Fujita Kanko Inc.
TSE:9722.T
8380 (JPY) • At close November 14, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q2 | 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 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 17,387 | 16,061 | 13,676 | 17,449 | 18,053 | 19,792 | 24,139 | 29,917 | 31,481 | 34,192 | 38,647 | 42,334 | 32,963 | 36,457 | 3,723 | 6,258 | 12,819 | 7,138 | 3,424 | 3,388 | 3,019 | 3,303 | 3,464 | 3,231 | 3,270 | 3,373 | 4,381 | 4,775 | 4,731 | 4,586 | 4,781 | 4,614 | 3,983 | 4,826 | 4,142 | 4,362 | 4,408 | 5,634 | 5,944 | 4,487 | 3,852 | 4,070 | 5,044 | 4,994 | 4,946 | 5,414 | 5,071 | 4,315 | 6,073 | 6,076 | 6,961 | 6,943 | 7,656 | 6,171 | 8,265 | 6,788 | 7,186 | 6,227 | 7,375 | 5,656 | 5,771 | 4,225 |
Kortetermijnbeleggingen
| 10 | 0 | 29 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | -9,280 | 0 | 27 | 0 | -8,251 | -12,004 | -11,496 | -11,581 | -8,801 | -11,475 | -11,438 | -11,151 | -8,508 | -11,512 | -11,111 | -10,903 | 0 | -10,773 | -10,606 | -10,557 | 0 | -11,685 | -11,958 | -11,217 | 0 | -11,880 | -11,068 | -11,909 | 0 | -14,248 | -13,780 | -14,033 | 0 | -13,292 | -13,113 | -12,653 | 0 | -13,235 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 10 | 20 | 20 | 20 | 10 | 11 | 1 |
Liquide middelen en kortetermijnbeleggingen
| 17,397 | 16,061 | 13,705 | 17,449 | 18,053 | 19,792 | 24,139 | 29,917 | 31,481 | 34,192 | 38,647 | 42,334 | 32,963 | 36,457 | 3,723 | 6,258 | 12,819 | 7,138 | 3,424 | 3,388 | 3,019 | 3,303 | 3,464 | 3,231 | 3,270 | 3,373 | 4,381 | 4,775 | 4,731 | 4,586 | 4,781 | 4,614 | 3,983 | 4,826 | 4,142 | 4,362 | 4,408 | 5,634 | 5,944 | 4,487 | 3,852 | 4,070 | 5,044 | 4,994 | 4,946 | 5,414 | 5,071 | 4,315 | 6,073 | 6,076 | 6,961 | 6,943 | 7,656 | 6,181 | 8,275 | 6,798 | 7,206 | 6,247 | 7,395 | 5,666 | 5,782 | 4,226 |
Nettovorderingen
| 4,838 | 5,560 | 5,150 | 4,682 | 3,805 | 4,172 | 4,144 | 2,838 | 2,537 | 2,981 | 2,279 | 1,446 | 1,171 | 1,580 | 2,027 | 1,472 | 735 | 1,900 | 5,222 | 4,715 | 4,930 | 5,538 | 5,279 | 4,932 | 4,938 | 4,999 | 4,921 | 4,706 | 4,242 | 4,825 | 4,614 | 4,240 | 3,951 | 3,723 | 3,828 | 3,872 | 3,505 | 3,608 | 3,615 | 3,304 | 3,331 | 3,615 | 3,464 | 3,231 | 3,313 | 3,297 | 3,251 | 3,191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 396 | 392 | 521 | 422 | 388 | 366 | 460 | 359 | 320 | 294 | 377 | 344 | 324 | 340 | 439 | 387 | 387 | 403 | 560 | 444 | 437 | 449 | 612 | 464 | 471 | 630 | 720 | 580 | 500 | 509 | 620 | 500 | 525 | 453 | 558 | 459 | 433 | 418 | 570 | 445 | 433 | 431 | 574 | 422 | 401 | 386 | 544 | 416 | 418 | 424 | 517 | 432 | 415 | 444 | 563 | 471 | 447 | 443 | 593 | 500 | 487 | 488 |
