Street Experts

Per Aarsleff Holding A/S

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
Rok finansowy 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
Kwartał 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
Aktywa 4 970.9 4 726.6 5 002.1 5 511.0 5 990.1 5 457.2 5 542.4 5 800.8 6 533.3 6 361.3 6 146.9 6 701.1 7 025.1 6 801.4 6 890.2 7 320.2 7 852.9 7 686.5 7 620.4 8 262.7 8 170.7 8 409.7 8 166.9 8 564.3 8 594.8 8 811.5 8 403.9 9 241.9 8 917.7 9 766.6 10 539.0 11 130.3 11 743.0 11 999.0 11 552.0 12 352.0 13 382.0 12 874.0 12 675.0 13 439.0 14 066.0
Aktywa trwałe 1 737.1 1 742.9 1 740.5 1 878.5 1 939.3 2 012.3 2 273.7 2 316.3 2 420.1 2 476.0 2 488.7 2 541.0 2 655.0 2 687.6 2 675.2 2 678.0 2 683.4 2 669.9 2 693.1 2 709.8 2 709.0 3 117.3 2 966.5 2 935.5 2 987.4 3 012.3 3 115.9 3 192.3 3 417.6 3 643.4 3 747.6 3 888.4 4 364.0 4 431.0 4 531.0 4 634.0 4 753.0 4 800.0 4 862.0 5 037.0 5 133.0
Rzeczowe aktywa trwałe netto 1 553.7 1 556.3 1 555.5 1 686.3 1 743.4 1 817.8 1 924.4 1 969.6 2 069.0 2 128.2 2 155.0 2 195.8 2 242.1 2 257.6 2 254.0 2 262.8 2 286.1 2 282.9 2 314.2 2 338.9 2 314.8 2 706.4 2 641.4 2 619.8 2 686.1 2 712.7 2 784.0 2 868.9 3 019.0 3 244.7 3 350.3 3 459.5 3 626.0 3 744.0 3 840.0 3 973.0 4 039.0 4 075.0 4 139.0 4 298.0 4 420.0
Wartość firmy 147.3 0.0 0.0 0.0 147.3 0.0 0.0 0.0 244.6 244.6 229.6 229.6 265.0 275.1 275.1 275.1 267.6 267.6 267.6 267.6 267.6 274.0 201.9 202.0 202.3 202.3 202.3 202.3 225.5 225.5 228.8 239.9 421.0 423.0 419.0 404.0 405.0 417.0 416.0 416.0 417.0
Wartości niematerialne i prawne 17.6 172.1 170.7 176.8 30.8 176.9 333.3 330.7 88.2 83.2 81.1 78.1 119.9 127.6 121.5 116.1 114.0 103.8 97.4 90.6 93.5 102.2 93.1 82.9 87.1 83.9 79.5 77.0 122.7 120.2 122.5 145.1 277.0 222.0 228.0 211.0 264.0 262.0 261.0 275.0 259.0
Wartość firmy i wartości niematerialne i prawne 165.0 172.1 170.7 176.8 178.1 176.9 333.3 330.7 332.7 327.8 310.7 307.7 385.0 402.7 396.6 391.1 381.7 371.4 365.0 358.3 361.1 376.2 295.0 285.0 289.4 286.2 281.8 279.3 348.2 345.7 351.4 385.0 698.0 645.0 647.0 615.0 669.0 679.0 677.0 691.0 676.0
Należności netto 2 583.6 1 631.5 1 233.1 1 530.2 1 716.3 1 253.6 1 221.1 1 334.9 2 017.3 1 789.4 1 182.6 1 383.7 1 818.0 1 911.4 1 684.9 1 968.4 4 121.9 3 522.2 3 486.7 3 940.0 3 880.9 3 530.2 2 902.9 3 228.2 3 560.0 3 756.3 3 558.1 4 475.5 3 998.0 4 443.7 4 307.7 5 662.1 3 892.0 5 768.0 5 601.0 6 308.0 6 897.0 6 464.0 6 394.0 6 986.0 0.0
