EXOR N.V.

LEI 5493002ENHZ6NYET7405 · QID Q1384140

FactValuePeriodSource
cash_and_equivalents{"amount": 1408000000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2025-12-31esef
cash_and_equivalents{"amount": 169000000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2024-12-31esef
cash_and_equivalents{"amount": 8678000000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2023-12-31esef
cash_and_equivalents{"amount": 11577000000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2022-12-31esef
cash_and_equivalents{"amount": 7905000000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2021-12-31esef
cash_and_equivalents{"amount": 35561000000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2020-12-31esef
cash_and_equivalents{"amount": 22935000000.0, "concept": "ifrs-full:CashAndCashEquivalents"}2019-12-31esef
cashflow_financing{"amount": -1633000000.0, "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities"}2025-12-31esef
cashflow_financing{"amount": -56000000.0, "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities"}2024-12-31esef
cashflow_financing{"amount": 2107000000.0, "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities"}2023-12-31esef
cashflow_financing{"amount": 2132000000.0, "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities"}2022-12-31esef
cashflow_financing{"amount": -2188000000.0, "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities"}2021-12-31esef
cashflow_financing{"amount": 10626000000.0, "concept": "ifrs-full:CashFlowsFromUsedInFinancingActivities"}2020-12-31esef
cashflow_investing{"amount": 24000000.0, "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities"}2025-12-31esef
cashflow_investing{"amount": -58000000.0, "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities"}2024-12-31esef
cashflow_investing{"amount": -10946000000.0, "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities"}2023-12-31esef
cashflow_investing{"amount": -4099000000.0, "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities"}2022-12-31esef
cashflow_investing{"amount": -7058000000.0, "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities"}2021-12-31esef
cashflow_investing{"amount": -10102000000.0, "concept": "ifrs-full:CashFlowsFromUsedInInvestingActivities"}2020-12-31esef
cashflow_operating{"amount": 2863000000.0, "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities"}2025-12-31esef
cashflow_operating{"amount": 47000000.0, "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities"}2024-12-31esef
cashflow_operating{"amount": 6246000000.0, "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities"}2023-12-31esef
cashflow_operating{"amount": 4918000000.0, "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities"}2022-12-31esef
cashflow_operating{"amount": 4177000000.0, "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities"}2021-12-31esef
cashflow_operating{"amount": 14061000000.0, "concept": "ifrs-full:CashFlowsFromUsedInOperatingActivities"}2020-12-31esef
entity_legal_form{"value": "B5PM", "elf_code": "B5PM"}gleif
eps_basic{"amount": -18.48, "concept": "ifrs-full:BasicEarningsLossPerShare"}2025-12-31esef
eps_basic{"amount": 68.27, "concept": "ifrs-full:BasicEarningsLossPerShare"}2024-12-31esef
eps_basic{"amount": 18.719, "concept": "ifrs-full:BasicEarningsLossPerShare"}2023-12-31esef
eps_basic{"amount": 18.376, "concept": "ifrs-full:BasicEarningsLossPerShare"}2022-12-31esef
eps_basic{"amount": 7.803, "concept": "ifrs-full:BasicEarningsLossPerShare"}2021-12-31esef
eps_basic{"amount": -0.132, "concept": "ifrs-full:BasicEarningsLossPerShare"}2020-12-31esef
eps_diluted{"amount": -18.48, "concept": "ifrs-full:DilutedEarningsLossPerShare"}2025-12-31esef