Overige vlottende activa
| 2,003 | 2,297 | 1,917 | 1,997 | 2,103 | 2,065 | 2,204 | 2,155 | 1,915 | 2,125 | 2,973 | 2,596 | 2,632 | 3,988 | 3,960 | 5,004 | 3,035 | 2,173 | 2,066 | 2,132 | 2,067 | 2,357 | 2,736 | 2,678 | 2,216 | 2,272 | 2,656 | 3,018 | 3,100 | 3,226 | 2,220 | 2,840 | 2,848 | 3,591 | 3,194 | 2,593 | 2,055 | 1,921 | 1,922 | 1,866 | 1,787 | 1,756 | 1,829 | 1,677 | 1,664 | 1,752 | 1,806 | 1,865 | 4,806 | 5,131 | 4,799 | 4,706 | 4,413 | 4,355 | 5,135 | 5,051 | 4,873 | 5,370 | 5,101 | 4,953 | 4,709 | 5,509 |
Totaal vlottende activa
| 24,634 | 24,310 | 21,293 | 24,550 | 24,349 | 26,395 | 30,947 | 35,269 | 36,253 | 39,592 | 44,276 | 46,720 | 37,090 | 42,365 | 10,149 | 13,121 | 16,976 | 11,614 | 11,272 | 10,679 | 10,453 | 11,647 | 12,091 | 11,305 | 10,895 | 11,274 | 12,678 | 13,079 | 12,573 | 13,146 | 12,235 | 12,194 | 11,307 | 12,593 | 11,722 | 11,286 | 10,401 | 11,581 | 12,051 | 10,102 | 9,403 | 9,872 | 10,911 | 10,324 | 10,324 | 10,849 | 10,672 | 9,787 | 11,297 | 11,631 | 12,277 | 12,081 | 12,484 | 10,980 | 13,973 | 12,320 | 12,526 | 12,060 | 13,089 | 11,119 | 10,978 | 10,223 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 49,882 | 49,880 | 50,350 | 51,111 | 51,378 | 48,780 | 49,053 | 47,634 | 47,743 | 47,225 | 47,793 | 48,599 | 49,915 | 50,549 | 58,471 | 60,105 | 60,667 | 60,346 | 61,484 | 62,347 | 62,493 | 62,204 | 62,838 | 63,704 | 63,905 | 64,193 | 64,040 | 64,473 | 64,376 | 66,075 | 62,775 | 61,623 | 61,747 | 60,020 | 58,805 | 58,742 | 57,594 | 55,447 | 55,112 | 57,700 | 58,644 | 58,896 | 59,189 | 58,746 | 58,375 | 58,601 | 58,933 | 58,241 | 58,738 | 58,726 | 59,054 | 60,098 | 60,662 | 60,792 | 58,107 | 58,814 | 59,457 | 59,715 | 60,429 | 60,907 | 61,453 | 61,844 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 160 | 170 | 180 | 190 | 200 | 210 | 220 | 230 | 240 | 250 | 260 | 270 | 280 | 290 | 300 | 310 | 320 | 330 | 340 | 350 | 360 | 370 | 380 | 390 | 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
| 550 | 569 | 602 | 644 | 608 | 621 | 673 | 705 | 744 | 748 | 756 | 852 | 868 | 842 | 884 | 915 | 786 | 717 | 703 | 655 | 588 | 569 | 561 | 517 | 521 | 576 | 626 | 571 | 590 | 628 | 668 | 671 | 731 | 758 | 794 | 837 | 878 | 902 | 939 | 1,000 | 1,047 | 1,046 | 1,060 | 1,058 | 828 | 764 | 741 | 723 | 721 | 724 | 639 | 604 | 613 | 466 | 384 | 365 | 381 | 394 | 417 | 441 | 460 | 476 |
