Perfectech International Holdings Limited
HKEX:0765.HK
0.41 (HKD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | 2009 Q2 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 16.897 | 16.897 | 42.986 | 42.986 | 45.442 | 45.442 | 67.298 | 67.298 | 71.734 | 71.734 | 61.383 | 61.383 | 72.485 | 72.485 | 59.467 | 59.467 | 65.687 | 65.687 | 70.403 | 70.403 | 67.282 | 67.282 | 73.946 | 73.946 | 78.202 | 78.202 | 103.498 | 103.498 | 106.624 | 106.624 | 93.136 | 93.136 | 56.074 | 56.074 | 66.286 | 66.286 | 50.843 | 44.987 | 50.955 | 49.06 | 45.715 | 35.014 | 93.152 | 86.406 | 74.659 | 72 | 75.318 | 75.318 | 21.643 | 60.399 | 30.65 | 72.487 | 43.185 | 77.02 | 54.09 | 47.117 |
Kortetermijnbeleggingen
| 5.141 | 5.141 | 3.075 | 3.075 | 5.464 | 5.464 | 5.299 | 5.299 | 3.772 | 3.772 | 10.516 | 10.516 | 8.405 | 8.405 | 13.391 | 13.391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55.33 | 2.832 | 39.875 | 39.875 | 42.77 | 42.77 | 46.993 | 46.993 | 45.493 | 45.493 | 47.974 | 47.974 | 44.833 | 44.833 | 59.736 | 59.736 | 64.713 | 68.647 | 66.667 | 72.91 | 88.387 | 93.887 | 61.75 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 22.038 | 22.038 | 46.061 | 46.061 | 50.906 | 50.906 | 72.597 | 72.597 | 75.506 | 75.506 | 71.899 | 71.899 | 80.89 | 80.89 | 72.858 | 72.858 | 65.687 | 65.687 | 70.403 | 70.403 | 67.282 | 67.282 | 73.946 | 73.946 | 78.202 | 78.202 | 103.498 | 103.498 | 106.624 | 106.624 | 93.136 | 93.136 | 111.404 | 58.906 | 106.161 | 106.161 | 93.613 | 87.757 | 97.948 | 96.053 | 91.208 | 80.507 | 141.126 | 134.38 | 119.492 | 116.833 | 135.054 | 135.054 | 86.356 | 129.046 | 97.317 | 145.397 | 131.572 | 170.907 | 115.84 | 47.117 |
Nettovorderingen
| 22.921 | 22.921 | 19.53 | 16.912 | 24.279 | 17.366 | 34.457 | 30.597 | 31.485 | 26.907 | 33.014 | 28.375 | 21.8 | 18.795 | 23.214 | 20.044 | 20.768 | 18.597 | 14.44 | 9.675 | 26.327 | 16.653 | 17.153 | 17.153 | 13.635 | 13.635 | 16.04 | 16.04 | 25.96 | 25.96 | 22.571 | 22.571 | 24.143 | 24.143 | 13.98 | 13.98 | 22.245 | 22.245 | 21.562 | 21.562 | 25.202 | 25.202 | 22.908 | 22.908 | 33.186 | 33.186 | 40.398 | 33.435 | 51.826 | 53.603 | 86.566 | 58.828 | 66.892 | 54.747 | 63.705 | 128.038 |
Voorraad
| 20.723 | 20.723 | 21.4 | 21.4 | 24.57 | 24.57 | 14.916 | 14.916 | 18.262 | 18.262 | 14.947 | 14.947 | 19.767 | 19.767 | 18.33 | 18.33 | 23.065 | 23.065 | 16.196 | 16.196 | 20.485 | 20.485 | 11.866 | 11.866 | 24.215 | 24.215 | 17.363 | 17.363 | 22.229 | 22.229 | 20.821 | 20.821 | 22.426 | 22.426 | 17.145 | 17.145 | 30.762 | 30.762 | 19.7 | 19.7 | 39.409 | 39.409 | 26.527 | 26.527 | 53.499 | 53.499 | 39.689 | 39.689 | 70.299 | 60.256 | 98.837 | 57.432 | 91.593 | 50.157 | 89.493 | 72.874 |
Overige vlottende activa
