KNT-CT Holdings Co., Ltd.
TSE:9726.T
1306 (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 | 2009 Q1 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 14,901 | 84,947 | 10,469 | 14,157 | 13,363 | 17,651 | 11,670 | 24,288 | 26,454 | 13,579 | 23,742 | 41,185 | 59,159 | 12,764 | 21,192 | 15,328 | 14,999 | 17,341 | 16,407 | 20,463 | 18,985 | 20,598 | 18,033 | 19,554 | 24,894 | 33,430 | 81,041 | 76,433 | 69,212 | 66,155 | 80,626 | 73,149 | 67,112 | 65,437 | 67,382 | 92,103 | 66,079 | 62,015 | 60,277 | 83,977 | 59,050 | 55,947 | 57,369 | 59,481 | 55,284 | 59,824 | 28,541 | 34,660 | 29,727 | 29,371 | 32,630 | 33,344 | 30,229 | 28,465 | 35,314 | 32,972 | 28,598 | 33,033 | 38,683 | 41,731 | 36,489 | 37,339 |
Kortetermijnbeleggingen
| 74,631 | 330 | -1,798 | -1,805 | -1,926 | -1,737 | 63,055 | 372 | 53,164 | 426 | -2,142 | -2,128 | -2,113 | 479 | -1,675 | -1,699 | -1,737 | 31,730 | -1,696 | -1,727 | -1,757 | -6,187 | -1,702 | -1,697 | -1,682 | -6,340 | -1,084 | -1,092 | -1,112 | -1,276 | -893 | -551 | -210 | -140 | -140 | 40,761 | 34,660 | 33,160 | -161 | 29,120 | 29,120 | 24,640 | -194 | 16,120 | 32,640 | 0 | -285 | 0 | 0 | 0 | -396 | 0 | 0 | 0 | -307 | 0 | 0 | 0 | -340 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 89,532 | 85,277 | 10,469 | 14,157 | 13,363 | 17,651 | 11,670 | 24,288 | 26,454 | 13,579 | 23,742 | 41,185 | 59,159 | 12,764 | 21,192 | 15,328 | 14,999 | 17,341 | 16,407 | 20,463 | 18,985 | 20,598 | 18,033 | 19,554 | 24,894 | 33,430 | 81,041 | 76,433 | 69,212 | 66,155 | 80,626 | 73,149 | 67,112 | 65,437 | 67,382 | 92,103 | 66,079 | 62,015 | 60,277 | 83,977 | 59,050 | 55,947 | 57,369 | 59,481 | 55,284 | 59,824 | 28,541 | 34,660 | 29,727 | 29,371 | 32,630 | 33,344 | 30,229 | 28,465 | 35,314 | 32,972 | 28,598 | 33,033 | 38,683 | 41,731 | 36,489 | 37,339 |
Nettovorderingen
| 18,463 | 20,567 | 102,267 | 116,649 | 102,727 | 105,910 | 115,669 | 97,672 | 83,891 | 76,016 | 80,201 | 59,891 | 28,807 | 35,209 | 52,714 | 48,873 | 37,422 | 56,101 | 100,537 | 109,828 | 78,755 | 97,818 | 70,130 | 78,756 | 68,979 | 61,912 | 21,565 | 26,827 | 25,115 | 27,799 | 21,941 | 27,393 | 25,822 | 25,183 | 21,478 | 24,879 | 23,980 | 21,141 | 23,986 | 24,559 | 26,401 | 22,630 | 24,449 | 25,814 | 24,785 | 23,933 | 19,284 | 18,511 | 17,942 | 15,149 | 18,081 | 17,292 | 15,518 | 10,412 | 18,872 | 18,017 | 17,488 | 15,110 | 17,587 | 17,442 | 15,064 | 16,347 |
Voorraad