Goodwill en immateriële activa
| 550 | 569 | 602 | 644 | 608 | 621 | 673 | 705 | 744 | 748 | 756 | 852 | 868 | 842 | 1,044 | 1,085 | 966 | 907 | 903 | 865 | 808 | 799 | 801 | 767 | 781 | 846 | 906 | 861 | 890 | 938 | 988 | 1,001 | 1,071 | 1,108 | 1,154 | 1,207 | 1,258 | 1,292 | 939 | 1,000 | 1,047 | 1,046 | 1,060 | 1,058 | 828 | 764 | 741 | 723 | 721 | 724 | 639 | 604 | 613 | 466 | 384 | 365 | 381 | 394 | 417 | 441 | 460 | 476 |
Langetermijnbeleggingen
| 12,705 | 11,998 | 11,604 | 10,847 | 10,655 | 10,071 | 9,794 | 11,655 | 10,247 | 12,225 | 19,533 | 10,697 | 10,099 | 10,450 | 23,038 | 26,663 | 26,675 | 24,706 | 27,412 | 27,074 | 26,623 | 27,262 | 24,048 | 27,232 | 27,685 | 28,195 | 19,538 | 28,962 | 28,852 | 29,145 | 19,592 | 27,541 | 26,712 | 29,041 | 21,472 | 35,459 | 37,106 | 35,641 | 21,942 | 37,036 | 36,525 | 34,328 | 22,627 | 35,409 | 32,103 | 30,433 | 13,655 | 26,487 | 0 | 0 | 11,337 | 0 | 0 | 11,932 | 12,277 | 11,385 | 11,765 | 13,102 | 12,576 | 13,642 | 12,003 | 10,337 |
Belastingvorderingen
| 10,234 | 1 | 474 | -10,847 | -10,655 | -10,071 | 45 | -11,655 | -10,247 | -12,225 | 42 | -10,697 | -10,099 | -10,450 | 3,465 | -26,663 | -26,675 | -24,706 | 1,783 | -27,074 | -26,623 | -27,262 | 1,895 | -27,232 | -27,685 | -28,195 | 1,207 | -28,962 | -28,852 | -29,145 | 1,365 | -27,541 | -26,712 | -29,041 | 1,134 | -35,459 | -37,106 | -35,641 | 716 | -37,036 | -36,525 | -34,328 | 1,077 | -35,409 | -32,103 | -30,433 | 3,733 | -26,487 | 0 | 0 | 3,766 | 0 | 0 | 10 | 3,507 | 10 | 20 | 20 | 3,899 | 10 | 11 | 1 |
Overige niet-vlottende activa
| 10,235 | 9,559 | 9,173 | 20,078 | 19,927 | 19,407 | 9,448 | 21,243 | 19,874 | 21,913 | 359 | 24,082 | 23,847 | 24,209 | 425 | 26,663 | 26,675 | 24,706 | 415 | 27,074 | 26,624 | 27,263 | 369 | 27,233 | 27,686 | 28,196 | 8,993 | 28,962 | 28,853 | 29,146 | 8,879 | 27,543 | 26,713 | 29,043 | 10,445 | 35,460 | 37,107 | 35,642 | 10,121 | 37,036 | 36,527 | 34,330 | 9,923 | 35,411 | 32,105 | 30,435 | 9,293 | 26,489 | 24,147 | 25,761 | 8,845 | 23,877 | 24,306 | 13,056 | 8,956 | 13,406 | 13,100 | 11,512 | 7,493 | 12,195 | 12,061 | 12,238 |
Totaal niet-vlottende activa
| 73,372 | 72,007 | 72,203 | 71,833 | 71,913 | 68,808 | 69,013 | 69,582 | 68,361 | 69,886 | 68,483 | 73,533 | 74,630 | 75,600 | 86,443 | 87,853 | 88,308 | 85,959 | 91,997 | 90,286 | 89,925 | 90,266 | 89,951 | 91,704 | 92,372 | 93,235 | 94,684 | 94,296 | 94,119 | 96,159 | 93,599 | 90,167 | 89,531 | 90,171 | 93,010 | 95,409 | 95,959 | 92,381 | 88,830 | 95,736 | 96,218 | 94,272 | 93,876 | 95,215 | 91,308 | 89,800 | 86,355 | 85,453 | 83,606 | 85,211 | 83,641 | 84,579 | 85,581 | 86,256 | 83,231 | 83,980 | 84,723 | 84,743 | 84,814 | 87,195 | 85,988 | 84,896 |
