KOSAIDO Holdings Co., Ltd.
TSE:7868.T
531 (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 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 12,923 | 18,916 | 10,854 | 13,133 | 10,386 | 18,699 | 19,229 | 18,337 | 18,716 | 21,662 | 17,490 | 15,236 | 14,789 | 13,154 | 14,161 | 13,184 | 13,682 | 25,769 | 15,392 | 15,568 | 14,756 | 15,669 | 15,282 | 14,702 | 14,213 | 14,294 | 14,904 | 14,246 | 10,949 | 11,542 | 10,867 | 9,382 | 11,083 | 12,894 | 12,437 | 13,917 | 12,276 | 13,713 | 13,224 | 14,864 | 9,862 | 10,552 | 13,835 | 12,054 | 10,355 | 9,593 | 10,409 | 12,234 | 12,413 | 12,952 | 11,866 | 10,774 | 11,183 | 12,508 | 10,947 | 11,399 | 11,106 | 11,206 | 11,843 | 10,466 | 8,678 | 9,864 |
Kortetermijnbeleggingen
| 4,000 | 4,058 | 4,000 | 4,000 | 4,000 | -340 | 0 | 68 | -2,682 | -2,086 | -2,332 | -2,416 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | -3,702 | -3,870 | -1,267 | -4,363 | -4,474 | -4,645 | -3,651 | -4,913 | -4,821 | -5,568 | -4,031 | -5,343 | -4,999 | -5,133 | -1,820 | -5,868 | -6,120 | -6,191 | -2,063 | -5,721 | -5,453 | -5,231 | -1,773 | -5,223 | -4,881 | -4,438 | -1,790 | -4,808 | -4,354 | 0 | -1,480 | 0 | 0 | 0 | -1,555 | 0 | 0 | 0 | -1,853 | 0 | 0 | 500 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 16,923 | 22,974 | 14,854 | 17,133 | 14,386 | 18,699 | 19,229 | 18,337 | 18,716 | 21,662 | 17,490 | 15,236 | 15,789 | 14,154 | 15,161 | 14,184 | 14,682 | 26,769 | 16,392 | 15,568 | 14,756 | 15,669 | 15,282 | 14,702 | 14,213 | 14,294 | 14,904 | 14,246 | 10,949 | 11,542 | 10,867 | 9,382 | 11,083 | 12,894 | 12,437 | 13,917 | 12,276 | 13,713 | 13,224 | 14,864 | 9,862 | 10,552 | 13,835 | 12,054 | 10,355 | 9,593 | 10,409 | 12,234 | 12,413 | 12,952 | 11,866 | 10,774 | 11,183 | 12,508 | 10,947 | 11,399 | 11,106 | 11,206 | 11,843 | 10,466 | 9,178 | 9,864 |
Nettovorderingen
| 18,519 | 9,718 | 4,034 | 3,458 | 3,675 | 5,810 | 4,886 | 3,900 | 4,723 | 7,131 | 5,129 | 4,231 | 4,245 | 5,604 | 4,419 | 4,159 | 4,550 | 5,998 | 4,778 | 4,798 | 5,645 | 6,592 | 5,465 | 5,273 | 6,175 | 7,100 | 5,877 | 5,121 | 5,477 | 6,735 | 5,845 | 5,430 | 5,892 | 7,084 | 6,169 | 5,839 | 6,300 | 6,967 | 6,404 | 5,791 | 6,137 | 7,567 | 6,103 | 5,710 | 6,322 | 7,869 | 6,643 | 6,158 | 6,788 | 7,504 | 6,918 | 6,245 | 6,592 | 7,397 | 6,856 | 6,710 | 7,232 | 8,257 | 7,886 | 7,636 | 9,715 | 9,389 |
Voorraad
| 740 | 571 | 1,197 | 1,217 | 735 | 554 | 1,378 | 1,514 | 1,325 | 1,003 | 1,497 | 1,121 | 869 | 673 | 1,848 | 1,622 | 1,281 | 1,227 | 1,743 | 1,293 | 1,192 | 1,175 | 1,616 | 1,443 | 1,178 | 1,196 | 1,551 | 1,372 | 1,192 | 1,206 | 1,666 | 1,527 | 1,265 | 1,272 | 1,392 | 1,436 | 1,260 | 1,298 | 2,000 | 1,895 | 1,600 | 1,595 | 1,643 | 1,680 | 1,336 | 1,433 | 1,443 | 1,445 | 1,272 | 1,420 | 1,497 | 1,467 | 1,241 | 1,445 | 1,594 | 1,545 | 1,284 | 1,400 | 1,582 | 1,528 | 1,521 | 1,802 |
