Take and Give. Needs Co., Ltd
TSE:4331.T
860 (JPY) • At close November 8, 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 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 7,226 | 9,399 | 9,557 | 9,725 | 9,458 | 12,527 | 12,255 | 12,416 | 9,443 | 11,792 | 12,559 | 6,900 | 8,176 | 4,594 | 6,024 | 5,609 | 6,005 | 6,455 | 6,588 | 7,389 | 5,401 | 6,782 | 5,700 | 5,111 | 4,181 | 4,769 | 4,501 | 4,357 | 3,295 | 4,918 | 3,666 | 4,917 | 3,561 | 3,871 | 4,125 | 5,541 | 4,822 | 5,111 | 4,344 | 6,418 | 4,624 | 5,582 | 3,528 | 3,964 | 4,302 | 4,170 | 4,335 | 3,727 | 3,700 | 5,035 | 4,397 | 5,024 | 4,519 | 4,094 | 3,527 | 4,116 | 3,100 | 4,559 | 2,402 | 2,845 | 2,865 | 1,360 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | -5,077 | -4,950 | -5,074 | -5,093 | -5,087 | -4,916 | -4,920 | -4,941 | -4,983 | -5,019 | -5,023 | -5,133 | -5,121 | -6,013 | -6,108 | -6,145 | -6,177 | -6,425 | -6,465 | -6,676 | -7,019 | -7,062 | -7,437 | -9,151 | -9,235 | -9,326 | -804 | -8,802 | -8,924 | -9,034 | -967 | -9,292 | -9,480 | -9,728 | -1,138 | -1,174 | -1,191 | -1,396 | -1,438 | -1,389 | -1,431 | -1,372 | -1,401 | -1,445 | -1,482 | -1,515 | -1,578 | -1,633 | -1,680 | -1,735 | -1,793 | -1,640 | -1,429 | -1,483 | -1,506 | -1,558 | -1,606 | -1,648 | -1,669 |
Liquide middelen en kortetermijnbeleggingen
| 7,226 | 9,399 | 9,557 | 9,725 | 9,458 | 12,527 | 12,255 | 12,416 | 9,443 | 11,792 | 12,559 | 6,900 | 8,176 | 4,594 | 6,024 | 5,609 | 6,005 | 6,455 | 6,588 | 7,389 | 5,401 | 6,782 | 5,700 | 5,111 | 4,181 | 4,769 | 4,501 | 4,357 | 3,295 | 4,918 | 3,666 | 4,917 | 3,561 | 3,871 | 4,125 | 5,541 | 4,822 | 5,111 | 4,344 | 6,418 | 4,624 | 5,582 | 3,528 | 3,964 | 4,302 | 4,170 | 4,335 | 3,727 | 3,700 | 5,035 | 4,397 | 5,024 | 4,519 | 4,094 | 3,527 | 4,116 | 3,100 | 4,559 | 2,402 | 2,845 | 2,865 | 1,360 |
Nettovorderingen
| 3,623 | 3,773 | 3,188 | 4,303 | 3,663 | 3,601 | 3,177 | 3,632 | 3,256 | 3,172 | 2,754 | 2,992 | 2,590 | 2,683 | 2,711 | 2,675 | 3,478 | 4,465 | 4,653 | 4,607 | 4,928 | 5,054 | 4,456 | 4,963 | 4,308 | 4,633 | 4,224 | 4,535 | 3,813 | 4,056 | 3,654 | 3,660 | 3,376 | 3,798 | 3,328 | 3,341 | 3,065 | 3,374 | 3,276 | 3,630 | 3,447 | 3,391 | 2,808 | 2,888 | 2,940 | 3,124 | 2,440 | 2,768 | 2,547 | 2,582 | 2,274 | 2,598 | 2,368 | 2,322 | 2,019 | 2,082 | 2,074 | 2,023 | 1,975 | 2,197 | 2,103 | 2,143 |
Voorraad