| 3.058 | 3.058 | 2.432 | 8.125 | 12.377 | 12.377 | 5.073 | 14.232 | 31.485 | 8.35 | 33.962 | 16.103 | 21.8 | 11.41 | 68.035 | 84.596 | 2.171 | 2.171 | 1.83 | 6.595 | 9.674 | 9.674 | 4.983 | 4.983 | 8.564 | 8.564 | 7.204 | 7.204 | 4.385 | 4.385 | 53.995 | 53.995 | 67.43 | 67.43 | 54.675 | 54.675 | 59.107 | 59.107 | 57.483 | 57.483 | 63.657 | 63.657 | 65.402 | 65.402 | 55.032 | 55.032 | 8.281 | 74.98 | 2.907 | 2.47 | 5.033 | 5.558 | 0.354 | 0.924 | 2.973 | 7.504 |
Totaal vlottende activa
| 68.74 | 68.74 | 89.423 | 89.423 | 99.755 | 99.755 | 127.043 | 127.043 | 125.253 | 125.253 | 120.808 | 120.808 | 122.457 | 122.457 | 182.437 | 182.437 | 109.52 | 109.52 | 102.869 | 102.869 | 114.094 | 114.094 | 107.948 | 107.948 | 124.616 | 124.616 | 144.105 | 144.105 | 159.198 | 159.198 | 190.523 | 190.523 | 170.073 | 170.073 | 152.086 | 152.086 | 157.101 | 157.101 | 147.805 | 147.805 | 163.282 | 163.282 | 201.243 | 201.243 | 213.717 | 213.717 | 223.422 | 223.422 | 211.388 | 245.375 | 287.753 | 267.215 | 290.411 | 276.735 | 272.011 | 255.533 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 26.192 | 26.192 | 26.47 | 26.47 | 24.979 | 24.979 | 28.465 | 28.465 | 31.299 | 31.299 | 34.107 | 34.107 | 36.917 | 36.917 | 36.25 | 36.25 | 71.063 | 71.063 | 76.506 | 76.506 | 74.479 | 74.479 | 85.194 | 85.194 | 54.175 | 54.175 | 59.131 | 59.131 | 57.499 | 57.499 | 59.514 | 59.514 | 59.242 | 59.242 | 62.418 | 62.418 | 63.402 | 63.402 | 66.991 | 66.991 | 67.162 | 67.162 | 63.818 | 63.818 | 31.486 | 31.486 | 35.264 | 35.264 | 38.589 | 38.33 | 39.7 | 38.567 | 41.135 | 46.109 | 51.015 | 54.605 |
Goodwill
| 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -38 | 0 | -39.9 | 0 | -42.3 | 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 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38 | 0 | 39.9 | 0 | 42.3 | 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 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 2.13 | 0 | 2.13 | 0 | 2.13 | 0 | 2.13 | 0 | 2.13 | 0 | 2.13 | 0 | 3.688 | 0 | 3.688 | 0 | 9.206 | 0 | 8.678 | 0 | 9.725 | 0 | 8.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.968 | 5.984 | 3.518 | 2.168 | 3.01 | 2.221 | 2.826 | 1.836 |
Overige niet-vlottende activa
| 0 | 0 | 0 | 0 | 0 | 2.13 | 0 | 2.13 | 0 | 2.13 | 0 | 2.13 | 0 | 2.13 | 0 | 2.13 | 38 | 41.688 | 39.9 | 43.588 | 42.3 | 51.506 | 0 | 8.678 | 36 | 45.725 | 36 | 44.09 | 40.585 | 40.585 | 40.192 | 40.192 | 39.572 | 39.572 | 31.4 | 38.537 | 49.217 | 49.217 | 49.34 | 49.34 | 17.285 | 17.285 | 15.545 | 15.545 | 16.502 | 16.502 | 14.285 | -35.264 | 8.5 | 8.5 | 0 | 0 | 0.052 | 0.059 | 0.097 | 0.134 |
Totaal niet-vlottende activa
| 26.192 | 26.192 | 26.47 | 26.47 | 27.109 | 27.109 | 30.595 | 30.595 | 33.429 | 33.429 | 36.237 | 36.237 | 39.047 | 39.047 | 38.38 | 38.38 | 112.751 | 112.751 | 120.094 | 120.094 | 125.985 | 125.985 | 93.872 | 93.872 | 99.9 | 99.9 | 103.221 | 103.221 | 98.084 | 98.084 | 99.706 | 99.706 | 98.814 | 98.814 | 100.955 | 100.955 | 112.619 | 112.619 | 116.331 | 116.331 | 84.447 | 84.447 | 79.363 | 79.363 | 47.988 | 47.988 | 49.549 | 35.264 | 53.057 | 52.814 | 43.218 | 40.735 | 44.197 | 48.389 | 53.938 | 56.575 |
