Kenedix Office Investment Corporation
TSE:8972.T
152800 (JPY) • At close September 19, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | 2009 Q2 | 2008 Q4 | 2008 Q2 | 2007 Q2 | 2006 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 61,714.435 | 32,087.352 | 39,492.899 | -26,871.012 | 26,871.012 | 26,871.012 | 20,376.036 | -23,037.269 | 23,037.269 | 23,037.269 | 19,273.842 | 19,273.842 | 18,455.256 | 18,455.256 | 16,128.897 | 16,128.897 | 14,699.777 | 14,699.777 | 14,019.313 | -19,675.112 | 19,675.112 | 19,675.112 | 14,050.532 | 14,050.532 | 13,033.326 | 13,033.326 | 19,917.133 | 0 | 14,133.59 | 22,668.34 | 11,268.439 | -19,175.543 | 11,235.762 | 19,175.543 | 13,556.59 | -15,273.98 | 15,273.98 | 15,273.98 | 6,618.979 | 14,206.034 | 10,401.13 | 17,537.841 | 4,560.384 | -8,053.394 | 8,053.394 | 8,053.394 | 4,042.506 | 10,501.755 | 6,924.146 | 12,349.209 | 7,925.308 | 10,416.712 | 7,299.121 | 7,256.449 | 9,981.142 | 6,799.392 | 12,323.34 | 9,488.708 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 53,742.024 | 0 | 0 | 0 | 46,074.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,366.312 | 39,350.224 | 10,959.133 | 0 | 10,973.654 | 0 | 10,444.809 | 0 | 9,808.743 | 0 | 9,699.09 | 0 | 9,442.126 | 38,351.086 | 9,367.233 | 0 | 9,031.182 | 30,547.96 | 9,327.176 | 0 | 9,850.93 | 0 | 7,654.302 | 0 | 6,892.601 | 16,106.788 | 6,760.531 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 61,714.435 | 32,087.352 | 39,492.899 | 26,871.012 | 26,871.012 | 26,871.012 | 20,376.036 | 23,037.269 | 23,037.269 | 23,037.269 | 19,273.842 | 19,273.842 | 18,455.256 | 18,455.256 | 16,128.897 | 16,128.897 | 14,699.777 | 14,699.777 | 14,019.313 | 19,675.112 | 19,675.112 | 19,675.112 | 14,050.532 | 14,050.532 | 13,033.326 | 13,033.326 | 19,917.133 | 0 | 14,133.59 | 22,668.34 | 11,268.439 | 19,175.543 | 11,235.762 | 19,175.543 | 13,556.59 | 15,273.98 | 15,273.98 | 15,273.98 | 6,618.979 | 14,206.034 | 10,401.13 | 17,537.841 | 4,560.384 | 8,053.394 | 8,053.394 | 8,053.394 | 4,042.506 | 10,501.755 | 6,924.146 | 12,349.209 | 7,925.308 | 10,416.712 | 7,299.121 | 7,256.449 | 9,981.142 | 6,799.392 | 12,323.34 | 9,488.708 |
Nettovorderingen
| 685.597 | 685.597 | 377.718 | 0 | 352.851 | 352.851 | 396.242 | 0 | 279.727 | 279.727 | 286.109 | 286.109 | 255.807 | 255.807 | 336.234 | 336.234 | 277.457 | 277.457 | 422.996 | 0 | 298.778 | 298.778 | 360.261 | 360.261 | 308.217 | 308.217 | 314.766 | 314.766 | 329.429 | 329.429 | 330.775 | 0 | 341.787 | 341.787 | 338.287 | 0 | 321 | 321.915 | 293.161 | 293.161 | 252.557 | 252.557 | 254.058 | 0 | 185 | 185.046 | 425.746 | 425.746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | 0 | 0 | 0 | 11,711.111 | 0 | 11,858.178 | 0 | 11,664.537 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,545.587 | 0 | 11,476.089 | 0 | 11,008.841 | 0 | 11,085.19 | 0 | 10,687.695 | 0 | 10,010.222 | 0 | 0 | 0 | 9,546.166 | 0 | 0 | 0 | 9,120.399 | 0 | 9,378.538 | 0 | 10,670.907 | 0 | 7,934.498 | 0 | 7,056.1 | 0 | 6,814.251 | 0 | 7,547.