Organo Corporation
TSE:6368.T
9330 (JPY) • At close November 12, 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
| 17,642 | 15,558 | 20,198 | 12,804 | 13,772 | 11,276 | 8,652 | 11,340 | 7,207 | 8,939 | 10,268 | 8,809 | 10,273 | 14,126 | 13,249 | 8,494 | 8,632 | 6,476 | 5,823 | 6,031 |
Kortetermijnbeleggingen
| 27,814 | 9,853 | 11,293 | 9,773 | 11,752 | 13,574 | 15,241 | 16,835 | 14,415 | 8,605 | 9,312 | 7,902 | 8,400 | 2,619 | 2,777 | 2,950 | -9 | -14 | -23 | -11 |
Liquide middelen en kortetermijnbeleggingen
| 17,642 | 25,411 | 31,491 | 22,577 | 25,524 | 24,850 | 23,893 | 28,175 | 21,622 | 17,544 | 19,580 | 16,711 | 18,673 | 16,745 | 16,026 | 11,444 | 8,632 | 6,476 | 5,823 | 6,031 |
Nettovorderingen
| 110,015 | 72,855 | 52,926 | 49,517 | 36,783 | 40,256 | 37,163 | 33,577 | 37,633 | 31,909 | 24,773 | 32,266 | 30,079 | 25,449 | 22,057 | 34,026 | 30,474 | 42,965 | 32,829 | 36,377 |
Voorraad
| 21,830 | 30,795 | 13,455 | 12,876 | 9,830 | 8,860 | 7,734 | 7,035 | 9,536 | 8,035 | 6,162 | 10,149 | 9,041 | 9,395 | 6,383 | 8,227 | 8,002 | 8,653 | 6,591 | 11,164 |
Overige vlottende activa
| 3,982 | 7,704 | 4,990 | 4,732 | 3,941 | 2,071 | 2,203 | 1,818 | 1,618 | 1,805 | 1,168 | 1,545 | 2,095 | 961 | 956 | 815 | 923 | 1,403 | 1,581 | 1,223 |
Totaal vlottende activa
| 153,469 | 136,765 | 102,862 | 89,702 | 76,078 | 76,037 | 70,993 | 70,605 | 70,409 | 59,293 | 51,683 | 60,671 | 59,888 | 52,550 | 45,422 | 54,512 | 48,031 | 59,497 | 46,824 | 54,795 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 20,634 | 20,795 | 20,995 | 18,974 | 19,296 | 19,272 | 19,853 | 20,076 | 20,048 | 20,288 | 20,802 | 21,338 | 21,589 | 22,734 | 22,569 | 23,504 | 25,746 | 22,473 | 21,940 | 22,489 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 986 | 949 | 1,082 | 1,105 | 1,113 | 1,209 | 1,175 | 1,007 | 667 | 463 | 370 | 326 | 380 | 369 | 431 | 505 | 554 | 553 | 588 | 581 |
Goodwill en immateriële activa
| 986 | 949 | 1,082 | 1,105 | 1,113 | 1,209 | 1,175 | 1,007 | 667 | 463 | 370 | 326 | 380 | 369 | 431 | 505 | 554 | 553 | 588 | 581 |
Langetermijnbeleggingen
| 2,835 | 3,670 | 3,197 | 2,251 | 1,922 | 2,111 | -13,546 | -15,335 | -12,950 | -7,171 | -7,973 | -6,695 | -7,554 | -1,751 | -1,892 | -1,892 | 1,397 | 3,002 | 5,389 | 5,133 |
Belastingvorderingen
| 2,404 | 2,673 | 2,369 | 2,977 | 3,037 | 2,628 | 1,758 | 1,763 | 1,894 | 1,759 | 2,352 | 1,456 | 1,610 | 1,785 | 1,841 | 2,001 | 1,600 | 1,753 | 1,377 | 1,916 |
Overige niet-vlottende activa
| 2,375 | 0 | 0 | 0 | 0 | -1 | 15,818 | 17,289 | 14,727 | 8,977 | 9,618 | 8,213 | 8,796 | 2,903 | 3,093 | 3,345 | 379 | 428 | 425 | 499 |
Totaal niet-vlottende activa
| 29,234 | 28,087 | 27,643 | 25,307 | 25,368 | 25,219 | 25,058 | 24,800 | 24,386 | 24,316 | 25,169 | 24,638 | 24,821 | 26,040 | 26,042 | 27,463 | 29,676 | 28,209 | 29,719 | 30,618 |
Totaal activa
| 182,703 | 164,854 | 130,506 | 115,011 | 101,448 | 101,257 | 96,051 | 95,405 | 94,795 | 83,609 | 76,852 | 85,309 | 84,709 | 78,590 | 71,464 | 81,975 | 77,707 | 87,706 | 76,543 | 85,413 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 22,681 | 20,904 | 18,795 | 13,556 | 14,381 | 18,516 | 15,694 | 16,308 | 18,406 | 15,184 | 12,031 | 15,024 | 18,118 | 14,922 | 10,177 | 17,633 | 16,711 | 22,812 | 17,809 | 23,553 |
Kortlopende schulden
| 34,192 | 29,124 | 9,933 | 14,510 | 7,644 | 13,458 | 14,082 | 14,309 | 13,610 | 8,314 | 7,677 | 10,848 | 7,134 | 7,933 | 8,965 | 9,401 | 8,623 | 9,236 | 9,094 | 10,758 |
