Kyokuyo Co., Ltd.
TSE:1301.T
4125 (JPY) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 10,000 | 8,452 | 8,644 | 7,681 | 9,027 | 7,050 | 7,793 | 6,067 | 7,087 | 6,544 | 6,799 | 6,794 | 6,193 | 7,100 | 7,595 | 5,956 | 6,203 | 6,522 | 5,355 | 4,397 | 5,787 | 4,818 | 5,419 | 6,598 | 4,978 | 5,046 | 4,464 | 5,960 | 3,260 | 2,641 | 4,202 | 4,012 | 3,723 | 4,099 | 5,271 | 3,906 | 3,731 | 4,140 | 4,449 | 4,032 | 3,714 | 3,456 | 4,637 | 3,397 | 4,042 | 3,888 | 3,892 | 3,178 | 3,300 | 3,496 | 4,010 | 2,941 | 3,003 | 3,382 | 3,700 | 3,566 | 2,946 | 2,732 | 3,595 | 2,792 | 946.5 | 3,786 | 3,235 | 721.5 | 721.5 | 721.5 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | -1,383 | 7 | 0 | 186 | -1,156 | -1,277 | -2,023 | -1,843 | 0 | 0 | -2,350 | -3,086 | -3,185 | 0 | -3,272 | -3,638 | -3,581 | 0 | -3,527 | -3,621 | -3,658 | 0 | -2,741 | -2,922 | -2,943 | 0 | -3,321 | -3,639 | -3,461 | 495 | -2,894 | -3,749 | -3,449 | 605 | -3,222 | -3,316 | -4,303 | 715 | -3,012 | -3,081 | -3,489 | 825 | -3,742 | -3,764 | 0 | 935 | 0 | 0 | 0 | 1,045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 10,000 | 8,452 | 8,644 | 7,681 | 9,027 | 7,050 | 7,793 | 6,067 | 7,087 | 6,544 | 6,799 | 6,794 | 6,193 | 7,100 | 7,595 | 5,956 | 6,203 | 6,522 | 5,355 | 4,397 | 5,787 | 4,818 | 5,419 | 6,598 | 4,978 | 5,046 | 4,464 | 5,960 | 3,260 | 2,641 | 4,202 | 4,012 | 3,723 | 4,594 | 5,271 | 3,906 | 3,731 | 4,745 | 4,449 | 4,032 | 3,714 | 4,171 | 4,637 | 3,397 | 4,042 | 4,713 | 3,892 | 3,178 | 3,300 | 4,431 | 4,010 | 2,941 | 3,003 | 4,427 | 3,700 | 3,566 | 2,946 | 2,732 | 3,595 | 2,792 | 946.5 | 3,786 | 3,235 | 721.5 | 721.5 | 721.5 |
Nettovorderingen
| 36,457 | 34,667 | 45,312 | 36,246 | 29,650 | 33,079 | 49,394 | 36,889 | 30,377 | 28,683 | 48,306 | 31,972 | 29,044 | 32,869 | 50,262 | 36,488 | 31,540 | 33,444 | 51,958 | 37,396 | 37,183 | 35,540 | 51,332 | 38,013 | 33,951 | 34,049 | 50,903 | 38,490 | 29,093 | 29,974 | 43,920 | 30,302 | 26,503 | 25,694 | 43,708 | 29,249 | 25,948 | 25,322 | 41,806 | 27,460 | 23,778 | 24,993 | 36,630 | 24,148 | 23,129 | 23,166 | 31,018 | 22,669 | 22,412 | 24,236 | 30,073 | 22,223 | 19,678 | 19,445 | 28,208 | 18,958 | 17,173 | 16,332 | 24,823 | 18,304 | 0 | 17,379 | 24,235 | 0 | 0 | 0 |
Voorraad