Totaal activa
| 98,006 | 96,317 | 93,496 | 96,384 | 96,263 | 95,205 | 99,962 | 104,853 | 104,615 | 109,480 | 112,762 | 120,255 | 111,721 | 117,968 | 96,595 | 100,975 | 105,286 | 97,575 | 103,271 | 100,965 | 100,378 | 101,913 | 102,045 | 103,010 | 103,267 | 104,508 | 107,362 | 107,376 | 106,693 | 109,305 | 105,834 | 102,361 | 100,839 | 102,764 | 104,732 | 106,695 | 106,360 | 103,962 | 100,881 | 105,838 | 105,621 | 104,144 | 104,787 | 105,539 | 101,632 | 100,649 | 97,027 | 95,240 | 94,903 | 96,842 | 95,918 | 96,660 | 98,065 | 97,236 | 97,204 | 96,300 | 97,249 | 96,803 | 97,903 | 98,314 | 96,966 | 95,119 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 883 | 933 | 1,132 | 832 | 854 | 787 | 957 | 692 | 622 | 541 | 809 | 405 | 552 | 460 | 755 | 416 | 138 | 621 | 1,505 | 1,091 | 1,212 | 1,201 | 1,592 | 1,110 | 1,326 | 1,265 | 1,660 | 1,194 | 1,337 | 1,310 | 1,666 | 1,272 | 1,337 | 1,266 | 1,583 | 1,227 | 1,304 | 1,367 | 1,737 | 1,151 | 1,449 | 1,433 | 1,771 | 1,227 | 1,390 | 1,345 | 1,890 | 1,097 | 1,469 | 1,412 | 1,757 | 1,178 | 1,364 | 1,043 | 1,825 | 1,321 | 1,502 | 1,475 | 1,530 | 1,067 | 1,171 | 1,220 |
Kortlopende schulden
| 18,254 | 18,784 | 20,310 | 20,395 | 20,317 | 19,483 | 19,058 | 18,107 | 17,258 | 17,323 | 18,529 | 18,666 | 18,857 | 13,948 | 17,013 | 16,914 | 16,475 | 16,351 | 10,756 | 14,050 | 13,218 | 12,585 | 13,115 | 15,618 | 13,812 | 12,383 | 11,892 | 11,719 | 12,291 | 11,461 | 9,834 | 10,707 | 9,736 | 10,773 | 11,559 | 17,788 | 15,245 | 12,838 | 9,201 | 15,492 | 15,707 | 14,011 | 12,134 | 12,320 | 12,994 | 13,156 | 12,298 | 13,356 | 13,041 | 13,793 | 13,232 | 15,468 | 16,565 | 16,657 | 13,012 | 13,597 | 14,067 | 14,594 | 15,596 | 20,508 | 22,900 | 24,937 |
Belastingschulden
| 966 | 271 | 61 | 30 | 20 | 10 | 1,196 | 33 | 25 | 11 | 413 | 1,388 | 3,737 | 4,037 | 161 | 0 | 58 | 65 | 821 | 145 | 219 | 81 | 1,401 | 20 | 211 | 69 | 1,285 | 910 | 191 | 81 | 1,056 | 730 | 468 | 374 | 757 | 191 | 99 | 50 | 1,471 | 89 | 121 | 55 | 643 | 86 | 91 | 88 | 414 | 110 | 116 | 42 | 276 | 145 | 152 | 40 | 574 | 209 | 173 | 81 | 403 | 142 | 130 | 41 |
Uitgestelde opbrengsten