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| -62,400.032 | 32,024.595 | -39,870.617 | 0 | 9.4 | 11,720.509 | 13.243 | 0 | 10.147 | 11,674.683 | 8.48 | 11,552.439 | 10.88 | 11,941.591 | 13.767 | 12,165.81 | 12.397 | 11,557.984 | 13.225 | 0 | 6.791 | 11,015.632 | 14.608 | 11,099.798 | 17.381 | 10,705.076 | 15.741 | 29,943.096 | 10.728 | 1,249.854 | 11.363 | 0 | 17.76 | 1,540.775 | 7.996 | 0 | 125.554 | 9,503.177 | 334.71 | 3,418.563 | 13.519 | 811.306 | 165.094 | 0 | 22.829 | 6,837.034 | 3.789 | 1,091.599 | 3.434 | 3.362 | 5.478 | 8.188 | 15.61 | 7.674 | 13.729 | 12.775 | 58.169 | 72.3 |
Totaal vlottende activa
| 64,797.544 | 64,797.544 | 41,168.191 | 26,871.012 | 38,944.374 | 38,944.372 | 32,643.699 | 23,037.269 | 34,991.68 | 34,991.679 | 31,112.39 | 31,112.39 | 30,652.654 | 30,652.654 | 28,630.942 | 28,630.941 | 26,535.218 | 26,535.218 | 25,931.623 | 19,675.112 | 30,989.522 | 30,989.522 | 25,510.591 | 25,510.591 | 24,046.619 | 24,046.619 | 30,257.862 | 30,257.862 | 24,247.623 | 24,247.623 | 21,156.743 | 19,175.543 | 21,058.104 | 21,058.105 | 23,023.272 | 15,273.98 | 25,099.072 | 25,099.072 | 17,917.757 | 17,917.758 | 18,601.704 | 18,601.704 | 12,035.636 | 8,053.394 | 15,075.474 | 15,075.474 | 12,019.1 | 12,019.1 | 14,487.589 | 18,589.872 | 14,352.25 | 16,528.87 | 13,580.602 | 13,289.859 | 15,941.976 | 13,465.14 | 12,570.971 | 10,243.869 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 46,856.74 | 1,153,393.863 | 39,418.937 | 0 | 431,784.256 | 431,774.256 | 436,575.843 | 0 | 426,345.706 | 426,335.706 | 422,119.717 | 422,119.717 | 423,704.925 | 423,704.925 | 427,912.737 | 427,912.737 | 418,034.728 | 418,034.728 | 410,624.366 | 0 | 402,576.545 | 402,576.545 | 408,367.919 | 408,367.918 | 395,670.563 | 395,670.559 | 381,442.828 | 381,442.825 | 382,762.544 | 382,762.543 | 388,845.334 | 0 | 384,732.794 | 384,732.795 | 381,113.406 | 0 | 379,551.804 | 379,551.803 | 365,480.232 | 365,480.233 | 332,527.539 | 332,527.54 | 301,770.613 | 0 | 290,236.199 | 290,236.2 | 291,662.835 | 291,662.836 | 285,755.092 | 254,561.536 | 245,826.267 | 233,438.73 | 236,917.754 | 222,162.846 | 221,895.828 | 225,510.388 | 200,564.337 | 149,719.621 |
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 |
Immateriële activa
