Piscines Desjoyaux SA
EPA:ALPDX.PA
12 (EUR) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2004 Q4 | 2004 Q3 | 2004 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 65.805 | 79.809 | 69.666 | 72.675 | 56.988 | 64.596 | 36.554 | 36.37 | 14.014 | 24.496 | 10.416 | 17.491 | 11.96 | 16.545 | 7.328 | 18.688 | 9.917 | 20.097 | 9.975 | 20.277 | 11.433 | 21.535 | 10.275 | 22.115 | 5.529 | 13.746 | 29.169 | 7.292 | 21.897 | 22.098 | 5.525 | 14.442 | 19.371 | 4.843 | 4.843 | 2.424 | 2.424 | 2.424 | 3.502 | 3.502 | 3.502 | 4.177 | 4.177 | 4.177 | 5.665 | 5.665 | 5.665 | 4.067 | 4.067 | 4.067 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 2.903 | 2.083 | 2.072 | 2.059 | 2.048 | 2.037 | 3.018 | 2.063 | 2.048 | 1.983 | 2.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.201 | 0 | 0.994 | 0.249 | 0.911 | 0.911 | 0.228 | 0.911 | 0.911 | 0.228 | 0.911 | 0.911 | 0.228 | 0.228 | 0.227 | 0.227 | 0.227 | 2.176 | 2.176 | 2.176 | 1.971 | 1.971 | 1.971 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 65.805 | 79.809 | 69.666 | 75.578 | 59.071 | 66.668 | 38.613 | 38.418 | 16.051 | 27.514 | 12.479 | 19.539 | 13.943 | 18.562 | 7.328 | 18.688 | 9.917 | 20.097 | 9.975 | 20.277 | 11.433 | 21.535 | 10.275 | 23.109 | 5.777 | 14.657 | 30.08 | 7.52 | 22.808 | 23.009 | 5.752 | 15.353 | 20.282 | 5.071 | 5.071 | 2.651 | 2.651 | 2.651 | 5.677 | 5.677 | 5.677 | 6.148 | 6.148 | 6.148 | 5.665 | 5.665 | 5.665 | 4.067 | 4.067 | 4.067 |
Nettovorderingen
| 16.182 | 12.754 | 17.823 | 14.283 | 20.432 | 13.469 | 19.326 | 13.465 | 14.943 | 8.692 | 12.168 | 10.96 | 10.914 | 11.802 | 10.909 | 11.722 | 10.115 | 10.652 | 8.809 | 9.214 | 8.349 | 8.844 | 8.449 | 0 | 0 | 0 | 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
| 21.696 | 20.256 | 26.53 | 24.306 | 26.184 | 20.831 | 19.809 | 15.081 | 18.057 | 15.205 | 17.577 | 13.621 | 18.871 | 15.473 | 18.368 | 15.27 | 16.3 | 12.223 | 16.214 | 13.067 | 14.863 | 12.277 | 16.258 | 12.162 | 3.041 | 16.934 | 13.41 | 3.353 | 15.989 | 13.884 | 3.471 | 15.268 | 13.54 | 3.385 | 3.385 | 5.052 | 5.052 | 5.052 | 4.545 | 4.545 | 4.545 | 3.611 | 3.611 | 3.611 | 3.264 | 3.264 | 3.264 | 3.381 | 3.381 | 3.381 |
Overige vlottende activa
| 5.859 | 5.295 | 4.461 | 5.037 | 3.417 | 3.731 | 3.094 | 2.909 | 4.725 | 4.946 | 4.693 | 3.22 | 6.289 | 4.427 | 1.961 | 2.376 | 3.805 | 3.869 | 5.559 | 4.155 | 3.541 | 3.254 | 12.695 | 14.392 | 3.598 | 13.048 | 12.666 | 3.167 | 11.841 | 17.271 | 4.318 | 12.991 | 14.987 | 3.747 | 3.747 | 4.385 | 4.385 | 4.385 | 4.64 | 4.64 | 4.64 | 3.551 | 3.551 | 3.551 | 2.821 | 2.821 | 2.821 | 2.877 | 2.877 | 2.877 |