| 227 | 240 | 237 | 235 | 227 | 264 | 239 | 277 | 248 | 243 | 231 | 259 | 228 | 220 | 193 | 188 | 258 | 264 | 284 | 243 | 236 | 245 | 253 | 247 | 244 | 284 | 271 | 239 | 233 | 206 | 192 | 213 | 169 | 167 | 149 | 180 | 137 | 140 | 118 | 127 | 122 | 98 | 120 | 114 | 96 | 101 | 102 | 45 | 50 | 54 | 47 | 85 | 59 | 52 | 42 | 77 | 53 | 81 | 84 | 98 | 99 | 119 |
Overige vlottende activa
| 571 | 1,338 | 1,240 | 595 | 868 | 889 | 913 | 556 | 528 | 437 | 445 | 403 | 540 | 415 | 591 | 741 | 431 | 244 | 384 | 330 | 514 | 566 | 954 | 765 | 772 | 834 | 1,407 | 1,452 | 1,871 | 463 | 913 | 841 | 913 | 401 | 772 | 875 | 906 | 860 | 662 | 390 | 528 | 320 | 353 | 303 | 372 | 217 | 229 | 173 | 168 | 108 | 179 | 139 | 296 | 333 | 134 | 107 | 220 | 195 | 283 | 236 | 128 | 180 |
Totaal vlottende activa
| 12,358 | 14,750 | 14,222 | 14,858 | 14,216 | 17,281 | 16,584 | 16,881 | 13,475 | 15,644 | 15,989 | 10,554 | 11,534 | 7,912 | 9,519 | 9,213 | 10,172 | 11,428 | 11,909 | 12,569 | 11,079 | 12,647 | 11,363 | 11,086 | 9,505 | 10,520 | 10,403 | 10,583 | 9,212 | 9,643 | 8,425 | 9,631 | 8,019 | 8,237 | 8,374 | 9,937 | 8,930 | 9,485 | 8,400 | 10,565 | 8,721 | 9,391 | 6,809 | 7,269 | 7,710 | 7,612 | 7,106 | 6,713 | 6,465 | 7,779 | 6,897 | 7,846 | 7,242 | 6,801 | 5,722 | 6,382 | 5,447 | 6,858 | 4,744 | 5,376 | 5,195 | 3,802 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 29,336 | 29,921 | 28,182 | 28,136 | 27,451 | 27,112 | 28,749 | 28,873 | 29,088 | 29,110 | 30,927 | 31,308 | 31,758 | 32,214 | 33,472 | 33,973 | 35,682 | 37,124 | 37,987 | 38,265 | 38,445 | 34,331 | 34,498 | 34,549 | 34,727 | 35,037 | 34,880 | 35,030 | 34,754 | 31,743 | 31,236 | 29,501 | 29,086 | 29,239 | 27,913 | 26,790 | 26,415 | 25,564 | 25,146 | 24,910 | 24,747 | 24,695 | 24,620 | 24,844 | 24,499 | 24,514 | 24,631 | 20,725 | 20,683 | 20,803 | 21,096 | 20,897 | 20,984 | 20,927 | 21,231 | 21,539 | 21,749 | 21,095 | 21,787 | 22,112 | 22,345 | 23,118 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 3 | 9 | 15 | 23 | 30 | 38 | 45 | 53 | 60 | 68 | 76 | 83 | 101 | 109 | 117 | 125 | 121 | 129 | 136 | 144 | 151 | 159 | 134 | 151 | 169 | 719 | 759 | 798 | 838 | 878 | 917 | 957 | 997 | 1,158 | 1,201 | 1,244 | 1,288 | 1,331 | 1,374 | 1,418 | 1,242 | 527 | 0 | 0 | 2 | 5 | 8 | 10 | 13 | 16 | 18 | 28 | 38 | 48 | 58 | 77 | 88 |
Immateriële activa
| 356 | 375 | 380 | 243 | 232 | 223 | 190 | 205 | 172 | 192 | 136 | 153 | 174 | 196 | 219 | 243 | 269 | 361 | 557 | 584 | 636 | 677 | 719 | 728 | 681 | 735 | 776 | 842 | 942 | 973 | 969 | 1,000 | 1,072 | 1,143 | 1,269 | 1,290 | 1,336 | 1,190 | 1,034 | 1,040 | 1,038 | 1,095 | 1,086 | 1,068 | 1,054 | 948 | 789 | 672 | 613 | 554 | 570 | 559 | 585 | 593 | 611 | 646 | 690 | 705 | 676 | 717 | 768 | 874 |