eps_diluted{"amount": 67.0, "concept": "ifrs-full:DilutedEarningsLossPerShare"}2024-12-31esef
eps_diluted{"amount": 18.383, "concept": "ifrs-full:DilutedEarningsLossPerShare"}2023-12-31esef
eps_diluted{"amount": 18.103, "concept": "ifrs-full:DilutedEarningsLossPerShare"}2022-12-31esef
eps_diluted{"amount": 7.792, "concept": "ifrs-full:DilutedEarningsLossPerShare"}2021-12-31esef
eps_diluted{"amount": -0.134, "concept": "ifrs-full:DilutedEarningsLossPerShare"}2020-12-31esef
headquarters_address{"city": "Amsterdam", "region": "NL-NH", "street": "Hildegard von Bingenstraat 38", "countgleif
ifrs:AdjustmentsForDecreaseIncreaseInOtherAssets{"amount": -15000000.0}2025-12-31esef
ifrs:AdjustmentsForDecreaseIncreaseInOtherAssets{"amount": 5000000.0}2024-12-31esef
ifrs:AdjustmentsForDecreaseIncreaseInOtherAssets{"amount": -2337000000.0}2023-12-31esef
ifrs:AdjustmentsForDeferredTaxExpense{"amount": 64000000.0}2024-12-31esef
ifrs:AdjustmentsForDeferredTaxExpense{"amount": -478000000.0}2023-12-31esef
ifrs:AdjustmentsForDeferredTaxExpense{"amount": -106000000.0}2022-12-31esef
ifrs:AdjustmentsForDeferredTaxExpense{"amount": -205000000.0}2021-12-31esef
ifrs:AdjustmentsForDeferredTaxExpense{"amount": -325000000.0}2020-12-31esef
ifrs:AdjustmentsForDepreciationAndAmortisationExpense{"amount": 0.0}2024-12-31esef
ifrs:AdjustmentsForDepreciationAndAmortisationExpense{"amount": 2050000000.0}2023-12-31esef
ifrs:AdjustmentsForDepreciationAndAmortisationExpense{"amount": 1853000000.0}2022-12-31esef
ifrs:AdjustmentsForDepreciationAndAmortisationExpenseAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss{"amount": 1853000000.0}2022-12-31esef
ifrs:AdjustmentsForDepreciationAndAmortisationExpenseAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss{"amount": 1728000000.0}2021-12-31esef
ifrs:AdjustmentsForDepreciationAndAmortisationExpenseAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss{"amount": 1689000000.0}2020-12-31esef
ifrs:AdjustmentsForDividendIncome{"amount": 781000000.0}2025-12-31esef
ifrs:AdjustmentsForDividendIncome{"amount": 1135000000.0}2024-12-31esef
ifrs:AdjustmentsForFairValueGainsLosses{"amount": 4299000000.0}2025-12-31esef
ifrs:AdjustmentsForFairValueGainsLosses{"amount": -14260000000.0}2024-12-31esef
ifrs:AdjustmentsForFinanceCosts{"amount": 184000000.0}2025-12-31esef
ifrs:AdjustmentsForFinanceCosts{"amount": 91000000.0}2024-12-31esef
ifrs:AdjustmentsForFinanceCosts{"amount": 0.0}2023-12-31esef
ifrs:AdjustmentsForFinanceIncome{"amount": 103000000.0}2025-12-31esef
ifrs:AdjustmentsForFinanceIncome{"amount": 27000000.0}2024-12-31esef
ifrs:AdjustmentsForFinanceIncomeCost{"amount": 27000000.0}2024-12-31esef
ifrs:AdjustmentsForFinanceIncomeCost{"amount": 0.0}2023-12-31esef
ifrs:AdjustmentsForGainsLossesOnFairValueAdjustmentInvestmentProperty{"amount": 14260000000.0}2024-12-31esef
ifrs:AdjustmentsForGainsLossesOnFairValueAdjustmentInvestmentProperty{"amount": 0.0}2023-12-31esef
ifrs:AdjustmentsForIncomeTaxExpense{"amount": 98000000.0}2025-12-31esef
ifrs:AdjustmentsForIncomeTaxExpense{"amount": 91000000.0}2024-12-31esef
ifrs:AdjustmentsForLossesGainsOnDisposalOfNoncurrentAssets{"amount": 0.0}2024-12-31esef
ifrs:AdjustmentsForLossesGainsOnDisposalOfNoncurrentAssets{"amount": -35000000.0}2023-12-31esef
ifrs:AdjustmentsForLossesGainsOnDisposalOfNoncurrentAssets{"amount": -162000000.0}2022-12-31esef
ifrs:AdjustmentsForLossesGainsOnDisposalOfNoncurrentAssets{"amount": -40000000.0}2021-12-31esef
ifrs:AdjustmentsForLossesGainsOnDisposalOfNoncurrentAssets{"amount": -102000000.0}2020-12-31esef
ifrs:AdjustmentsForProvisions{"amount": 0.0}2024-12-31esef
ifrs:AdjustmentsForProvisions{"amount": 1039000000.0}2023-12-31esef