Totaal vlottende activa
| 109.542 | 117.325 | 118.003 | 118.863 | 108.909 | 104.311 | 80.769 | 69.664 | 53.691 | 56.357 | 46.917 | 47.34 | 50.017 | 50.264 | 38.566 | 48.056 | 40.137 | 46.841 | 40.557 | 46.713 | 38.186 | 45.91 | 39.228 | 49.663 | 12.416 | 44.639 | 56.156 | 14.039 | 50.638 | 54.164 | 13.541 | 43.612 | 48.809 | 12.202 | 12.202 | 12.088 | 12.088 | 12.088 | 14.862 | 14.862 | 14.862 | 13.309 | 13.309 | 13.309 | 11.75 | 11.75 | 11.75 | 10.326 | 10.326 | 10.326 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 66.103 | 61.991 | 55.949 | 53.386 | 50.185 | 50.389 | 49.378 | 46.936 | 44.326 | 43.852 | 44.191 | 44.937 | 43.799 | 44.101 | 45.913 | 46.097 | 48.274 | 49.984 | 52.432 | 53.537 | 56.471 | 55.546 | 56.335 | 57.051 | 14.263 | 56.511 | 56.117 | 14.029 | 54.784 | 53.264 | 13.316 | 56.25 | 55.552 | 13.888 | 13.888 | 14.059 | 14.059 | 14.059 | 9.979 | 9.979 | 9.979 | 7.189 | 7.189 | 7.189 | 5.394 | 5.394 | 5.394 | 4.664 | 4.664 | 4.664 |
Goodwill
| 0.831 | 0.831 | 0.831 | 0.831 | 0.831 | 0.831 | 0.831 | 0.831 | 0.831 | 0.831 | 0.98 | 0.831 | 0.942 | 0.831 | 0.963 | 1.387 | 1.637 | 1.774 | 1.851 | 1.819 | 1.836 | 1.778 | 1.855 | 2.014 | 0 | 0 | 0 | 0 | 0 | 1.132 | 0.283 | 1.109 | 1.109 | 0.277 | 0.277 | 0.277 | 0.277 | 0.277 | 0.277 | 0.277 | 0.277 | 0.275 | 0.275 | 0.275 | 0.45 | 0.45 | 0.45 | 1.063 | 1.063 | 1.063 |
Immateriële activa
| 0.613 | 2.329 | 2.078 | 2.28 | 1.807 | 1.938 | 1.968 | 1.656 | 1.626 | 0.422 | 0.447 | 0.495 | 0.227 | 0.598 | 1.189 | 0.746 | 0.86 | 0.987 | 1.024 | 1.179 | 1.242 | 1.576 | 1.726 | 1.872 | 0 | 0 | 0 | 0 | 0 | 2.489 | 0.622 | 2.804 | 2.68 | 0.67 | 0.67 | 0.753 | 0.753 | 0.753 | 0.634 | 0.634 | 0.634 | 0.34 | 0.34 | 0.34 | 0.148 | 0.148 | 0.148 | -0.188 | -0.188 | -0.188 |
Goodwill en immateriële activa
| 1.444 | 3.16 | 2.909 | 3.111 | 2.638 | 2.769 | 2.799 | 2.487 | 2.457 | 1.253 | 1.427 | 1.326 | 1.169 | 1.429 | 2.152 | 2.133 | 2.497 | 2.761 | 2.875 | 2.998 | 3.078 | 3.354 | 3.581 | 3.886 | 0.972 | 3.994 | 3.767 | 0.942 | 3.571 | 3.621 | 0.905 | 3.913 | 3.789 | 0.947 | 0.947 | 1.031 | 1.031 | 1.031 | 0.911 | 0.911 | 0.911 | 0.615 | 0.615 | 0.615 | 0.598 | 0.598 | 0.598 | 0.876 | 0.876 | 0.876 |
Langetermijnbeleggingen