Goodwill en immateriële activa
| 356 | 375 | 380 | 243 | 232 | 226 | 199 | 220 | 195 | 222 | 174 | 198 | 227 | 256 | 287 | 319 | 352 | 462 | 666 | 701 | 761 | 798 | 848 | 864 | 825 | 886 | 935 | 976 | 1,093 | 1,142 | 1,688 | 1,759 | 1,870 | 1,981 | 2,147 | 2,207 | 2,293 | 2,187 | 2,192 | 2,241 | 2,282 | 2,383 | 2,417 | 2,442 | 2,472 | 2,190 | 1,316 | 672 | 613 | 556 | 575 | 567 | 595 | 606 | 627 | 664 | 718 | 743 | 724 | 775 | 845 | 962 |
Langetermijnbeleggingen
| 4,936 | 15 | 83 | 5,160 | 5,031 | 5,151 | 5,181 | 5,174 | 4,989 | 4,999 | 4,992 | 5,046 | 5,096 | 5,128 | 5,153 | 5,141 | 6,033 | 6,129 | 6,166 | 6,198 | 6,446 | 6,486 | 6,697 | 7,040 | 7,099 | 7,468 | 9,182 | 9,266 | 9,357 | 852 | 8,850 | 8,990 | 9,100 | 1,054 | 9,354 | 9,546 | 9,888 | 1,450 | 1,366 | 1,411 | 1,616 | 1,575 | 1,434 | 1,476 | 1,417 | 1,446 | 1,977 | 1,617 | 1,650 | 1,709 | 1,967 | 2,014 | 2,059 | 2,017 | 1,865 | 1,638 | 1,692 | 1,612 | 1,666 | 1,674 | 2,313 | 2,361 |
Belastingvorderingen
| 4,352 | 4,993 | 5,522 | 5,525 | 5,525 | 5,527 | 4,709 | 5,290 | 5,642 | 3,955 | 3,591 | 3,548 | 3,362 | 3,131 | 2,920 | 2,762 | 4,495 | 3,118 | 3,155 | 2,980 | 3,041 | 2,920 | 2,759 | 2,765 | 2,794 | 2,317 | -9,182 | -9,266 | -9,357 | 2,214 | -8,850 | -8,990 | -9,100 | 1,789 | -9,354 | -9,546 | -9,888 | 1,713 | 1,869 | 1,809 | 1,819 | 1,885 | 1,772 | 1,735 | 1,730 | 1,733 | 1,709 | 1,889 | 1,892 | 1,902 | 1,869 | 2,065 | 2,021 | 2,107 | 2,284 | 1,847 | 1,833 | 1,574 | 919 | 877 | 792 | 761 |
Overige niet-vlottende activa
| 66 | 4,968 | 5,008 | -66 | 76 | -65 | -66 | -66 | 93 | 99 | 103 | 105 | -66 | -67 | -72 | -72 | -66 | -66 | -50 | -50 | -50 | -55 | -190 | -199 | -201 | -203 | 9,568 | 9,674 | 9,790 | 6,582 | 9,318 | 9,481 | 9,616 | 6,985 | 9,915 | 10,132 | 10,497 | 7,692 | 7,822 | 7,890 | 8,013 | 8,353 | 8,836 | 9,273 | 9,041 | 9,015 | 9,186 | 9,990 | 10,394 | 10,641 | 10,980 | 12,013 | 12,142 | 12,176 | 12,113 | 11,893 | 11,678 | 11,574 | 11,182 | 10,847 | 9,935 | 9,546 |
Totaal niet-vlottende activa
| 39,046 | 40,272 | 39,175 | 38,998 | 38,315 | 37,951 | 38,772 | 39,491 | 40,007 | 38,385 | 39,787 | 40,205 | 40,377 | 40,662 | 41,760 | 42,123 | 46,496 | 46,767 | 47,924 | 48,094 | 48,643 | 44,480 | 44,612 | 45,019 | 45,244 | 45,505 | 45,383 | 45,680 | 45,637 | 42,533 | 42,242 | 40,741 | 40,572 | 41,048 | 39,975 | 39,129 | 39,205 | 38,606 | 38,395 | 38,261 | 38,477 | 38,891 | 39,079 | 39,770 | 39,159 | 38,898 | 38,819 | 34,893 | 35,232 | 35,611 | 36,487 | 37,556 | 37,801 | 37,833 | 38,120 | 37,581 | 37,670 | 36,598 | 36,278 | 36,285 | 36,230 | 36,748 |