Overige vlottende activa
| 1,976 | 1,581 | 5,321 | 5,319 | 7,365 | 2,935 | 1,637 | 1,245 | 1,931 | 1,554 | 1,490 | 1,039 | 1,434 | 933 | 1,464 | 916 | 754 | 840 | 1,091 | 1,117 | 1,133 | 909 | 1,129 | 892 | 1,669 | 847 | 1,605 | 1,248 | 2,124 | 1,493 | 1,459 | 902 | 1,211 | 995 | 1,656 | 1,207 | 1,192 | 982 | 2,025 | 1,593 | 2,825 | 2,429 | 3,301 | 1,836 | 2,386 | 4,185 | 2,734 | 1,830 | 2,088 | 1,414 | 1,672 | 2,369 | 2,907 | 2,506 | 1,257 | 955 | 1,239 | 902 | 1,209 | 1,933 | 1,667 | 2,453 |
Totaal vlottende activa
| 38,158 | 34,844 | 25,406 | 27,127 | 26,161 | 27,998 | 27,130 | 24,996 | 26,695 | 31,350 | 25,606 | 21,627 | 22,337 | 21,364 | 22,892 | 20,881 | 21,267 | 34,834 | 24,004 | 22,776 | 22,726 | 24,345 | 23,492 | 22,310 | 23,235 | 23,437 | 23,937 | 21,987 | 19,742 | 20,976 | 19,837 | 17,241 | 19,451 | 22,245 | 21,654 | 22,399 | 21,028 | 22,960 | 23,653 | 24,143 | 20,424 | 22,143 | 24,882 | 21,280 | 20,399 | 23,080 | 21,229 | 21,667 | 22,561 | 23,290 | 21,953 | 20,855 | 21,923 | 23,856 | 20,654 | 20,609 | 20,861 | 21,765 | 22,520 | 21,563 | 22,081 | 23,508 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 34,757 | 37,060 | 37,413 | 36,684 | 36,208 | 35,807 | 34,851 | 35,147 | 35,471 | 35,820 | 36,161 | 36,522 | 36,910 | 36,794 | 37,000 | 37,321 | 37,936 | 38,539 | 40,894 | 41,094 | 41,068 | 41,497 | 42,612 | 42,853 | 43,193 | 43,672 | 43,724 | 46,318 | 46,466 | 46,772 | 47,035 | 47,322 | 44,981 | 44,009 | 41,527 | 40,986 | 39,763 | 37,871 | 38,038 | 38,155 | 38,409 | 39,563 | 39,428 | 39,587 | 39,326 | 39,062 | 46,714 | 46,369 | 46,233 | 46,127 | 46,810 | 46,933 | 47,342 | 47,552 | 50,432 | 50,854 | 51,295 | 50,115 | 50,681 | 56,068 | 56,513 | 58,249 |
Goodwill
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 650 | 727 | 736 | 783 | 830 | 886 | 962 | 990 | 808 | 916 | 918 | 927 | 990 | 657 | 583 | 621 | 666 | 697 | 765 | 811 | 861 | 891 | 878 | 943 | 1,006 | 1,052 | 704 | 1,173 | 1,243 | 1,243 | 1,252 | 1,234 | 1,241 | 1,276 | 1,212 | 1,238 | 1,238 | 1,158 | 1,183 | 1,187 | 1,229 | 1,243 | 1,227 | 1,260 | 1,228 | 1,108 | 1,176 | 1,221 | 1,257 | 1,166 | 1,230 | 1,297 | 1,323 | 1,268 | 1,266 | 1,319 | 1,369 | 1,370 | 1,394 | 1,421 | 1,385 | 1,398 |
Goodwill en immateriële activa
