NS Solutions Corporation
TSE:2327.T
4340 (JPY) • At close November 14, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) JPY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||
Liquide middelen & kasequivalenten
| 103,420 | 101,322 | 5,865 | 5,255 | 4,459 | 3,256 | 3,198 | 2,857 | 2,308 | 2,070 | 1,971 | 3,321 | 26,972 | 28,034 | 29,595 | 26,634 | 30,345 | 21,244 | 31,725 | 23,098 |
Kortetermijnbeleggingen
| 555 | 2,472 | 2,000 | 1,000 | 53,794 | 45,384 | 2,000 | -3,914 | -3,794 | 2,000 | 8,000 | 7,999 | 11,906 | 10,082 | 12,518 | 12,992 | 8,809 | 8,265 | -12,038 | -12,021 |
Liquide middelen en kortetermijnbeleggingen
| 103,975 | 103,794 | 7,865 | 6,255 | 4,459 | 3,256 | 5,198 | 2,857 | 2,308 | 4,070 | 9,971 | 11,320 | 38,878 | 38,116 | 42,113 | 39,626 | 39,154 | 29,509 | 31,725 | 23,098 |
Nettovorderingen
| 67,767 | 65,822 | 55,246 | 61,049 | 62,488 | 57,158 | 25,185 | 20,084 | 17,024 | 28,553 | 41,053 | 39,009 | 34,970 | 34,368 | 33,747 | 67,077 | 58,513 | 54,654 | 53,093 | 37,243 |
Voorraad
| 25,176 | 21,526 | 19,647 | 28,386 | 26,849 | 35,178 | 24,530 | 21,472 | 20,713 | 18,474 | 17,269 | 12,994 | 11,465 | 10,106 | 11,339 | 11,509 | 10,395 | 10,738 | 7,633 | 7,501 |
Overige vlottende activa
| 31,340 | 18,713 | 104,928 | 76,144 | 69,086 | 59,380 | 45,499 | 48,977 | 42,307 | 33,009 | 53,025 | 27,001 | 27,555 | 3,772 | 29,084 | 4,074 | 4,219 | 3,902 | 3,789 | 3,485 |
Totaal vlottende activa
| 228,258 | 207,383 | 187,686 | 171,834 | 162,882 | 154,620 | 148,757 | 136,493 | 123,176 | 115,981 | 121,318 | 90,324 | 89,478 | 86,362 | 91,077 | 99,765 | 88,301 | 83,201 | 77,360 | 71,327 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 51,702 | 43,600 | 23,744 | 19,570 | 21,440 | 18,917 | 20,365 | 20,295 | 21,042 | 20,646 | 21,208 | 20,758 | 18,865 | 15,120 | 10,733 | 9,594 | 9,665 | 9,799 | 4,861 | 4,499 |
Goodwill
| 2,923 | 2,923 | 2,458 | 2,923 | 3,389 | 3,854 | 4,320 | 4,826 | 2,082 | 2,280 | 2,453 | 2,517 | 2,682 | 2,847 | 3,012 | 3,177 | 0 | 0 | 0 | 0 |
Immateriële activa
| 3,847 | 3,731 | 4,442 | 2,116 | 2,982 | 2,478 | 3,391 | 2,407 | 1,413 | 1,361 | 1,540 | 1,442 | 1,454 | 1,468 | 1,086 | 649 | 423 | 324 | 522 | 668 |
Goodwill en immateriële activa
| 6,770 | 6,654 | 6,900 | 5,039 | 6,371 | 6,332 | 7,711 | 7,233 | 3,495 | 3,641 | 3,993 | 3,959 | 4,136 | 4,315 | 4,098 | 3,826 | 423 | 324 | 522 | 668 |
Langetermijnbeleggingen
| 83,809 | 58,454 | 74,364 | 71,649 | 45,717 | 54,503 | 36,693 | 34,906 | 24,341 | 17,676 | -2,371 | 492 | -5,085 | -3,426 | -7,721 | -8,247 | -6,607 | -5,892 | 14,966 | 16,516 |
Belastingvorderingen
| 3,969 | 3,814 | 4,091 | 4,127 | 4,033 | 3,573 | 1,598 | 1,376 | 3,203 | 2,168 | 6,377 | 5,711 | 5,370 | 5,536 | 5,142 | 5,214 | 4,406 | 3,668 | 3,110 | 3,264 |
Overige niet-vlottende activa
| 129 | 3 | 1 | -1 | 0 | -1,873 | 9,217 | 502 | 430 | 6,166 | 12,257 | 23,873 | 27,711 | 25,994 | 28,637 | 16,671 | 23,891 | 22,897 | 2,297 | 2,098 |
Totaal niet-vlottende activa
| 146,379 | 112,525 | 109,100 | 100,384 | 77,561 | 81,452 | 75,584 | 64,312 | 52,511 | 50,297 | 41,464 | 54,793 | 50,997 | 47,539 | 40,889 | 27,058 | 31,778 | 30,796 | 25,756 | 27,045 |
Totaal activa
| 374,637 | 319,908 | 296,790 | 272,223 | 240,448 | 236,078 | 224,348 | 200,809 | 175,694 | 166,282 | 162,787 | 145,119 | 140,475 | 133,901 | 131,966 | 126,823 | 120,079 | 113,997 | 103,116 | 98,372 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 23,263 | 24,656 | 17,828 | 15,884 | 17,693 | 19,029 | 18,500 | 17,985 | 16,734 | 15,972 | 16,241 | 12,891 | 13,874 | 14,491 | 16,052 | 16,238 | 17,498 | 1,467 | 1,647 | 1,497 |
Kortlopende schulden
