Abliva AB (publ)
SSE:ABLI.ST
0.2375 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 45.253 | 31.156 | 57.664 | 58.637 | 63.77 | 59.518 | 66.392 | 73.444 | 135.159 | 23.88 | 22.339 | 63.267 | 94.146 | 47.976 | 61.643 | 73.188 | 69.109 | 29.568 | 58.319 | 79.773 | 99.079 | 113.339 | 25.951 | 38.371 | 51.896 | 15.757 | 28.992 | 35.436 | 46.984 | 67.289 | 93.251 | 112.889 | 132.28 | 78.749 | 96.662 | 116.966 | 138.049 | 104.735 | 49.698 | 58.944 | 74.512 | 97.097 | 39.992 | 14.995 | 22.971 | 27.719 | 37.177 | 43.565 | 49.422 | 9.961 | 12.795 | 15.819 | 19.897 | 23.801 | 27.753 | 29.924 | 33.098 | 4.729 | 2.716 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 78.949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 45.253 | 31.156 | 57.664 | 58.637 | 63.77 | 59.518 | 66.392 | 73.444 | 135.159 | 23.88 | 22.339 | 63.267 | 94.146 | 47.976 | 61.643 | 73.188 | 69.109 | 29.568 | 58.319 | 79.773 | 99.079 | 113.339 | 25.951 | 38.371 | 51.896 | 15.757 | 28.992 | 35.436 | 46.984 | 67.289 | 93.251 | 112.889 | 132.28 | 78.749 | 96.662 | 116.966 | 138.049 | 104.735 | 49.698 | 58.944 | 74.512 | 97.097 | 39.992 | 14.995 | 22.971 | 27.719 | 37.177 | 43.565 | 49.422 | 9.961 | 12.795 | 15.819 | 19.897 | 23.801 | 27.753 | 29.924 | 33.098 | 4.729 | 2.716 |
Nettovorderingen
| 1.858 | 0.789 | 1.051 | 24.017 | 42.537 | 60.731 | 0.849 | 94.583 | 9.815 | 1.328 | 0.912 | 1.088 | 1.325 | 1.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 78.949 | -94.583 | 2.627 | -1.328 | -0.912 | 0.743 | -1.325 | -1.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 vlottende activa
| 3.758 | 6.052 | 3.447 | 1.365 | 2.629 | 2.701 | 3.626 | 95.71 | 0.001 | 3.398 | 1.915 | 0.001 | 2.288 | 2.13 | 1.514 | 1.428 | 3.019 | 1.831 | 1.6 | 1.917 | 2.154 | 3.806 | 2.676 | 1.867 | 3.361 | 4.112 | 3.535 | 1.432 | 1.703 | 0.001 | 2.821 | 2.239 | 4.316 | 5.42 | 2.896 | 1.073 | 2.322 | 2.12 | 1.625 | 9.262 | 0.001 | 2.153 | 1.609 | 0.786 | 1.068 | 0.565 | 0.959 | 0.688 | 2.181 | 0.735 | 0.884 | 0.843 | 1.258 | 1.192 | 0.893 | 1.209 | 2.565 | 1.539 | 0.731 |
Totaal vlottende activa
| 50.869 | 37.997 | 62.162 | 84.019 | 108.936 | 122.95 | 149.816 | 169.154 | 147.602 | 27.278 | 24.254 | 65.099 | 96.434 | 50.106 | 63.157 | 74.616 | 72.128 | 31.399 | 59.919 | 81.69 | 101.233 | 117.145 | 28.627 | 40.238 | 55.257 | 19.869 | 32.527 | 36.868 | 48.687 | 68.816 | 96.072 | 115.128 | 136.596 | 84.169 | 99.558 | 118.039 | 140.371 | 106.855 | 51.323 | 68.206 | 75.706 | 99.25 | 41.601 | 15.781 | 24.039 | 28.284 | 38.136 | 44.253 | 51.603 | 10.696 | 13.679 | 16.661 | 21.155 | 24.993 | 28.646 | 31.133 | 35.663 | 6.268 | 3.447 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 0.578 | 0.679 | 0.781 | 0.883 | 0.986 | 1.088 | 0.908 | 1.001 | 1.072 | 0.049 | 0.06 | 0.157 | 0.254 | 0.288 | 0.384 | 0.482 | 0.583 | 0.684 | 0.786 | 0.899 | 1.013 | 1.058 | 0.14 | 0.167 | 0.149 | 0.157 | 0.162 | 0.187 | 0.172 | 0.196 | 0.274 | 0.29 | 0.326 | 0.285 | 0.316 | 0.347 | 0.41 | 0.482 | 0.344 | 0.268 | 0.328 | 0.385 | 0.457 | 0.487 | 0.526 | 0.595 | 0.665 | 0.736 | 0.15 | 0.157 | 0.148 | 0.03 | 0.038 | 0.044 | 0.039 | 0.046 | 0.053 | 0.034 | 0.024 |