Totaal activa
| 51,404 | 55,022 | 53,397 | 53,858 | 52,535 | 55,235 | 55,360 | 56,376 | 53,486 | 54,032 | 55,778 | 50,764 | 51,913 | 48,578 | 51,284 | 51,338 | 56,672 | 58,197 | 59,836 | 60,667 | 59,722 | 57,130 | 55,975 | 56,105 | 54,749 | 56,025 | 55,787 | 56,263 | 54,850 | 52,176 | 50,667 | 50,373 | 48,592 | 49,286 | 48,349 | 49,066 | 48,135 | 48,091 | 46,795 | 48,826 | 47,198 | 48,282 | 45,888 | 47,039 | 46,869 | 46,510 | 45,925 | 41,606 | 41,697 | 43,390 | 43,384 | 45,402 | 45,043 | 44,634 | 43,842 | 43,963 | 43,117 | 43,456 | 41,022 | 41,661 | 41,425 | 40,550 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,047 | 1,624 | 1,109 | 1,623 | 1,022 | 1,485 | 1,065 | 1,647 | 1,114 | 1,319 | 997 | 943 | 876 | 1,092 | 777 | 751 | 266 | 1,313 | 1,628 | 2,659 | 2,063 | 2,594 | 1,823 | 2,772 | 1,954 | 2,339 | 3,649 | 4,633 | 3,577 | 4,862 | 3,504 | 4,098 | 3,399 | 5,136 | 1,563 | 2,601 | 1,892 | 2,576 | 1,786 | 2,534 | 2,048 | 2,874 | 1,842 | 2,690 | 2,022 | 2,732 | 1,921 | 2,341 | 1,892 | 2,413 | 1,510 | 2,072 | 1,603 | 1,867 | 1,484 | 2,100 | 1,748 | 2,347 | 1,452 | 2,082 | 2,246 | 1,467 |
Kortlopende schulden
| 7,033 | 6,256 | 6,289 | 6,732 | 7,163 | 6,857 | 14,967 | 14,827 | 15,041 | 15,218 | 15,946 | 14,999 | 15,619 | 15,794 | 15,898 | 14,067 | 12,908 | 7,884 | 8,881 | 8,066 | 8,763 | 6,731 | 7,948 | 6,879 | 7,699 | 6,300 | 7,631 | 6,432 | 9,038 | 7,111 | 8,004 | 7,033 | 6,240 | 4,890 | 6,996 | 5,783 | 7,050 | 5,494 | 7,081 | 8,065 | 6,723 | 6,017 | 5,579 | 5,590 | 5,663 | 5,243 | 6,850 | 4,788 | 8,001 | 8,585 | 9,986 | 7,557 | 7,522 | 6,593 | 5,829 | 4,669 | 7,393 | 7,286 | 6,266 | 6,199 | 5,959 | 8,027 |
Belastingschulden
| 343 | 182 | 1,212 | 425 | 320 | 141 | 99 | 121 | 61 | 915 | 778 | 317 | 189 | 102 | 71 | 116 | 119 | 814 | 987 | 795 | 446 | 736 | 831 | 868 | 392 | 937 | 536 | 463 | 109 | 697 | 839 | 419 | 211 | 328 | 415 | 276 | 96 | 204 | 48 | 301 | 143 | 1,511 | 843 | 584 | 498 | 639 | 255 | 136 | 196 | 450 | 281 | 135 | 63 | 17 | 369 | 96 | 213 | 600 | 548 | 68 | 192 | 85 |
Uitgestelde opbrengsten
| 1,682 | 1,871 | 1,771 | 4,489 | 4,001 | 5,459 | 3,369 | 4,262 | 3,624 | 5,426 | 4,805 | 5,479 | 5,273 | 2,323 | 2,333 | 3,055 | 2,390 | 3,613 | 2,940 | 3,058 | 2,914 | 4,430 | 3,144 | 3,182 | 2,969 | 3,819 | 903 | 997 | 771 | 1,220 | 1,130 | 894 | 862 | 781 | 703 | 794 | 856 | 842 | 553 | 1,037 | 1,084 | 2,113 | 1,127 | 1,110 | 1,209 | 1,126 | 561 | 571 | 821 | 906 | 705 | 794 | 902 | 369 | 623 | 440 | 714 | 983 | 739 | 376 | 529 | 274 |
