Daidoh Limited
TSE:3205.T
859 (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 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 4,825 | 5,377 | 4,161 | 5,165 | 6,383 | 13,553 | 4,035 | 4,878 | 4,623 | 5,468 | 5,122 | 5,254 | 6,727 | 7,723 | 5,354 | 4,851 | 5,115 | 3,527 | 3,888 | 3,099 | 2,784 | 2,880 | 3,572 | 3,548 | 3,080 | 3,474 | 2,798 | 2,899 | 3,734 | 4,502 | 5,361 | 4,494 | 3,653 | 4,382 | 4,071 | 3,064 | 3,922 | 4,525 | 4,461 | 2,843 | 4,076 | 3,398 | 3,293 | 2,323 | 3,262 | 4,183 | 2,754 | 2,174 | 2,341 | 2,837 | 2,214 | 2,286 | 3,698 | 5,540 | 6,450 | 7,966 | 8,502 | 6,481 | 4,662 | 4,048 | 2,630 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 1,499 | 2,999 | 0 | 0 | 0 | -1,681 | -1,678 | -1,875 | -1,886 | 0 | 0 | -1,097 | -2,569 | -3,094 | 0 | -3,521 | -3,505 | -3,407 | 0 | -3,362 | -3,372 | -3,337 | 0 | -2,916 | -2,933 | -3,009 | -308 | -2,991 | -2,641 | -2,632 | -348 | -3,053 | -2,910 | -2,857 | -377 | 842 | -2,655 | -2,546 | -402 | -2,440 | -2,489 | -2,446 | 11,714 | -2,469 | -2,855 | 0 | -526 | 0 | 0 | 0 | -594 | 0 | 999 | 2,022 | 5,017 | 1,010 | 993 | 999 |
Liquide middelen en kortetermijnbeleggingen
| 4,825 | 5,377 | 4,161 | 6,664 | 9,382 | 13,553 | 4,035 | 4,878 | 4,623 | 5,468 | 5,122 | 5,254 | 6,727 | 7,723 | 5,354 | 4,851 | 5,115 | 3,527 | 3,888 | 3,099 | 2,784 | 2,880 | 3,572 | 3,548 | 3,080 | 3,474 | 2,798 | 2,899 | 3,734 | 4,502 | 5,361 | 4,494 | 3,653 | 4,382 | 4,071 | 3,064 | 3,922 | 4,525 | 5,303 | 2,843 | 4,076 | 3,398 | 3,293 | 2,323 | 3,262 | 15,897 | 2,754 | 2,174 | 2,341 | 2,837 | 2,214 | 2,286 | 3,698 | 5,540 | 6,450 | 8,965 | 10,524 | 11,498 | 5,672 | 5,041 | 3,629 |
Nettovorderingen
| 3,012 | 2,586 | 2,749 | 2,869 | 3,148 | 3,233 | 2,956 | 2,702 | 2,493 | 2,691 | 2,801 | 2,504 | 2,083 | 2,587 | 1,917 | 2,064 | 2,090 | 2,289 | 2,398 | 2,945 | 2,619 | 2,924 | 2,945 | 3,398 | 2,795 | 3,166 | 3,136 | 3,274 | 2,598 | 3,011 | 2,994 | 1,616 | 1,593 | 2,292 | 2,253 | 2,287 | 2,009 | 2,656 | 2,854 | 2,148 | 2,032 | 3,147 | 2,629 | 2,457 | 2,783 | 3,385 | 3,350 | 2,820 | 3,289 | 4,396 | 3,670 | 3,138 | 3,162 | 3,917 | 3,006 | 2,374 | 2,204 | 3,328 | 2,668 | 2,313 | 3,119 |
Voorraad
| 7,527 | 7,257 | 7,298 | 7,527 | 6,830 | 6,843 | 7,349 | 7,273 | 6,525 | 6,314 | 6,357 | 6,684 | 6,269 | 6,120 | 4,491 | 5,044 | 4,814 | 4,218 | 4,559 | 4,932 | 4,669 | 4,145 | 4,984 | 5,076 | 4,839 | 4,543 | 4,913 | 5,189 | 4,826 | 4,641 | 5,121 | 4,554 | 3,871 | 4,072 | 4,693 | 5,021 | 4,608 | 4,411 | 5,178 | 5,334 | 4,481 | 4,682 | 5,234 | 5,655 | 5,083 | 5,185 | 5,266 | 5,594 | 5,174 | 5,133 | 5,296 | 5,798 | 5,167 | 4,723 | 4,596 | 4,807 | 4,269 | 4,317 | 4,537 | 5,424 | 5,566 |