| 650 | 727 | 736 | 783 | 830 | 886 | 962 | 990 | 808 | 916 | 918 | 927 | 990 | 657 | 583 | 621 | 666 | 697 | 765 | 811 | 861 | 891 | 878 | 943 | 1,006 | 1,052 | 704 | 1,173 | 1,243 | 1,243 | 1,252 | 1,234 | 1,241 | 1,276 | 1,212 | 1,238 | 1,238 | 1,158 | 1,183 | 1,187 | 1,229 | 1,243 | 1,227 | 1,260 | 1,228 | 1,108 | 1,176 | 1,221 | 1,257 | 1,166 | 1,230 | 1,297 | 1,323 | 1,268 | 1,266 | 1,319 | 1,369 | 1,370 | 1,394 | 1,421 | 1,385 | 1,398 |
Langetermijnbeleggingen
| 2,370 | 2,322 | -465 | -697 | 6,553 | 3,342 | 2,900 | 2,807 | 5,518 | 4,980 | 5,471 | 5,692 | 2,197 | 2,242 | 2,348 | 3,393 | 3,493 | 3,948 | 5,733 | 9,861 | 10,087 | 7,701 | 10,634 | 11,583 | 11,249 | 10,395 | 12,150 | 12,335 | 13,103 | 11,244 | 12,508 | 12,512 | 12,389 | 9,233 | 14,011 | 13,942 | 14,477 | 10,486 | 12,982 | 12,636 | 12,378 | 8,877 | 12,969 | 12,381 | 9,751 | 7,588 | 10,037 | 9,354 | 0 | 6,051 | 0 | 0 | 0 | 6,095 | 0 | 0 | 0 | 7,091 | 0 | 0 | 4,925 | 0 |
Belastingvorderingen
| 0 | 509 | 4,000 | 4,000 | -3,368 | 1,036 | -2,900 | -2,807 | -2,679 | 635 | -2,326 | -2,408 | 1,010 | 208 | 1,018 | 1,021 | 1,025 | 19 | 1,034 | -9,861 | -10,087 | 19 | -10,634 | -11,583 | -11,249 | 46 | -12,150 | -12,335 | -13,103 | -11,244 | -12,508 | -12,512 | -12,389 | 178 | -14,011 | -13,942 | -14,477 | 259 | -12,982 | -12,636 | -12,378 | 398 | -12,969 | -12,381 | -9,751 | 403 | -10,037 | -9,354 | 0 | 194 | 0 | 0 | 0 | 213 | 0 | 0 | 0 | 182 | 0 | 0 | 174 | 0 |
Overige niet-vlottende activa
| 2,620 | 2,040 | 2,969 | 3,166 | 3,367 | 2,061 | 5,897 | 5,857 | 2,683 | 33 | 2,331 | 2,416 | 2,502 | 3,324 | 2,433 | 2,572 | 2,517 | 4,150 | 3,735 | 9,898 | 10,132 | 2,539 | 10,692 | 11,647 | 11,317 | 1,049 | 12,237 | 12,432 | 13,209 | 12,950 | 12,635 | 12,650 | 12,518 | 3,434 | 14,163 | 14,107 | 14,620 | 4,022 | 13,148 | 12,815 | 12,494 | 2,910 | 13,103 | 12,514 | 9,847 | 2,392 | 10,123 | 9,434 | 8,475 | 2,254 | 8,295 | 8,295 | 8,400 | 2,251 | 8,822 | 8,887 | 9,314 | 2,554 | 10,048 | 10,981 | 5,385 | 10,109 |
Totaal niet-vlottende activa
| 40,397 | 42,658 | 44,653 | 43,936 | 43,590 | 43,132 | 41,710 | 41,994 | 41,801 | 42,384 | 42,555 | 43,149 | 43,609 | 43,225 | 43,382 | 44,928 | 45,637 | 47,353 | 52,161 | 51,803 | 52,061 | 52,647 | 54,182 | 55,443 | 55,516 | 56,214 | 56,665 | 59,923 | 60,918 | 60,965 | 60,922 | 61,206 | 58,740 | 58,130 | 56,902 | 56,331 | 55,621 | 53,796 | 52,369 | 52,157 | 52,132 | 52,991 | 53,758 | 53,361 | 50,401 | 50,553 | 58,013 | 57,024 | 55,965 | 55,792 | 56,335 | 56,525 | 57,065 | 57,379 | 60,520 | 61,060 | 61,978 | 61,312 | 62,123 | 68,470 | 68,382 | 69,756 |
Totaal activa