| 7,674.756 | 7,674.756 | 629.059 | 0 | 629.852 | 629.85 | 630.644 | 0 | 631.437 | 631.436 | 632.233 | 632.232 | 633.047 | 633.046 | 634.225 | 634.223 | 635.627 | 635.626 | 637.029 | 0 | 638.431 | 638.43 | 639.671 | 639.67 | 641.057 | 641.056 | 642.444 | 638.33 | 643.831 | 639.104 | 356.81 | 0 | 358.176 | 352.46 | 353.234 | 0 | 354.008 | 354.008 | 354.862 | 354.783 | 355.754 | 355.557 | 356.647 | 0 | 357.54 | 357.54 | 358.433 | 357.881 | 359.325 | 360.219 | 361.111 | 286.377 | 286.495 | 286.614 | 286.732 | 285.35 | 0 | 0 |
Goodwill en immateriële activa
| 7,674.756 | 7,674.756 | 629.059 | 0 | 629.852 | 629.85 | 630.644 | 0 | 631.437 | 631.436 | 632.233 | 632.232 | 633.047 | 633.046 | 634.225 | 634.223 | 635.627 | 635.626 | 637.029 | 0 | 638.431 | 638.43 | 639.671 | 639.67 | 641.057 | 641.056 | 642.444 | 638.33 | 643.831 | 639.104 | 356.81 | 0 | 358.176 | 352.46 | 353.234 | 0 | 354.008 | 354.008 | 354.862 | 354.783 | 355.754 | 355.557 | 356.647 | 0 | 357.54 | 357.54 | 358.433 | 357.881 | 359.325 | 360.219 | 361.111 | 286.377 | 286.495 | 286.614 | 286.732 | 285.35 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 571.371 | 0 | 1,136.228 | 1,136.228 | 1,138.413 | 0 | 1,136.86 | 1,136.86 | 1,138.386 | 1,138.386 | 1,134.996 | 1,134.996 | 1,137.526 | 1,137.526 | 1,127.724 | 1,127.724 | -10,234.359 | 0 | -9,828.609 | 1,130.524 | -9,858.848 | 1,114.806 | -9,354.473 | 1,090.336 | -8,712.32 | 1,096.423 | -8,611.402 | 1,087.688 | -8,348.542 | 0 | -8,277.473 | 1,089.761 | -7,930.948 | 0 | -8,250.52 | 1,076.656 | -7,171.792 | 2,679.139 | -5,647.416 | 2,006.886 | -5,786.262 | 0 | -5,863.876 | 896.655 | 896.655 | 896.655 | 0 | 0 | 0 | 0 | 0 | 563.393 | 601.934 | 369.091 | 0 | 0 |
Belastingvorderingen
| 0 | 0 | 389,643.818 | 0 | -1,136.228 | 0 | -1,138.413 | 0 | -1,136.86 | 0 | -1,138.386 | 0 | -1,134.996 | 0 | -1,137.526 | 0 | -1,127.724 | 0 | 12,805.771 | 0 | 12,358.616 | 0 | 12,448.632 | 0 | 11,928.697 | 0 | 11,263.772 | 0 | 11,110.354 | 0 | 11,017.849 | 0 | 10,936.334 | 0 | 10,649.059 | 0 | 11,031.316 | 0 | 11,571.266 | 0 | 9,308.497 | 0 | 8,351.365 | 0 | 8,360.581 | 0 | -896.655 | 0 | 0 | 0 | 0 | 0 | 0 | 5.724 | 6.554 | 6.399 | 0 | 0 |
Overige niet-vlottende activa
| 1,113,716.248 | 7,179.125 | 3,936.304 | -26,871.012 | 2,915.548 | 1,789.329 | 3,163.217 | -23,037.269 | 2,833.331 | 1,706.477 | 2,463.269 | 1,324.888 | 2,514.641 | 1,379.649 | 2,541.776 | 1,404.257 | 2,501.447 | 1,373.726 | 8.768 | -19,675.112 | 19.487 | 1,418.976 | 113.111 | 1,588.094 | 61.101 | 1,544.998 | 39.073 | 1,498.223 | 13.433 | 1,429.428 | 3.561 | -19,175.543 | 5.513 | 1,580.334 | 9.436 | -15,273.98 | 13.402 | 1,717.548 | 17.303 | 1,737.721 | 21.269 | 1,675.665 | 25.171 | -8,053.394 | 6.244 | 1,606.296 | 2,694.28 | 1,798.176 | 2,682.038 | 1,461.813 | 1,389.271 | 826.08 | 781.633 | 11.985 | 11.985 | 12.229 | 628.682 | 350.852 |