| 0 | 68 | 8 | 6 | 8 | 73 | 7 | 8 | 11 | 98 | 10 | 50 | 37 | 114 | 14 | 16 | 14 | 118 | 15 | 16 | 14 | 106 | 20 | 16 | 20 | 109 | 14 | 10 | 19 | 104 | 21 | 14 | 15 | 111 | 114 | 19 | 17 | 19 | 105 | 20 | 21 | 20 | 119 | 24 | 19 | 28 | 50 | 20 | 16 | 16 | 97 | 41 | 51 | 58 | 85 | 18 | 24 | 20 | 76 | 20 | 20 | 31 |
Overige vlottende activa
| 17,996 | 13,579 | 3,056 | 2,741 | 4,574 | 3,220 | 4,462 | 4,331 | 3,123 | 2,274 | 3,258 | 5,995 | 3,853 | 3,061 | 4,718 | 7,401 | 7,754 | 2,048 | 4,116 | 3,901 | 26,088 | 2,999 | 24,182 | 26,653 | 24,845 | 17,480 | 4,306 | 25,075 | 24,250 | 18,541 | 5,080 | 22,395 | 21,486 | 15,944 | 18,347 | 8,598 | 23,769 | 21,110 | 18,814 | 10,158 | 24,767 | 23,402 | 21,155 | 27,518 | 26,298 | 12,802 | 19,267 | 20,126 | 21,354 | 16,080 | 15,586 | 25,243 | 22,158 | 18,431 | 16,947 | 25,667 | 23,640 | 24,172 | 18,115 | 30,430 | 19,941 | 19,904 |
Totaal vlottende activa
| 125,991 | 119,491 | 115,800 | 133,553 | 120,672 | 126,854 | 131,808 | 126,299 | 113,479 | 91,967 | 107,211 | 107,121 | 91,856 | 51,148 | 78,638 | 71,618 | 60,189 | 75,608 | 121,075 | 134,208 | 123,842 | 121,521 | 112,365 | 124,979 | 118,738 | 112,931 | 106,926 | 128,345 | 118,596 | 112,599 | 107,668 | 122,951 | 114,435 | 106,675 | 107,321 | 125,599 | 113,845 | 104,285 | 103,182 | 118,714 | 110,239 | 101,999 | 103,092 | 112,837 | 106,386 | 96,587 | 67,142 | 73,317 | 69,039 | 60,616 | 66,394 | 75,920 | 67,956 | 57,366 | 71,218 | 76,674 | 69,750 | 72,335 | 74,461 | 89,623 | 71,514 | 73,621 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,063 | 1,086 | 1,130 | 1,098 | 1,015 | 882 | 526 | 565 | 549 | 408 | 301 | 271 | 255 | 257 | 241 | 815 | 858 | 913 | 1,450 | 1,469 | 1,404 | 1,434 | 1,648 | 1,649 | 1,670 | 1,707 | 1,666 | 1,629 | 1,630 | 1,596 | 2,171 | 2,963 | 2,530 | 2,513 | 2,477 | 2,877 | 2,946 | 2,894 | 2,863 | 3,117 | 3,233 | 3,271 | 3,130 | 3,283 | 3,619 | 3,766 | 3,490 | 4,426 | 4,492 | 4,546 | 4,543 | 4,769 | 4,721 | 4,187 | 4,195 | 6,626 | 6,802 | 6,942 | 7,084 | 7,438 | 7,493 | 7,498 |
Goodwill
| 3 | 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 | 2,358 | 2,540 | 2,721 | 2,902 | 3,084 | 3,265 | 3,447 | 0 | 4 | 39 | 84 | 131 | 179 | 226 | 273 | 321 | 408 | 465 | 523 | 580 | 637 | 695 | 758 |
Immateriële activa
| 991 | 996 | 1,011 | 986 | 855 | 809 | 802 | 702 | 543 | 505 | 408 | 111 | 103 | 53 | 5 | 2,232 | 2,378 | 2,476 | 3,044 | 2,676 | 2,458 | 2,267 | 2,864 | 2,457 | 2,497 | 2,296 | 2,005 | 1,759 | 1,353 | 913 | 3,975 | 2,968 | 2,787 | 3,055 | 3,135 | 3,514 | 4,001 | 4,481 | 4,980 | 5,486 | 5,605 | 5,946 | 5,835 | 6,211 | 6,579 | 6,960 | 6,728 | 7,010 | 7,255 | 7,716 | 8,005 | 8,536 | 6,212 | 5,084 | 4,678 | 4,724 | 4,776 | 3,395 | 3,213 | 3,581 | 3,823 | 3,309 |