Belastingschulden
| 3,605 | 3,014 | 1,444 | 2,140 | 1,959 | 1,546 | 935 | 842 | 784 | 442 | 439 | 646 | 1,186 | 1,079 | 451 | 741 | 852 | 2,880 | 1,138 | 904 |
Uitgestelde opbrengsten
| 3,920 | 8,780 | 5,206 | 5,280 | 5,344 | 4,710 | 0 | 3,848 | 3,686 | 2,808 | 3,160 | 3,557 | 3,173 | 4,376 | 2,916 | 3,246 | 3,242 | 6,756 | 2,998 | 5,112 |
Overige kortlopende verplichtingen
| -14,477 | -13,988 | -11,101 | -8,293 | -11,469 | -16,816 | -9,442 | -13,975 | -16,890 | -13,702 | -10,596 | -13,108 | -16,850 | -13,405 | -8,644 | -15,957 | -13,608 | -23,334 | -16,735 | -22,539 |
Totaal kortlopende verplichtingen
| 72,602 | 68,738 | 43,072 | 40,749 | 32,240 | 39,930 | 36,963 | 37,640 | 38,002 | 28,230 | 24,742 | 31,991 | 30,879 | 29,827 | 24,042 | 32,697 | 32,531 | 41,162 | 32,113 | 41,341 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 2,400 | 3,895 | 5,695 | 1,495 | 2,095 | 200 | 1,401 | 2,601 | 3,801 | 4,402 | 2,552 | 4,053 | 6,753 | 3,454 | 3,702 | 6,109 | 2,498 | 3,790 | 5,079 | 6,370 |
Uitgestelde opbrengsten niet-vlottend
| 78 | 5,511 | 5,512 | 5,319 | 6,153 | 6,209 | 28,358 | 5,981 | 6,327 | 5,585 | 5,171 | 3,959 | 0 | 4,071 | 3,799 | 3,418 | 3,199 | 4,745 | 4,967 | 5,403 |
Uitgestelde belastingverplichtingen niet-vlottend
| 59 | 91 | 53 | 11 | 9 | 8 | 17 | 12 | 10 | 16 | 6 | 4 | 0 | 3 | 8 | 1 | 14 | 19 | 7 | 5 |
Overige niet-vlottende verplichtingen
| 5,415 | 249 | 170 | 80 | 94 | 115 | -22,368 | 137 | 88 | 68 | 129 | 95 | 4,062 | 119 | 164 | 173 | 193 | 1 | 311 | 247 |
Totaal niet-vlottende verplichtingen
| 7,952 | 9,746 | 11,430 | 6,905 | 8,351 | 6,532 | 7,408 | 8,731 | 10,226 | 10,071 | 7,858 | 8,111 | 10,815 | 7,647 | 7,673 | 9,701 | 5,904 | 8,555 | 10,364 | 12,025 |
Totaal passiva
| 80,554 | 78,484 | 54,502 | 47,654 | 40,591 | 46,462 | 44,371 | 46,371 | 48,228 | 38,301 | 32,600 | 40,102 | 41,694 | 37,474 | 31,715 | 42,398 | 38,435 | 49,717 | 42,477 | 53,366 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 84,122 | 74,619 | 67,139 | 61,277 | 55,071 | 0 | 508 | 801 | 0 | 478 | 39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 8,225 | 8,225 | 8,225 | 8,225 | 8,225 | 8,225 | 8,225 | 8,225 | 8,225 | 8,225 | 8,225 | 8,225 | 8,225 | 8,225 | 8,225 | 8,225 | 8,225 | 8,225 | 8,225 | 8,225 |
Ingehouden winsten
| 82,907 | 69,002 | 59,619 | 51,902 | 46,081 | 39,967 | 36,170 | 34,023 | 31,868 | 29,876 | 29,325 | 29,397 | 27,508 | 25,516 | 24,120 | 24,051 | 23,129 | 21,477 | 17,437 | 15,912 |
Overige gereserveerde algehele resultaten
| 3,805 | 2,047 | 1,217 | 75 | -560 | -414 | -10 | -508 | -801 | 31 | -478 | -39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 6,991 | -77,227 | -67,844 | -60,127 | -54,306 | -48,192 | 7,153 | 6,656 | 6,368 | 7,176 | 6,702 | 7,144 | 6,937 | 7,007 | 7,065 | 6,983 | 7,486 | 7,931 | 8,096 | 7,667 |
Totaal eigen vermogen van aandeelhouders
| 101,928 | 86,169 | 75,836 | 67,214 | 60,717 | 54,657 | 51,538 | 48,904 | 46,461 | 45,308 | 44,252 | 44,766 | 42,670 | 40,748 | 39,410 | 39,259 | 38,840 | 37,633 | 33,758 | 31,804 |
Totaal eigen vermogen
| 102,147 | 86,370 | 76,004 | 67,357 | 60,857 | 54,795 | 51,680 | 49,034 | 46,567 | 45,308 | 44,252 | 45,207 | 43,015 | 41,116 | 39,749 | 39,577 | 39,272 | 37,989 | 34,066 | 32,047 |
Totaal passiva en aandeelhoudersvermogen
| 182,701 | 164,854 | 130,506 | 115,011 | 101,448 | 101,257 | 96,051 | 95,405 | 94,795 | 83,609 | 76,852 | 85,309 | 84,709 | 78,590 | 71,464 | 81,975 | 77,707 | 87,706 | 76,543 | 85,413 |