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 | 51.941 | 51.941 | 52.11 | 51.255 | -0.001 | 0 | 0 | 59.803 | 0 | 0 | 0 | 68.368 | -0.096 | 0 | 0 | 39.182 | 0 | 0 | 0 | 30.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 11.138 | 11.384 | 11.446 | 11 | 18.999 | 19.51 | 20.003 | 20.467 | 20.832 | 21.259 | 21.503 | 21.546 | 73.252 | 73.553 | 74.021 | 74.278 | 74.583 | 74.711 | 74.686 | 74.492 | 74.416 | 73.343 | 73.44 | 76.185 | 76.342 | 75.114 | 74.315 | 21.753 | 21.068 | 20.66 | 19.896 | 64.34 | 82.353 | 78.371 | 15.101 | 72.563 | 97.508 | 89.239 | 11.233 | 65.168 | 60.552 | 56.199 | 7.937 | 42.646 | 39.77 | 37.521 | 2.663 | 27.963 | 26.669 | 22.21 | 19.996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 11.138 | 11.384 | 11.446 | 11 | 18.999 | 19.51 | 20.003 | 20.467 | 20.832 | 21.259 | 21.503 | 21.546 | 73.252 | 73.553 | 74.021 | 74.278 | 74.583 | 74.711 | 74.686 | 74.492 | 74.416 | 73.343 | 73.44 | 76.185 | 76.342 | 75.114 | 74.315 | 73.694 | 73.009 | 72.77 | 71.151 | 64.339 | 82.353 | 78.371 | 74.904 | 72.563 | 97.508 | 89.239 | 79.601 | 65.072 | 60.552 | 56.199 | 47.119 | 42.646 | 39.77 | 37.521 | 32.705 | 27.963 | 26.669 | 22.21 | 19.996 | 19.194 | 18.202 | 15.457 | 13.475 | 12.059 | 10.174 | 9.476 | 7.819 |
Langetermijnbeleggingen
| 13.101 | 13.101 | 13.101 | 13.101 | 13.101 | 13.101 | 13.101 | 13.101 | 13.101 | 13.101 | 13.101 | 13.101 | 13.101 | 13.101 | 13.101 | 13.101 | 13.101 | 13.101 | 13.101 | 13.101 | 13.101 | 13.101 | 13.101 | 13.102 | 13.102 | 13.102 | 13.102 | 13.102 | 13.102 | 13.102 | 13.102 | 13.101 | 6.81 | 6.81 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0.01 | 0 | 0.009 | -13.101 | -13.101 | -13.101 | -13.101 | -13.101 | -13.101 | -13.101 | -13.101 | -13.101 | -13.101 | -13.101 | -13.101 | -13.101 | -13.101 | -13.101 | -13.101 | -13.101 | -13.101 | -13.101 | -13.101 | -13.102 | -13.102 | -13.102 | -13.102 | -13.102 | -13.102 | -13.102 | -13.102 | -13.101 | -6.81 | -6.81 | -0.001 | 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 activa