Goodwill en immateriële activa
| 994 | 996 | 1,011 | 986 | 855 | 809 | 802 | 702 | 543 | 505 | 408 | 111 | 103 | 53 | 5 | 2,232 | 2,378 | 2,476 | 3,044 | 2,676 | 2,458 | 2,267 | 2,864 | 2,457 | 2,497 | 2,296 | 2,005 | 1,759 | 1,353 | 913 | 3,975 | 2,968 | 2,787 | 3,055 | 3,135 | 3,514 | 4,001 | 4,481 | 4,980 | 7,844 | 8,145 | 8,667 | 8,737 | 9,295 | 9,844 | 10,407 | 6,728 | 7,014 | 7,294 | 7,800 | 8,136 | 8,715 | 6,438 | 5,357 | 4,999 | 5,132 | 5,241 | 3,918 | 3,793 | 4,218 | 4,518 | 4,067 |
Langetermijnbeleggingen
| 5,221 | 5,197 | 6,541 | 6,727 | 6,488 | 5,750 | 4,160 | 3,892 | 3,798 | 3,891 | 5,952 | 6,363 | 6,378 | 4,478 | 5,747 | 5,737 | 5,952 | 11,616 | 7,230 | 7,065 | 6,937 | 11,860 | 7,039 | 7,389 | 7,232 | 11,528 | 6,727 | 6,355 | 6,226 | 6,177 | 5,907 | 4,994 | 4,686 | 4,822 | 5,475 | 4,899 | 5,486 | 5,051 | 4,717 | 4,186 | 4,237 | 4,005 | 4,396 | 4,491 | 4,188 | 3,889 | 3,355 | 0 | 0 | 0 | 3,213 | 0 | 0 | 0 | 2,912 | 0 | 0 | 0 | 3,978 | 0 | 0 | 0 |
Belastingvorderingen
| 610 | 623 | 749 | 1,004 | 972 | 974 | 222 | 318 | 299 | 5 | 18 | 20 | 9 | 43 | 761 | 472 | 1,268 | -11,616 | 2,082 | 2,899 | 2,800 | 3,262 | 2,339 | 2,428 | 3,445 | 757 | 623 | 789 | 1,874 | 2,022 | 992 | 1,159 | 1,182 | 1,185 | 1,225 | 1,011 | 903 | 1,297 | 1,631 | 1,513 | 1,689 | 2,067 | 2,319 | 2,097 | 2,424 | 991 | 510 | 0 | 0 | 0 | 233 | 0 | 0 | 0 | 241 | 0 | 0 | 0 | 247 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 4,958 | 4,689 | 3,011 | 3,521 | 3,439 | 3,399 | 5,640 | 5,522 | 5,768 | 5,564 | 3,751 | 4,183 | 4,686 | 6,836 | 4,996 | 5,463 | 5,763 | 11,629 | 5,625 | 5,622 | 5,675 | 1,133 | 5,724 | 5,775 | 5,883 | 1,197 | 6,013 | 5,921 | 5,658 | 5,583 | 5,704 | 6,067 | 6,087 | 6,020 | 6,046 | 6,413 | 6,207 | 6,388 | 6,672 | 7,347 | 8,117 | 8,137 | 7,634 | 8,131 | 8,182 | 8,593 | 6,535 | 12,981 | 13,255 | 13,917 | 10,244 | 14,002 | 13,922 | 13,233 | 10,513 | 11,514 | 11,942 | 11,891 | 7,620 | 12,810 | 14,794 | 16,192 |
Totaal niet-vlottende activa
| 12,846 | 12,591 | 12,442 | 13,336 | 12,769 | 11,814 | 11,350 | 10,999 | 10,957 | 10,373 | 10,430 | 10,948 | 11,431 | 11,667 | 11,750 | 14,719 | 16,219 | 15,018 | 19,431 | 19,731 | 19,274 | 19,956 | 19,614 | 19,698 | 20,727 | 17,485 | 17,034 | 16,453 | 16,741 | 16,291 | 18,749 | 18,151 | 17,272 | 17,595 | 18,358 | 18,714 | 19,543 | 20,111 | 20,863 | 24,007 | 25,421 | 26,147 | 26,216 | 27,297 | 28,257 | 27,646 | 20,618 | 24,421 | 25,041 | 26,263 | 26,369 | 27,486 | 25,081 | 22,777 | 22,860 | 23,272 | 23,985 | 22,751 | 22,722 | 24,466 | 26,805 | 27,757 |