| 78,555 | 77,502 | 70,061 | 71,064 | 69,753 | 71,134 | 68,843 | 66,992 | 68,498 | 73,736 | 68,164 | 64,778 | 65,948 | 64,592 | 66,276 | 65,811 | 66,906 | 82,190 | 76,167 | 74,581 | 74,787 | 76,996 | 77,674 | 77,753 | 78,751 | 79,651 | 80,602 | 81,910 | 80,662 | 81,941 | 80,759 | 78,447 | 78,191 | 80,375 | 78,556 | 78,730 | 76,649 | 76,756 | 76,022 | 76,300 | 72,556 | 75,134 | 78,640 | 74,641 | 70,800 | 73,633 | 79,242 | 78,691 | 78,526 | 79,082 | 78,288 | 77,380 | 78,988 | 81,235 | 81,174 | 81,669 | 82,839 | 83,077 | 84,643 | 90,033 | 90,463 | 93,264 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,622 | 2,090 | 2,115 | 1,870 | 1,531 | 1,978 | 2,111 | 2,151 | 1,764 | 2,448 | 2,093 | 1,813 | 1,728 | 2,293 | 2,509 | 1,742 | 1,428 | 2,181 | 2,197 | 2,064 | 2,129 | 2,330 | 2,176 | 1,811 | 1,989 | 2,520 | 3,662 | 1,999 | 1,869 | 2,335 | 2,110 | 1,954 | 2,033 | 2,461 | 2,213 | 2,025 | 1,874 | 2,378 | 2,167 | 1,991 | 2,158 | 2,812 | 2,321 | 2,145 | 1,975 | 2,759 | 2,416 | 2,174 | 2,264 | 2,998 | 2,530 | 2,155 | 2,041 | 2,635 | 2,627 | 2,444 | 2,235 | 2,956 | 3,032 | 2,752 | 3,410 | 3,482 |
Kortlopende schulden
| 17,649 | 7,638 | 7,541 | 7,888 | 10,766 | 7,407 | 7,009 | 6,916 | 7,108 | 11,239 | 11,374 | 11,105 | 10,571 | 7,134 | 7,924 | 7,869 | 10,468 | 9,870 | 8,183 | 7,702 | 9,457 | 9,576 | 8,725 | 8,073 | 6,761 | 5,863 | 5,292 | 10,852 | 8,612 | 7,959 | 6,905 | 6,668 | 7,910 | 8,049 | 6,420 | 7,296 | 7,246 | 6,257 | 5,744 | 7,779 | 8,143 | 9,368 | 10,575 | 7,993 | 6,390 | 6,662 | 7,351 | 7,072 | 6,499 | 6,112 | 4,744 | 4,889 | 4,531 | 4,491 | 5,600 | 6,504 | 6,415 | 17,478 | 18,253 | 19,978 | 16,902 | 17,019 |
Belastingschulden
| 0 | 1,193 | 659 | 551 | 424 | 325 | 234 | 386 | 331 | 409 | 206 | 216 | 110 | 521 | 299 | 381 | 169 | 280 | 306 | 495 | 267 | 510 | 311 | 454 | 260 | 435 | 307 | 456 | 250 | 679 | 337 | 533 | 295 | 555 | 337 | 468 | 241 | 408 | 250 | 614 | 389 | 728 | 400 | 687 | 359 | 2,209 | 275 | 635 | 321 | 1,086 | 624 | 815 | 408 | 878 | 410 | 615 | 300 | 763 | 354 | 540 | 431 | 64 |
Uitgestelde opbrengsten
| 570 | 60 | 757 | 960 | 560 | 2,042 | 358 | 716 | 414 | 2,400 | 278 | 516 | 182 | 2,448 | 369 | 643 | 1,115 | 15,669 | 564 | 818 | 555 | 865 | 606 | 815 | 550 | 784 | 585 | 792 | 525 | 1,016 | 616 | 874 | 573 | 896 | 637 | 831 | 560 | 790 | 521 | 971 | 697 | 1,093 | 895 | 1,235 | 852 | 2,753 | 786 | 1,193 | 819 | 1,565 | 1,071 | 1,260 | 867 | 1,335 | 916 | 1,117 | 805 | 1,264 | 944 | 1,130 | 1,052 | 380 |
Overige kortlopende verplichtingen