Overige kortlopende verplichtingen
| 3,839 | 4,038 | 4,398 | 1,207 | 1,410 | 1,489 | 1,558 | 1,718 | 1,710 | 2,486 | 2,458 | 2,327 | 2,086 | 3,136 | 2,936 | 3,693 | 3,407 | 3,365 | 3,564 | 3,457 | 3,273 | 3,329 | 3,273 | 3,184 | 3,249 | 3,139 | 3,189 | 3,327 | 3,295 | 3,317 | 3,165 | 3,473 | 3,168 | 2,841 | 4,235 | 4,554 | 4,456 | 5,146 | 4,490 | 4,807 | 4,412 | 4,835 | 4,003 | 4,503 | 3,968 | 4,169 | 3,733 | 3,302 | 3,140 | 3,254 | 3,084 | 3,467 | 3,001 | 3,769 | 2,784 | 3,284 | 2,591 | 2,781 | 2,410 | 2,779 | 2,517 | 2,336 |
Totaal kortlopende verplichtingen
| 13,601 | 13,789 | 13,567 | 14,051 | 13,596 | 15,290 | 20,959 | 22,454 | 21,489 | 24,449 | 24,206 | 23,748 | 23,854 | 22,345 | 21,944 | 21,566 | 18,971 | 16,175 | 17,013 | 17,240 | 17,013 | 17,084 | 16,188 | 16,017 | 15,871 | 15,597 | 15,372 | 15,389 | 16,681 | 16,510 | 15,803 | 15,498 | 13,669 | 13,648 | 13,497 | 13,732 | 14,254 | 14,058 | 13,910 | 16,443 | 14,267 | 15,839 | 12,551 | 13,893 | 12,862 | 13,270 | 13,065 | 11,002 | 13,854 | 15,158 | 15,285 | 13,890 | 13,028 | 12,598 | 10,720 | 10,493 | 12,446 | 13,397 | 10,867 | 11,436 | 11,251 | 12,104 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 15,774 | 16,949 | 17,860 | 22,037 | 21,418 | 22,552 | 15,280 | 16,306 | 15,217 | 16,046 | 17,216 | 14,735 | 15,822 | 17,194 | 17,193 | 17,638 | 18,124 | 16,203 | 16,259 | 17,484 | 13,506 | 14,724 | 14,413 | 11,736 | 11,438 | 12,912 | 16,864 | 14,015 | 11,650 | 12,422 | 12,117 | 12,163 | 11,951 | 12,225 | 12,190 | 12,418 | 10,713 | 10,790 | 10,462 | 10,647 | 11,020 | 9,827 | 10,783 | 11,545 | 12,311 | 12,655 | 12,344 | 11,642 | 8,571 | 9,066 | 8,985 | 12,598 | 12,814 | 12,800 | 13,661 | 15,063 | 11,774 | 11,846 | 14,225 | 14,932 | 16,447 | 14,737 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 3,135 | 0 | 0 | 0 | -69 | 0 | 0 | 0 | -74 | 0 | 0 | 0 | -110 | 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 | 642 | 0 | 0 | 0 | 69 | 0 | 0 | 0 | 74 | 0 | 0 | 0 | 110 | 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
| 6,694 | 3,541 | 4,648 | 1,617 | 1,617 | 1,642 | 1,640 | 1,684 | 1,685 | 1,693 | 1,723 | 1,778 | 1,791 | 1,802 | 1,907 | 1,896 | 2,091 | 2,023 | 2,031 | 2,116 | 5,774 | 2,143 | 2,177 | 6,126 | 6,224 | 6,380 | 2,517 | 6,601 | 6,731 | 2,759 | 2,313 | 2,958 | 3,027 | 3,028 | 2,139 | 2,808 | 2,851 | 2,780 | 2,365 | 2,881 | 2,985 | 3,255 | 3,237 | 3,326 | 3,457 | 2,625 | 2,695 | 2,239 | 2,306 | 2,374 | 2,487 | 2,632 | 2,688 | 2,789 | 2,469 | 2,530 | 2,815 | 1,891 | 1,442 | 1,490 | 1,401 | 826 |