Totaal niet-vlottende activa
| 1,168,247.744 | 1,168,247.744 | 434,199.489 | -26,871.012 | 435,329.656 | 435,329.663 | 440,369.704 | -23,037.269 | 429,810.474 | 429,810.479 | 425,215.219 | 425,215.223 | 426,852.613 | 426,852.616 | 431,088.738 | 431,088.743 | 421,171.802 | 421,171.804 | 413,841.575 | -19,675.112 | 405,764.47 | 405,764.475 | 411,710.485 | 411,710.488 | 398,946.945 | 398,946.949 | 384,675.797 | 384,675.801 | 385,918.76 | 385,918.763 | 391,875.012 | -19,175.543 | 387,755.344 | 387,755.35 | 384,194.187 | -15,273.98 | 382,700.01 | 382,700.015 | 370,251.871 | 370,251.876 | 336,565.643 | 336,565.648 | 304,717.534 | -8,053.394 | 293,096.688 | 293,096.691 | 294,715.548 | 294,715.548 | 288,796.455 | 256,383.568 | 247,576.649 | 234,551.187 | 237,985.882 | 223,030.562 | 222,803.033 | 226,183.457 | 201,193.019 | 150,070.473 |
Totaal activa
| 1,233,045.288 | 1,233,045.288 | 475,367.684 | 0 | 474,274.035 | 474,274.035 | 473,013.408 | 0 | 464,802.158 | 464,802.158 | 456,327.613 | 456,327.613 | 457,505.27 | 457,505.27 | 459,719.684 | 459,719.684 | 447,707.022 | 447,707.022 | 439,773.203 | 0 | 436,753.997 | 436,753.997 | 437,221.079 | 437,221.079 | 422,993.568 | 422,993.568 | 414,933.663 | 414,933.663 | 410,166.386 | 410,166.386 | 413,031.761 | 0 | 408,813.454 | 408,813.455 | 407,217.462 | 0 | 407,799.087 | 407,799.087 | 388,169.633 | 388,169.634 | 355,167.351 | 355,167.352 | 316,753.174 | 0 | 308,172.165 | 308,172.165 | 306,734.648 | 306,734.648 | 303,284.044 | 274,973.44 | 261,928.899 | 251,080.057 | 251,566.484 | 236,320.421 | 238,745.009 | 239,648.597 | 213,763.99 | 160,314.342 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 2,447.735 | 2,447.735 | 2,091.636 | 0 | 1,527.774 | 1,527.774 | 1,737.357 | 0 | 1,759.501 | 1,759.501 | 1,642.689 | 1,642.689 | 1,658.337 | 1,658.337 | 1,496.596 | 1,496.596 | 829.804 | 829.804 | 1,119.767 | 0 | 1,575.141 | 1,575.141 | 1,341.577 | 1,341.577 | 1,453.036 | 1,453.036 | 1,231.349 | 1,519.529 | 1,152.792 | 1,414.407 | 1,366.552 | 0 | 913.869 | 1,170.894 | 1,104.158 | 0 | 1,123.209 | 1,123.209 | 743.307 | 1,000.282 | 702.818 | 978.541 | 628.621 | 0 | 654.666 | 654.666 | 894.16 | 894.162 | 775.124 | 802.435 | 617.496 | 711.485 | 549.293 | 469.903 | 614.833 | 728.709 | 0 | 0 |
Kortlopende schulden