| 3,011 | 4,276 | 2,098 | 2,434 | 2,692 | 1,016 | 2,733 | 2,263 | 3,348 | 1,405 | 4,113 | 2,394 | 2,939 | 1,234 | 2,711 | 2,852 | 2,868 | 1,043 | 2,925 | 2,516 | 3,125 | 3,261 | 3,179 | 3,037 | 3,765 | 3,370 | 3,436 | 3,717 | 3,432 | 3,169 | 3,649 | 4,351 | 3,594 | 4,547 | 3,936 | 3,443 | 3,764 | 3,838 | 4,206 | 3,541 | 3,252 | 2,922 | 2,898 | 2,516 | 3,000 | 2,508 | 2,889 | 2,898 | 3,140 | 2,588 | 2,688 | 2,272 | 2,830 | 2,610 | 2,357 | 2,085 | 2,776 | 2,530 | 2,537 | 2,149 | 2,316 | 2,677 |
Totaal kortlopende verplichtingen
| 22,852 | 14,064 | 12,511 | 13,152 | 15,549 | 12,443 | 12,211 | 12,046 | 12,634 | 17,492 | 17,858 | 15,828 | 15,420 | 13,109 | 13,513 | 13,106 | 15,879 | 28,763 | 13,869 | 13,100 | 15,266 | 16,032 | 14,686 | 13,736 | 13,065 | 12,537 | 12,975 | 17,360 | 14,438 | 14,479 | 13,280 | 13,847 | 14,110 | 15,953 | 13,206 | 13,595 | 13,444 | 13,263 | 12,638 | 14,282 | 14,250 | 16,195 | 16,689 | 13,889 | 12,217 | 14,682 | 13,442 | 13,337 | 12,722 | 13,263 | 11,033 | 10,576 | 10,269 | 11,071 | 11,500 | 12,150 | 12,231 | 24,228 | 24,766 | 26,009 | 23,680 | 23,558 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 6,955 | 15,147 | 16,047 | 17,181 | 14,361 | 15,995 | 15,812 | 14,812 | 16,201 | 17,332 | 17,992 | 17,497 | 16,771 | 18,235 | 18,936 | 18,671 | 16,953 | 18,721 | 11,367 | 11,526 | 9,525 | 11,203 | 11,611 | 12,177 | 14,033 | 16,033 | 16,591 | 17,400 | 18,834 | 20,236 | 21,078 | 17,964 | 17,238 | 17,772 | 18,110 | 18,454 | 15,839 | 16,001 | 16,324 | 15,291 | 11,633 | 13,612 | 16,055 | 15,864 | 15,543 | 16,793 | 16,763 | 17,459 | 18,332 | 19,184 | 20,449 | 20,560 | 22,547 | 24,920 | 24,290 | 24,353 | 24,914 | 14,982 | 14,325 | 13,925 | 16,355 | 17,704 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 120 | 17 | 17 | 16 | 16 | 15 | 21 | 21 | 21 | 17 | 17 | 17 | 16 | 16 | 15 | 15 | 36 | 52 | 49 | 47 | 54 | 51 | 49 | 49 | 214 | 212 | 200 | 198 | 195 | 191 | 188 | 185 | 185 | 185 | 178 | 174 | 173 | 188 | 213 | 254 | 512 | 552 | 569 | 608 | 641 | 693 | 725 | 710 | 708 | 733 | 739 | 686 | 702 | 704 | 701 | 738 | 762 | 778 | 791 | 782 | 768 |
Uitgestelde belastingverplichtingen niet-vlottend
| 283 | 320 | 295 | 291 | 294 | 280 | 362 | 315 | 366 | 317 | 368 | 368 | 368 | 368 | 1,523 | 1,497 | 1,504 | 1,626 | 1,823 | 1,643 | 1,600 | 1,673 | 1,969 | 2,223 | 2,113 | 2,169 | 2,234 | 2,385 | 2,373 | 2,267 | 2,197 | 2,063 | 2,028 | 2,063 | 2,478 | 2,400 | 2,527 | 2,568 | 2,570 | 2,529 | 2,498 | 2,482 | 2,594 | 2,508 | 2,387 | 2,456 | 3,363 | 3,284 | 3,254 | 3,281 | 3,254 | 3,691 | 3,671 | 3,723 | 3,902 | 3,862 | 4,128 | 3,639 | 3,595 | 4,114 | 3,711 | 3,675 |
Overige niet-vlottende verplichtingen
