Cosmos Initia Co., Ltd.
TSE:8844.T
755 (JPY) • At close November 5, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||
Vlottende activa: | |||||||||||||||||
Liquide middelen & kasequivalenten
| 34,381 | 33,544 | 33,049 | 31,186 | 21,630 | 20,279 | 15,342 | 17,730 | 13,124 | 13,438 | 9,382 | 8,394 | 8,437 | 16,860 | 26,423 | 20,241 | 22,188 |
Kortetermijnbeleggingen
| 17 | -6,186 | -6,110 | -5,898 | -6,070 | -6,227 | -10,282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10,776 |
Liquide middelen en kortetermijnbeleggingen
| 34,398 | 33,544 | 33,049 | 31,186 | 21,630 | 20,279 | 15,342 | 17,730 | 13,124 | 13,438 | 9,382 | 8,394 | 8,437 | 16,860 | 26,423 | 20,241 | 22,188 |
Nettovorderingen
| 4,510 | 3,497 | 1,811 | 3,749 | 5,926 | 2,487 | 5,664 | 3,941 | 3,589 | 3,464 | 3,549 | 1,638 | 2,619 | 3,766 | 1,751 | 5,597 | 7,391 |
Voorraad
| 114,363 | 105,843 | 96,680 | 95,054 | 106,012 | 92,044 | 72,456 | 68,433 | 65,569 | 47,190 | 38,964 | 17,970 | 26,695 | 31,209 | 57,392 | 168,043 | 222,930 |
Overige vlottende activa
| 173,340 | 3,369 | 3,512 | 3,704 | 2,758 | 3,048 | 2,381 | 2,319 | 3,231 | 2,783 | 2,948 | 5,685 | 6,353 | 6,025 | 3,587 | 12,315 | 12,063 |
Totaal vlottende activa
| 161,999 | 146,253 | 135,052 | 133,693 | 136,326 | 117,858 | 95,843 | 92,423 | 85,513 | 66,875 | 54,843 | 33,687 | 44,104 | 57,860 | 89,153 | 206,196 | 264,572 |
Niet-vlottende activa: | |||||||||||||||||
Materiële vaste activa, netto
| 1,276 | 1,397 | 1,402 | 1,011 | 960 | 412 | 882 | 806 | 479 | 372 | 435 | 423 | 460 | 429 | 489 | 8,913 | 16,430 |
Goodwill
| 857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 474 | 517 | 264 | 281 | 267 | 221 | 219 | 205 | 191 | 209 | 207 | 258 | 273 | 235 | 321 | 1,103 | 1,411 |
Goodwill en immateriële activa
| 1,338 | 517 | 264 | 281 | 267 | 221 | 219 | 205 | 191 | 209 | 207 | 258 | 273 | 235 | 321 | 1,103 | 1,411 |
Langetermijnbeleggingen
| 7,500 | 7,318 | 7,266 | 6,891 | 6,984 | 7,353 | 11,503 | 9,879 | 10,411 | 11,538 | 10,934 | 9,501 | 8,114 | 8,952 | 8,846 | 6,735 | 16,811 |
Belastingvorderingen
| 173,340 | 1,832 | 1,164 | 1,574 | 1,365 | 2,219 | 532 | 647 | 844 | 10 | 9 | 30 | 21 | 10 | 10 | 264 | 9,594 |
Overige niet-vlottende activa
| -172,123 | 66 | 59 | 60 | 119 | 119 | 6,330 | 6,233 | 4,855 | 3,790 | 4,326 | 4,271 | 5,403 | 6,384 | 6,915 | 8,606 | 7,628 |
Totaal niet-vlottende activa
| 11,331 | 11,130 | 10,155 | 9,817 | 9,695 | 10,324 | 19,466 | 17,770 | 16,780 | 15,919 | 15,911 | 14,483 | 14,271 | 16,010 | 16,581 | 25,621 | 51,874 |
Totaal activa
| 52,906 | 157,384 | 145,210 | 143,513 | 146,023 | 128,183 | 115,309 | 110,193 | 102,293 | 82,794 | 70,754 | 48,170 | 58,375 | 73,870 | 105,734 | 231,817 | 316,446 |
Passiva en Eigen Vermogen: | |||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||
Crediteuren
| 2,580 | 7,081 | 4,879 | 10,135 | 7,436 | 5,148 | 6,497 | 6,391 | 5,021 | 5,300 | 8,664 | 10,629 | 10,819 | 10,931 | 15,651 | 55,573 | 33,458 |
Kortlopende schulden
| 47,226 | 43,436 | 47,760 | 43,176 | 42,585 | 37,530 | 33,443 | 33,835 | 31,055 | 30,005 | 17,254 | 2,996 | 8,852 | 13,941 | 15,463 | 97,670 | 97,445 |