| 74,219 | 70,336 | 71,472 | 68,978 | 68,737 | 63,885 | 68,777 | 68,237 | 62,186 | 54,628 | 51,242 | 51,429 | 48,214 | 41,759 | 42,901 | 44,501 | 48,360 | 41,043 | 45,184 | 49,907 | 52,083 | 44,946 | 46,206 | 49,287 | 46,045 | 39,921 | 40,835 | 46,894 | 46,747 | 36,895 | 39,711 | 44,566 | 43,418 | 37,068 | 38,071 | 45,123 | 43,835 | 35,952 | 35,243 | 38,560 | 38,348 | 31,343 | 33,995 | 36,047 | 34,985 | 32,306 | 32,528 | 34,504 | 35,268 | 33,755 | 35,462 | 36,248 | 33,824 | 29,680 | 29,711 | 30,988 | 26,774 | 23,187 | 22,778 | 24,568 | 5,334.5 | 21,338 | 23,909 | 5,210.25 | 5,210.25 | 5,210.25 |
Overige vlottende activa
| 9,386 | 10,842 | 8,325 | 7,068 | 7,538 | 10,187 | 8,329 | 8,677 | 6,500 | 9,669 | 6,308 | 5,221 | 4,979 | 4,919 | 2,382 | 1,901 | 2,192 | 4,241 | 2,780 | 1,862 | 2,289 | 4,119 | 2,183 | 1,995 | 2,046 | 3,369 | 3,153 | 3,338 | 3,301 | 2,838 | 4,386 | 3,394 | 3,888 | 3,068 | 4,447 | 4,483 | 4,507 | 3,839 | 5,111 | 4,771 | 4,055 | 2,524 | 4,464 | 4,467 | 4,661 | 2,280 | 4,103 | 3,559 | 3,612 | 2,402 | 3,941 | 4,523 | 4,696 | 2,593 | 4,022 | 4,562 | 3,092 | 2,702 | 2,919 | 3,335 | 4,657 | 1,249 | 1,884 | 4,330.75 | 4,330.75 | 4,330.75 |
Totaal vlottende activa
| 130,062 | 124,297 | 133,753 | 119,973 | 114,952 | 114,201 | 134,293 | 119,870 | 106,150 | 99,524 | 112,655 | 95,416 | 88,430 | 86,647 | 103,140 | 88,846 | 88,295 | 85,250 | 105,277 | 93,562 | 97,342 | 89,423 | 105,140 | 95,893 | 87,020 | 82,385 | 99,355 | 94,682 | 82,401 | 72,348 | 92,219 | 82,274 | 77,532 | 70,424 | 91,497 | 82,761 | 78,021 | 69,858 | 86,609 | 74,823 | 69,895 | 63,031 | 79,726 | 68,059 | 66,817 | 62,465 | 71,541 | 63,910 | 64,592 | 64,824 | 73,486 | 65,935 | 61,201 | 56,145 | 65,641 | 58,074 | 49,985 | 44,953 | 54,115 | 48,999 | 10,938 | 43,752 | 53,263 | 10,262.5 | 10,262.5 | 10,262.5 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 22,006 | 21,670 | 21,294 | 21,180 | 18,812 | 18,910 | 19,337 | 19,705 | 19,941 | 18,894 | 18,634 | 18,025 | 17,621 | 15,713 | 15,633 | 15,582 | 15,943 | 15,974 | 15,545 | 15,653 | 14,816 | 14,978 | 15,369 | 15,502 | 15,258 | 15,374 | 16,761 | 17,054 | 17,060 | 17,135 | 17,358 | 16,887 | 16,997 | 16,969 | 15,718 | 13,544 | 13,255 | 12,238 | 12,029 | 10,782 | 10,556 | 10,593 | 10,722 | 10,756 | 10,948 | 11,279 | 11,570 | 11,336 | 11,530 | 11,574 | 11,753 | 11,844 | 12,066 | 12,331 | 12,741 | 12,492 | 11,401 | 11,568 | 11,669 | 11,390 | 2,557.75 | 10,231 | 10,512 | 2,194.25 | 2,194.25 | 2,194.25 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 8 | 9 | 9 | 10 | 0 | 0 | 0 | 0 | 0 | 5 | 11 | 17 | 22 | 28 | 34 | 366 | 381 | 396 | 410 | 62 | 68 | 74 | 80 | 86 | 92 | 98 | 104 | 111 | 117 | 123 | 196 | 252 | 274 | 296 | 318 | 340 | 362 | 332 | 352 | 372 | 393 | 128 | 132 | 136 | 140 | 37 | 148 | 151 | 0 | 0 | 0 |