| 741 | 309 | 879 | 973 | 1,083 | 968 | 1,226 | 1,266 | 1,316 | 1,057 | 1,401 | 1,512 | 1,591 | 1,243 | 1,800 | 1,931 | 1,970 | 2,045 | 2,733 | 2,692 | 2,694 | 1,948 | 2,875 | 2,898 | 2,988 | 2,065 | 2,331 | 2,131 | 2,290 | 2,078 | 2,487 | 2,578 | 2,914 | 2,377 | 3,091 | 3,204 | 3,246 | 2,676 | 3,389 | 3,404 | 3,473 | 2,256 | 3,301 | 2,826 | 2,693 | 1,569 | 15,831 | 15,781 | 16,060 | 15,406 | 16,401 | 16,491 | 16,695 | 16,074 | 17,183 | 17,301 | 17,417 | 16,412 | 18,322 | 22,476 | 22,829 | 23,411 |
Totaal niet-vlottende verplichtingen
| 7,979 | 15,896 | 17,238 | 18,462 | 15,754 | 17,259 | 17,415 | 16,414 | 17,904 | 18,727 | 19,778 | 19,394 | 18,747 | 19,862 | 22,275 | 22,114 | 20,442 | 22,428 | 15,975 | 15,910 | 13,866 | 14,878 | 16,506 | 17,347 | 19,183 | 20,481 | 21,368 | 22,116 | 23,695 | 24,776 | 25,953 | 22,793 | 22,365 | 22,397 | 23,864 | 24,236 | 21,786 | 21,418 | 22,471 | 21,437 | 17,858 | 18,862 | 22,502 | 21,767 | 21,231 | 21,459 | 36,650 | 37,249 | 38,356 | 38,579 | 40,837 | 41,481 | 43,599 | 45,419 | 46,079 | 46,217 | 47,197 | 35,795 | 37,020 | 41,306 | 43,677 | 45,558 |
Totaal passiva
| 30,831 | 29,960 | 29,749 | 31,614 | 31,303 | 29,702 | 29,626 | 28,460 | 30,538 | 36,219 | 37,636 | 35,222 | 34,167 | 32,971 | 35,788 | 35,220 | 36,321 | 51,191 | 29,844 | 29,010 | 29,132 | 30,910 | 31,192 | 31,083 | 32,248 | 33,018 | 34,343 | 39,476 | 38,133 | 39,255 | 39,233 | 36,640 | 36,475 | 38,350 | 37,070 | 37,831 | 35,230 | 34,681 | 35,109 | 35,719 | 32,108 | 35,057 | 39,191 | 35,656 | 33,448 | 36,141 | 50,092 | 50,586 | 51,078 | 51,842 | 51,870 | 52,057 | 53,868 | 56,490 | 57,579 | 58,367 | 59,428 | 60,023 | 61,786 | 67,315 | 67,357 | 69,116 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 12,114 | 0 | 0 | 0 | 37,391 | 0 | 0 | 0 | 37,134 | 36,777 | 29,701 | 28,663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 212 | 0 | 0 | 246 | 413 | 461 | 467 | 330 | 487 | 751 | 677 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 401 | 363 | 181 | 159 | 105 | 100 | 100 | 100 | 2,478 | 2,478 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 9,806 | 9,806 | 9,806 | 9,806 | 9,806 | 9,806 | 9,806 | 9,806 | 9,806 | 9,806 | 9,806 | 9,806 | 9,806 | 9,806 |
Ingehouden winsten
| 34,251 | 34,253 | 32,311 | 31,636 | 30,822 | 30,561 | 28,424 | 27,672 | 27,099 | 26,742 | 24,907 | 23,868 | 23,580 | 23,342 | 22,156 | 22,316 | 22,465 | 22,651 | 25,424 | 25,246 | 25,615 | 25,807 | 26,176 | 25,965 | 26,061 | 26,206 | 25,916 | 21,940 | 19,403 | 19,586 | 19,074 | 19,833 | 19,898 | 20,057 | 19,355 | 19,792 | 20,230 | 20,701 | 20,414 | 20,363 | 20,470 | 20,058 | 19,509 | 19,407 | 18,254 | 18,278 | 11,273 | 10,720 | 4,467 | 4,148 | 3,978 | 3,065 | 3,126 | 2,924 | 1,706 | 1,583 | 1,336 | 1,537 | 1,588 | 1,271 | 2,191 | 2,563 |
Overige gereserveerde algehele resultaten