| 72,910 | 72,910 | 31,600 | 0 | 22,000 | 22,000 | 14,600 | 0 | 23,050 | 23,050 | 30,150 | 30,150 | 28,500 | 28,500 | 35,500 | 35,500 | 31,800 | 31,800 | 23,800 | 0 | 20,900 | 20,900 | 19,750 | 19,750 | 24,850 | 24,850 | 26,050 | 26,050 | 28,250 | 28,250 | 27,200 | 0 | 25,200 | 25,200 | 33,300 | 0 | 35,800 | 35,800 | 46,035 | 46,035 | 42,246.5 | 42,246.5 | 46,800 | 0 | 31,500 | 31,500 | 21,200 | 21,200 | 26,580 | 33,050 | 45,160 | 41,550 | 37,050 | 24,500 | 19,000 | 24,000 | 19,500 | 15,000 |
Belastingschulden
| 0 | 0 | 295.368 | 0 | 439.106 | 0 | 309.606 | 0 | 219.676 | 0 | 268.916 | 0 | 477.393 | 0 | 305.577 | 0 | 378.938 | 0 | 133.156 | 0 | 475.898 | 0 | 194.57 | 0 | 119.265 | 0 | 154.028 | 0 | 598.693 | 0 | 344.503 | 0 | 0.799 | 0 | 408.318 | 0 | 249.135 | 0 | 0.747 | 0 | 25.034 | 0 | 50.089 | 0 | 205.441 | 0 | 137.321 | 0 | 14.757 | 81.588 | 52.451 | 282.753 | 17.969 | 48.761 | 288.707 | 36.609 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 3,771.577 | 0 | 4,221.508 | 0 | 3,745.026 | 0 | 0 | 0 | 3,424.028 | 0 | 4,000.452 | 0 | 3,742.77 | 0 | 3,758.777 | 0 | 3,243.785 | 0 | 3,452.701 | 0 | 3,397.417 | 0 | 2,830.644 | 0 | 2,750.159 | 0 | 3,105.49 | 0 | 2,812.067 | 0 | 2,464.103 | 0 | 2,724.603 | 0 | 2,731.026 | 0 | 2,259.648 | 0 | 2,232.007 | 0 | 1,890.738 | 0 | 2,261.047 | 0 | 1,811.008 | 0 | 2,108.264 | 1,557.052 | 2,148.461 | 1,612.467 | 1,424.664 | 1,305.144 | 1,589.8 | 1,416.003 | 0 | 0 |
Overige kortlopende verplichtingen
| 8,231.968 | 8,231.968 | 76.506 | 0 | 16.749 | 4,238.257 | 4.99 | 0 | 3,740.794 | 3,740.794 | 2.858 | 3,426.886 | 12.263 | 4,012.715 | 3.802 | 3,746.572 | 7.229 | 3,766.006 | 16.438 | 0 | 3.481 | 3,456.182 | 2.315 | 3,399.732 | 2.571 | 2,833.215 | 31.651 | 2,493.63 | 69.927 | 2,913.802 | 5.174 | 0 | 54.164 | 2,261.242 | 46.842 | 0 | 57.473 | 2,788.499 | 15.697 | 2,018.371 | 29.074 | 1,985.358 | 6.165 | 0 | 16.97 | 2,278.017 | 18.967 | 1,829.973 | 27.251 | 2.818 | 16.245 | 7.16 | 17.057 | 15.108 | 68.645 | 6.413 | 1,745.912 | 1,204.463 |
Totaal kortlopende verplichtingen
| 83,589.703 | 83,589.703 | 37,539.719 | 0 | 27,766.031 | 27,766.031 | 20,087.373 | 0 | 28,550.295 | 28,550.295 | 35,219.575 | 35,219.575 | 34,171.052 | 34,171.052 | 40,743.168 | 40,743.168 | 36,395.81 | 36,395.81 | 28,179.99 | 0 | 25,931.323 | 25,931.323 | 24,491.309 | 24,491.309 | 29,136.251 | 29,136.251 | 30,063.159 | 30,063.159 | 32,578.209 | 32,578.209 | 31,383.793 | 0 | 28,632.136 | 28,632.136 | 37,175.603 | 0 | 39,711.708 | 39,711.708 | 49,053.652 | 49,053.653 | 45,210.399 | 45,210.399 | 49,325.524 | 0 | 34,432.683 | 34,432.683 | 23,924.135 | 23,924.135 | 29,490.639 | 35,412.305 | 47,942.202 | 43,881.112 | 39,041.014 | 26,290.155 | 21,273.278 | 26,151.125 | 21,245.912 | 16,204.463 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 470,160 | 470,160 | 183,350 | 0 | 192,950 | 192,950 | 200,350 | 0 | 