| 6,936 | 7,242 | -10,277 | -46,153 | 3,724 | 1,044 | 1,066 | 100 | 623 | 569 | -30,769 | 75 | 468 | 445 | 479 | 149 | 0 | 0 | 0 | 0 |
Belastingschulden
| 7,857 | 6,445 | 6,476 | 3,753 | 5,225 | 5,249 | 3,573 | 4,763 | 4,012 | 4,572 | 3,949 | 1,974 | 3,199 | 2,830 | 2,559 | 4,112 | 4,499 | 4,388 | 3,806 | 3,766 |
Uitgestelde opbrengsten
| 24,523 | 24,398 | 41,636 | 43,301 | 47,136 | 47,837 | 39,840 | 34,521 | 33,008 | 33,827 | 27,344 | 20,942 | 19,827 | 18,050 | 19,179 | 19,749 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 18,658 | 17,994 | 17,924 | -3,145 | 41,458 | 43,307 | 36,970 | 30,350 | -3,646 | -4,220 | -3,567 | 19,381 | 18,282 | 15,549 | 17,211 | 16,728 | 13,979 | 31,459 | 27,923 | 30,294 |
Totaal kortlopende verplichtingen
| 81,237 | 72,619 | 62,165 | 60,694 | 68,100 | 70,368 | 60,109 | 53,198 | 50,731 | 50,720 | 44,491 | 34,321 | 35,823 | 33,315 | 36,301 | 37,227 | 35,976 | 37,314 | 33,376 | 35,557 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 27,855 | 17,786 | 2,918 | 1,363 | 2,153 | 1,586 | 2,611 | 760 | 837 | 1,179 | 1,623 | 604 | 669 | 1,106 | 1,539 | 120 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 14,271 | 14,492 | 11,278 | 10,214 | 9,854 | 8,682 | 20,024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 8,943 | 3,352 | 10,534 | 10,231 | 1,568 | 2,746 | 4,287 | 1,013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 11,814 | 4,080 | -17,724 | 2,529 | 3,021 | 4,063 | 11,419 | 92 | 19,116 | 16,941 | 15,715 | 14,625 | 13,329 | 12,029 | 11,061 | 10,620 | 9,428 | 8,565 | 8,112 | 7,296 |
Totaal niet-vlottende verplichtingen
| 48,612 | 39,489 | 31,196 | 25,401 | 16,956 | 18,249 | 22,712 | 21,889 | 19,953 | 18,120 | 17,338 | 15,229 | 13,998 | 13,135 | 12,600 | 10,740 | 9,428 | 8,565 | 8,112 | 7,296 |
Totaal passiva
| 129,849 | 112,108 | 93,361 | 86,095 | 85,056 | 88,617 | 82,821 | 75,087 | 70,684 | 68,840 | 61,829 | 49,550 | 49,821 | 46,450 | 48,901 | 47,967 | 45,404 | 45,879 | 41,488 | 42,853 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 175,903 | 156,600 | 141,500 | 129,781 | 0 | 0 | 0 | 0 | 0 | 1,054 | 1,207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 12,952 | 12,952 | 12,952 | 12,952 | 12,952 | 12,952 | 12,952 | 12,952 | 12,952 | 12,952 | 12,952 | 12,952 | 12,952 | 12,952 | 12,952 | 12,952 | 12,952 | 12,952 | 12,952 | 12,952 |
Ingehouden winsten
| 174,625 | 153,016 | 135,150 | 118,600 | 116,904 | 105,402 | 93,244 | 100,530 | 90,634 | 82,489 | 75,496 | 70,544 | 66,071 | 63,006 | 58,722 | 54,676 | 50,564 | 44,127 | 37,599 | 31,265 |
Overige gereserveerde algehele resultaten
| 39,331 | 24,620 | 40,086 | 38,325 | 19,666 | 23,728 | 20,350 | 14,087 | 7,190 | 8,167 | -1,054 | -1,207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 9,921 | 9,935 | 8,804 | 9,948 | -279,304 | 1,484 | 30,276 | 7,569 | -10,056 | -10,054 | 9,946 | 9,945 | 9,944 | 9,946 | 9,947 | 9,941 | 9,948 | 9,949 | 9,455 | 9,887 |
Totaal eigen vermogen van aandeelhouders
| 236,829 | 200,523 | 196,686 | 179,825 | 149,447 | 142,006 | 136,472 | 121,051 | 100,720 | 93,554 | 97,339 | 92,234 | 87,612 | 84,571 | 80,386 | 76,225 | 72,380 | 66,189 | 60,006 | 54,104 |
Totaal eigen vermogen
| 244,783 | 207,800 | 203,427 | 186,126 | 155,391 | 147,458 | 141,527 | 125,722 | 105,010 | 97,442 | 100,958 | 95,569 | 90,654 | 87,451 | 83,065 | 78,856 | 74,675 | 68,118 | 61,628 | 55,519 |
Totaal passiva en aandeelhoudersvermogen
| 374,632 | 319,908 | 290,047 | 265,920 | 234,503 | 230,623 | 224,348 | 200,809 | 175,694 | 166,282 | 162,787 | 145,119 | 140,475 | 133,901 | 131,966 | 126,823 | 120,079 | 113,997 | 103,116 | 98,372 |