Overige vlottende activa
| 2,000 | 2,025 | 1,964 | 1,278 | 1,290 | 1,115 | 1,240 | 1,175 | 1,096 | 1,181 | 1,154 | 996 | 851 | 973 | 1,021 | 973 | 1,132 | 1,061 | 1,278 | 1,092 | 1,550 | 1,568 | 1,384 | 1,320 | 1,809 | 1,645 | 1,710 | 1,674 | 1,833 | 1,174 | 1,631 | 1,126 | 1,241 | 1,010 | 1,334 | 1,557 | 1,361 | 872 | 1,240 | 1,562 | 1,664 | 1,324 | 1,477 | 1,597 | 1,733 | 1,120 | 1,212 | 1,336 | 1,513 | 876 | 1,367 | 1,505 | 1,791 | 1,048 | 1,931 | 1,443 | 2,056 | 768 | 1,247 | 1,178 | 997 |
Totaal vlottende activa
| 17,364 | 17,245 | 16,172 | 18,338 | 20,650 | 24,744 | 15,580 | 16,028 | 14,737 | 15,654 | 15,434 | 15,438 | 15,930 | 17,403 | 12,783 | 12,932 | 13,151 | 11,095 | 12,123 | 12,068 | 11,622 | 11,517 | 12,885 | 13,342 | 12,523 | 12,828 | 12,557 | 13,036 | 12,991 | 13,328 | 15,107 | 11,790 | 10,358 | 11,756 | 12,351 | 11,929 | 11,900 | 12,464 | 14,575 | 11,887 | 12,253 | 12,551 | 12,633 | 12,032 | 12,861 | 25,587 | 12,582 | 11,924 | 12,317 | 13,242 | 12,547 | 12,727 | 13,818 | 15,228 | 15,983 | 17,589 | 19,053 | 19,911 | 14,124 | 13,956 | 13,311 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 15,678 | 15,614 | 15,509 | 9,095 | 8,623 | 5,597 | 6,676 | 6,509 | 6,495 | 6,480 | 6,654 | 6,777 | 6,984 | 7,027 | 6,950 | 7,093 | 7,254 | 7,585 | 7,705 | 7,974 | 8,164 | 6,901 | 7,192 | 6,681 | 7,065 | 7,265 | 7,375 | 7,622 | 7,885 | 8,499 | 10,637 | 9,682 | 9,054 | 8,941 | 9,474 | 9,794 | 10,027 | 10,298 | 10,316 | 10,480 | 10,698 | 10,909 | 12,141 | 11,612 | 11,543 | 11,730 | 11,724 | 12,090 | 12,472 | 12,637 | 13,070 | 13,512 | 13,925 | 14,078 | 14,514 | 15,083 | 15,393 | 15,674 | 16,155 | 16,792 | 17,261 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 587 | 595 | 610 | 649 | 647 | 695 | 730 | 769 | 825 | 822 | 864 | 919 | 930 | 1,840 | 1,768 | 1,857 | 1,703 | 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 | 8 |
Immateriële activa
| 1,700 | 1,671 | 1,713 | 1,701 | 1,593 | 1,571 | 1,647 | 1,684 | 1,667 | 1,649 | 1,782 | 1,796 | 1,818 | 1,807 | 1,786 | 1,827 | 1,784 | 1,829 | 1,818 | 1,931 | 2,021 | 2,109 | 2,194 | 2,222 | 2,304 | 2,438 | 2,477 | 428 | 459 | 473 | 514 | 484 | 540 | 596 | 768 | 789 | 822 | 871 | 843 | 861 | 918 | 938 | 1,225 | 1,194 | 1,192 | 1,218 | 1,020 | 1,065 | 1,080 | 986 | 966 | 916 | 772 | 768 | 558 | 458 | 378 | 370 | 376 | 385 | 361 |