Inwestycje długoterminowe 17.5 0.0 0.0 0.0 (184.3) 0.0 0.0 0.0 (186.8) 0.0 0.0 0.0 (176.7) 0.0 0.0 0.0 (179.4) 0.0 0.0 0.0 (404.1) 0.0 0.0 0.0 (611.2) 0.0 0.0 0.0 (601.1) 0.0 0.0 0.0 (498.0) 0.0 0.0 0.0 (484.0) 0.0 0.0 0.0 (478.0)
Aktywa obrotowe 3 233.8 2 983.7 3 261.6 3 632.5 4 050.8 3 444.9 3 268.7 3 484.5 4 113.3 3 885.3 3 658.2 4 160.1 4 370.1 4 113.7 4 214.9 4 642.2 5 169.5 5 016.6 4 927.3 5 552.9 5 461.7 5 292.4 5 200.4 5 628.8 5 607.4 5 799.2 5 288.0 6 049.6 5 500.0 6 123.2 6 791.4 7 242.0 7 379.0 7 568.0 7 021.0 7 718.0 8 629.0 8 074.0 7 813.0 8 402.0 8 933.0
Środki pieniężne i Inwestycje 322.9 460.2 847.4 786.4 1 062.0 922.3 553.1 454.6 513.3 560.4 568.7 576.3 550.7 547.5 494.6 439.5 632.7 1 040.4 946.5 1 129.9 1 071.0 1 203.1 1 712.8 1 797.5 1 689.4 1 726.6 1 388.0 1 234.8 1 047.6 1 231.6 1 749.8 1 036.7 818.0 938.0 928.0 903.0 1 064.0 1 104.0 918.0 913.0 866.0
Zapasy 736.7 543.8 696.3 764.0 741.6 744.2 857.5 956.5 904.1 881.4 1 072.7 1 220.5 1 131.2 959.9 1 157.6 1 252.7 1 291.5 1 194.6 1 409.4 1 380.4 1 358.1 1 235.9 1 289.4 1 417.2 325.1 1 390.3 1 507.2 1 772.8 1 709.4 447.9 2 330.0 2 604.3 2 672.0 2 447.0 2 772.0 2 745.0 2 708.0 2 580.0 501.0 503.0 3 210.0
Inwestycje krótkoterminowe (2.9) 0.0 0.0 197.7 196.5 196.2 196.1 196.0 196.0 195.8 195.7 195.5 197.8 197.6 173.3 173.1 190.1 412.7 412.9 415.4 412.9 607.3 601.2 598.2 612.3 613.5 607.3 606.0 602.9 603.9 585.5 567.2 499.0 496.0 496.0 490.0 485.0 487.0 483.0 479.0 479.0
Środki pieniężne i inne aktywa pieniężne 322.9 460.2 847.4 588.7 865.6 726.0 356.9 258.6 317.3 364.6 373.0 380.8 352.8 349.9 321.2 266.4 442.6 627.8 533.6 714.5 658.1 595.9 1 111.6 1 199.3 1 077.1 1 113.1 780.7 628.8 444.7 627.7 1 164.3 469.5 319.0 442.0 432.0 413.0 579.0 617.0 435.0 434.0 387.0
Należności krótkoterminowe 1 077.0 945.5 946.7 1 128.6 1 312.4 894.2 849.7 857.6 1 376.7 1 089.8 1 101.2 1 202.9 1 537.2 1 481.6 1 335.3 1 607.8 1 785.2 1 598.3 1 506.3 1 803.3 1 474.0 1 269.7 1 328.3 1 526.1 1 607.0 1 503.7 1 430.2 1 728.2 1 832.8 1 846.9 2 007.4 2 207.0 2 466.0 2 114.0 2 098.0 2 685.0 2 718.0 2 559.0 2 774.0 3 073.0 2 940.0
Dług krótkoterminowy 296.4 127.4 402.6 455.6 448.4 246.5 348.4 369.2 330.8 511.8 323.2 624.5 461.0 365.3 334.4 355.7 299.2 362.8 371.2 549.9 472.2 500.1 484.9 395.3 410.2 512.6 431.9 478.5 289.2 788.8 1 555.8 1 414.2 1 430.0 1 812.0 1 643.0 1 981.0 327.0 271.0 282.0 288.0 311.0