| -0.001 | 0.009 | -0 | 13.101 | 13.1 | 13.102 | 13.102 | 13.052 | 13.101 | 13.101 | 26.202 | 26.202 | 13.1 | 13.101 | 26.202 | 13.102 | 13.101 | 13.101 | 13.101 | 13.101 | 13.101 | 13.1 | 13.101 | 13.102 | 13.102 | 13.102 | 13.102 | 13.102 | 13.102 | 13.102 | 13.22 | 13.22 | 6.934 | 6.941 | 0.149 | 0.161 | 0.181 | 0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 24.826 | 25.173 | 25.337 | 24.984 | 33.085 | 33.7 | 34.013 | 34.52 | 35.005 | 34.409 | 34.664 | 34.804 | 86.606 | 86.942 | 87.506 | 87.862 | 88.267 | 88.496 | 88.573 | 88.492 | 88.53 | 87.501 | 86.681 | 89.454 | 89.593 | 88.373 | 87.579 | 86.983 | 86.283 | 86.068 | 84.645 | 77.849 | 89.613 | 85.597 | 75.369 | 73.071 | 98.099 | 89.784 | 79.945 | 65.34 | 60.88 | 56.584 | 47.576 | 43.133 | 40.296 | 38.116 | 33.37 | 28.699 | 26.819 | 22.367 | 20.144 | 19.224 | 18.239 | 15.501 | 13.514 | 12.105 | 10.228 | 9.509 | 7.843 |
Totaal activa
| 75.695 | 63.17 | 87.499 | 109.003 | 142.021 | 156.65 | 183.829 | 203.674 | 182.606 | 61.686 | 58.918 | 99.903 | 183.04 | 137.048 | 150.663 | 162.477 | 160.395 | 119.895 | 148.492 | 170.182 | 189.763 | 204.646 | 115.308 | 129.692 | 144.85 | 108.242 | 120.106 | 123.851 | 134.969 | 154.884 | 180.717 | 192.978 | 226.209 | 169.766 | 174.927 | 191.109 | 238.47 | 196.639 | 131.268 | 133.546 | 136.586 | 155.834 | 89.177 | 58.914 | 64.335 | 66.4 | 71.506 | 72.952 | 78.422 | 33.063 | 33.823 | 35.885 | 39.394 | 40.494 | 42.16 | 43.238 | 45.891 | 15.777 | 11.29 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1.707 | 4.996 | 9.348 | 6.044 | 5.44 | 2.922 | 4.86 | 15.524 | 11.99 | 9.289 | 9.616 | 15.587 | 8.856 | 9.049 | 4.201 | 1.736 | 9.258 | 1.769 | 14.234 | 3.915 | 6.25 | 5.12 | 10.162 | 3.698 | 5.263 | 5.35 | 7.525 | 2.336 | 3.657 | 1.653 | 6 | 3.642 | 3.934 | 5.555 | 5.207 | 6.312 | 9.717 | 15.484 | 14.216 | 5 | 4.352 | 8.211 | 4.759 | 3.862 | 2.977 | 3.294 | 4.724 | 1.274 | 4.446 | 1.519 | 0.817 | 0.534 | 1.713 | 0.224 | 0.431 | 0.351 | 1.591 | 0.143 | 0.919 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.05 | 0 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.218 | 0 |
Overige kortlopende verplichtingen
| 6.352 | 4.982 | 7.009 | 6.675 | 7.578 | 4.01 | 14.147 | 5.697 | 6.146 | 8.059 | 7.774 | 6.359 | 9.68 | 9.091 | 6.008 | 7.218 | 5.733 | 6.418 | 6.102 | 10.909 | 12.775 | 7.64 | 8.134 | 9.484 | 8.093 | 10.095 | 6.735 | 5.579 | 6.514 | 6.299 | 6.413 | 6.951 | 6.346 | 14.354 | 14.941 | 22.833 | 11.576 | 8.442 | 9.211 | 4.695 | 4.663 | 6.266 | 9.775 | 4.962 | 4.533 | 4.676 | 3.739 | 3.451 | 1.92 | 1.772 | 0.84 | 0.617 | 0.983 | 0.518 | 0.547 | 0.369 | 0.326 | 0.035 | 0.203 |
Totaal kortlopende verplichtingen
| 8.059 | 9.978 | 16.357 | 12.719 | 13.018 | 6.932 | 19.007 | 21.221 | 18.136 | 17.348 | 17.39 | 21.946 | 18.536 | 18.14 | 10.209 | 8.954 | 14.991 | 8.187 | 20.336 | 14.824 | 19.025 | 12.76 | 18.296 | 13.182 | 13.356 | 15.445 | 14.26 | 7.915 | 10.171 | 7.952 | 12.413 | 10.593 | 10.28 | 19.909 | 20.148 | 29.145 | 21.293 | 23.926 | 23.427 | 9.695 | 9.015 | 14.477 | 14.534 | 8.824 | 7.51 | 7.97 | 8.463 | 4.725 | 6.366 | 3.291 | 1.657 | 1.151 | 2.696 | 0.742 | 0.977 | 0.72 | 1.917 | 6.446 | 1.122 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0.216 | 0.321 | 0.424 | 0.521 | 0.617 | 0.711 | 0.534 | 0 | 0 | 24.223 | 0 | 0 | 0 | 0 | 0 | 0.092 | 0.361 | 0.448 | 0.361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 opbrengsten niet-vlottend