Goodwill en immateriële activa
| 1,700 | 1,671 | 1,713 | 1,701 | 1,593 | 1,571 | 1,647 | 1,684 | 1,667 | 1,649 | 1,782 | 1,796 | 1,818 | 1,807 | 2,373 | 2,422 | 2,394 | 2,478 | 2,465 | 2,626 | 2,751 | 2,878 | 3,019 | 3,044 | 3,168 | 3,357 | 3,407 | 2,268 | 2,227 | 2,330 | 2,217 | 484 | 540 | 596 | 768 | 789 | 822 | 871 | 843 | 861 | 918 | 938 | 1,225 | 1,194 | 1,192 | 1,218 | 1,020 | 1,065 | 1,080 | 986 | 966 | 916 | 772 | 768 | 558 | 458 | 378 | 370 | 376 | 385 | 369 |
Langetermijnbeleggingen
| 6,975 | 4,567 | 4,726 | 5,129 | 8,095 | 6,164 | 5,882 | 6,103 | 8,035 | 8,014 | 8,951 | 9,107 | 7,140 | 7,201 | 10,795 | 13,434 | 13,986 | 12,541 | 16,982 | 16,953 | 18,796 | 15,585 | 18,542 | 19,754 | 19,706 | 16,522 | 20,925 | 20,788 | 20,740 | 17,746 | 20,197 | 19,405 | 19,635 | 18,640 | 21,006 | 21,573 | 22,764 | 20,268 | 17,951 | 21,764 | 22,071 | 19,073 | 21,263 | 21,231 | 20,951 | -3,907 | 22,019 | 21,068 | 0 | 19,421 | 0 | 0 | 0 | 19,168 | 0 | 17,752 | 16,105 | 14,225 | 17,560 | 18,370 | 20,337 |
Belastingvorderingen
| -1,700 | 121 | 0 | 1,499 | -1,670 | 654 | -5,882 | -6,103 | -1,681 | -1,678 | -1,875 | -1,886 | -7,140 | -7,201 | -10,795 | -13,434 | -13,986 | 1,504 | -16,982 | -16,953 | -18,796 | 1,799 | -18,542 | -19,754 | -19,706 | 1,459 | -20,925 | -20,788 | -20,740 | 1,163 | -20,197 | -19,405 | -19,635 | 846 | -21,006 | -21,573 | -22,764 | 853 | 842 | -21,764 | -22,071 | 584 | -21,263 | -21,231 | -20,951 | 397 | -22,019 | -21,068 | 0 | 500 | 0 | 0 | 0 | 711 | 0 | 999 | 2,022 | 430 | 1,010 | 993 | 1,378 |
Overige niet-vlottende activa
| 1,701 | 1,664 | 1,665 | 1,664 | 1,669 | 1,031 | 7,561 | 7,787 | 1,681 | 1,678 | 1,875 | 1,887 | 9,095 | 9,156 | 10,795 | 13,433 | 13,986 | 1,581 | 16,982 | 16,953 | 18,796 | 1,599 | 18,544 | 19,754 | 19,707 | 1,680 | 20,926 | 20,789 | 20,741 | 1,765 | 20,198 | 19,406 | 19,636 | 1,581 | 21,007 | 21,574 | 22,765 | 1,625 | 2,658 | 21,766 | 22,072 | 1,505 | 21,265 | 21,233 | 20,952 | 13,642 | 22,020 | 21,071 | 20,946 | 1,655 | 20,328 | 20,055 | 21,027 | 1,200 | 21,269 | 3,434 | 2,894 | 7,003 | 2,679 | 2,433 | 3,258 |
Totaal niet-vlottende activa
| 24,354 | 23,637 | 23,613 | 19,088 | 18,310 | 15,017 | 15,884 | 15,980 | 16,197 | 16,143 | 17,387 | 17,681 | 17,897 | 17,990 | 20,118 | 22,948 | 23,634 | 25,689 | 27,152 | 27,553 | 29,711 | 28,762 | 28,755 | 29,479 | 29,940 | 30,283 | 31,708 | 30,679 | 30,853 | 31,503 | 33,052 | 29,572 | 29,230 | 30,604 | 31,249 | 32,157 | 33,614 | 33,915 | 32,610 | 33,107 | 33,688 | 33,009 | 34,631 | 34,039 | 33,687 | 23,080 | 34,764 | 34,226 | 34,498 | 35,199 | 34,364 | 34,483 | 35,724 | 35,925 | 36,341 | 37,726 | 36,792 | 37,702 | 37,780 | 38,973 | 42,603 |