Immateriële activa
| 886 | 887 | 896 | 719 | 513 | 347 | 357 | 361 | 360 | 349 | 362 | 387 | 405 | 417 | 512 | 491 | 516 | 531 | 524 | 543 | 540 | 549 | 508 | 517 | 476 | 485 | 491 | 453 | 479 | 461 | 463 | 481 | 500 | 496 | 473 | 444 | 429 | 384 | 328 | 347 | 336 | 338 | 347 | 356 | 341 | 378 | 355 | 384 | 405 | 411 | 406 | 402 | 405 | 424 | 433 | 448 | 460 | 483 | 490 | 491 | 133.5 | 534 | 514 | 124.25 | 124.25 | 124.25 |
Goodwill en immateriële activa
| 886 | 887 | 896 | 719 | 513 | 347 | 357 | 361 | 360 | 349 | 362 | 387 | 405 | 417 | 520 | 499 | 525 | 540 | 534 | 543 | 540 | 549 | 508 | 517 | 481 | 496 | 508 | 475 | 507 | 495 | 829 | 862 | 896 | 906 | 535 | 512 | 503 | 464 | 414 | 439 | 434 | 442 | 458 | 473 | 464 | 574 | 607 | 658 | 701 | 729 | 746 | 764 | 737 | 776 | 805 | 841 | 588 | 615 | 626 | 631 | 170.5 | 682 | 665 | 124.25 | 124.25 | 124.25 |
Langetermijnbeleggingen
| 12,904 | 11,744 | 11,087 | 10,805 | 11,403 | 10,134 | 9,385 | 8,310 | 10,060 | 10,549 | 12,371 | 13,597 | 11,348 | 11,682 | 12,487 | 10,681 | 9,896 | 5,693 | 10,300 | 9,946 | 9,479 | 6,248 | 9,227 | 9,917 | 9,603 | 5,272 | 7,916 | 7,591 | 7,451 | 4,320 | 6,758 | 6,528 | 6,206 | 2,335 | 6,610 | 7,389 | 7,409 | 3,075 | 7,815 | 9,674 | 10,780 | 5,500 | 9,848 | 9,704 | 9,939 | 4,360 | 8,137 | 7,636 | 0 | 3,291 | 0 | 0 | 0 | 2,990 | 0 | 0 | 0 | 4,151 | 0 | 0 | 0 | 3,850 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 492 | 1,872 | 590 | 963 | 907 | 1,454 | 1,451 | 1,395 | 889 | 1,136 | -2,023 | -1,843 | -11,348 | 566 | -12,487 | -10,681 | -9,896 | 2,411 | -10,300 | -9,946 | -9,479 | 2,181 | -9,227 | -9,917 | -9,603 | 1,464 | -7,916 | -7,591 | -7,451 | 1,828 | -6,758 | -6,528 | -6,206 | 2,117 | -6,610 | -7,389 | -7,409 | 1,496 | -7,815 | -9,674 | -10,780 | 3,275 | -9,848 | -9,704 | -9,939 | 2,963 | -8,137 | -7,636 | 0 | 2,937 | 0 | 0 | 0 | 2,956 | 0 | 0 | 0 | 2,403 | 0 | 0 | 513 | 2,052 | 0 | 314.5 | 314.5 | 314.5 |
Overige niet-vlottende activa