Totaal activa
| 94.932 | 94.932 | 115.893 | 115.893 | 126.864 | 126.864 | 157.638 | 157.638 | 158.682 | 158.682 | 157.045 | 157.045 | 161.504 | 161.504 | 220.817 | 220.817 | 222.271 | 222.271 | 222.963 | 222.963 | 240.079 | 240.079 | 201.82 | 201.82 | 224.516 | 224.516 | 247.326 | 247.326 | 257.282 | 257.282 | 290.229 | 290.229 | 268.887 | 268.887 | 253.041 | 253.041 | 269.72 | 269.72 | 264.136 | 264.136 | 247.729 | 247.729 | 280.606 | 280.606 | 261.705 | 261.705 | 272.971 | 272.971 | 264.445 | 298.189 | 330.971 | 307.95 | 334.608 | 325.124 | 325.949 | 312.108 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 8.725 | 8.725 | 8.752 | 8.752 | 21.479 | 10.848 | 10.866 | 10.866 | 34.646 | 12.457 | 12.931 | 12.931 | 29.352 | 17.862 | 12.993 | 12.993 | 28.303 | 14.303 | 9.498 | 9.498 | 26.532 | 12.59 | 8.297 | 8.297 | 30.302 | 12.739 | 9.599 | 9.599 | 28.252 | 11.925 | 36.053 | 15.095 | 33.792 | 14.687 | 21.511 | 8.469 | 37.93 | 16.647 | 11.795 | 11.795 | 39.643 | 20.803 | 17.649 | 17.649 | 44.564 | 20.144 | 41.26 | 15.111 | 52.972 | 55.151 | 73.738 | 45.556 | 58.109 | 47.62 | 56.851 | 53.654 |
Kortlopende schulden
| 1.433 | 0 | 0.461 | 0 | 0.865 | 0 | 1.151 | 0 | 0.815 | 2.439 | 1.158 | 0 | 1.134 | 0 | 0.297 | 27.931 | 5.317 | 53.52 | 5.415 | 52.587 | 18.769 | 31.801 | 9.478 | 9.478 | 0 | 0 | 0 | 0 | 0 | 0 | 23.089 | 23.089 | 24.606 | 24.606 | 26.106 | 26.106 | 27.589 | 27.589 | 30.255 | 30.255 | 15.711 | 15.711 | 21.918 | 21.918 | 18.824 | 18.824 | 9.221 | 0 | 15.999 | 25.67 | 42.383 | 27.75 | 29.217 | 6.865 | 27.71 | 17.693 |
Belastingschulden
| 0 | 0 | 0.087 | 0 | 0.081 | 0 | 0.158 | 0 | 0 | 0 | 0.063 | 0 | 4.529 | 0 | 3.391 | 0 | 0.323 | 0 | 0.064 | 0 | 0 | 0 | 0 | 0 | 2.462 | 0 | 6.959 | 0 | 6.701 | 0 | 2.982 | 0 | 3.068 | 0 | 3.885 | 0 | 1.04 | 0 | 1.219 | 0 | 3.564 | 0 | 6.829 | 0 | 4.953 | 0 | 4.243 | 0 | 4.005 | 2.373 | 2.756 | 2.347 | 7.582 | 6.834 | 2.152 | 0.897 |
Uitgestelde opbrengsten
| 0 | 0 | 3.744 | 0 | 0 | 0 | 2.375 | 0 | 0 | 0 | 1.145 | 0 | 0 | 0 | 2.88 | 0 | 0 | 0 | 2.921 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0.897 |
Overige kortlopende verplichtingen
| 19.152 | 20.585 | 16.583 | 20.788 | 0.081 | 11.577 | 24.597 | 28.123 | 2.439 | 23.004 | 10.34 | 12.643 | 4.529 | 17.153 | 69.076 | 44.322 | 48.843 | 14.64 | 56.773 | 12.522 | 13.864 | 14.774 | 9.503 | 9.503 | 2.462 | 20.025 | 22.131 | 22.131 | 6.701 | 23.028 | 2.982 | 23.94 | 3.732 | 22.837 | 6.531 | 19.573 | 3.065 | 24.348 | 5.214 | 24.869 | 4.559 | 23.399 | 26.042 | 26.042 | 7.313 | 31.733 | 8.751 | 44.121 | 1.507 | 6.065 | 4.767 | 5.356 | 7.844 | 9.753 | 3.581 | 0.511 |
Totaal kortlopende verplichtingen