| 966 | 271 | 1,320 | 537 | 224 | 0 | 1,048 | 0 | 0 | 0 | 611 | 2,024 | 4,428 | 4,929 | 2,539 | 826 | 1,055 | 1,617 | 2,037 | 939 | 602 | 809 | 1,749 | 1,070 | 962 | 1,309 | 1,610 | 1,612 | 486 | 764 | 1,334 | 1,413 | 749 | 1,024 | 1,097 | 920 | 655 | 982 | 2,120 | 755 | 399 | 672 | 885 | 691 | 329 | 658 | 654 | 668 | 349 | 559 | 447 | 351 | 262 | 532 | 769 | 742 | 404 | 597 | 616 | 816 | 387 | 778 |
Overige kortlopende verplichtingen
| 7,348 | 7,939 | 8,862 | 7,109 | 6,497 | 6,629 | 6,110 | 5,434 | 4,487 | 4,345 | 4,184 | 2,498 | 1,290 | 704 | 4,729 | 5,826 | 5,344 | 7,120 | 7,686 | 6,713 | 6,917 | 7,438 | 6,218 | 8,612 | 7,664 | 8,554 | 7,151 | 7,839 | 6,310 | 12,778 | 6,873 | 7,746 | 7,520 | 6,613 | 5,263 | 7,022 | 5,850 | 6,356 | 5,639 | 6,873 | 5,967 | 6,041 | 5,720 | 6,638 | 6,263 | 6,490 | 7,115 | 6,598 | 6,526 | 6,717 | 5,936 | 5,803 | 5,813 | 5,969 | 5,725 | 6,747 | 6,599 | 6,478 | 5,962 | 6,987 | 6,687 | 7,391 |
Totaal kortlopende verplichtingen
| 29,383 | 28,469 | 30,365 | 28,366 | 27,688 | 26,909 | 27,321 | 24,266 | 22,392 | 22,220 | 23,935 | 24,981 | 28,864 | 29,039 | 25,197 | 23,156 | 22,015 | 24,157 | 20,768 | 21,999 | 21,566 | 21,305 | 22,326 | 25,360 | 23,013 | 22,271 | 21,988 | 21,662 | 20,129 | 25,630 | 19,429 | 20,455 | 20,559 | 21,074 | 21,356 | 28,068 | 23,808 | 22,575 | 22,288 | 25,115 | 24,042 | 22,884 | 22,038 | 21,653 | 20,738 | 21,079 | 21,717 | 21,161 | 21,152 | 21,964 | 21,201 | 22,594 | 23,894 | 23,709 | 21,136 | 21,874 | 22,341 | 22,628 | 23,491 | 28,704 | 30,888 | 33,589 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 21,067 | 23,100 | 19,827 | 22,350 | 25,128 | 27,809 | 30,804 | 33,389 | 36,097 | 37,949 | 39,873 | 41,475 | 43,333 | 45,264 | 47,783 | 49,303 | 50,535 | 34,925 | 33,711 | 32,380 | 32,289 | 34,177 | 32,257 | 31,084 | 32,748 | 34,883 | 34,805 | 36,983 | 39,239 | 35,472 | 35,923 | 35,171 | 34,227 | 34,727 | 32,157 | 27,365 | 28,839 | 28,497 | 26,141 | 26,016 | 26,000 | 27,851 | 28,594 | 29,072 | 28,714 | 30,097 | 28,544 | 28,017 | 28,587 | 28,479 | 28,432 | 28,647 | 28,716 | 28,216 | 28,458 | 27,859 | 28,290 | 26,197 | 25,852 | 20,758 | 19,074 | 16,088 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,817 | 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 | 11 | 0 | 0 | 0 | 401 | 0 | 0 | 0 | 1,168 | 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
| 17,324 | 17,250 | 17,198 | 18,368 | 17,839 | 17,610 | 18,697 | 20,814 | 20,152 | 20,777 | 12,136 | 18,973 | 18,914 | 19,034 | 22,268 | 22,343 | 22,351 | 22,302 | 22,354 | 22,570 | 22,563 | 22,362 | 22,739 | 22,451 | 22,390 | 22,280 | 22,932 | 22,878 | 22,702 | 23,983 | 23,956 | 23,541 | 23,478 | 23,987 | 24,207 | 24,200 | 24,649 | 25,492 | 24,678 | 28,310 | 28,317 | 28,079 | 26,261 | 28,539 | 27,731 | 25,214 | 25,408 | 25,543 | 25,455 | 25,544 | 26,032 | 23,963 | 23,996 | 24,090 | 23,956 | 24,062 | 24,014 | 24,040 | 24,179 | 24,349 | 24,160 | 24,255 |