| 1,641 | 1,554 | 1,514 | 1,468 | -1 | 1,248 | 1,270 | 1,190 | -1 | -1 | 2,024 | 1,843 | 13,132 | 1,299 | 12,487 | 10,680 | 9,895 | 1,310 | 10,299 | 9,946 | 9,479 | 1,287 | 9,228 | 9,918 | 9,603 | 1,303 | 7,915 | 7,591 | 7,451 | 1,258 | 6,758 | 6,529 | 6,205 | 1,849 | 6,610 | 7,389 | 7,409 | 1,798 | 7,815 | 9,674 | 10,780 | 1,470 | 9,848 | 9,704 | 9,939 | 1,596 | 8,137 | 7,638 | 7,667 | 1,582 | 7,305 | 7,757 | 7,761 | 1,727 | 7,279 | 6,645 | 6,963 | 611 | 7,055 | 6,301 | 1,116.75 | 617 | 6,337 | 1,447.75 | 1,447.75 | 1,447.75 |
Totaal niet-vlottende activa
| 37,929 | 37,727 | 35,381 | 35,135 | 31,634 | 32,093 | 31,800 | 30,961 | 31,249 | 30,927 | 31,368 | 32,009 | 31,158 | 29,677 | 28,640 | 26,761 | 26,363 | 25,928 | 26,378 | 26,142 | 24,835 | 25,243 | 25,105 | 25,937 | 25,342 | 23,909 | 25,184 | 25,120 | 25,018 | 25,036 | 24,945 | 24,278 | 24,098 | 24,176 | 22,863 | 21,445 | 21,167 | 19,071 | 20,258 | 20,895 | 21,770 | 21,280 | 21,028 | 20,933 | 21,351 | 20,772 | 20,314 | 19,632 | 19,898 | 20,113 | 19,804 | 20,365 | 20,564 | 20,780 | 20,825 | 19,978 | 18,952 | 19,348 | 19,350 | 18,322 | 4,358 | 17,432 | 17,514 | 4,080.75 | 4,080.75 | 4,080.75 |
Totaal activa
| 167,991 | 162,024 | 169,134 | 155,108 | 146,586 | 146,294 | 166,093 | 150,831 | 137,399 | 130,451 | 144,023 | 127,425 | 119,588 | 116,324 | 131,780 | 115,607 | 114,658 | 111,178 | 131,655 | 119,704 | 122,177 | 114,666 | 130,245 | 121,830 | 112,362 | 106,294 | 124,539 | 119,802 | 107,419 | 97,384 | 117,164 | 106,552 | 101,630 | 94,600 | 114,360 | 104,206 | 99,188 | 88,929 | 106,867 | 95,718 | 91,665 | 84,311 | 100,754 | 88,992 | 88,168 | 83,237 | 91,855 | 83,542 | 84,490 | 84,937 | 93,290 | 86,300 | 81,765 | 76,925 | 86,466 | 78,052 | 68,937 | 64,301 | 73,465 | 67,321 | 15,296 | 61,184 | 70,777 | 14,343.25 | 14,343.25 | 14,343.25 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 11,015 | 8,417 | 11,604 | 11,480 | 12,532 | 8,563 | 12,239 | 10,998 | 12,301 | 9,950 | 13,921 | 12,422 | 12,375 | 8,941 | 15,362 | 11,123 | 10,777 | 8,061 | 14,920 | 9,673 | 12,104 | 9,208 | 12,621 | 11,778 | 11,347 | 10,693 | 10,691 | 10,979 | 9,274 | 5,991 | 10,158 | 9,980 | 9,954 | 7,545 | 11,432 | 9,461 | 10,916 | 6,523 | 10,054 | 10,493 | 9,408 | 6,672 | 9,045 | 8,594 | 9,243 | 7,183 | 9,568 | 7,600 | 8,406 | 6,913 | 9,005 | 7,645 | 7,648 | 6,689 | 9,788 | 8,593 | 8,245 | 5,965 | 7,983 | 7,715 | 1,578.75 | 6,315 | 7,661 | 1,536 | 1,536 | 1,536 |