| 0.189 | 2.049 | 2.163 | 2.053 | 2.143 | 2.155 | 2.299 | 2.107 | 0.613 | 0.136 | 0.061 | 0.098 | 0.008 | 0.133 | 2.379 | 0.226 | 0.156 | 0.124 | 0.166 | 0.182 | 0.128 | 0.106 | 0.437 | -0.6 | 0.015 | -0.591 | -0.718 | 0.015 | -0.71 | -0.702 | 0.013 | -0.602 | -0.678 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0.012 | 0.012 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 0.852 | 0.268 | 0.974 | 0.234 | 1.498 | 0.483 | 1.093 | 0.466 | 1.07 | 0 | 0.012 | 0 | 0 | 1.401 | 0.112 | 0.116 | 0.107 | 0.087 | 0.12 | 0.069 | 0.1 | 0.195 | 0.042 | 0.011 | 0.233 | 0.096 | 0.024 | 0.157 | 0.061 | 0.015 | 0.087 | 0.02 | 0.005 | 0.005 | 0.016 | 0.016 | 0.016 | 0.04 | 0.04 | 0.04 | 0.015 | 0.015 | 0.015 | 0.008 | 0.008 | 0.008 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 2.898 | -0.782 | -0.832 | -0.786 | -0.692 | -0.697 | -0.831 | -0.675 | -0.831 | -1.07 | -45.679 | -0.012 | -44.976 | -45.663 | -1.401 | -0.112 | -0.116 | -0.107 | -0.087 | -0.12 | -0.069 | 0.624 | 0.437 | 0.994 | 0.083 | 0.911 | 0.911 | 0.034 | 0.911 | 0.911 | 0.039 | 0.911 | 0.911 | 0.058 | 0.058 | 0.047 | 0.047 | 0.047 | 0.056 | 0.056 | 0.056 | 0.031 | 0.031 | 0.031 | 0.018 | 0.018 | 0.018 | 0.055 | 0.055 | 0.055 |
Totaal niet-vlottende activa
| 70.634 | 67.27 | 60.457 | 58.738 | 54.508 | 56.114 | 54.128 | 51.948 | 47.031 | 45.241 | 45.679 | 46.361 | 44.976 | 45.663 | 50.444 | 48.456 | 50.927 | 52.869 | 55.473 | 56.717 | 59.677 | 59.73 | 60.985 | 61.373 | 15.343 | 61.058 | 60.173 | 15.043 | 58.713 | 57.155 | 14.289 | 60.559 | 59.594 | 14.899 | 14.899 | 15.152 | 15.152 | 15.152 | 10.985 | 10.985 | 10.985 | 7.849 | 7.849 | 7.849 | 6.029 | 6.029 | 6.029 | 5.594 | 5.594 | 5.594 |
Totaal activa
| 180.176 | 184.595 | 178.46 | 177.601 | 163.417 | 160.425 | 134.897 | 121.612 | 100.722 | 102.806 | 95.698 | 96.877 | 98.06 | 99.156 | 93.374 | 100.031 | 93.686 | 102.335 | 96.959 | 104.425 | 98.59 | 105.64 | 100.213 | 111.036 | 27.759 | 105.697 | 116.329 | 29.082 | 109.351 | 111.319 | 27.83 | 104.171 | 108.403 | 27.101 | 27.101 | 27.24 | 27.24 | 27.24 | 25.846 | 25.846 | 25.846 | 21.158 | 21.158 | 21.158 | 17.779 | 17.779 | 17.779 | 15.92 | 15.92 | 15.92 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 13.046 | 11.443 | 17.02 | 12.05 | 20.352 | 14.749 | 17.421 | 11.506 | 12.268 | 8.701 | 11.204 | 7.972 | 8.209 | 8.741 | 8.052 | 6.392 | 6.885 | 6.149 | 6.024 | 5.716 | 7.342 | 5.557 | 5.84 | 5.402 | 2.878 | 10.98 | 11.078 | 2.77 | 10.724 | 14.198 | 3.55 | 11.295 | 10.452 | 2.613 | 2.613 | 4.474 | 4.474 | 4.474 | 4.12 | 4.12 | 4.12 | 2.632 | 2.632 | 2.632 | 2.454 | 2.454 | 2.454 | 2.957 | 2.957 | 2.957 |
Kortlopende schulden