| 1,284 | 1,171 | 1,068 | 937 | 868 | 658 | 566 | 650 | 660 | 649 | 728 | 791 | 810 | 7,749 | 462 | 407 | 258 | 482 | 492 | 90 | -35 | 127 | 3 | 598 | 232 | 353 | 491 | 841 | 804 | 584 | 377 | 75 | 102 | 162 | 619 | -212 | 46 | 105 | -246 | -413 | -461 | -467 | -330 | -487 | -751 | -677 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -457 | 11,513 | 6,539 | 6,518 | -30,927 | 9,938 | 9,950 | 9,939 | -29,577 | -29,220 | -25,908 | -24,869 | 6,288 | -581 | 6,747 | 6,747 | 6,747 | 6,746 | 200 | 200 | 200 | 200 | 201 | 201 | 202 | 201 | 202 | 202 | -4 | -3 | -3 | -4 | -4 | -4 | -4 | -217 | -4 | -4 | -250 | -417 | -465 | -470 | -335 | -492 | -755 | -682 | -1,849 | -2,080 | -2,097 | -2,049 | -2,406 | -2,331 | -2,390 | -2,612 | -2,396 | -2,367 | -1,829 | -1,557 | -1,619 | -1,278 | -1,716 | -954 |
Totaal eigen vermogen van aandeelhouders
| 47,593 | 47,300 | 40,099 | 39,250 | 38,259 | 41,257 | 39,040 | 38,361 | 37,794 | 37,426 | 30,429 | 29,454 | 31,679 | 31,511 | 30,366 | 30,471 | 30,470 | 30,879 | 27,116 | 26,536 | 26,780 | 27,134 | 27,380 | 27,764 | 27,495 | 27,760 | 27,609 | 23,983 | 24,203 | 24,167 | 23,448 | 23,904 | 23,996 | 24,215 | 23,970 | 23,575 | 24,272 | 24,802 | 24,164 | 23,946 | 24,005 | 23,588 | 23,174 | 22,915 | 21,499 | 21,596 | 13,424 | 12,640 | 12,176 | 11,905 | 11,378 | 10,540 | 10,542 | 10,118 | 9,116 | 9,022 | 9,313 | 9,786 | 9,775 | 9,799 | 10,281 | 11,415 |
Totaal eigen vermogen
| 47,719 | 47,539 | 40,312 | 39,450 | 38,450 | 41,432 | 39,217 | 38,532 | 37,960 | 37,517 | 30,528 | 29,556 | 31,781 | 31,621 | 30,488 | 30,591 | 30,585 | 30,999 | 46,323 | 45,571 | 45,655 | 46,086 | 46,482 | 46,670 | 46,503 | 46,633 | 46,259 | 42,434 | 42,529 | 42,686 | 41,526 | 41,807 | 41,716 | 42,025 | 41,486 | 40,899 | 41,419 | 42,075 | 40,913 | 40,581 | 40,448 | 40,077 | 39,449 | 38,985 | 37,352 | 37,492 | 29,150 | 28,105 | 27,448 | 27,240 | 26,418 | 25,323 | 25,120 | 24,745 | 23,595 | 23,302 | 23,411 | 23,054 | 22,857 | 22,718 | 23,106 | 24,148 |
Totaal passiva en aandeelhoudersvermogen
| 78,550 | 77,499 | 70,061 | 71,064 | 69,753 | 71,134 | 68,843 | 66,992 | 68,498 | 73,736 | 68,164 | 64,778 | 65,948 | 64,592 | 66,276 | 65,811 | 66,906 | 82,190 | 76,167 | 74,581 | 74,787 | 76,996 | 77,674 | 77,753 | 78,751 | 79,651 | 80,602 | 81,910 | 80,662 | 81,941 | 80,759 | 78,447 | 78,191 | 80,375 | 78,556 | 78,730 | 76,649 | 76,756 | 76,022 | 76,300 | 72,556 | 75,134 | 78,640 | 74,641 | 70,800 | 73,633 | 79,242 | 78,691 | 78,526 | 79,082 | 78,288 | 77,380 | 78,988 | 81,235 | 81,174 | 81,669 | 82,839 | 83,077 | 84,643 | 90,033 | 90,463 | 93,264 |