Totaal activa
| 41,718 | 40,882 | 39,785 | 37,427 | 38,963 | 39,762 | 31,465 | 32,011 | 30,935 | 31,798 | 32,823 | 33,120 | 33,829 | 35,394 | 32,902 | 35,882 | 36,787 | 36,787 | 39,277 | 39,623 | 41,334 | 40,281 | 41,640 | 42,822 | 42,463 | 43,111 | 44,266 | 43,715 | 43,845 | 44,832 | 48,159 | 41,362 | 39,588 | 42,360 | 43,600 | 44,086 | 45,514 | 46,379 | 47,185 | 44,994 | 45,941 | 45,560 | 47,264 | 46,071 | 46,548 | 48,667 | 47,346 | 46,150 | 46,815 | 48,441 | 46,911 | 47,210 | 49,542 | 51,153 | 52,324 | 55,315 | 55,845 | 57,613 | 51,904 | 52,929 | 55,914 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,462 | 1,473 | 1,578 | 2,165 | 1,733 | 2,380 | 1,829 | 2,654 | 1,698 | 1,986 | 1,453 | 2,234 | 1,615 | 1,376 | 973 | 1,649 | 1,524 | 1,326 | 1,433 | 2,165 | 1,957 | 1,550 | 1,886 | 2,322 | 2,101 | 1,869 | 1,741 | 2,408 | 1,943 | 1,939 | 1,859 | 1,106 | 764 | 695 | 895 | 1,165 | 650 | 619 | 1,087 | 1,418 | 609 | 854 | 670 | 1,364 | 641 | 947 | 1,057 | 1,450 | 723 | 1,352 | 910 | 1,573 | 1,335 | 2,089 | 1,784 | 2,082 | 1,582 | 1,758 | 1,545 | 1,825 | 2,126 |
Kortlopende schulden
| 7,560 | 7,489 | 9,987 | 9,301 | 10,079 | 10,048 | 7,658 | 7,660 | 7,818 | 8,021 | 8,243 | 7,639 | 7,904 | 8,490 | 11,347 | 11,632 | 10,888 | 10,490 | 10,745 | 10,837 | 9,127 | 9,163 | 8,160 | 8,415 | 8,564 | 8,616 | 8,163 | 6,557 | 5,757 | 5,533 | 7,409 | 4,909 | 4,675 | 4,745 | 3,680 | 3,555 | 7,155 | 7,240 | 8,530 | 8,030 | 6,680 | 6,343 | 5,850 | 6,050 | 5,520 | 5,678 | 5,690 | 5,190 | 4,860 | 4,977 | 5,030 | 4,830 | 4,830 | 4,934 | 4,830 | 6,727 | 10,831 | 11,519 | 10,456 | 10,138 | 10,891 |
Belastingschulden
| 0 | 121 | 116 | 207 | 112 | 375 | 168 | 162 | 61 | 118 | 112 | 99 | 63 | 94 | 31 | 68 | 27 | 68 | 138 | 181 | 120 | 222 | 528 | 120 | 70 | 96 | 94 | 494 | 375 | 1,174 | 312 | 247 | 152 | 577 | 796 | 334 | 150 | 596 | 402 | 382 | 162 | 269 | 98 | 275 | 119 | 877 | 559 | 305 | 112 | 330 | 152 | 52 | 60 | 186 | 152 | 44 | 39 | 267 | 75 | 55 | 97 |
Uitgestelde opbrengsten
| 661 | 456 | 606 | 983 | 971 | 980 | 936 | 892 | 867 | 762 | 853 | 1,042 | 893 | 435 | 133 | 290 | 180 | 206 | 239 | 405 | 276 | 359 | 628 | 349 | 216 | 252 | 204 | 739 | 536 | 1,356 | 445 | 480 | 326 | 803 | 881 | 525 | 304 | 711 | 481 | 566 | 310 | 382 | 171 | 452 | 281 | 1,004 | 648 | 491 | 262 | 438 | 298 | 177 | 152 | 246 | 178 | 104 | 141 | 506 | 103 | 120 | 182 |