Totaal niet-vlottende verplichtingen
| 22,468 | 24,267 | 22,508 | 23,654 | 23,035 | 24,194 | 16,920 | 17,990 | 16,902 | 17,739 | 18,939 | 16,513 | 17,613 | 18,996 | 19,100 | 19,534 | 20,215 | 18,226 | 18,290 | 19,600 | 19,280 | 16,867 | 16,590 | 17,862 | 17,662 | 19,292 | 19,381 | 20,616 | 18,381 | 15,181 | 14,430 | 15,121 | 14,978 | 15,253 | 14,329 | 15,226 | 13,564 | 13,570 | 12,827 | 13,528 | 14,005 | 13,082 | 14,020 | 14,871 | 15,768 | 15,280 | 15,039 | 13,881 | 10,877 | 11,440 | 11,472 | 15,230 | 15,502 | 15,589 | 16,130 | 17,593 | 14,589 | 13,737 | 15,667 | 16,422 | 17,848 | 15,563 |
Totaal passiva
| 36,069 | 38,056 | 36,075 | 37,705 | 36,631 | 39,484 | 37,879 | 40,444 | 38,391 | 42,188 | 43,145 | 40,261 | 41,467 | 41,341 | 41,044 | 41,100 | 39,186 | 34,401 | 35,303 | 36,840 | 36,293 | 33,951 | 32,778 | 33,879 | 33,533 | 34,889 | 34,753 | 36,005 | 35,062 | 31,691 | 30,233 | 30,619 | 28,647 | 28,901 | 27,826 | 28,958 | 27,818 | 27,628 | 26,737 | 29,971 | 28,272 | 28,921 | 26,571 | 28,764 | 28,630 | 28,550 | 28,104 | 24,883 | 24,731 | 26,598 | 26,757 | 29,120 | 28,530 | 28,187 | 26,850 | 28,086 | 27,035 | 27,134 | 26,534 | 27,858 | 29,099 | 27,667 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 2,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 11,803 | 3,000 | 3,000 | 3,000 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 113 | 114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39 | 0 | 0 | 74 | 45 | 120 | 256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,264 | 5,239 | 5,239 | 5,239 | 5,239 | 5,239 | 5,239 | 4,199 | 4,199 | 3,449 | 3,449 |
Ingehouden winsten
| 4,217 | 2,845 | 2,664 | 2,993 | 2,754 | 2,610 | 4,332 | 2,783 | 1,968 | -1,394 | -585 | -2,827 | -2,889 | -3,118 | -57 | -59 | 7,117 | 13,246 | 14,056 | 13,318 | 12,840 | 12,568 | 12,572 | 11,626 | 10,764 | 10,478 | 10,404 | 9,627 | 9,188 | 9,779 | 10,146 | 9,454 | 9,431 | 9,612 | 9,754 | 9,213 | 9,433 | 9,584 | 9,499 | 8,503 | 8,526 | 8,763 | 8,895 | 7,823 | 7,883 | 7,561 | 7,351 | 6,494 | 6,692 | 6,605 | 6,451 | 6,054 | 6,312 | 6,282 | 6,817 | 5,661 | 5,814 | 6,068 | 6,354 | 5,592 | 5,696 | 6,092 |
Overige gereserveerde algehele resultaten