Kortlopende schulden
| 51,844 | 45,478 | 55,716 | 43,602 | 38,504 | 38,931 | 61,240 | 47,617 | 37,860 | 30,859 | 37,399 | 23,448 | 17,850 | 18,199 | 31,562 | 27,331 | 33,157 | 35,758 | 49,494 | 42,886 | 41,204 | 34,627 | 47,487 | 43,128 | 35,285 | 31,414 | 52,195 | 43,611 | 35,457 | 29,542 | 40,002 | 33,592 | 29,923 | 24,820 | 40,094 | 36,491 | 35,618 | 31,750 | 42,778 | 34,519 | 31,002 | 26,910 | 39,755 | 38,889 | 37,135 | 33,392 | 46,796 | 43,360 | 43,199 | 44,389 | 50,634 | 44,952 | 40,747 | 36,495 | 41,950 | 35,973 | 29,909 | 27,080 | 34,093 | 29,002 | 0 | 25,598 | 32,550 | 0 | 0 | 0 |
Belastingschulden
| 761 | 1,058 | 384 | 1,031 | 334 | 2,091 | 1,851 | 2,194 | 639 | 1,081 | 714 | 1,103 | 331 | 1,721 | 1,339 | 1,333 | 150 | 1,032 | 770 | 702 | 346 | 472 | 268 | 438 | 227 | 771 | 784 | 1,146 | 553 | 1,091 | 741 | 731 | 130 | 648 | 635 | 609 | 61 | 740 | 819 | 768 | 283 | 439 | 1,063 | 880 | 308 | 1,288 | 799 | 464 | 191 | 887 | 514 | 837 | 321 | 1,072 | 971 | 299 | 86 | 720 | 416 | 507 | 0 | 882 | 747 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 761 | 1,058 | 6,714 | 7,582 | 6,273 | 11,373 | 8,090 | 8,794 | 6,911 | 9,924 | 1,172 | 2,091 | 893 | 9,034 | 1,766 | 2,287 | 696 | 7,822 | 1,189 | 1,632 | 875 | 7,846 | 685 | 1,400 | 768 | 1,736 | 1,190 | 2,073 | 1,048 | 1,963 | 1,157 | 1,605 | 565 | 1,488 | 1,020 | 1,425 | 499 | 1,556 | 1,198 | 1,588 | 698 | 1,193 | 1,396 | 1,601 | 680 | 2,009 | 1,146 | 1,217 | 632 | 1,636 | 862 | 1,593 | 759 | 1,789 | 1,281 | 969 | 472 | 1,386 | 715 | 1,141 | 0 | 1,556 | 1,059 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 12,502 | 15,706 | 7,837 | 7,093 | 7,234 | 6,083 | 7,251 | 5,855 | 6,048 | 6,203 | 13,261 | 10,338 | 10,132 | 3,015 | 9,159 | 7,865 | 8,143 | 3,177 | 9,203 | 7,706 | 8,898 | 3,049 | 9,181 | 8,974 | 8,676 | 8,257 | 9,656 | 9,208 | 8,741 | 7,699 | 9,058 | 7,557 | 7,468 | 6,982 | 10,016 | 7,819 | 7,311 | 6,631 | 8,907 | 7,371 | 7,236 | 6,256 | 8,047 | 6,038 | 6,820 | 6,761 | 7,205 | 5,890 | 6,354 | 5,792 | 6,598 | 6,007 | 6,068 | 5,217 | 6,001 | 5,728 | 5,108 | 4,206 | 5,361 | 4,562 | 7,819.75 | 4,125 | 5,763 | 7,240.25 | 7,240.25 | 7,240.25 |
Totaal kortlopende verplichtingen