Zobowiązania krótkoterminowe 2 428.9 2 116.1 2 385.1 2 746.2 2 999.9 2 379.6 2 546.1 2 727.2 3 262.7 3 016.0 2 867.0 3 310.3 3 563.5 3 256.4 3 396.1 3 719.7 4 210.0 4 028.4 4 039.0 4 571.9 4 306.4 4 130.8 4 081.0 4 367.3 4 187.7 4 267.5 4 186.9 4 869.3 4 441.4 5 014.2 5 939.6 6 455.3 6 746.0 6 879.0 6 403.0 7 050.0 5 975.0 6 052.0 5 957.0 6 385.0 6 704.0
Rozliczenia międzyokresowe 38.7 0.0 0.0 0.0 39.8 615.6 653.8 752.3 99.3 804.7 733.3 774.5 252.8 793.5 867.7 897.7 968.6 929.9 956.6 1 029.4 1 062.1 1 099.3 1 075.4 1 336.6 1 013.5 1 053.8 1 059.2 1 197.9 1 158.9 1 306.7 1 169.7 1 474.8 1 433.0 0.0 1 606.0 1 046.0 1 350.0 1 295.0 1 760.0 1 702.0 0.0
Zobowiązania długoterminowe 589.7 591.6 557.5 599.0 725.2 724.8 666.1 663.6 767.2 766.0 768.1 780.5 766.4 773.9 765.2 767.6 743.8 713.9 653.0 632.0 749.8 1 022.1 972.6 955.4 1 096.3 1 075.4 774.5 781.8 812.9 966.7 957.3 980.0 1 142.0 1 153.0 1 276.0 1 183.0 3 003.0 2 232.0 2 146.0 2 249.0 2 364.0
Rezerwy z tytułu odroczonego podatku 300.4 300.5 304.1 310.0 402.4 408.3 437.0 451.5 452.5 443.7 446.5 447.4 384.6 383.8 387.5 388.6 445.8 448.6 454.3 455.9 536.6 546.8 544.4 544.3 365.8 354.8 360.4 358.5 261.0 265.8 264.7 268.2 395.0 396.0 403.0 419.0 541.0 559.0 562.0 576.0 486.0
Zobowiązania długoterminowe 589.7 591.6 557.5 599.0 725.2 724.8 666.1 663.6 767.2 766.0 768.1 780.5 766.4 773.9 765.2 767.6 743.8 713.9 653.0 632.0 749.8 1 022.1 972.6 955.4 1 096.3 1 075.4 774.5 781.8 812.9 966.7 957.3 980.0 1 142.0 1 153.0 1 276.0 1 183.0 3 003.0 2 232.0 2 146.0 2 249.0 2 364.0
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 0.0 403.3 369.0 357.2 362.6 365.5 353.1 363.6 401.0 340.6 465.2 467.6 570.0 581.0 601.0 620.0 632.0 646.0 511.0 557.0 787.0
Zobowiązania ogółem 3 018.6 2 707.7 2 942.6 3 345.2 3 725.0 3 104.4 3 212.1 3 390.8 4 029.9 3 782.0 3 635.1 4 090.9 4 329.9 4 030.4 4 161.3 4 487.3 4 953.8 4 742.3 4 692.0 5 203.9 5 056.2 5 152.9 5 053.6 5 322.7 5 284.0 5 343.0 4 961.4 5 651.1 5 254.2 5 980.9 6 896.8 7 435.3 7 888.0 8 032.0 7 679.0 8 233.0 8 978.0 8 284.0 8 103.0 8 634.0 9 068.0
Kapitał (fundusz) podstawowy 45.3 45.3 45.3 45.3 45.3 45.3 45.3 45.3 45.3 45.3 45.3 45.3 45.3 45.3 45.3 45.3 45.3 45.3 45.3 45.3 45.3 45.3 45.3 40.8 40.8 40.8 40.8 40.8 40.8 40.8 40.8 40.8 41.0 41.0 41.0 41.0 41.0 41.0 41.0 39.0 39.0