| 0 | -100 | 37 | 41 | 40 | 37 | 44 | 44 | 34 | 41 | 21 | 30 | 39 | 10,297 | -1 | -1 | 100 | 110 | 50 | 47 | 126 | 131 | 162 | 116 | 2 | 184 | 188 | 165 | 153 | 244 | -113 | -114 | 87 | 323 | 329 | 437 | 441 | 432 | 157 | -39 | 14 | 77 | -74 | -45 | -120 | -256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 11,018 | 12,118 | 11,519 | 10,019 | 10,010 | 10,004 | 10,005 | 10,005 | 8,093 | -606 | 8,197 | 8,300 | 8,296 | -5,206 | 5,033 | 5,033 | 5,005 | 4,996 | 4,998 | 4,997 | 4,996 | 4,990 | 4,990 | 4,991 | 4,991 | 4,993 | 4,994 | 4,995 | 4,994 | 4,995 | 4,881 | 4,884 | 4,998 | 4,999 | 4,998 | 4,998 | 4,999 | 5,000 | 4,999 | 4,959 | 5,000 | 5,000 | 4,928 | 4,966 | 4,891 | 4,955 | 4,792 | 4,817 | 4,867 | 4,800 | 4,804 | 4,859 | 4,864 | 4,842 | 4,873 | 4,923 | 4,977 | 4,966 | 3,902 | 3,973 | 3,161 | 3,312 |
Totaal eigen vermogen van aandeelhouders
| 15,335 | 16,963 | 17,320 | 16,153 | 15,904 | 15,751 | 17,481 | 15,932 | 15,095 | 11,844 | 12,633 | 10,503 | 10,446 | 7,237 | 10,240 | 10,238 | 17,486 | 23,616 | 24,368 | 23,626 | 23,226 | 22,953 | 22,988 | 21,997 | 21,021 | 20,919 | 20,850 | 20,051 | 19,599 | 20,282 | 20,291 | 19,602 | 19,780 | 20,198 | 20,345 | 19,912 | 20,137 | 20,280 | 19,919 | 18,726 | 18,804 | 19,104 | 19,087 | 18,053 | 18,038 | 17,780 | 17,407 | 16,575 | 16,823 | 16,669 | 16,519 | 16,177 | 16,415 | 16,363 | 16,929 | 15,823 | 16,030 | 16,273 | 14,455 | 13,764 | 12,306 | 12,853 |
Totaal eigen vermogen
| 15,335 | 16,963 | 17,320 | 16,153 | 15,904 | 15,751 | 17,481 | 15,932 | 15,095 | 11,844 | 12,633 | 10,503 | 10,446 | 7,237 | 10,240 | 10,238 | 17,486 | 23,796 | 24,533 | 23,827 | 23,429 | 23,179 | 22,989 | 21,998 | 21,216 | 21,135 | 21,034 | 20,258 | 19,788 | 20,485 | 20,434 | 19,754 | 19,945 | 20,385 | 20,523 | 20,108 | 20,317 | 20,463 | 20,058 | 18,855 | 18,926 | 19,361 | 19,317 | 18,275 | 18,239 | 17,960 | 17,821 | 16,723 | 16,966 | 16,792 | 16,627 | 16,282 | 16,513 | 16,447 | 16,992 | 15,877 | 16,082 | 16,322 | 14,488 | 13,803 | 12,326 | 12,883 |
Totaal passiva en aandeelhoudersvermogen
| 51,404 | 55,019 | 53,395 | 53,858 | 52,535 | 55,235 | 55,360 | 56,376 | 53,486 | 54,032 | 55,778 | 50,764 | 51,913 | 48,578 | 51,284 | 51,338 | 56,672 | 58,197 | 59,836 | 60,667 | 59,722 | 57,130 | 55,975 | 56,105 | 54,749 | 56,024 | 55,787 | 56,263 | 54,850 | 52,176 | 50,667 | 50,373 | 48,592 | 49,286 | 48,349 | 49,066 | 48,135 | 48,091 | 46,795 | 48,826 | 47,198 | 48,282 | 45,888 | 47,039 | 46,869 | 46,510 | 45,925 | 41,606 | 41,697 | 43,390 | 43,384 | 45,402 | 45,043 | 44,634 | 43,842 | 43,963 | 43,117 | 43,456 | 41,022 | 41,661 | 41,425 | 40,550 |