DNXCorp SE
EPA:ALDNX.PA
17.55 (EUR) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 Q2 | 2010 Q4 | 2009 Q4 | 2009 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 7.886 | 7.886 | 5.765 | 5.765 | 4.686 | 4.686 | 5.64 | 5.64 | 6.451 | 6.451 | 7.995 | 7.995 | 4.352 | 4.352 | 4.834 | 4.813 | 5.914 | 5.914 | 5.146 | 5.146 | 8.07 | 8.07 | 9.86 | 9.86 | 10.708 | 10.708 | 11.554 | 11.554 | 10.074 | 10.074 | 11.975 | 11.975 | 11.773 | 11.773 | 12.702 | 12.702 | 12.946 | 12.946 | 14.722 | 14.722 | 17.174 | 17.174 | 16.436 | 16.436 | 11.915 | 11.915 | 12.273 | 12.273 | 11.363 | 11.363 | 9.361 | 7.205 | 12.742 | 16.767 | 16.044 |
Kortetermijnbeleggingen
| 0 | 0 | -0.047 | 9.373 | -0.046 | 0 | -0.046 | 0 | -0.044 | 0 | 0.064 | 0 | -0.043 | 0 | 0.021 | 0 | -0.042 | 0 | -0.042 | 0 | -0.041 | 0 | 0 | 0 | -0.04 | 0 | -0.04 | 0 | 0 | 0 | 0.039 | 0 | 0 | 0 | 0 | 0 | -0.039 | 0 | 0.991 | 0 | -0.036 | 0 | -0.036 | 0 | -0.035 | 0 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 7.886 | 7.886 | 5.765 | 5.765 | 4.686 | 4.686 | 5.64 | 5.64 | 6.451 | 6.451 | 8.059 | 7.995 | 4.352 | 4.352 | 4.834 | 4.813 | 5.914 | 5.914 | 5.146 | 5.146 | 8.07 | 8.07 | 9.86 | 9.86 | 10.708 | 10.708 | 11.554 | 11.554 | 10.074 | 10.074 | 11.975 | 11.975 | 11.773 | 11.773 | 12.702 | 12.702 | 12.946 | 12.946 | 14.722 | 14.722 | 17.174 | 17.174 | 16.436 | 16.436 | 11.915 | 11.915 | 12.273 | 12.273 | 11.363 | 11.363 | 9.361 | 7.205 | 12.742 | 16.767 | 16.044 |
Nettovorderingen
| 1.794 | 1.794 | 1.953 | 1.953 | 4.912 | 2.367 | 4.003 | 2.181 | 4.365 | 1.743 | 3.962 | 1.553 | 5.863 | 2.613 | 6.474 | 3.002 | 6.883 | 2.962 | 5.809 | 3.704 | 5.751 | 2.95 | 3.195 | 3.195 | 3.784 | 3.784 | 9.941 | 7.006 | 4.959 | 4.959 | 4.326 | 4.326 | 7.523 | 5.2 | 7.153 | 5.47 | 4.593 | 4.593 | 4.095 | 4.095 | 4.622 | 4.622 | 3.827 | 3.827 | 4.478 | 4.478 | 4.607 | 4.607 | 5.147 | 0 | 4.393 | 5.408 | 3.842 | 3.96 | 3.506 |
Voorraad
| 0.04 | 0.04 | 0.029 | 0.029 | 0.088 | 0.088 | 0.056 | 0.056 | 0.021 | 0.021 | 0.064 | 0.064 | 0 | 0 | 0.021 | 0.021 | 0 | 0 | 0.461 | 0 | 0.002 | 0.002 | 0 | 0 | 6.754 | 0 | 0.024 | 0.024 | 0.434 | 0.434 | 0.636 | 0.636 | 0.684 | 0.684 | 0.894 | 0.894 | 1.041 | 1.041 | 1.185 | 1.185 | 0.93 | 0.93 | 0.992 | 0.992 | 0.927 | 0.927 | 1.077 | 1.077 | 0.92 | 0.92 | 0.766 | 0.778 | 0.872 | 0.985 | 0.995 |
Overige vlottende activa