Totaal activa
| 138,837 | 132,082 | 128,243 | 146,892 | 133,443 | 138,671 | 143,160 | 137,300 | 124,438 | 102,341 | 117,642 | 118,072 | 103,290 | 62,817 | 90,390 | 86,341 | 76,411 | 90,630 | 140,509 | 153,941 | 143,116 | 141,479 | 131,979 | 144,677 | 139,465 | 130,416 | 123,961 | 144,798 | 135,337 | 128,890 | 126,418 | 141,102 | 131,707 | 124,270 | 125,679 | 144,313 | 133,388 | 124,396 | 124,045 | 142,721 | 135,660 | 128,146 | 129,308 | 140,134 | 134,643 | 124,233 | 87,760 | 97,738 | 94,080 | 86,879 | 92,763 | 103,406 | 93,037 | 80,143 | 94,078 | 99,946 | 93,735 | 95,086 | 97,183 | 114,089 | 98,319 | 101,378 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 19,720 | 21,776 | 17,417 | 25,466 | 21,671 | 23,658 | 25,346 | 20,266 | 15,912 | 20,147 | 15,862 | 17,224 | 9,305 | 11,515 | 10,907 | 7,631 | 2,492 | 9,078 | 19,641 | 24,632 | 24,133 | 22,167 | 21,373 | 25,658 | 26,246 | 24,068 | 25,164 | 33,248 | 29,347 | 27,639 | 26,351 | 30,741 | 27,564 | 24,405 | 15,285 | 17,273 | 15,959 | 15,430 | 15,150 | 16,937 | 16,642 | 16,688 | 16,339 | 19,204 | 18,366 | 11,590 | 14,075 | 11,311 | 10,766 | 10,811 | 12,594 | 12,390 | 12,213 | 8,707 | 13,944 | 13,418 | 12,622 | 12,860 | 14,767 | 13,980 | 12,617 | 13,304 |
Kortlopende schulden
| 40 | 215 | -45,807 | -41,554 | -31,274 | 198 | -61,340 | -69,378 | -42,922 | 31 | -37,977 | -36,126 | -26,892 | 33 | 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 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 0 | 0 | 11 | 0 | 3,000 | 60 | 337 | 311 | 160 |
Belastingschulden
| 40 | 198 | 126 | 107 | 21 | 264 | 186 | 243 | 248 | 789 | 440 | 378 | 124 | 225 | 94 | 88 | 143 | 196 | 250 | 425 | 135 | 234 | 202 | 308 | 109 | 505 | 524 | 541 | 205 | 617 | 480 | 402 | 114 | 84 | 645 | 273 | 341 | 101 | 495 | 222 | 242 | 142 | 554 | 95 | 270 | 117 | 332 | 200 | 205 | 103 | 341 | 211 | 215 | 110 | 281 | 187 | 173 | 56 | 209 | 168 | 217 | 206 |
Uitgestelde opbrengsten
| 29,495 | 42,030 | 45,807 | 41,554 | 31,274 | 53,363 | 61,340 | 69,378 | 42,922 | 36,085 | 37,977 | 36,126 | 26,892 | 17,023 | 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 | 1,631 | 461 | 874 | 673 | 432 | 434 | 0 | 0 | 1,262 | 0 | 427 | 538 | 730 | 466 | 1,108 |