Belastingschulden
| 2,036 | 97 | 443 | 309 | 687 | 898 | 678 | 476 | 593 | 35 | 80 | 12 | 53 | 18 | 59 | 197 | 398 |
Uitgestelde opbrengsten
| -103,426 | 4,093 | 4,107 | 4,081 | 4,145 | 4,577 | 1,445 | 2,962 | 3,124 | 432 | 5,212 | 307 | 261 | 148 | 253 | 1,146 | 2,234 |
Overige kortlopende verplichtingen
| 53,627 | 12,701 | 14,016 | 18,229 | 14,271 | 11,307 | 11,974 | 11,738 | 13,941 | 10,261 | 5,456 | 8,347 | 11,453 | 9,317 | 7,928 | 19,493 | 30,157 |
Totaal kortlopende verplichtingen
| 7 | 67,311 | 70,762 | 75,621 | 68,437 | 58,562 | 53,359 | 54,926 | 53,141 | 45,998 | 36,586 | 22,279 | 31,385 | 34,337 | 39,295 | 173,882 | 163,294 |
Langlopende verplichtingen: | |||||||||||||||||
Langetermijnschulden
| 1,522 | 44,562 | 33,773 | 26,309 | 35,808 | 30,695 | 24,604 | 22,196 | 19,082 | 5,828 | 9,398 | 2,998 | 4,695 | 16,474 | 43,158 | 90,096 | 97,609 |
Uitgestelde opbrengsten niet-vlottend
| 127,741 | 1,350 | -24 | -4,715 | -12,769 | 98,343 | 89,483 | 87,954 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| -82,423 | 21 | 24 | 4,715 | 12,769 | 7 | 7 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 6,783 | 2,628 | 4,069 | 6,603 | 8,953 | -89,263 | -77,968 | -77,137 | 10,600 | 15,039 | 10,614 | 9,784 | 7,870 | 9,074 | 9,270 | 13,022 | 5,448 |
Totaal niet-vlottende verplichtingen
| 53,623 | 48,561 | 37,842 | 32,912 | 44,761 | 39,782 | 36,126 | 33,024 | 29,682 | 20,867 | 20,012 | 12,782 | 12,565 | 25,548 | 52,428 | 103,118 | 103,057 |
Totaal passiva
| 5,000 | 115,872 | 108,604 | 108,533 | 113,198 | 98,344 | 89,485 | 87,950 | 82,823 | 66,865 | 56,598 | 35,061 | 43,950 | 59,885 | 91,723 | 277,000 | 266,351 |
Eigen vermogen: | |||||||||||||||||
Preferente aandelen
| 33,769 | 40,941 | 37,555 | 36,089 | 34,345 | 31,492 | 16,513 | 13,055 | 1,515 | 1,417 | 1,454 | 1,503 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 66 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 0 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 11,964 | 11,964 |
Ingehouden winsten
| 44,628 | 30,134 | 26,846 | 25,380 | 23,643 | 20,770 | 16,513 | 13,055 | 10,262 | 6,623 | 4,887 | 3,628 | 5,315 | 3,980 | -34,204 | -59,906 | 29,601 |
Overige gereserveerde algehele resultaten
| 45,602 | -88 | -1,529 | -1,653 | -1,720 | -1,670 | 25,824 | 22,243 | -1,515 | -1,417 | -1,454 | -1,503 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 49,278 | -35,134 | -31,846 | -30,380 | -28,643 | -25,770 | -31,614 | -31,110 | 4,208 | 4,306 | 4,269 | 4,481 | 4,110 | 5,005 | 43,215 | 2,759 | 8,527 |
Totaal eigen vermogen van aandeelhouders
| 173,343 | 40,853 | 36,026 | 34,436 | 32,625 | 29,822 | 25,825 | 22,243 | 19,470 | 15,929 | 14,156 | 13,109 | 14,425 | 13,985 | 14,011 | -45,183 | 50,092 |
Totaal eigen vermogen
| 239,077 | 41,512 | 36,606 | 34,980 | 32,825 | 29,839 | 68,553 | 62,506 | 19,470 | 15,929 | 14,156 | 13,109 | 14,425 | 13,985 | 14,011 | -45,183 | 50,095 |
Totaal passiva en aandeelhoudersvermogen
| 100,132 | 157,384 | 145,210 | 143,513 | 146,023 | 128,183 | 115,310 | 110,193 | 102,293 | 82,794 | 70,754 | 48,170 | 58,375 | 73,870 | 105,734 | 231,817 | 316,446 |