| 76,122 | 70,659 | 81,871 | 69,757 | 64,543 | 64,950 | 88,820 | 73,264 | 63,120 | 56,936 | 65,753 | 48,299 | 41,250 | 39,189 | 57,849 | 48,606 | 52,773 | 54,818 | 74,806 | 61,897 | 63,081 | 54,730 | 69,974 | 65,280 | 56,076 | 52,100 | 73,732 | 65,871 | 54,520 | 45,195 | 60,375 | 52,734 | 47,910 | 40,835 | 62,562 | 55,196 | 54,344 | 46,460 | 62,937 | 53,971 | 48,344 | 41,031 | 58,243 | 55,122 | 53,878 | 49,345 | 64,715 | 58,067 | 58,591 | 58,730 | 67,099 | 60,197 | 55,222 | 50,190 | 59,020 | 51,263 | 43,734 | 38,637 | 48,152 | 42,420 | 9,398.5 | 37,594 | 47,033 | 8,776.25 | 8,776.25 | 8,776.25 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 28,615 | 28,975 | 31,224 | 30,501 | 29,645 | 30,039 | 26,053 | 27,730 | 26,714 | 27,261 | 31,930 | 32,929 | 33,766 | 32,973 | 31,335 | 27,929 | 24,440 | 19,414 | 18,591 | 21,338 | 22,872 | 23,395 | 23,964 | 21,380 | 21,528 | 20,059 | 17,519 | 22,118 | 22,122 | 21,898 | 25,965 | 25,127 | 25,560 | 25,858 | 23,968 | 21,023 | 17,127 | 15,569 | 15,686 | 14,653 | 14,806 | 15,659 | 15,190 | 7,759 | 7,957 | 8,979 | 2,245 | 2,359 | 2,601 | 3,188 | 2,988 | 3,182 | 3,426 | 4,080 | 3,854 | 4,131 | 2,544 | 3,215 | 2,835 | 2,772 | 521.25 | 2,700 | 2,106 | 339.75 | 339.75 | 339.75 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 170 | 2,232 | 4,260 | 0 | -1,688 | 0 | 0 | 0 | -1,625 | 0 | 0 | 0 | 4,123 | 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 2,235 | 354 | 6 | 0 | 1,688 | 0 | 0 | 0 | 1,625 | 0 | 0 | 0 | 67 | 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 |
Overige niet-vlottende verplichtingen
| 2,589 | 1,117 | 196 | 192 | 4,491 | 4,339 | 4,319 | 4,355 | 4,357 | 4,080 | 4,280 | 4,612 | 4,577 | -2 | 4,613 | 4,593 | 4,524 | 4,354 | 4,854 | 4,708 | 4,685 | 4,546 | 4,776 | 4,919 | 5,092 | 4,894 | 5,085 | 5,121 | 5,216 | 4,899 | 5,046 | 5,090 | 5,165 | 4,842 | 4,414 | 4,462 | 4,534 | 3,831 | 4,643 | 4,756 | 9,345 | 7,691 | 6,029 | 5,857 | 7,012 | 6,231 | 7,127 | 6,483 | 6,334 | 5,807 | 6,038 | 5,851 | 5,678 | 5,100 | 5,385 | 4,789 | 4,574 | 3,911 | 4,170 | 3,918 | 915.75 | 3,048 | 3,465 | 786.75 | 786.75 | 786.75 |
Totaal niet-vlottende verplichtingen
| 31,204 | 32,497 | 34,006 | 34,959 | 34,136 | 34,378 | 30,372 | 32,085 | 31,071 | 31,341 | 36,210 | 37,541 | 38,343 | 37,161 | 35,948 | 32,522 | 28,964 | 23,768 | 23,445 | 26,046 | 27,557 | 27,941 | 28,740 | 26,299 | 26,620 | 24,953 | 22,604 | 27,239 | 27,338 | 26,797 | 31,011 | 30,217 | 30,725 | 30,700 | 28,382 | 25,485 | 21,661 | 19,400 | 20,329 | 19,409 | 24,151 | 23,350 | 21,219 | 13,616 | 14,969 | 15,210 | 9,372 | 8,842 | 8,935 | 8,995 | 9,026 | 9,033 | 9,104 | 9,180 | 9,239 | 8,920 | 7,118 | 7,126 | 7,005 | 6,690 | 1,437 | 5,748 | 5,571 | 1,126.5 | 1,126.5 | 1,126.5 |