| 0.776 | 0.776 | 1.644 | 1.644 | -0 | 2.545 | 2 | 3.822 | 4.463 | 2.72 | -0 | 2.512 | 0.421 | 3.912 | 0.448 | 4.075 | 0.492 | 4.838 | 0.492 | 3.057 | 0.713 | 3.515 | 0.713 | 4.819 | 0.698 | 7.452 | 0.698 | 3.632 | 3.125 | 3.125 | 3.378 | 3.378 | 1.012 | 3.336 | 1.124 | 2.807 | 2.384 | 2.384 | 1.927 | 2.918 | 2.011 | 2.011 | 1.945 | 1.945 | 1.713 | 1.713 | 2.235 | 2.235 | 2.112 | 0 | 2.814 | 3.491 | 2.392 | 1.559 | 1.691 |
Totaal vlottende activa
| 10.61 | 10.61 | 9.391 | 9.391 | 9.686 | 9.686 | 11.698 | 11.698 | 10.935 | 10.935 | 12.124 | 12.124 | 10.877 | 10.877 | 11.911 | 11.911 | 13.715 | 13.715 | 11.908 | 11.908 | 14.537 | 14.537 | 17.874 | 17.874 | 21.943 | 21.943 | 22.217 | 22.217 | 18.592 | 18.592 | 20.315 | 20.315 | 20.992 | 20.992 | 21.873 | 21.873 | 20.964 | 20.964 | 21.93 | 22.921 | 24.738 | 24.738 | 23.199 | 23.199 | 19.033 | 19.033 | 20.193 | 20.193 | 19.543 | 19.543 | 17.334 | 16.881 | 19.847 | 23.27 | 22.236 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 0.321 | 0.321 | 0.416 | 0.416 | 0.443 | 0.443 | 0.55 | 0.55 | 0.609 | 0.609 | 0.6 | 0.6 | 0.712 | 0.712 | 0.788 | 0.788 | 0.556 | 0.556 | 0.629 | 0.629 | 0.827 | 0.827 | 0.308 | 0.308 | 0.299 | 0.299 | 0.318 | 0.318 | 0.545 | 0.545 | 0.667 | 0.667 | 0.817 | 0.817 | 0.939 | 0.939 | 0.987 | 0.987 | 1.019 | 1.019 | 1.204 | 1.204 | 1.346 | 1.346 | 1.318 | 1.318 | 1.499 | 1.499 | 1.405 | 1.405 | 1.667 | 1.618 | 1.022 | 0.868 | 0.92 |
Goodwill
| 6.185 | 6.185 | 6.237 | 6.237 | 11.684 | 11.684 | 11.684 | 11.684 | 4.539 | 4.539 | 4.539 | 4.539 | 4.539 | 4.539 | 4.539 | 4.539 | 4.605 | 4.605 | 4.605 | 4.605 | 4.605 | 4.605 | 4.605 | 4.605 | 4.605 | 4.605 | 4.605 | 4.605 | 4.605 | 5.141 | 10.639 | 11.175 | 30.111 | 30.111 | 30.111 | 30.111 | 38.757 | 38.757 | 45.305 | 45.305 | 45.305 | 45.305 | 45.305 | 45.305 | 44.775 | 44.775 | 47.755 | 47.755 | 46.992 | 47.791 | 46.992 | 46.992 | 46.992 | 46.926 | 47.982 |
Immateriële activa
| 6.626 | 6.626 | 6.846 | 6.831 | 0.043 | 0.027 | 0.049 | 0.031 | 0.023 | 0.016 | 0.024 | 0.016 | 0.024 | 0.085 | 0.025 | 0.017 | 0.962 | 0.957 | 0.972 | 1.003 | 1.547 | 1.499 | 1.485 | 1.434 | 1.495 | 1.442 | 1.078 | 0.449 | 0.981 | 0.088 | 1.041 | -0.088 | 0.311 | -0.193 | 0.431 | -0.101 | 0.435 | 0.003 | 0.564 | 0.105 | 0.214 | 0.11 | 0.217 | 0.105 | 0.159 | 0.121 | 0.171 | 0.128 | 0.935 | 0.124 | 0.918 | 0.961 | 1.034 | 1.113 | 1.29 |
Goodwill en immateriële activa
| 12.812 | 12.812 | 13.083 | 13.068 | 11.727 | 11.71 | 11.733 | 11.714 | 4.562 | 4.555 | 4.562 | 4.555 | 4.563 | 4.624 | 4.563 | 4.556 | 5.567 | 5.563 | 5.577 | 5.608 | 6.153 | 6.104 | 6.09 | 6.039 | 6.1 | 6.047 | 5.684 | 5.054 | 5.587 | 5.229 | 11.68 | 11.087 | 30.422 | 29.918 | 30.542 | 30.01 | 39.192 | 38.759 | 45.869 | 45.41 | 45.519 | 45.414 | 45.522 | 45.409 | 44.934 | 44.895 | 47.925 | 47.883 | 47.927 | 47.914 | 47.91 | 47.953 | 48.026 | 48.039 | 49.272 |