| 29.31 | 29.31 | 29.54 | 29.54 | 22.425 | 22.425 | 38.989 | 38.989 | 37.9 | 37.9 | 25.574 | 25.574 | 35.015 | 35.015 | 85.246 | 85.246 | 82.463 | 82.463 | 74.607 | 74.607 | 59.165 | 59.165 | 27.278 | 27.278 | 32.764 | 32.764 | 31.73 | 31.73 | 34.953 | 34.953 | 62.124 | 62.124 | 62.13 | 62.13 | 54.148 | 54.148 | 68.584 | 68.584 | 66.919 | 66.919 | 59.913 | 59.913 | 65.609 | 65.609 | 70.701 | 70.701 | 59.232 | 59.232 | 76.398 | 86.886 | 120.888 | 78.662 | 95.17 | 64.238 | 88.142 | 72.755 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 11.692 | 11.692 | 11.887 | 11.887 | 12.11 | 12.11 | 13.038 | 13.038 | 13.261 | 13.261 | 13.844 | 13.844 | 12.685 | 12.685 | 12.834 | 12.834 | 14.915 | 14.915 | 17.408 | 17.408 | 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 | 23.118 | 16.95 | 20.383 | 23.814 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.004 | 0 | 0 | 0 | -0.016 | 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0.016 | 0 | 0.062 | 0 | 0.031 | 0 | 0.095 | 0 | 0.128 | 0 | 0.05 | 0 | 0.001 | 0 | 0.198 | 0 | 0.212 | 0 | 0.319 | 0 | 0.326 | 0 | 0.368 | 0 | 0.321 | 0 | 0.245 | 0 | 0.269 | 0.668 | 0.722 | 0.827 | 0.797 | 0.801 | 0.895 | 1.359 |
Overige niet-vlottende verplichtingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.004 | 0 | 0 | 0.016 | 0.016 | 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 |
Totaal niet-vlottende verplichtingen
| 12.165 | 12.165 | 11.692 | 11.692 | 11.887 | 11.887 | 12.11 | 12.11 | 13.038 | 13.038 | 13.261 | 13.261 | 13.844 | 13.844 | 12.685 | 12.685 | 12.838 | 12.838 | 14.915 | 14.915 | 17.424 | 17.424 | 0.062 | 0 | 0.031 | 0 | 0.095 | 0 | 0.128 | 0 | 0.05 | 0 | 0.001 | 0 | 0.198 | 0 | 0.212 | 0 | 0.319 | 0 | 0.326 | 0 | 0.368 | 0 | 0.321 | 0 | 0.245 | 0 | 0.269 | 0.668 | 0.722 | 0.827 | 23.915 | 17.751 | 21.278 | 25.173 |
Totaal passiva
| 41.475 | 41.475 | 41.232 | 41.232 | 34.312 | 34.312 | 51.099 | 51.099 | 50.938 | 50.938 | 38.835 | 38.835 | 48.859 | 48.859 | 97.931 | 97.931 | 95.301 | 95.301 | 89.522 | 89.522 | 76.589 | 76.589 | 27.34 | 27.278 | 32.795 | 32.764 | 31.825 | 31.73 | 35.081 | 34.953 | 62.174 | 62.124 | 62.131 | 62.13 | 54.346 | 54.148 | 68.796 | 68.584 | 67.238 | 66.919 | 60.239 | 59.913 | 65.977 | 65.609 | 71.022 | 70.701 | 59.477 | 59.477 | 76.667 | 87.554 | 121.61 | 79.489 | 119.085 | 81.989 | 109.42 | 97.928 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 107.276 | 0 | 0 | 0 | 0 | 0 | 59.839 | 0 | 58.232 | 0 | 50.036 | 0 | 54.172 | 0 | 61.865 | 0 | 56.013 | 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 |
Gewone aandelen
| 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 32.692 | 31.834 | 31.834 | 31.537 | 31.537 | 29.867 | 29.867 | 29.312 | 29.312 | 29.012 | 29.012 | 28.982 | 28.982 | 26.072 | 26.072 | 26.151 | 26.381 | 26.614 | 27.521 | 27.501 | 28.704 | 29.431 | 29.87 |
Ingehouden winsten