Totaal passiva
| 107,326 | 103,156 | 115,877 | 104,716 | 98,679 | 99,328 | 119,192 | 105,349 | 94,191 | 88,277 | 101,963 | 85,840 | 79,593 | 76,350 | 93,797 | 81,128 | 81,737 | 78,586 | 98,251 | 87,943 | 90,638 | 82,671 | 98,714 | 91,579 | 82,696 | 77,053 | 96,336 | 93,110 | 81,858 | 71,992 | 91,386 | 82,951 | 78,635 | 71,535 | 90,944 | 80,681 | 76,005 | 65,860 | 83,266 | 73,380 | 72,495 | 64,381 | 79,462 | 68,738 | 68,847 | 64,555 | 74,087 | 66,909 | 67,526 | 67,725 | 76,125 | 69,230 | 64,326 | 59,370 | 68,259 | 60,183 | 50,852 | 45,763 | 55,157 | 49,110 | 10,835.5 | 43,342 | 52,604 | 9,902.75 | 9,902.75 | 9,902.75 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 44,486 | 0 | 0 | 0 | 39,871 | 39,072 | 38,429 | 36,876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 256 | 326 | 0 | 816 | 906 | 827 | 0 | 0 | 0 | 0 | 0 | 99 | 1,044 | 1,253 | 0 | 0 | 0 | 75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 7,527 | 7,527 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 5,664 | 1,416 | 5,664 | 5,664 | 1,416 | 1,416 | 1,416 |
Ingehouden winsten
| 43,398 | 42,176 | 41,225 | 38,692 | 38,067 | 37,317 | 37,498 | 35,742 | 33,363 | 32,507 | 31,864 | 30,310 | 29,048 | 28,737 | 28,121 | 26,476 | 25,706 | 25,895 | 25,597 | 24,568 | 24,564 | 24,618 | 24,204 | 22,527 | 22,258 | 22,218 | 21,791 | 20,640 | 19,761 | 19,637 | 19,664 | 18,401 | 17,765 | 17,739 | 17,073 | 16,923 | 16,328 | 16,537 | 16,909 | 16,369 | 14,326 | 15,289 | 15,045 | 14,201 | 13,198 | 12,846 | 12,529 | 11,652 | 11,826 | 12,017 | 11,751 | 11,980 | 12,068 | 12,119 | 12,679 | 11,816 | 12,227 | 12,589 | 12,503 | 12,194 | 3,009.25 | 12,037 | 12,067 | 2,745.25 | 2,745.25 | 2,745.25 |
Overige gereserveerde algehele resultaten
| 7,165 | 6,620 | 5,397 | 5,077 | 4,010 | 3,806 | 3,548 | 3,865 | 3,866 | 3,632 | 4,160 | 5,193 | 4,844 | 5,081 | 3,721 | 1,995 | 886 | 321 | 995 | 400 | 120 | 475 | 211 | 713 | 502 | 60 | 315 | -3 | -256 | -326 | 119 | -816 | -906 | -827 | 419 | 554 | 801 | 447 | 605 | -99 | -1,044 | -1,253 | 422 | 167 | 136 | -75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2,649 | 2,652 | 786 | 786 | -43,731 | 754 | 