Langetermijnbeleggingen
| 0.346 | 0.346 | 0.093 | 0.046 | 0.092 | 0.046 | 0.092 | 0.046 | 2.12 | 2.076 | 0.487 | 0.552 | 1.895 | 1.852 | 0.39 | 0.347 | 0.801 | 0.76 | 0.881 | 0.839 | 1.639 | 1.598 | 1.612 | 1.612 | 0.346 | 0.306 | 0.284 | 0.244 | 0.291 | 0.252 | 0.205 | 0.205 | 0.155 | 0.155 | 0.204 | 0.204 | 1.325 | 1.286 | 0.323 | 0.323 | 1.184 | 1.182 | 1.149 | 1.113 | 1.028 | 0.992 | 1.007 | 1.007 | 0.728 | 0.728 | 0 | 0 | 0.97 | 0 | 1.205 |
Belastingvorderingen
| 0.165 | 0 | 0.166 | 0 | 0.166 | 0 | 0.857 | 0 | 1.415 | 0 | 1.427 | 0 | 1.296 | 0 | 1.296 | 0 | 1.567 | 0 | 1.579 | 0 | 1.294 | 0 | 1.226 | 0 | 0.954 | 0 | 1.1 | 0 | 1.096 | 0 | 0.822 | 0 | 0.711 | 0 | 0.586 | 0 | 0.464 | 0 | 0.255 | 0 | 0.367 | 0 | 0.21 | 0 | 0.338 | 0 | 0.302 | 0 | 0.194 | 0 | 0.19 | 0.076 | 0.258 | 0.23 | 0.402 |
Overige niet-vlottende activa
| 0.059 | 0.224 | 0 | 0.227 | 0 | 0.229 | 0 | 0.921 | -0 | 1.466 | 0.109 | 1.479 | 0 | 1.277 | 0 | 1.346 | 0 | 1.614 | 0 | 1.59 | 0 | 1.384 | 0.04 | 1.318 | 0 | 1.048 | 0 | 1.77 | 0 | 1.494 | 0.039 | 1.454 | 0.037 | 1.252 | 0.037 | 1.155 | -0 | 0.936 | 1.028 | 0.751 | -0.002 | 0.472 | -0 | 0.358 | -0 | 0.412 | 0.035 | -50.389 | 0.034 | -50.047 | 0.695 | 0.941 | 0 | 0.944 | 0 |
Totaal niet-vlottende activa
| 13.703 | 13.703 | 13.757 | 13.757 | 12.428 | 12.428 | 13.231 | 13.231 | 8.706 | 8.706 | 7.185 | 7.185 | 8.466 | 8.466 | 7.037 | 7.037 | 8.492 | 8.492 | 8.667 | 8.667 | 9.913 | 9.913 | 9.277 | 9.277 | 7.7 | 7.7 | 7.386 | 7.386 | 7.519 | 7.519 | 13.414 | 13.414 | 32.142 | 32.142 | 32.309 | 32.309 | 41.968 | 41.968 | 48.494 | 47.503 | 48.272 | 48.272 | 48.227 | 48.227 | 47.618 | 47.618 | 50.768 | 50.389 | 50.288 | 50.047 | 50.463 | 50.589 | 50.276 | 50.08 | 51.799 |
Totaal activa
| 24.313 | 24.313 | 23.148 | 23.148 | 22.114 | 22.114 | 24.929 | 24.929 | 19.642 | 19.642 | 19.309 | 19.309 | 19.343 | 19.343 | 18.948 | 18.948 | 22.207 | 22.207 | 20.575 | 20.575 | 24.449 | 24.449 | 27.151 | 27.151 | 29.644 | 29.644 | 29.603 | 29.603 | 26.111 | 26.111 | 33.729 | 33.729 | 53.134 | 53.134 | 54.181 | 54.181 | 62.932 | 62.932 | 70.424 | 70.424 | 73.01 | 73.01 | 71.427 | 71.427 | 66.651 | 66.651 | 70.961 | 70.961 | 69.831 | 69.831 | 67.797 | 67.47 | 70.123 | 73.35 | 74.035 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 4.282 | 4.282 | 4.437 | 4.437 | 