| 0 | 0 | 0 | -0.521 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -0 | -0 | 0.522 | 0 | 0 | 0.001 | 0.624 | 0.704 | 0.001 | 9.616 | 0 | 0 | 0 | 0.091 | 0 | -0.001 | -0.001 | 0 | 0.448 | 0.534 | 0.687 | 0 | 0 | 0 | 0 | -0.001 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 0.216 | 0.321 | 0.424 | 0.535 | 0.617 | 0.711 | 0.535 | 0.624 | 0.704 | 24.224 | 9.616 | 0 | 0 | 0 | 0.091 | 0.092 | 0.36 | 0.447 | 0.361 | 0.448 | 0.534 | 0.687 | 0 | 0 | 0 | 0 | -0.001 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 8.275 | 10.299 | 16.781 | 13.254 | 13.635 | 7.643 | 19.542 | 21.845 | 18.84 | 41.572 | 17.39 | 21.946 | 18.536 | 18.14 | 10.3 | 9.046 | 15.351 | 8.634 | 20.697 | 15.272 | 19.559 | 13.447 | 18.296 | 13.182 | 13.356 | 15.445 | 14.259 | 7.915 | 10.17 | 7.952 | 12.413 | 10.593 | 10.28 | 19.909 | 20.148 | 29.144 | 21.292 | 23.926 | 23.427 | 9.695 | 9.015 | 14.477 | 14.534 | 8.824 | 7.51 | 7.97 | 8.463 | 4.725 | 6.366 | 3.291 | 1.657 | 1.151 | 2.696 | 0.742 | 0.977 | 0.72 | 1.917 | 6.446 | 1.122 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.039 | 0.413 | 0.19 | 0.601 | 0 | 0 | 0.102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 67.469 | 52.815 | 52.815 | 52.815 | 52.815 | 52.815 | 52.815 | 52.815 | 45.488 | 20.15 | 20.15 | 20.15 | 20.15 | 14.817 | 14.817 | 14.817 | 13.484 | 9.298 | 9.298 | 9.298 | 9.298 | 9.298 | 4.585 | 4.579 | 4.579 | 2.616 | 2.616 | 2.528 | 2.474 | 2.473 | 2.473 | 2.473 | 2.473 | 1.574 | 1.537 | 1.537 | 1.537 | 1.454 | 1.389 | 1.389 | 1.389 | 1.389 | 1.083 | 0.958 | 0.958 | 0.958 | 0.958 | 0.958 | 0.958 | 0.747 | 0.747 | 0.747 | 0.747 | 0.747 | 0.747 | 0.747 | 0.747 | 0.654 | 0.654 |
Ingehouden winsten
| -932.43 | -906.772 | -888.872 | -863.336 | -831.336 | -810.458 | -794.582 | -777.115 | -752.09 | -731.316 | -709.879 | -673.424 | -586.868 | -556.551 | -535.096 | -522.032 | -511.958 | -491.644 | -475.107 | -448 | -432.703 | -411.935 | -398.113 | -383.255 | -368.273 | -342.791 | -329.74 | -314.962 | -301.865 | -279.603 | -266.146 | -251.995 | -218.077 | -206.491 | -195.906 | -189.09 | -135.421 | -119.798 | -105.787 | -83.505 | -80.054 | -66.829 | -57.264 | -48.7 | -42.299 | -39.433 | -34.933 | -30.205 | -26.526 | -22.679 | 29.603 | -3.564 | -1.6 | 1.454 | 2.885 | 4.221 | 5.676 | 6.821 | 7.658 |
Overige gereserveerde algehele resultaten