182,100 | 182,100 | 168,600 | 168,600 | 170,250 | 170,250 | 166,250 | 166,250 | 160,250 | 160,250 | 161,250 | 0 | 161,150 | 161,150 | 163,300 | 163,300 | 161,000 | 161,000 | 153,550 | 153,550 | 146,350 | 146,350 | 150,900 | 0 | 149,900 | 149,900 | 140,800 | 0 | 138,800 | 138,800 | 141,650 | 141,650 | 125,500 | 125,500 | 103,758 | 0 | 110,869.5 | 110,869.5 | 119,381 | 119,381 | 110,792.5 | 77,864 | 67,555.5 | 61,017 | 65,918.5 | 72,720 | 79,750 | 74,750 | 56,000 | 47,000 |
Uitgestelde opbrengsten niet-vlottend
| 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 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 |
Overige niet-vlottende verplichtingen
| 44,715.532 | 44,715.532 | 22,954.624 | 0 | 23,075.536 | 23,075.535 | 23,013.723 | 0 | 22,388.054 | 22,388.053 | 21,963.179 | 21,963.179 | 22,102.543 | 22,102.542 | 22,061.442 | 22,061.442 | 21,471.46 | 21,471.46 | 21,067.111 | 0 | 20,232.433 | 20,232.432 | 20,116.191 | 20,116.19 | 19,215.089 | 19,215.087 | 18,469.099 | 18,469.098 | 18,251.917 | 18,251.916 | 17,922.571 | 0 | 17,725.925 | 17,725.924 | 17,327.078 | 0 | 17,336.232 | 17,336.231 | 16,621.222 | 16,621.22 | 14,347.418 | 14,347.418 | 12,888.426 | 0 | 12,216.922 | 12,216.921 | 13,039.969 | 13,039.969 | 12,937.903 | 11,424.682 | 10,925.583 | 10,449.571 | 10,917.331 | 10,243.097 | 10,323.634 | 10,659.895 | 8,756.143 | 6,176.582 |
Totaal niet-vlottende verplichtingen
| 514,875.532 | 514,875.532 | 206,304.624 | 0 | 216,025.536 | 216,025.535 | 223,363.723 | 0 | 204,488.054 | 204,488.053 | 190,563.179 | 190,563.179 | 192,352.543 | 192,352.542 | 188,311.442 | 188,311.442 | 181,721.46 | 181,721.46 | 182,317.111 | 0 | 181,382.433 | 181,382.432 | 183,416.191 | 183,416.19 | 180,215.089 | 180,215.087 | 172,019.099 | 172,019.098 | 164,601.917 | 164,601.916 | 168,822.571 | 0 | 167,625.925 | 167,625.924 | 158,127.078 | 0 | 156,136.232 | 156,136.231 | 158,271.222 | 158,271.22 | 139,847.418 | 139,847.418 | 116,646.426 | 0 | 123,086.422 | 123,086.421 | 132,420.969 | 132,420.969 | 123,730.403 | 89,288.682 | 78,481.083 | 71,466.571 | 76,835.831 | 82,963.097 | 90,073.634 | 85,409.895 | 64,756.143 | 53,176.582 |
Totaal passiva
| 598,465.232 | 598,465.235 | 243,844.339 | 0 | 243,791.567 | 243,791.566 | 243,451.096 | 0 | 233,038.349 | 233,038.348 | 225,782.754 | 225,782.754 | 226,523.595 | 226,523.594 | 229,054.61 | 229,054.61 | 218,117.27 | 218,117.27 | 210,497.101 | 0 | 207,313.756 | 207,313.755 | 207,907.5 | 207,907.499 | 209,351.34 | 209,351.338 | 202,082.258 | 202,082.257 | 197,180.126 | 197,180.125 | 200,206.364 | 0 | 196,258.061 | 196,258.06 | 195,302.681 | 0 | 195,847.94 | 195,847.939 | 207,324.874 | 