Zyski zatrzymane 1 894.9 2 022.9 2 043.5 2 155.6 2 196.9 2 354.7 2 332.9 2 428.7 2 415.3 2 579.8 2 500.6 2 598.3 2 601.9 2 770.5 2 737.2 2 860.1 2 815.5 2 982.6 2 971.4 3 105.2 3 044.6 3 177.7 3 215.7 3 337.2 3 293.5 3 429.6 3 523.7 3 663.8 3 580.8 3 836.7 3 690.8 3 770.0 3 740.0 4 018.0 3 946.0 4 185.0 4 241.0 4 405.0 4 603.0 4 823.0 4 805.0
Kapitał własny 1 952.3 2 018.9 2 059.5 2 165.8 2 265.1 2 352.8 2 330.3 2 409.9 2 503.4 2 579.2 2 511.8 2 610.2 2 695.2 2 771.0 2 728.9 2 832.9 2 899.0 2 944.2 2 928.4 3 058.8 3 114.5 3 256.8 3 113.3 3 241.6 3 310.8 3 468.5 3 442.5 3 590.8 3 663.5 3 785.7 3 642.1 3 695.0 3 855.0 3 967.0 3 873.0 4 119.0 4 404.0 4 590.0 4 572.0 4 805.0 4 998.0
Udziały mniejszościowe 7.6 6.7 6.7 6.6 6.6 6.8 6.8 7.0 7.9 6.5 6.6 6.6 7.1 7.2 7.3 6.6 7.4 7.7 7.6 7.4 7.5 7.6 6.7 6.6 6.4 6.5 6.3 6.3 6.8 26.8 26.2 27.4 30.0 30.0 30.0 30.0 32.0 36.0 39.0 43.0 51.0
Pasywa 4 970.9 4 726.6 5 002.1 5 511.0 5 990.1 5 457.2 5 542.4 5 800.8 6 533.3 6 361.3 6 146.9 6 701.1 7 025.1 6 801.4 6 890.2 7 320.2 7 852.9 7 686.5 7 620.4 8 262.7 8 170.7 8 409.7 8 166.9 8 564.3 8 594.8 8 811.5 8 403.9 9 241.9 8 917.7 9 766.6 10 539.0 11 130.3 11 743.0 11 999.0 11 552.0 12 352.0 13 382.0 12 874.0 12 675.0 13 439.0 14 066.0
Inwestycje 14.6 0.0 0.0 197.7 12.1 196.2 196.1 196.0 9.2 195.8 195.7 195.5 21.1 197.6 173.3 173.1 10.7 412.7 412.9 415.4 8.8 607.3 601.2 598.2 1.1 613.5 607.3 606.0 1.8 603.9 585.5 567.2 1.0 496.0 496.0 490.0 1.0 487.0 483.0 479.0 1.0
Dług 495.4 325.5 553.7 651.9 632.4 431.8 437.9 465.1 511.1 700.0 507.7 809.1 635.1 545.9 514.9 529.7 466.5 503.4 507.2 681.4 603.5 894.6 830.3 725.4 746.2 842.4 750.8 808.1 646.3 1 286.5 2 044.4 1 926.5 1 941.0 2 328.0 2 159.0 2 505.0 2 506.0 1 667.0 1 591.0 1 686.0 1 803.0
Środki pieniężne i inne aktywa pieniężne 322.9 460.2 847.4 588.7 865.6 726.0 356.9 258.6 317.3 364.6 373.0 380.8 352.8 349.9 321.2 266.4 442.6 627.8 533.6 714.5 658.1 595.9 1 111.6 1 199.3 1 077.1 1 113.1 780.7 628.8 444.7 627.7 1 164.3 469.5 319.0 442.0 432.0 413.0 579.0 617.0 435.0 434.0 387.0
Dług netto 172.5 (134.7) (293.7) 63.2 (233.1) (294.3) 81.0 206.5 193.8 335.4 134.7 428.4 282.3 195.9 193.6 263.3 23.9 (124.4) (26.4) (33.1) (54.6) 298.7 (281.3) (473.9) (330.9) (270.7) (29.9) 179.3 201.7 658.8 880.1 1 457.0 1 622.0 1 886.0 1 727.0 2 092.0 1 927.0 1 050.0 1 156.0 1 252.0 1 416.0
Ticker PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO PAAL-B.CO
Waluta DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK DKK