| -116.307 | -116.307 | -98.501 | -98.501 | -78.215 | -78.215 | -67.969 | -67.969 | -67.925 | -67.925 | -61.144 | -61.144 | -64.599 | -64.599 | -71.325 | -71.325 | -62.675 | -62.675 | -55.524 | -55.524 | -26.971 | -26.971 | -0.486 | -0.486 | 14.508 | 14.508 | 35.938 | 35.938 | 44.579 | 44.579 | 47.346 | 47.346 | 21.29 | 21.29 | 19.725 | 19.725 | 25.559 | 25.559 | 44.389 | 44.389 | 40.645 | 40.645 | 68.856 | 68.856 | 49.343 | 49.343 | 91.225 | 91.225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 9.031 | 9.031 | 9.311 | 9.311 | 7.444 | 7.444 | 8.13 | 8.13 | 9.693 | 9.693 | 11.108 | 11.108 | 10.427 | 10.427 | 9.46 | 26.161 | 6.662 | 23.363 | 6.807 | 23.508 | 7.222 | 23.323 | 7.21 | 7.21 | 8.763 | 8.763 | 9.054 | 9.054 | 7.383 | 7.383 | 7.71 | 7.71 | 17.739 | 17.739 | 20.206 | 20.206 | 22.04 | 22.04 | 15.09 | 15.09 | 15.998 | 15.998 | 16.576 | 16.576 | 15.259 | 15.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 11.619 | 118.895 | 118.895 | 118.895 | 118.895 | 118.895 | 59.056 | 118.895 | 60.663 | 118.895 | 68.859 | 118.895 | 64.723 | 118.895 | 73.731 | 118.895 | 79.583 | 118.895 | 135.596 | 118.895 | 134.996 | 118.895 | 118.895 | 118.895 | 118.895 | 118.895 | 118.895 | 118.895 | 118.895 | 118.895 | 118.895 | 118.895 | 118.896 | 118.896 | 111.222 | 111.222 | 108.522 | 108.522 | 92.955 | 92.955 | 88.742 | 88.742 | 86.465 | 86.465 | 86.206 | 86.206 | 84.034 | 84.034 | 152.54 | 175.031 | 177.37 | 191.682 | 178.185 | 204.94 | 178.025 | 175.019 |
Totaal eigen vermogen van aandeelhouders
| 44.311 | 44.311 | 62.397 | 62.397 | 80.816 | 80.816 | 91.748 | 91.748 | 93.355 | 93.355 | 101.551 | 101.551 | 97.415 | 97.415 | 106.423 | 106.423 | 112.275 | 112.275 | 119.571 | 119.571 | 147.939 | 147.939 | 158.311 | 158.311 | 174.858 | 174.858 | 196.579 | 196.579 | 203.549 | 203.549 | 206.643 | 206.643 | 190.617 | 190.617 | 182.987 | 182.987 | 187.658 | 187.658 | 182.301 | 182.301 | 174.697 | 174.697 | 200.909 | 200.909 | 179.79 | 179.79 | 201.331 | 201.331 | 178.691 | 201.412 | 203.984 | 219.203 | 205.686 | 233.644 | 207.456 | 204.889 |
Totaal eigen vermogen
| 53.457 | 53.457 | 74.661 | 74.661 | 92.552 | 92.552 | 106.539 | 106.539 | 107.744 | 107.744 | 118.21 | 118.21 | 112.645 | 112.645 | 122.886 | 122.886 | 126.97 | 126.97 | 133.441 | 133.441 | 163.49 | 163.49 | 174.48 | 174.48 | 191.721 | 191.721 | 215.501 | 215.501 | 222.201 | 222.201 | 228.055 | 228.055 | 206.756 | 206.756 | 198.695 | 198.695 | 200.924 | 200.924 | 196.898 | 196.898 | 187.49 | 187.49 | 214.629 | 214.629 | 190.683 | 190.683 | 213.494 | 213.494 | 187.778 | 210.635 | 209.361 | 228.461 | 215.523 | 243.135 | 216.529 | 214.18 |
Totaal passiva en aandeelhoudersvermogen
| 94.932 | 94.932 | 115.893 | 115.893 | 126.864 | 126.864 | 157.638 | 157.638 | 158.682 | 158.682 | 157.045 | 157.045 | 161.504 | 161.504 | 220.817 | 220.817 | 222.271 | 222.271 | 222.963 | 222.963 | 240.079 | 240.079 | 201.82 | 201.758 | 224.516 | 224.485 | 247.326 | 247.231 | 257.282 | 257.154 | 290.229 | 290.179 | 268.887 | 268.886 | 253.041 | 252.843 | 269.72 | 269.508 | 264.136 | 263.817 | 247.729 | 247.403 | 280.606 | 280.238 | 261.705 | 261.384 | 272.971 | 272.971 | 264.445 | 298.189 | 330.971 | 307.95 | 334.608 | 325.124 | 325.949 | 312.108 |