ifrs:AdjustmentsForProvisions{"amount": 506000000.0}2022-12-31esef
ifrs:AdjustmentsForProvisions{"amount": 357000000.0}2021-12-31esef
ifrs:AdjustmentsForProvisions{"amount": 148000000.0}2020-12-31esef
ifrs:AdjustmentsForSharebasedPayments{"amount": 26000000.0}2025-12-31esef
ifrs:AdjustmentsForSharebasedPayments{"amount": 24000000.0}2024-12-31esef
ifrs:AdjustmentsForSharebasedPayments{"amount": 100000000.0}2023-12-31esef
ifrs:Assets{"amount": 37130000000.0}2025-12-31esef
ifrs:Assets{"amount": 42460000000.0}2024-12-31esef
ifrs:Assets{"amount": 94779000000.0}2023-12-31esef
ifrs:Assets{"amount": 83699000000.0}2022-12-31esef
ifrs:Assets{"amount": 91111000000.0}2021-12-31esef
ifrs:Assets{"amount": 172945000000.0}2020-12-31esef
ifrs:AssetsUnderInsuranceContractsAndReinsuranceContractsIssued{"amount": 0.0}2021-12-31esef
ifrs:AssetsUnderInsuranceContractsAndReinsuranceContractsIssued{"amount": 14422000000.0}2020-12-31esef
ifrs:BasicEarningsLossPerShare{"amount": -18.48}2025-12-31esef
ifrs:BasicEarningsLossPerShare{"amount": 68.27}2024-12-31esef
ifrs:BasicEarningsLossPerShare{"amount": 18.719}2023-12-31esef
ifrs:BasicEarningsLossPerShare{"amount": 18.376}2022-12-31esef
ifrs:BasicEarningsLossPerShare{"amount": 7.803}2021-12-31esef
ifrs:BasicEarningsLossPerShare{"amount": -0.132}2020-12-31esef
ifrs:BasicEarningsLossPerShareFromContinuingOperations{"amount": 18.719}2023-12-31esef
ifrs:BasicEarningsLossPerShareFromContinuingOperations{"amount": 12.416}2022-12-31esef
ifrs:BasicEarningsLossPerShareFromContinuingOperations{"amount": 7.409}2021-12-31esef
ifrs:BasicEarningsLossPerShareFromContinuingOperations{"amount": -0.944}2020-12-31esef
ifrs:Borrowings{"amount": 3663000000.0}2025-12-31esef
ifrs:Borrowings{"amount": 4088000000.0}2024-12-31esef
ifrs:Borrowings{"amount": 19200000000.0}2023-12-31esef
ifrs:CancellationOfTreasuryShares{"amount": 0.0}2024-12-31esef
ifrs:CancellationOfTreasuryShares{"amount": 0.0}2025-12-31esef
ifrs:CancellationOfTreasuryShares{"amount": 0.0}2023-12-31esef
ifrs:CashAndCashEquivalents{"amount": 1408000000.0}2025-12-31esef
ifrs:CashAndCashEquivalents{"amount": 169000000.0}2024-12-31esef
ifrs:CashAndCashEquivalents{"amount": 8678000000.0}2023-12-31esef
ifrs:CashAndCashEquivalents{"amount": 11577000000.0}2022-12-31esef
ifrs:CashAndCashEquivalents{"amount": 7905000000.0}2021-12-31esef
ifrs:CashAndCashEquivalents{"amount": 35561000000.0}2020-12-31esef
ifrs:CashAndCashEquivalents{"amount": 22935000000.0}2019-12-31esef
ifrs:CashAndCashEquivalentsClassifiedAsPartOfDisposalGroupHeldForSale{"amount": 0.0}2023-12-31esef
ifrs:CashAndCashEquivalentsClassifiedAsPartOfDisposalGroupHeldForSale{"amount": 0.0}2022-12-31esef
ifrs:CashAndCashEquivalentsClassifiedAsPartOfDisposalGroupHeldForSale{"amount": 584000000.0}2021-12-31esef
ifrs:CashAndCashEquivalentsClassifiedAsPartOfDisposalGroupHeldForSale{"amount": 27000000.0}2020-12-31esef
ifrs:CashAndCashEquivalentsClassifiedAsPartOfDisposalGroupHeldForSale{"amount": 17000000.0}2019-12-31esef
ifrs:CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition{"amount": 8678000000.0}2023-12-31esef
ifrs:CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition{"amount": 11577000000.0}2022-12-31esef
ifrs:CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition{"amount": 8489000000.0}2021-12-31esef
ifrs:CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition{"amount": 35588000000.0}2020-12-31esef
ifrs:CashAndCashEquivalentsInSubsidiaryOrBusinessesAcquiredOrDisposed2013{"amount": -22532000000.0}2021-12-31esef
ifrs:CashAndCashEquivalentsInSubsidiaryOrBusinessesAcquiredOrDisposed2013{"amount": 0.0}2020-12-31esef
ifrs:CashFlowsFromLosingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities{"amount": 6972000000.0}2022-12-31esef