207,324.873 | 185,057.817 | 185,057.817 | 165,971.95 | 0 | 157,519.105 | 157,519.104 | 156,345.104 | 156,345.104 | 153,221.042 | 124,700.987 | 126,423.285 | 115,347.683 | 115,876.845 | 109,253.252 | 111,346.912 | 111,561.02 | 86,002.055 | 69,381.045 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 184.328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.977 | 0 | 4.328 | 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
| 217,970.957 | 220,970.508 | 217,970.957 | 0 | 217,970.957 | 220,970.508 | 217,970.957 | 0 | 220,970.508 | 220,970.508 | 220,970.508 | 220,970.508 | 220,970.508 | 220,970.508 | 220,970.508 | 220,970.508 | 220,970.508 | 220,970.508 | 220,970.508 | 0 | 220,970.508 | 220,970.508 | 220,970.508 | 220,970.508 | 206,199.945 | 206,199.945 | 206,199.945 | 206,199.945 | 206,199.945 | 206,199.945 | 206,199.945 | 0 | 206,199.945 | 206,199.946 | 206,199.945 | 0 | 206,199.945 | 206,199.945 | 176,632.549 | 176,632.55 | 166,261.745 | 166,261.746 | 147,153.82 | 0 | 147,153.82 | 147,153.82 | 147,153.82 | 147,153.82 | 147,153.82 | 147,153.82 | 133,129.755 | 133,129.755 | 133,129.755 | 124,973.75 | 124,973.75 | 124,973.75 | 124,973.75 | 88,729.652 |
Ingehouden winsten
| 32,387.814 | 37,736.731 | 6,571.336 | 0 | 7,206.005 | 11,836.861 | 6,451.096 | 0 | 6,496.709 | 10,325.143 | 5,910.032 | 3,917.542 | 7,016.251 | 10,509.847 | 7,310.459 | 10,085.794 | 6,175.926 | 8,951.261 | 5,844.5 | 0 | 6,178.677 | 8,654.062 | 6,107.886 | 8,242.273 | 5,828.847 | 7,381.696 | 4,589.238 | 6,613.911 | 4,750.76 | 6,775.433 | 4,601.756 | 0 | 4,815.255 | 6,359.777 | 4,564.342 | 0 | 5,110.392 | 5,751.202 | 3,569.644 | 4,212.211 | 2,886.039 | 3,847.789 | 2,831.476 | 0 | 3,002.198 | 3,499.24 | 225.795 | 3,235.724 | 368.795 | 65.795 | 65.795 | 0 | 0 | 0 | 0 | 0 | 2,792.084 | 2,124.112 |
Overige gereserveerde algehele resultaten
| 384,221.28 | 377.173 | 6,981.048 | 230,482.469 | 5,305.506 | -2,324.9 | 5,140.259 | 231,763.81 | 4,296.592 | 468.159 | 3,664.319 | 5,656.809 | 2,994.916 | -498.679 | 2,384.107 | -391.228 | 2,443.318 | -332.017 | 2,461.094 | 229,440.242 | -184.328 | -184.328 | 100.799 | 100.799 | 60.589 | 60.589 | 37.55 | 37.55 | 10.883 | 10.883 | -0.977 | 212,555.395 | -4.328 | -4.328 | -0 | 211,951.148 | 1 | 0.001 | 0 | 0 | -0 | -0 | 0.001 | 150,653.061 | 1 | 0.001 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0.002 | 375,495.641 | 0.002 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 2,291.056 | 0 | 2,134.386 | 0 | 1,552.847 | 0 | 2,024.672 | 0 | 2,024.672 | 0 | 2,023.696 | 0 | 1,540.193 | 0 | 1,150.494 | 0 | 639.81 | 0 | 642.566 | 0 | 961.75 | 0 | 795.927 | 0 | 496.042 | 0 | 3,009.929 | 0 | 2,540.387 | 3,052.838 | 2,310.064 | 2,602.619 | 2,559.884 | 2,093.419 | 2,424.347 | 3,113.827 | -3.899 | 79.533 |