755 | 755 | -39,027 | -38,171 | -37,528 | -35,974 | 899 | 899 | 898 | 898 | 847 | 837 | 1,064 | 1,064 | 1,064 | 1,064 | 1,063 | 1,063 | 950 | 946 | 46 | 8 | -254 | -324 | 1 | -813 | -904 | -825 | 2 | 2 | 0 | 1 | 0 | -98 | -1,044 | -1,252 | 0 | 0 | 2 | -73 | -637 | -940 | -874 | -715 | -483 | -818 | -759 | -705 | -632 | -100 | -350 | -200 | -290 | -101 | 35.25 | -166 | 76 | 279.25 | 279.25 | 279.25 |
Totaal eigen vermogen van aandeelhouders
| 60,739 | 58,975 | 53,072 | 50,219 | 48,496 | 47,541 | 47,465 | 46,026 | 43,737 | 42,704 | 42,589 | 42,069 | 40,455 | 40,381 | 38,404 | 35,033 | 33,103 | 32,717 | 33,320 | 31,696 | 31,412 | 31,821 | 31,142 | 29,967 | 29,374 | 28,888 | 27,816 | 26,312 | 25,171 | 24,977 | 25,448 | 23,252 | 22,525 | 22,578 | 23,158 | 23,143 | 22,793 | 22,649 | 23,178 | 21,935 | 18,946 | 19,701 | 21,131 | 20,032 | 19,000 | 18,437 | 17,556 | 16,376 | 16,616 | 16,966 | 16,932 | 16,826 | 16,973 | 17,078 | 17,711 | 17,380 | 17,541 | 18,053 | 17,877 | 17,757 | 4,460.5 | 17,535 | 17,807 | 4,440.5 | 4,440.5 | 4,440.5 |
Totaal eigen vermogen
| 60,665 | 58,860 | 53,257 | 50,392 | 47,907 | 46,966 | 46,901 | 45,482 | 43,208 | 42,174 | 42,060 | 41,585 | 39,995 | 39,974 | 37,983 | 34,479 | 32,921 | 32,592 | 33,404 | 31,761 | 31,539 | 31,995 | 31,531 | 30,251 | 29,666 | 29,241 | 28,203 | 26,692 | 25,561 | 25,392 | 25,778 | 23,601 | 22,995 | 23,065 | 23,416 | 23,525 | 23,183 | 23,069 | 23,601 | 22,338 | 19,170 | 19,930 | 21,292 | 20,254 | 19,321 | 18,682 | 17,768 | 16,633 | 16,964 | 17,212 | 17,165 | 17,070 | 17,439 | 17,555 | 18,207 | 17,869 | 18,085 | 18,538 | 18,308 | 18,211 | 4,460.5 | 17,842 | 18,173 | 4,440.5 | 4,440.5 | 4,440.5 |
Totaal passiva en aandeelhoudersvermogen
| 167,991 | 162,016 | 169,134 | 155,108 | 146,586 | 146,294 | 166,093 | 150,831 | 137,399 | 130,451 | 144,023 | 127,425 | 119,588 | 116,324 | 131,780 | 115,607 | 114,658 | 111,178 | 131,655 | 119,704 | 122,177 | 114,666 | 130,245 | 121,830 | 112,362 | 106,294 | 124,539 | 119,802 | 107,419 | 97,384 | 117,164 | 106,552 | 101,630 | 94,600 | 114,360 | 104,206 | 99,188 | 88,929 | 106,867 | 95,718 | 91,665 | 84,311 | 100,754 | 88,992 | 88,168 | 83,237 | 91,855 | 83,542 | 84,490 | 84,937 | 93,290 | 86,300 | 81,765 | 76,925 | 86,466 | 78,052 | 68,937 | 64,301 | 73,465 | 67,321 | 15,296 | 61,184 | 70,777 | 14,343.25 | 14,343.25 | 14,343.25 |