Overige kortlopende verplichtingen
| 41,322 | 21,711 | 65,594 | 78,895 | 70,394 | 22,779 | 80,952 | 86,952 | 79,971 | 18,739 | 74,558 | 74,242 | 66,911 | 39,773 | 79,018 | 73,465 | 60,808 | 59,509 | 88,213 | 97,771 | 87,779 | 89,057 | 79,043 | 87,589 | 83,016 | 77,563 | 68,149 | 81,757 | 76,536 | 72,269 | 67,653 | 81,900 | 77,668 | 71,648 | 78,417 | 98,179 | 88,722 | 81,575 | 78,989 | 96,331 | 90,765 | 83,376 | 82,458 | 93,681 | 88,999 | 86,053 | 63,087 | 75,320 | 72,857 | 66,108 | 68,055 | 81,401 | 71,400 | 65,834 | 71,291 | 80,696 | 76,110 | 72,903 | 71,387 | 89,177 | 73,007 | 72,855 |
Totaal kortlopende verplichtingen
| 90,577 | 85,732 | 83,011 | 104,361 | 92,065 | 99,998 | 106,298 | 107,218 | 95,883 | 75,002 | 90,420 | 91,466 | 76,216 | 68,344 | 89,925 | 81,096 | 63,300 | 68,587 | 107,854 | 122,403 | 111,912 | 111,224 | 100,416 | 113,247 | 109,262 | 101,631 | 93,313 | 115,005 | 105,883 | 99,908 | 94,004 | 112,641 | 105,232 | 96,053 | 93,702 | 115,452 | 104,681 | 97,005 | 94,139 | 113,268 | 107,407 | 100,064 | 98,797 | 112,885 | 107,365 | 97,643 | 77,162 | 91,262 | 87,084 | 80,793 | 84,322 | 97,223 | 87,047 | 74,541 | 85,235 | 95,387 | 88,732 | 89,190 | 86,752 | 104,224 | 86,401 | 87,427 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 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 | 1 |
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 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 435 | 297 | 989 | 1,135 | 984 | 766 | 1,371 | 1,272 | 1,162 | 1,125 | 1,129 | 1,265 | 1,256 | 1,215 | 995 | 974 | 1,478 | 383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 820 | 930 | 0 | 0 | 411 | 723 | 0 | 0 | 0 | 284 | 0 | 0 | 0 | 238 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 137 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 1,696 | 1,880 | 1,954 | 2,090 | 1,988 | 1,984 | 1,774 | 1,795 | 1,813 | 1,901 | 1,859 | 1,880 | 1,893 | 2,915 | 2,936 | 3,028 | 3,120 | 3,239 | 3,084 | 3,134 | 3,219 | 3,307 | 3,307 | 3,328 | 3,378 | 3,481 | 3,331 | 3,413 | 4,330 | 3,645 | 3,537 | 4,425 | 4,357 | 4,021 | 4,468 | 5,290 | 5,447 | 5,885 | 5,918 | 6,519 | 6,819 | 7,089 | 6,319 | 6,443 | 6,787 | 7,215 | 4,879 | 4,632 | 4,986 | 5,082 | 5,514 | 5,510 | 5,473 | 5,477 | 6,482 | 6,330 | 6,187 | 6,283 | 7,711 | 8,583 | 8,875 | 9,032 |
Totaal niet-vlottende verplichtingen