| 11.366 | 6.925 | 5.791 | 6.946 | 2.541 | 8.572 | -0.711 | -2.295 | 4.168 | 2.668 | 5.339 | 3.028 | 7.085 | 7.009 | 8.266 | 7.523 | 7.463 | 7.875 | 7.227 | 6.825 | 6.419 | 3.91 | 6.778 | 1.988 | 0 | 1.352 | 2.482 | 0 | 5.351 | 4.475 | 0 | 4.974 | 4.466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 1.648 | 1.831 | 2.627 | 1.789 | 2.575 | 6.56 | 4.959 | 5.99 | 2.151 | 3.885 | 0.683 | 1.029 | 0.032 | 1.567 | 1.027 | 1.362 | 1.315 | 2.03 | 1.409 | 2.271 | 1.181 | 1.534 | 1.73 | 0.004 | 0 | 0.005 | 1.13 | 0 | 0 | 0.625 | 0 | 0 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 3.027 | 2.166 | 2.784 | 2.574 | 2.465 | 2.196 | 2.819 | 1.097 | 2.96 | -6.268 | -6.103 | -7.085 | -7.009 | -8.266 | -7.523 | -7.244 | -7.659 | -6.965 | -6.712 | -6.287 | 2.826 | 2.816 | 0 | 0 | 0 | 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 kortlopende verplichtingen
| 15.644 | 5.713 | 13.034 | 8.351 | 13.7 | 8.596 | 9.168 | 5.15 | 4.883 | 4.503 | 6.109 | 3.695 | 10.786 | 6.504 | 2.604 | 7.977 | 4.619 | 3.522 | 3.029 | 3.616 | 3.031 | 0.4 | 2.938 | 12.647 | -0.745 | 6.123 | 5.836 | -0.408 | 2.501 | 1.06 | -2.01 | 0.707 | 0.316 | -1.413 | 1.2 | 0.906 | -3.567 | 0.906 | 2.59 | -1.53 | 2.59 | 2.427 | -0.205 | 2.427 | 1.928 | -0.526 | 1.928 | 2.033 | -0.925 | 2.033 |
Totaal kortlopende verplichtingen
| 41.704 | 33.797 | 45.431 | 36.493 | 46.891 | 40.942 | 40.188 | 31.979 | 25.664 | 25.677 | 25.193 | 21.874 | 26.112 | 23.821 | 21.693 | 23.254 | 20.282 | 19.576 | 17.689 | 18.428 | 17.973 | 17.053 | 17.286 | 20.041 | 5.01 | 18.46 | 20.526 | 5.132 | 18.576 | 20.358 | 5.09 | 16.976 | 15.252 | 3.813 | 3.813 | 5.38 | 5.38 | 5.38 | 6.71 | 6.71 | 6.71 | 5.058 | 5.058 | 5.058 | 4.381 | 4.381 | 4.381 | 4.99 | 4.99 | 4.99 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 26.712 | 31.57 | 23.84 | 28.865 | 15.572 | 19.179 | 11.429 | 10.343 | 7.685 | 8.266 | 9.709 | 10.881 | 13.402 | 10.781 | 11.49 | 13.28 | 15.616 | 18.881 | 20.737 | 20.021 | 20.01 | 21.825 | 21.402 | 22.467 | 5.617 | 23.365 | 25.566 | 6.392 | 25.892 | 21.144 | 5.286 | 22.551 | 24.438 | 6.11 | 6.11 | 4.992 | 4.992 | 4.992 | 2.677 | 2.677 | 2.677 | 0.914 | 0.914 | 0.914 | 0.19 | 0.19 | 0.19 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0.937 | 0.568 | 0.796 | 0 | 0.486 | -0 | 0.464 | 0 | 5.995 | 7.809 | 8.981 | 11.427 | 8.36 | 6.561 | 9.838 | 11.294 | 14.566 | 16.797 | 16.03 | 15.613 | 0.532 | 0.313 | 0.388 | -3.483 | -13.683 | -14.369 | -4.213 | 0.403 | -4.722 | -2.299 | -8.586 | -11.389 | -4.043 | -4.043 | -0.969 | -0.969 | -0.969 | 1.011 | 1.011 | 1.011 | 0.999 | 0.999 | 0.999 | 1.537 | 1.537 | 1.537 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 1.862 | 1.362 | 1.904 | 1.308 | 2.026 | 1.517 | 2.121 | 1.592 | 2.271 | 1.9 | 1.9 | 1.975 | 2.421 | 4.929 | 3.442 | 4.323 | 4.315 | 3.94 | 3.991 | 4.033 | 3.853 | 3.227 | 2.977 | 0.744 | 2.65 | 2.363 | 0.591 | 2.575 | 2.251 | 0.563 | 2.304 | 2.185 | 0.546 | 0.546 | 0.45 | 0.45 | 0.45 | 0.432 | 0.432 | 0.432 | 0.718 | 0.718 | 0.718 | 0.727 | 0.727 | 0.727 | 0.401 | 0.401 | 0.401 |