ifrs:CashFlowsFromLosingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities{"amount": 0.0}2023-12-31esef
ifrs:CashFlowsFromLosingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities{"amount": 0.0}2021-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivities{"amount": -1633000000.0}2025-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivities{"amount": -56000000.0}2024-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivities{"amount": 2107000000.0}2023-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivities{"amount": 2132000000.0}2022-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivities{"amount": -2188000000.0}2021-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivities{"amount": 10626000000.0}2020-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivitiesContinuingOperations{"amount": -56000000.0}2024-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivitiesContinuingOperations{"amount": 2149000000.0}2023-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivitiesContinuingOperations{"amount": 2312000000.0}2022-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivitiesContinuingOperations{"amount": -1937000000.0}2021-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivitiesDiscontinuedOperations{"amount": 0.0}2024-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivitiesDiscontinuedOperations{"amount": -42000000.0}2023-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivitiesDiscontinuedOperations{"amount": -180000000.0}2022-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivitiesDiscontinuedOperations{"amount": -251000000.0}2021-12-31esef
ifrs:CashFlowsFromUsedInFinancingActivitiesDiscontinuedOperations{"amount": 9517000000.0}2020-12-31esef
ifrs:CashFlowsFromUsedInIncreaseDecreaseInCurrentBorrowings{"amount": 0.0}2024-12-31esef
ifrs:CashFlowsFromUsedInIncreaseDecreaseInCurrentBorrowings{"amount": 4512000000.0}2023-12-31esef
ifrs:CashFlowsFromUsedInIncreaseDecreaseInCurrentBorrowings{"amount": 3231000000.0}2022-12-31esef
ifrs:CashFlowsFromUsedInIncreaseDecreaseInCurrentBorrowings{"amount": -615000000.0}2021-12-31esef
ifrs:CashFlowsFromUsedInIncreaseDecreaseInCurrentBorrowings{"amount": -1174000000.0}2020-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivities{"amount": 24000000.0}2025-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivities{"amount": -58000000.0}2024-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivities{"amount": -10946000000.0}2023-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivities{"amount": -4099000000.0}2022-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivities{"amount": -7058000000.0}2021-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivities{"amount": -10102000000.0}2020-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivitiesContinuingOperations{"amount": -58000000.0}2024-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivitiesContinuingOperations{"amount": -10993000000.0}2023-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivitiesContinuingOperations{"amount": -10789000000.0}2022-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivitiesContinuingOperations{"amount": -5525000000.0}2021-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivitiesDiscontinuedOperations{"amount": 0.0}2024-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivitiesDiscontinuedOperations{"amount": 47000000.0}2023-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivitiesDiscontinuedOperations{"amount": 6690000000.0}2022-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivitiesDiscontinuedOperations{"amount": -1533000000.0}2021-12-31esef