| 0.852 | 0.855 | 0.803 | 0.224 | 0.859 | 0.827 | 0.833 | 0.899 | 0.864 | 0.711 | 0.688 | 0.627 | 0.617 | 0.617 | 0.616 | 0.617 | 0.62 | 0.621 | 0.619 | 0.621 | 0.618 | 0.618 | 0.616 | 0.385 | 0.321 | 0.386 | 0.614 | 0.775 | 0.694 | 0.788 | 0.78 | 0.352 | -0.039 | -0.413 | -0.19 | -0.601 | 0.529 | 0.322 | -0.102 | 0.074 | 0.046 | 0.113 | 0.118 | 0.004 | 0.029 | 0.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 931.529 | 905.973 | 905.972 | 906.046 | 906.048 | 905.823 | 905.221 | 905.221 | 869.495 | 730.561 | 730.56 | 730.591 | 730.592 | 660.025 | 660.026 | 660.025 | 642.893 | 592.98 | 592.98 | 592.98 | 592.98 | 593.207 | 489.913 | 489.44 | 489.44 | 427.226 | 427.226 | 422.607 | 418.489 | 418.339 | 418.339 | 418.339 | 418.3 | 341.494 | 335.497 | 335.197 | 335.674 | 276.7 | 207.71 | 207.812 | 207.812 | 207.812 | 131.519 | 98.049 | 98.049 | 98.049 | 98.076 | 98.124 | 98.069 | 51.94 | 1.857 | 37.551 | 37.551 | 37.551 | 37.551 | 37.551 | 37.551 | 1.856 | 1.856 |
Totaal eigen vermogen van aandeelhouders
| 67.42 | 52.871 | 70.718 | 95.749 | 128.386 | 149.007 | 164.287 | 181.82 | 163.757 | 20.106 | 41.519 | 77.944 | 164.491 | 118.908 | 140.363 | 153.427 | 145.039 | 111.255 | 127.79 | 154.899 | 170.193 | 191.188 | 97.001 | 111.149 | 126.067 | 87.437 | 100.716 | 110.948 | 119.792 | 141.997 | 155.446 | 169.169 | 202.696 | 136.577 | 141.128 | 147.644 | 202.319 | 158.678 | 103.312 | 125.77 | 129.193 | 142.485 | 75.456 | 50.311 | 56.737 | 59.663 | 64.101 | 68.877 | 72.501 | 30.008 | 32.207 | 34.734 | 36.698 | 39.752 | 41.182 | 42.518 | 43.974 | 9.331 | 10.168 |
Totaal eigen vermogen
| 67.42 | 52.871 | 70.718 | 95.749 | 128.386 | 149.007 | 164.287 | 181.829 | 163.766 | 20.114 | 41.528 | 77.957 | 164.504 | 118.908 | 140.363 | 153.431 | 145.044 | 111.261 | 127.795 | 154.91 | 170.204 | 191.199 | 97.012 | 116.51 | 131.494 | 92.797 | 105.847 | 115.936 | 124.799 | 146.932 | 168.304 | 182.385 | 215.929 | 149.857 | 154.779 | 161.965 | 217.178 | 172.713 | 107.841 | 123.851 | 127.571 | 141.357 | 74.643 | 50.09 | 56.825 | 58.43 | 63.043 | 68.227 | 72.056 | 29.772 | 32.167 | 34.734 | 36.698 | 39.752 | 41.182 | 42.518 | 43.974 | 9.331 | 10.168 |
Totaal passiva en aandeelhoudersvermogen
| 75.695 | 63.17 | 87.499 | 109.003 | 142.021 | 156.65 | 183.829 | 203.674 | 182.606 | 61.686 | 58.918 | 99.903 | 183.04 | 137.048 | 150.663 | 162.477 | 160.395 | 119.895 | 148.492 | 170.182 | 189.763 | 204.646 | 115.308 | 129.692 | 144.85 | 108.242 | 120.106 | 123.851 | 134.969 | 154.884 | 180.717 | 192.978 | 226.209 | 169.766 | 174.927 | 191.109 | 238.47 | 196.639 | 131.268 | 133.546 | 136.586 | 155.834 | 89.177 | 58.914 | 64.335 | 66.4 | 71.506 | 72.952 | 78.422 | 33.063 | 33.823 | 35.885 | 39.394 | 40.494 | 42.16 | 43.238 | 45.891 | 15.777 | 11.29 |