4.79 | 4.79 | 4.616 | 4.616 | 4.2 | 4.2 | 4.266 | 4.266 | 5.602 | 5.602 | 5.066 | 5.066 | 6.394 | 6.394 | 5.648 | 5.648 | 5.929 | 5.929 | 7.696 | 7.696 | 8.495 | 8.495 | 10.309 | 10.309 | 7.886 | 6.957 | 10.385 | 9.256 | 9.767 | 9.767 | 8.882 | 8.882 | 7.251 | 7.251 | 7.555 | 8.094 | 8.7 | 8.7 | 8.674 | 8.674 | 7.397 | 7.397 | 9.872 | 7.399 | 9.434 | 7.245 | 9.029 | 10.66 | 10.356 | 10.759 | 15.466 |
Kortlopende schulden
| 0 | 0 | 1.674 | 1.603 | 0.861 | 0.805 | 0.914 | 0.802 | 0.056 | 0 | 0.111 | 0 | 0.055 | 0 | 0.119 | 0 | 0.107 | 0 | 0.144 | 0 | 0.244 | 0.014 | 0.166 | 0.069 | 2.041 | 0 | 0.06 | 0.019 | 0.049 | 0.049 | 0.061 | 0.061 | 0.017 | 0.017 | 0.044 | 0.044 | 0.029 | 0.029 | 0.023 | 0.023 | 0.033 | 0.033 | 0.054 | 0.054 | 0.061 | 0.061 | 0.087 | 0 | 2.68 | 0 | 2.495 | 2.831 | 7.743 | 7.308 | 6.794 |
Belastingschulden
| 0 | 0 | 2.24 | 0 | 1.942 | 0 | 2.201 | 0 | 1.692 | 0 | 2.088 | 0 | 2.85 | 0 | 2.192 | 0 | 2.051 | 0 | 1.884 | 0 | 1.663 | 0 | 2.267 | 0 | 2.377 | 0 | 3.622 | 0 | 3.186 | 0 | 4.299 | 0 | 3.553 | 0 | 6.185 | 0 | 5.641 | 0 | 5.498 | 0 | 5.139 | 0 | 5.976 | 0 | 5.253 | 0 | 5.454 | 0 | 6.012 | 0 | 5.782 | 5.101 | 3.888 | 5.141 | 3.158 |
Uitgestelde opbrengsten
| 0.823 | 2.447 | 3.199 | 0 | 2.682 | 0 | 0.654 | 0 | 0.569 | 0 | 2.784 | 0 | 0 | 0 | 0.47 | 0 | 0.47 | 0 | 2.48 | 0 | 2.354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.928 | 0 | 8.325 | 0 | 8.885 | 0 | 9.421 | 0 | 11.152 | 0 | 8.151 | 0 | 7.104 | 0 | 0 | 0 | 0 | 0 | 0 | 5.615 | 4.493 | 0 | 0 |
Overige kortlopende verplichtingen
| 3.599 | 4.422 | -0 | 3.271 | 0.142 | 2.881 | 2.366 | 3.133 | 1.815 | 2.441 | 0.105 | 2.999 | 2.993 | 3.048 | 2.304 | 2.892 | 2.187 | 2.765 | -0 | 2.624 | -0 | 2.585 | 2.946 | 3.043 | 4.941 | 6.982 | 4.575 | 4.781 | 4.499 | 5.428 | 4.426 | 5.555 | 0.3 | 5.228 | 0.438 | 8.763 | 1.84 | 10.726 | 1.063 | 9.944 | 1.05 | 12.202 | 1.488 | 9.639 | 1.489 | 8.593 | 5.663 | 8.223 | 6.228 | 11.096 | 6.153 | 0 | 0 | 5.462 | 3.373 |
Totaal kortlopende verplichtingen
| 8.704 | 8.704 | 9.31 | 9.31 | 8.475 | 8.475 | 8.551 | 8.551 | 6.641 | 6.641 | 7.265 | 7.265 | 8.651 | 8.651 | 7.959 | 7.959 | 9.159 | 9.159 | 8.272 | 8.272 | 8.528 | 8.528 | 10.808 | 10.808 | 15.477 | 15.477 | 14.944 | 15.108 | 12.434 | 12.434 | 14.872 | 14.872 | 15.012 | 15.012 | 17.688 | 17.688 | 18.006 | 18.006 | 18.061 | 18.061 | 20.935 | 20.935 | 18.368 | 18.368 | 16.052 | 16.052 | 15.622 | 15.622 | 18.341 | 18.341 | 17.677 | 19.106 | 22.593 | 23.529 | 25.634 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0.03 | 0.03 | 0.902 | 0.902 | 1.703 | 1.703 | 0.216 | 0.216 | 0.217 | 0.217 | 0.328 | 0.328 | 0.327 | 0.327 | 0.258 | 0.258 | 0.308 | 0.308 | 0.407 | 0.407 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.647 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.235 | 0 | 0.189 | 0 | 0.226 | 0 | 0.239 | 0 | 0.243 | 0 | 0.272 | 0 | 0.162 | 0 | 0.151 | 0 | 0.142 | 0 | 0.158 | 0 | 0.428 | 0 | 0.401 | 0 | 0.413 | 0 | 0.386 | 0.289 | 0.24 | 0.127 | 0.438 |
Overige niet-vlottende verplichtingen
| 0.016 | 1.663 | 1.698 | 1.698 | 0 | 0 | 0.013 | 0.013 | 0.152 | 0.152 | 0.138 | 0.138 | 0.166 | 0.166 | 0.126 | 0.126 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | -0 | 0 | 0.018 | 0 | 0.023 | 0 | 0.044 | 0 | 0.044 | 0 | 0.132 | 0 | 0.132 | 0 | 0.145 | 0 | 0.132 | 0 | 0.16 | 0 | 0.148 | 0 | 0.097 | 0 | 0.088 | 0.009 | 0.009 | 4.366 | 6.222 |
Totaal niet-vlottende verplichtingen
| 1.663 | 1.663 | 1.728 | 1.728 | 0.902 | 0.902 | 1.716 | 1.716 | 0.368 | 0.368 | 0.355 | 0.355 | 0.494 | 0.494 | 0.453 | 0.453 | 0.258 | 0.258 | 0.308 | 0.308 | 0.407 | 0.407 | -0 | 0 | 0.235 | 0 | 0.189 | 0 | 0.245 | 0 | 0.262 | 0 | 0.287 | 0 | 0.316 | 0 | 0.294 | 0 | 0.283 | 0 | 0.287 | 0 | 0.29 | 0 | 0.588 | 0 | 0.549 | 0 | 0.511 | 0 | 0.474 | 0.298 | 0.249 | 4.493 | 6.659 |
Totaal passiva
| 10.367 | 10.367 | 11.038 | 11.038 | 9.377 | 9.377 | 10.267 | 10.267 | 7.008 | 7.008 | 7.62 | 7.62 | 9.145 | 9.145 | 8.412 | 8.412 | 9.417 | 9.417 | 8.58 | 8.58 | 8.935 | 8.935 | 10.808 | 10.808 | 15.713 | 15.477 | 15.133 | 15.108 | 12.679 | 12.434 | 15.134 | 14.872 | 15.299 | 15.012 | 18.004 | 17.688 | 18.3 | 18.006 | 18.344 | 18.061 | 21.222 | 20.935 | 18.657 | 18.368 | 16.64 | 16.052 | 16.171 | 15.622 | 18.852 | 18.341 | 18.151 | 19.404 | 22.842 | 28.022 | 32.293 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.328 | 0.328 | 0.328 | 0.328 | 0.328 | 0.328 | 0.328 | 0.328 | 0.328 | 0.328 | 0.328 | 0.328 | 0.328 | 0.328 | 0.328 | 0.328 | 0.328 | 0.328 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 | 0.465 |
Ingehouden winsten
| 2.331 | 2.331 | 5.322 | 5.322 | 3.023 | 3.023 | 4.035 | 4.035 | 1.901 | 1.901 | 4.581 | 4.581 | 2.175 | 2.175 | 2.361 | 2.361 | 1.299 | 1.299 | 1.263 | 1.263 | 0.926 | 0.926 | 1.705 | 1.705 | 1.017 | 1.017 | -3.012 | -3.176 | -4.967 | -4.967 | -15.648 | -17.217 | 1.44 | 1.44 | -13.238 | -13.907 | -5.537 | -5.537 | 5.942 | 3.759 | 3.327 | 3.327 | 3.404 | 3.404 | 0.48 | 0.48 | 7.604 | 7.604 | 3.624 | 3.624 | 7.833 | 3.798 | 9.284 | 10.58 | 4.359 |