Overige kortlopende verplichtingen
| 4,159 | 4,259 | 4,644 | 3,880 | 4,155 | 4,422 | 5,683 | 5,084 | 4,028 | 4,231 | 4,328 | 3,785 | 3,869 | 4,247 | 3,650 | 3,487 | 3,827 | 2,261 | 2,713 | 2,363 | 2,927 | 2,723 | 3,469 | 3,153 | 4,209 | 4,085 | 3,213 | 3,332 | 3,877 | 3,029 | 5,424 | 2,360 | 2,855 | 2,546 | 3,458 | 3,305 | 3,800 | 3,304 | 3,447 | 2,946 | 3,052 | 2,673 | 2,778 | 2,394 | 3,261 | 2,758 | 2,821 | 2,663 | 3,396 | 2,823 | 2,842 | 2,591 | 3,303 | 3,255 | 4,030 | 3,146 | 3,354 | 2,875 | 2,886 | 1,859 | 1,886 |
Totaal kortlopende verplichtingen
| 13,842 | 13,677 | 16,815 | 16,329 | 16,938 | 17,830 | 16,106 | 16,290 | 14,411 | 15,000 | 14,877 | 14,700 | 14,281 | 14,548 | 16,103 | 17,058 | 16,419 | 14,283 | 15,130 | 15,770 | 14,287 | 13,795 | 14,143 | 14,239 | 15,090 | 14,822 | 13,321 | 13,036 | 12,113 | 11,857 | 15,137 | 8,855 | 8,620 | 8,789 | 8,914 | 8,550 | 11,909 | 11,874 | 13,545 | 12,960 | 10,651 | 10,252 | 9,469 | 10,260 | 9,703 | 10,387 | 10,216 | 9,794 | 9,241 | 9,590 | 9,080 | 9,171 | 9,620 | 10,524 | 10,822 | 12,059 | 15,908 | 16,658 | 14,990 | 13,942 | 15,085 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 5,708 | 5,802 | 2,293 | 211 | 261 | 1,785 | 3,365 | 3,418 | 3,931 | 5,490 | 4,497 | 4,550 | 5,063 | 6,738 | 1,829 | 1,882 | 2,598 | 4,259 | 2,923 | 2,976 | 5,848 | 5,942 | 7,273 | 6,630 | 5,139 | 5,252 | 5,748 | 7,298 | 7,732 | 8,272 | 8,466 | 8,591 | 5,525 | 5,999 | 6,350 | 6,475 | 2,875 | 3,448 | 2,500 | 2,500 | 4,850 | 5,238 | 5,680 | 3,680 | 4,510 | 4,860 | 5,340 | 5,340 | 6,170 | 6,388 | 6,500 | 6,500 | 7,000 | 7,221 | 7,500 | 7,500 | 4,000 | 4,183 | 0 | 0 | 741 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 1,490 | 0 | 0 | 0 | 190 | 0 | 0 | 0 | 216 | 0 | 0 | 0 | 209 | 0 | 0 | 0 | 216 | 0 | 0 | 0 | 249 | 0 | 0 | 0 | 268 | 0 | 0 | 0 | 258 | 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 | 2,387 | 0 | 0 | 0 | 2,807 | 0 | 0 | 0 | 567 | 0 | 0 | 0 | 378 | 0 | 0 | 0 | 418 | 0 | 0 | 0 | 482 | 0 | 0 | 0 | 554 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 400 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 266 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53 | 0 | 0 | 0 | 434 | 0 | 0 | 434 |
Overige niet-vlottende verplichtingen