Totaal niet-vlottende verplichtingen
| 38,391 | 40,350 | 37,153 | 40,718 | 42,967 | 45,419 | 49,902 | 54,203 | 56,249 | 58,726 | 59,994 | 60,448 | 62,247 | 64,298 | 70,051 | 71,646 | 72,886 | 57,227 | 56,065 | 54,950 | 54,852 | 56,539 | 54,996 | 53,535 | 55,138 | 57,163 | 57,737 | 59,861 | 61,941 | 59,455 | 59,879 | 58,712 | 57,705 | 58,714 | 56,364 | 51,565 | 53,488 | 53,989 | 50,819 | 54,326 | 54,317 | 55,930 | 54,855 | 57,611 | 56,445 | 55,311 | 53,952 | 53,560 | 54,042 | 54,023 | 54,464 | 52,610 | 52,712 | 52,306 | 52,414 | 51,921 | 52,304 | 50,237 | 50,031 | 45,107 | 43,234 | 40,343 |
Totaal passiva
| 67,774 | 68,819 | 67,518 | 69,084 | 70,655 | 72,328 | 77,223 | 78,469 | 78,641 | 80,946 | 83,929 | 85,429 | 91,111 | 93,337 | 95,248 | 94,802 | 94,901 | 81,384 | 76,833 | 76,949 | 76,418 | 77,844 | 77,322 | 78,895 | 78,151 | 79,434 | 79,725 | 81,523 | 82,070 | 85,085 | 79,308 | 79,167 | 78,264 | 79,788 | 77,720 | 79,633 | 77,296 | 76,564 | 73,107 | 79,441 | 78,359 | 78,814 | 76,893 | 79,264 | 77,183 | 76,390 | 75,669 | 74,721 | 75,194 | 75,987 | 75,665 | 75,204 | 76,606 | 76,015 | 73,550 | 73,795 | 74,645 | 72,865 | 73,522 | 73,811 | 74,122 | 73,932 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 10,000 | 10,000 | 10,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 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 |
Gewone aandelen
| 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 | 12,081 |
Ingehouden winsten
| 4,824 | -2,510 | -7,906 | -6,389 | -7,947 | -10,367 | -11,020 | -8,351 | -7,789 | -6,547 | -5,231 | 449 | 1,493 | 5,637 | -17,546 | -12,271 | -8,516 | -1,194 | 5,240 | 5,104 | 5,393 | 4,929 | 6,004 | 5,070 | 5,416 | 4,894 | 5,927 | 5,080 | 3,657 | 3,118 | 4,735 | 3,990 | 4,076 | 2,711 | 4,356 | 3,286 | 3,499 | 3,426 | 5,305 | 3,689 | 4,518 | 4,180 | 5,253 | 3,976 | 3,968 | 4,593 | 4,854 | 4,077 | 4,294 | 3,973 | 4,965 | 6,741 | 6,725 | 6,799 | 9,092 | 8,290 | 8,459 | 8,488 | 9,447 | 8,379 | 8,216 | 8,080 |
Overige gereserveerde algehele resultaten