ifrs:CashFlowsFromUsedInInvestingActivitiesDiscontinuedOperations{"amount": -8535000000.0}2020-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivities{"amount": 2863000000.0}2025-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivities{"amount": 47000000.0}2024-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivities{"amount": 6246000000.0}2023-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivities{"amount": 4918000000.0}2022-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivities{"amount": 4177000000.0}2021-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivities{"amount": 14061000000.0}2020-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivitiesContinuingOperations{"amount": 6246000000.0}2023-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivitiesContinuingOperations{"amount": 4340000000.0}2022-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivitiesContinuingOperations{"amount": 5392000000.0}2021-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivitiesDiscontinuedOperations{"amount": 0.0}2023-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivitiesDiscontinuedOperations{"amount": 578000000.0}2022-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivitiesDiscontinuedOperations{"amount": -1215000000.0}2021-12-31esef
ifrs:CashFlowsFromUsedInOperatingActivitiesDiscontinuedOperations{"amount": 10134000000.0}2020-12-31esef
ifrs:ComprehensiveIncome{"amount": -3877000000.0}2025-12-31esef
ifrs:ComprehensiveIncome{"amount": 14867000000.0}2024-12-31esef
ifrs:ComprehensiveIncome{"amount": 5876000000.0}2023-12-31esef
ifrs:ComprehensiveIncome{"amount": 7650000000.0}2022-12-31esef
ifrs:ComprehensiveIncome{"amount": 7542000000.0}2021-12-31esef
ifrs:ComprehensiveIncome{"amount": -4436000000.0}2020-12-31esef
ifrs:ComprehensiveIncomeAttributableToNoncontrollingInterests{"amount": 0.0}2024-12-31esef
ifrs:ComprehensiveIncomeAttributableToNoncontrollingInterests{"amount": 2125000000.0}2023-12-31esef
ifrs:ComprehensiveIncomeAttributableToNoncontrollingInterests{"amount": 2338000000.0}2022-12-31esef
ifrs:ComprehensiveIncomeAttributableToNoncontrollingInterests{"amount": 3731000000.0}2021-12-31esef
ifrs:ComprehensiveIncomeAttributableToNoncontrollingInterests{"amount": -2709000000.0}2020-12-31esef
ifrs:ComprehensiveIncomeAttributableToOwnersOfParent{"amount": 14867000000.0}2024-12-31esef
ifrs:ComprehensiveIncomeAttributableToOwnersOfParent{"amount": 3751000000.0}2023-12-31esef
ifrs:ComprehensiveIncomeAttributableToOwnersOfParent{"amount": 5312000000.0}2022-12-31esef
ifrs:ComprehensiveIncomeAttributableToOwnersOfParent{"amount": 3811000000.0}2021-12-31esef
ifrs:ComprehensiveIncomeAttributableToOwnersOfParent{"amount": -1727000000.0}2020-12-31esef
ifrs:ComprehensiveIncomeFromContinuingOperationsAttributableToOwnersOfParent{"amount": 3751000000.0}2023-12-31esef
ifrs:ComprehensiveIncomeFromContinuingOperationsAttributableToOwnersOfParent{"amount": 3821000000.0}2022-12-31esef
ifrs:ComprehensiveIncomeFromContinuingOperationsAttributableToOwnersOfParent{"amount": 3017000000.0}2021-12-31esef
ifrs:ComprehensiveIncomeFromDiscontinuedOperationsAttributableToOwnersOfParent{"amount": 0.0}2023-12-31esef
ifrs:ComprehensiveIncomeFromDiscontinuedOperationsAttributableToOwnersOfParent{"amount": 1491000000.0}2022-12-31esef
ifrs:ComprehensiveIncomeFromDiscontinuedOperationsAttributableToOwnersOfParent{"amount": 794000000.0}2021-12-31esef
ifrs:CostOfSales{"amount": 0.0}2024-12-31esef
ifrs:CostOfSales{"amount": 33434000000.0}2023-12-31esef
ifrs:CostOfSales{"amount": 32339000000.0}2022-12-31esef
ifrs:CostOfSales{"amount": 25979000000.0}2021-12-31esef

Cite as: FACTANKER, https://factanker.com/entity/3c80852e-e374-440d-8f1a-ba80086556bf

From the Record