| 7,070 | 2,876 | 7,352 | 7,207 | 7,097 | 2,650 | 4,706 | 5,026 | 4,888 | 2,812 | 5,026 | 5,101 | 5,029 | 2,895 | 4,712 | 4,892 | 4,901 | 3,387 | 5,531 | 5,600 | 5,540 | 3,357 | 4,103 | 4,094 | 4,032 | 3,274 | 5,683 | 5,203 | 5,382 | 5,249 | 6,197 | 6,222 | 6,358 | 5,850 | 6,506 | 6,650 | 7,106 | 6,445 | 7,432 | 7,129 | 7,272 | 6,821 | 7,628 | 7,411 | 7,663 | 7,380 | 7,927 | 8,029 | 7,903 | 7,942 | 8,421 | 8,709 | 8,958 | 8,870 | 9,575 | 10,378 | 10,586 | 10,054 | 10,980 | 11,606 | 11,384 |
Totaal niet-vlottende verplichtingen
| 12,778 | 12,555 | 9,645 | 7,418 | 7,358 | 7,432 | 8,071 | 8,444 | 8,819 | 9,085 | 9,523 | 9,651 | 10,092 | 10,220 | 6,541 | 6,774 | 7,499 | 8,280 | 8,454 | 8,576 | 11,388 | 10,030 | 11,376 | 10,724 | 9,171 | 9,348 | 11,431 | 12,501 | 13,114 | 13,782 | 14,663 | 14,813 | 11,883 | 11,856 | 12,856 | 13,125 | 9,981 | 10,293 | 9,932 | 9,629 | 12,122 | 12,060 | 13,308 | 11,091 | 12,173 | 12,506 | 13,267 | 13,369 | 14,073 | 14,330 | 14,921 | 15,209 | 15,958 | 16,144 | 17,075 | 17,878 | 14,586 | 14,671 | 10,980 | 11,606 | 12,559 |
Totaal passiva
| 26,620 | 26,232 | 26,460 | 23,747 | 24,296 | 25,262 | 24,177 | 24,734 | 23,230 | 24,085 | 24,400 | 24,351 | 24,373 | 24,768 | 22,644 | 23,832 | 23,918 | 22,563 | 23,584 | 24,346 | 25,675 | 23,825 | 25,519 | 24,963 | 24,261 | 24,170 | 24,752 | 25,537 | 25,227 | 25,639 | 29,800 | 23,668 | 20,503 | 20,645 | 21,770 | 21,675 | 21,890 | 22,167 | 23,477 | 22,589 | 22,773 | 22,312 | 22,777 | 21,351 | 21,876 | 22,893 | 23,483 | 23,163 | 23,314 | 23,920 | 24,001 | 24,380 | 25,578 | 26,668 | 27,897 | 29,937 | 30,494 | 31,329 | 25,970 | 25,548 | 27,644 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 11,746 | 0 | 0 | 0 | 5,360 | 5,591 | 7,492 | 7,672 | 0 | 0 | 493 | 0 | 0 | 127 | 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 |
Gewone aandelen
| 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 | 6,891 |
Ingehouden winsten
| 1,639 | 1,764 | 709 | 1,082 | 1,404 | 1,537 | -5,995 | -5,917 | -5,460 | -5,220 | -3,314 | -3,132 | -2,351 | -1,404 | -290 | 599 | 1,394 | 3,194 | 4,269 | 4,125 | 4,512 | 4,856 | 4,678 | 5,082 | 5,378 | 5,901 | 5,125 | 4,859 | 5,759 | 5,925 | 5,493 | 5,911 | 7,022 | 7,801 | 7,631 | 7,770 | 8,101 | 8,680 | 8,836 | 8,103 | 8,549 | 9,126 | 10,396 | 10,703 | 11,146 | 12,016 | 11,779 | 11,709 | 11,885 | 12,683 | 12,204 | 12,182 | 12,665 | 13,453 | 13,331 | 13,717 | 14,624 | 14,529 | 14,115 | 14,799 | 16,015 |
Overige gereserveerde algehele resultaten