| 2,131 | 2,177 | 2,943 | 3,225 | 2,972 | 2,750 | 3,145 | 3,067 | 2,975 | 3,026 | 2,988 | 3,145 | 3,149 | 4,130 | 3,931 | 4,002 | 4,598 | 3,622 | 3,084 | 3,134 | 3,219 | 3,307 | 3,307 | 3,328 | 3,378 | 3,481 | 3,331 | 3,413 | 4,330 | 4,465 | 4,467 | 4,425 | 4,357 | 4,432 | 5,191 | 5,290 | 5,447 | 5,885 | 6,202 | 6,519 | 6,819 | 7,089 | 6,557 | 6,443 | 6,787 | 7,215 | 4,880 | 4,632 | 4,986 | 5,082 | 5,514 | 5,510 | 5,473 | 5,477 | 6,482 | 6,330 | 6,187 | 6,283 | 7,848 | 8,583 | 8,875 | 9,033 |
Totaal passiva
| 92,708 | 87,909 | 85,954 | 107,586 | 95,037 | 102,748 | 109,443 | 110,285 | 98,858 | 78,028 | 93,408 | 94,611 | 79,365 | 72,474 | 93,856 | 85,098 | 67,898 | 72,209 | 110,938 | 125,537 | 115,131 | 114,531 | 103,723 | 116,575 | 112,640 | 105,112 | 96,644 | 118,418 | 110,213 | 104,373 | 98,471 | 117,066 | 109,589 | 100,485 | 98,893 | 120,742 | 110,128 | 102,890 | 100,341 | 119,787 | 114,226 | 107,153 | 105,354 | 119,328 | 114,152 | 104,858 | 82,042 | 95,894 | 92,070 | 85,875 | 89,836 | 102,733 | 92,520 | 80,018 | 91,717 | 101,717 | 94,919 | 95,473 | 94,600 | 112,807 | 95,276 | 96,460 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 40,000 | 40,000 | 40,000 | 40,000 | 40,000 | 40,000 | 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 | 331 | 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 | 8,041 | 8,041 | 8,041 | 8,041 | 8,041 | 8,041 | 8,041 | 8,041 | 8,041 | 8,041 | 8,041 | 8,041 | 8,041 | 8,041 | 8,041 | 8,041 | 8,041 | 8,041 | 8,041 | 8,041 | 8,041 | 8,041 | 7,941 | 7,929 | 7,929 | 7,918 | 7,915 | 7,893 | 7,876 | 7,864 | 7,862 | 7,855 | 7,846 | 7,845 | 7,825 | 7,793 | 7,766 | 7,708 | 7,579 | 7,579 | 7,579 | 7,579 | 7,579 | 7,579 | 7,579 | 7,579 | 7,579 | 7,579 | 7,579 | 7,579 | 7,579 | 7,579 | 7,579 | 7,579 |
Ingehouden winsten
| -11,592 | -33,369 | -15,049 | -18,152 | -18,842 | -20,910 | -23,623 | -30,135 | -31,523 | -32,700 | -32,734 | -33,783 | -33,371 | -26,851 | -20,009 | -15,241 | -8,199 | 1,605 | 11,583 | 11,066 | 10,683 | 9,010 | 10,331 | 9,383 | 8,768 | 7,731 | 8,846 | 7,916 | 6,683 | 6,318 | 9,538 | 8,831 | 7,371 | 7,647 | 9,490 | 6,126 | 4,898 | 3,307 | 5,149 | 5,952 | 5,146 | 4,429 | 7,131 | 4,868 | 4,216 | 3,164 | -7,203 | -10,375 | -10,384 | -11,519 | -8,991 | -11,177 | -11,693 | -12,204 | -9,703 | -14,446 | -14,128 | -13,448 | -10,017 | -11,138 | -9,887 | -7,569 |
Overige gereserveerde algehele resultaten