Overige gereserveerde algehele resultaten
| 11.281 | 11.281 | 6.454 | 6.454 | 12.403 | 9.38 | 14.328 | 10.293 | 12.299 | 10.398 | 11.355 | 6.774 | 9.864 | 7.689 | -1.903 | 7.842 | -2.008 | 11.159 | -1.93 | 10.206 | -2.164 | 13.911 | -2.235 | 13.361 | -2.165 | 13.243 | -2.214 | 18.474 | -1.957 | 18.488 | -2.157 | 36.936 | -2.255 | 36.914 | -2.195 | 50.766 | -2.071 | 50.79 | -1.911 | 48.769 | -1.819 | 47.796 | -1.602 | 48.492 | -1.49 | 48.473 | -2.289 | 0 | -2.401 | 0 | -2.195 | -1.948 | -1.918 | -1.569 | -1.395 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | -3.023 | 0 | -4.035 | 0 | -1.901 | 0 | -4.581 | -0 | -2.175 | 0 | 9.745 | -0 | 13.167 | 0 | 12.136 | 0 | 16.075 | 0 | 15.596 | 0 | 15.409 | 0 | 20.688 | 0 | 20.445 | 0 | 37.523 | 0 | 39.169 | -0 | 52.292 | 0 | 52.861 | 0 | 48.497 | 0 | 50.548 | 0.933 | 51.026 | 0.933 | 50.895 | 0.933 | 49.125 | 46.835 | 49.19 | -4.089 | 43.543 | 45.75 | 39.45 | 35.852 | 38.312 |
Totaal eigen vermogen van aandeelhouders
| 13.941 | 13.941 | 12.104 | 12.104 | 12.731 | 12.731 | 14.657 | 14.657 | 12.628 | 12.628 | 11.683 | 11.683 | 10.192 | 10.192 | 10.531 | 10.531 | 12.787 | 12.787 | 11.934 | 11.934 | 15.302 | 15.302 | 15.53 | 15.53 | 14.725 | 14.725 | 15.927 | 15.763 | 13.987 | 13.987 | 20.183 | 20.183 | 38.819 | 38.819 | 37.324 | 37.324 | 45.718 | 45.718 | 52.993 | 52.993 | 52.521 | 52.521 | 53.294 | 53.294 | 50.35 | 50.35 | 54.905 | 54.905 | 50.878 | 4.089 | 49.646 | 48.065 | 47.281 | 45.328 | 41.742 |
Totaal eigen vermogen
| 13.946 | 13.946 | 12.11 | 12.11 | 12.737 | 12.737 | 14.662 | 14.662 | 12.633 | 12.633 | 11.689 | 11.689 | 10.198 | 10.198 | 10.537 | 10.537 | 12.789 | 12.789 | 11.995 | 11.995 | 15.514 | 15.514 | 16.343 | 16.343 | 13.931 | 13.931 | 14.47 | 14.306 | 13.432 | 13.432 | 18.595 | 18.595 | 37.835 | 37.835 | 36.177 | 36.177 | 44.632 | 44.632 | 52.079 | 52.079 | 51.788 | 51.788 | 52.77 | 52.77 | 50.011 | 50.011 | 54.79 | 54.79 | 50.979 | 4.089 | 49.646 | 48.065 | 47.281 | 45.328 | 41.742 |
Totaal passiva en aandeelhoudersvermogen
| 24.313 | 24.313 | 23.148 | 23.148 | 22.114 | 22.114 | 24.929 | 24.929 | 19.642 | 19.642 | 19.309 | 19.309 | 19.343 | 19.343 | 18.948 | 18.948 | 22.207 | 22.207 | 20.575 | 20.575 | 24.449 | 24.449 | 27.151 | 27.151 | 29.644 | 29.408 | 29.603 | 29.414 | 26.111 | 25.866 | 33.729 | 33.467 | 53.134 | 52.847 | 54.181 | 53.865 | 62.932 | 62.638 | 70.424 | 70.141 | 73.01 | 72.723 | 71.427 | 71.137 | 66.651 | 66.063 | 70.961 | 0 | 69.831 | 0 | 67.797 | 67.47 | 70.123 | 73.35 | 74.035 |