| 3,602 | 3,030 | 2,822 | 2,787 | 2,287 | 1,995 | 1,847 | 1,720 | 1,697 | 1,464 | 312 | 467 | 331 | 10,828 | -493 | 458 | 501 | -127 | 297 | 21 | 37 | 278 | 102 | 900 | 976 | 1,163 | 2,535 | 2,059 | 1,644 | 1,431 | 1,024 | 251 | 477 | 2,320 | 2,613 | 3,047 | 3,939 | 3,944 | 3,286 | 2,576 | 2,910 | 2,405 | 2,266 | 2,187 | 1,737 | 1,974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2,291 | 2,293 | 2,290 | 2,278 | -8,295 | 3,439 | 3,939 | 3,933 | -1,431 | -1,671 | -3,577 | -3,759 | 3,909 | -6,631 | 3,443 | 3,889 | 3,875 | 3,797 | 3,913 | 3,899 | 3,899 | 3,951 | 3,951 | 4,495 | 4,495 | 4,495 | 4,495 | 4,184 | 4,186 | 4,645 | 4,652 | 4,629 | 4,650 | 4,650 | 4,650 | 4,649 | 4,637 | 4,637 | 4,636 | 4,774 | 4,751 | 4,751 | 4,850 | 4,849 | 4,809 | 4,809 | 5,118 | 4,308 | 4,640 | 4,865 | 3,737 | 3,673 | 4,322 | 4,058 | 4,120 | 4,687 | 3,744 | 4,772 | 4,839 | 5,574 | 5,250 |
Totaal eigen vermogen van aandeelhouders
| 14,423 | 13,978 | 12,712 | 13,038 | 14,033 | 13,862 | 6,682 | 6,627 | 7,057 | 7,055 | 7,804 | 8,139 | 8,780 | 9,684 | 10,044 | 11,837 | 12,661 | 13,882 | 15,370 | 14,936 | 15,339 | 15,976 | 15,622 | 17,368 | 17,740 | 18,450 | 19,046 | 17,993 | 18,480 | 18,892 | 18,060 | 17,682 | 19,040 | 21,662 | 21,785 | 22,357 | 23,568 | 24,152 | 23,649 | 22,344 | 23,101 | 23,173 | 24,403 | 24,630 | 24,583 | 25,690 | 23,788 | 22,908 | 23,416 | 24,439 | 22,832 | 22,746 | 23,878 | 24,402 | 24,342 | 25,295 | 25,259 | 26,192 | 25,845 | 27,264 | 28,156 |
Totaal eigen vermogen
| 15,098 | 14,646 | 13,322 | 13,680 | 14,667 | 14,500 | 7,288 | 7,277 | 7,705 | 7,713 | 8,423 | 8,769 | 9,456 | 10,626 | 10,258 | 12,050 | 12,869 | 14,224 | 15,693 | 15,277 | 15,659 | 16,456 | 15,624 | 17,859 | 17,743 | 18,940 | 19,514 | 18,178 | 18,618 | 19,193 | 18,359 | 17,694 | 19,085 | 21,715 | 21,830 | 22,411 | 23,624 | 24,212 | 23,708 | 22,405 | 23,168 | 23,248 | 24,487 | 24,720 | 24,672 | 25,774 | 23,863 | 22,987 | 23,501 | 24,521 | 22,910 | 22,830 | 23,964 | 24,485 | 24,427 | 25,378 | 25,351 | 26,284 | 25,934 | 27,381 | 28,270 |
Totaal passiva en aandeelhoudersvermogen
| 41,718 | 40,878 | 39,782 | 37,427 | 38,963 | 39,762 | 31,465 | 32,011 | 30,935 | 31,798 | 32,823 | 33,120 | 33,829 | 35,394 | 32,902 | 35,882 | 36,787 | 36,787 | 39,277 | 39,623 | 41,334 | 40,281 | 41,640 | 42,822 | 42,463 | 43,110 | 44,266 | 43,715 | 43,845 | 44,832 | 48,159 | 41,362 | 39,588 | 42,360 | 43,600 | 44,086 | 45,514 | 46,379 | 47,185 | 44,994 | 45,941 | 45,560 | 47,264 | 46,071 | 46,548 | 48,667 | 47,346 | 46,150 | 46,815 | 48,441 | 46,911 | 47,210 | 49,542 | 51,153 | 52,324 | 55,315 | 55,845 | 57,613 | 51,904 | 52,929 | 55,914 |