Totaal eigen vermogen van aandeelhouders
| 634,580.053 | 634,580.053 | 231,523.343 | 230,482.469 | 230,482.468 | 230,482.469 | 229,562.312 | 231,763.81 | 231,763.809 | 231,763.81 | 230,544.859 | 230,544.859 | 230,981.675 | 230,981.676 | 230,665.074 | 230,665.074 | 229,589.752 | 229,589.752 | 229,276.102 | 229,440.242 | 229,440.241 | 229,440.242 | 229,313.579 | 229,313.58 | 213,642.228 | 213,642.23 | 212,851.405 | 212,851.406 | 212,986.26 | 212,986.261 | 212,825.397 | 212,555.395 | 212,555.393 | 212,555.395 | 211,914.781 | 211,951.148 | 211,951.147 | 211,951.148 | 180,844.759 | 180,844.761 | 170,109.534 | 170,109.535 | 150,781.224 | 150,653.061 | 150,653.06 | 150,653.061 | 150,389.544 | 150,389.544 | 150,063.002 | 150,272.453 | 135,505.614 | 135,732.374 | 135,689.639 | 127,067.169 | 127,398.097 | 128,087.577 | 127,761.935 | 90,933.297 |
Totaal eigen vermogen
| 634,580.053 | 634,580.053 | 231,523.343 | 230,482.469 | 230,482.468 | 230,482.469 | 229,562.312 | 231,763.81 | 231,763.809 | 231,763.81 | 230,544.859 | 230,544.859 | 230,981.675 | 230,981.676 | 230,665.074 | 230,665.074 | 229,589.752 | 229,589.752 | 229,276.102 | 229,440.242 | 229,440.241 | 229,440.242 | 229,313.579 | 229,313.58 | 213,642.228 | 213,642.23 | 212,851.405 | 212,851.406 | 212,986.26 | 212,986.261 | 212,825.397 | 212,555.395 | 212,555.393 | 212,555.395 | 211,914.781 | 211,951.148 | 211,951.147 | 211,951.148 | 180,844.759 | 180,844.761 | 170,109.534 | 170,109.535 | 150,781.224 | 150,653.061 | 150,653.06 | 150,653.061 | 150,389.544 | 150,389.544 | 150,063.002 | 150,272.453 | 135,505.614 | 135,732.374 | 135,689.639 | 127,067.169 | 127,398.097 | 128,087.577 | 127,761.935 | 90,933.297 |
Totaal passiva en aandeelhoudersvermogen
| 1,233,045.285 | 1,233,045.288 | 475,367.682 | 230,482.469 | 474,274.035 | 474,274.035 | 473,013.408 | 231,763.81 | 464,802.158 | 464,802.158 | 456,327.613 | 456,327.613 | 457,505.27 | 457,505.27 | 459,719.684 | 459,719.684 | 447,707.022 | 447,707.022 | 439,773.203 | 229,440.242 | 436,753.997 | 436,753.997 | 437,221.079 | 437,221.079 | 422,993.568 | 422,993.568 | 414,933.663 | 414,933.663 | 410,166.386 | 410,166.386 | 413,031.761 | 212,555.395 | 408,813.454 | 408,813.455 | 407,217.462 | 211,951.148 | 407,799.087 | 407,799.087 | 388,169.633 | 388,169.634 | 355,167.351 | 355,167.352 | 316,753.174 | 150,653.061 | 308,172.165 | 308,172.165 | 306,734.648 | 306,734.648 | 303,284.044 | 274,973.44 | 261,928.899 | 251,080.057 | 251,566.484 | 236,320.421 | 238,745.009 | 239,648.597 | 213,763.99 | 160,314.342 |