| 3,880 | 3,480 | 3,228 | 2,840 | 2,705 | 2,394 | 2,196 | 3,176 | 2,203 | 3,524 | 2,279 | 2,601 | 2,336 | 16,580 | 2,149 | 1,716 | 2,166 | 639 | 4,442 | 2,172 | 1,818 | 2,353 | 1,923 | 2,264 | 2,909 | 3,397 | 4,917 | 3,998 | 4,181 | 4,322 | 5,002 | 2,431 | 1,723 | 3,497 | 5,878 | 7,013 | 8,753 | 7,179 | 5,669 | 5,922 | 5,946 | 4,371 | 5,855 | 5,530 | 3,708 | 2,909 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1,424 | 21,425 | 15,552 | 33,589 | 30,750 | 30,750 | 31,353 | 31,353 | 33,556 | 31,352 | 31,508 | 31,510 | 4,530 | 6,749 | 4,499 | 4,499 | 6,667 | 4,498 | 4,500 | 6,671 | 4,501 | 4,499 | 4,500 | 4,501 | 4,502 | 7,898 | 4,501 | 4,505 | 4,508 | 4,510 | 4,509 | 4,511 | 4,511 | 8,009 | 4,511 | 11,528 | 13,268 | 11,695 | 4,515 | 10,439 | 10,463 | 8,889 | 10,373 | 10,049 | 8,226 | 7,429 | 4,258 | 4,210 | 3,173 | 4,662 | 3,061 | 2,315 | 2,339 | 2,047 | 2,164 | 1,843 | 1,782 | 3,107 | 2,564 | 3,730 | 2,236 | 729 |
Totaal eigen vermogen van aandeelhouders
| 30,228 | 27,495 | 25,974 | 27,300 | 25,608 | 22,877 | 22,629 | 26,278 | 25,867 | 28,429 | 28,656 | 34,659 | 20,439 | 24,467 | 1,183 | 6,025 | 10,232 | 16,027 | 26,263 | 23,856 | 23,793 | 23,862 | 24,508 | 23,916 | 24,908 | 24,873 | 27,428 | 25,663 | 24,427 | 24,030 | 26,327 | 23,012 | 22,391 | 22,801 | 26,826 | 26,895 | 28,848 | 27,202 | 27,570 | 26,209 | 27,062 | 25,150 | 27,707 | 26,106 | 24,275 | 24,103 | 21,193 | 20,368 | 19,548 | 20,716 | 20,107 | 21,137 | 21,145 | 20,927 | 23,337 | 22,214 | 22,322 | 23,676 | 24,092 | 24,190 | 22,533 | 20,890 |
Totaal eigen vermogen
| 30,228 | 27,495 | 25,974 | 27,300 | 25,608 | 22,877 | 22,739 | 26,384 | 25,974 | 28,534 | 28,833 | 34,826 | 20,610 | 24,631 | 1,347 | 6,173 | 10,385 | 16,191 | 26,438 | 24,016 | 23,960 | 24,069 | 24,723 | 24,115 | 24,909 | 25,074 | 27,637 | 25,853 | 24,623 | 24,220 | 26,526 | 23,194 | 22,575 | 22,976 | 27,012 | 27,062 | 29,064 | 27,398 | 27,774 | 26,397 | 27,262 | 25,330 | 27,894 | 26,275 | 24,449 | 24,259 | 21,358 | 20,519 | 19,709 | 20,855 | 20,253 | 21,456 | 21,459 | 21,221 | 23,654 | 22,505 | 22,604 | 23,938 | 24,381 | 24,503 | 22,844 | 21,187 |
Totaal passiva en aandeelhoudersvermogen
| 98,002 | 96,314 | 93,492 | 96,384 | 96,263 | 95,205 | 99,962 | 104,853 | 104,615 | 109,480 | 112,762 | 120,255 | 111,721 | 117,968 | 96,595 | 100,975 | 105,286 | 97,575 | 103,271 | 100,965 | 100,378 | 101,913 | 102,045 | 103,010 | 103,267 | 104,508 | 107,362 | 107,376 | 106,693 | 109,305 | 105,834 | 102,361 | 100,839 | 102,764 | 104,732 | 106,695 | 106,360 | 103,962 | 100,881 | 105,838 | 105,621 | 104,144 | 104,787 | 105,539 | 101,632 | 100,649 | 97,027 | 95,240 | 94,903 | 96,842 | 95,918 | 96,660 | 98,065 | 97,236 | 97,204 | 96,300 | 97,249 | 96,803 | 97,903 | 98,314 | 96,966 | 95,119 |