| 2,454 | 2,277 | 2,078 | 2,202 | 1,997 | 1,578 | 2,081 | 1,894 | 1,843 | 1,751 | 1,704 | 1,982 | 2,031 | 15,232 | 1,279 | 1,214 | 1,434 | 1,530 | 2,691 | 2,051 | 2,008 | 2,638 | 2,622 | 3,418 | 2,753 | 2,261 | 3,153 | 3,147 | 3,116 | 2,870 | 3,290 | 126 | -331 | 1,069 | 2,223 | 2,439 | 3,371 | 3,232 | 3,654 | 2,097 | 1,419 | 1,697 | 1,995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 15,108 | 35,108 | 15,108 | 15,108 | 15,108 | 15,108 | 55,132 | 55,132 | 47,190 | 47,190 | 47,190 | 47,191 | 47,191 | -6,116 | 7,190 | 7,189 | 7,189 | 7,188 | 7,191 | 7,192 | 7,191 | 7,191 | 7,191 | 7,192 | 7,192 | 7,193 | 7,196 | 7,196 | 7,197 | 7,197 | 7,097 | 7,085 | 6,753 | 7,075 | 7,072 | 7,051 | 7,035 | 7,024 | 7,022 | 7,015 | 7,007 | 7,006 | 6,986 | 8,073 | 8,429 | 8,428 | 5,261 | 4,573 | 4,741 | 4,877 | 4,264 | 4,189 | 4,536 | 4,655 | 4,375 | 4,959 | 5,197 | 5,290 | 4,807 | 4,615 | 5,091 | 4,611 |
Totaal eigen vermogen van aandeelhouders
| 46,070 | 44,116 | 42,237 | 39,258 | 38,363 | 35,876 | 33,690 | 26,991 | 25,551 | 24,282 | 24,201 | 23,431 | 23,892 | -9,694 | -3,499 | 1,203 | 8,465 | 18,364 | 29,506 | 28,350 | 27,923 | 26,880 | 28,185 | 28,034 | 26,754 | 25,226 | 27,236 | 26,300 | 25,037 | 24,426 | 27,866 | 23,971 | 22,053 | 23,709 | 26,700 | 23,509 | 23,180 | 21,427 | 23,687 | 22,919 | 21,418 | 20,977 | 23,937 | 20,734 | 20,411 | 19,300 | 5,637 | 1,777 | 1,936 | 937 | 2,852 | 591 | 422 | 30 | 2,251 | -1,908 | -1,352 | -579 | 2,369 | 1,056 | 2,783 | 4,621 |
Totaal eigen vermogen
| 46,127 | 44,172 | 42,289 | 39,306 | 38,406 | 35,923 | 33,717 | 27,015 | 25,580 | 24,313 | 24,234 | 23,461 | 23,925 | -9,657 | -3,466 | 1,243 | 8,513 | 18,421 | 29,571 | 28,404 | 27,985 | 26,948 | 28,256 | 28,102 | 26,825 | 25,303 | 27,317 | 26,380 | 25,124 | 24,517 | 27,947 | 24,036 | 22,118 | 23,785 | 26,786 | 23,571 | 23,260 | 21,506 | 23,704 | 22,934 | 21,434 | 20,993 | 23,954 | 20,806 | 20,491 | 19,375 | 5,718 | 1,844 | 2,010 | 1,004 | 2,927 | 673 | 517 | 125 | 2,361 | -1,771 | -1,184 | -387 | 2,583 | 1,282 | 3,043 | 4,918 |
Totaal passiva en aandeelhoudersvermogen
| 138,837 | 132,081 | 128,243 | 146,892 | 133,443 | 138,671 | 143,160 | 137,300 | 124,438 | 102,341 | 117,642 | 118,072 | 103,290 | 62,817 | 90,390 | 86,341 | 76,411 | 90,630 | 140,509 | 153,941 | 143,116 | 141,479 | 131,979 | 144,677 | 139,465 | 130,415 | 123,961 | 144,798 | 135,337 | 128,890 | 126,418 | 141,102 | 131,707 | 124,270 | 125,679 | 144,313 | 133,388 | 124,396 | 124,045 | 142,721 | 135,660 | 128,146 | 129,308 | 140,134 | 134,643 | 124,233 | 87,760 | 97,738 | 94,080 | 86,879 | 92,763 | 103,406 | 93,037 | 80,143 | 94,078 | 99,946 | 93,735 | 95,086 | 97,183 | 114,089 | 98,319 | 101,378 |