Overige niet-vlottende verplichtingen
| 1.145 | 0.32 | -0.137 | -0.441 | 0.578 | -0.148 | 0.263 | -0.201 | 0.775 | 2.278 | 0.62 | 2.499 | 0.765 | 3.185 | 0.292 | 3.746 | -4.322 | 0 | 0 | 0 | -4.397 | 4.384 | 3.302 | 0.002 | 3.581 | 0.368 | 0.37 | 4.305 | 0.106 | 0.399 | 2.399 | 0.379 | 0.548 | 4.18 | 4.18 | 1.115 | 1.115 | 1.115 | -0.821 | -0.821 | -0.821 | -0.748 | -0.748 | -0.748 | -1.447 | -1.447 | -1.447 | 0.163 | 0.163 | 0.163 |
Totaal niet-vlottende verplichtingen
| 27.857 | 33.752 | 25.633 | 31.124 | 17.458 | 21.543 | 13.209 | 12.727 | 10.052 | 8.266 | 9.709 | 10.881 | 13.402 | 10.781 | 11.49 | 13.28 | 15.617 | 18.881 | 20.737 | 20.021 | 19.646 | 26.209 | 25.017 | 25.834 | 6.459 | 26.383 | 28.299 | 7.075 | 28.976 | 23.794 | 5.949 | 25.234 | 27.171 | 6.793 | 6.793 | 5.588 | 5.588 | 5.588 | 3.299 | 3.299 | 3.299 | 1.884 | 1.884 | 1.884 | 1.007 | 1.007 | 1.007 | 0.564 | 0.564 | 0.564 |
Totaal passiva
| 69.561 | 67.549 | 71.064 | 67.617 | 64.349 | 62.485 | 53.397 | 44.706 | 35.716 | 36.221 | 37.421 | 35.254 | 42.254 | 37.787 | 38.404 | 40.28 | 40.414 | 42.937 | 42.986 | 43.06 | 42.574 | 43.262 | 42.303 | 45.875 | 11.469 | 44.843 | 48.825 | 12.206 | 47.552 | 44.152 | 11.038 | 42.21 | 42.423 | 10.606 | 10.606 | 10.968 | 10.968 | 10.968 | 10.009 | 10.009 | 10.009 | 6.942 | 6.942 | 6.942 | 5.388 | 5.388 | 5.388 | 5.553 | 5.553 | 5.553 |
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 | 0.104 | 0.075 | 0 | 0 | 0 | 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
| 6.941 | 6.941 | 6.941 | 6.941 | 6.941 | 6.941 | 6.941 | 6.941 | 6.941 | 6.941 | 6.941 | 6.941 | 6.941 | 6.941 | 6.941 | 6.941 | 6.941 | 59.302 | 6.941 | 6.941 | 6.941 | 6.941 | 6.941 | 6.941 | 1.735 | 6.941 | 6.941 | 1.735 | 6.941 | 6.941 | 1.735 | 6.941 | 6.941 | 1.735 | 1.735 | 1.735 | 1.735 | 1.735 | 1.735 | 1.735 | 1.735 | 1.735 | 1.735 | 1.735 | 1.735 | 1.735 | 1.735 | 1.735 | 1.735 | 1.735 |
Ingehouden winsten
| 2.514 | 16.165 | 6.279 | 21.265 | 10.226 | 25.524 | 9.034 | 14.014 | 2.985 | 9.775 | 1.474 | 5.003 | -1.241 | 6.243 | 0.015 | 4.828 | -1.52 | 2.66 | -3.017 | 3.501 | -1.821 | 1.967 | -2.725 | 57.039 | 14.26 | -1.87 | 4.66 | 1.165 | 53.783 | 54.683 | 13.671 | 54.683 | 53.715 | 0 | 0 | 0 | 0 | 0 | 2.74 | 2.74 | 2.74 | 2.614 | 2.614 | 2.614 | 2.478 | 2.478 | 2.478 | 2.094 | 2.094 | 2.094 |
Overige gereserveerde algehele resultaten
| 100.102 | 109.055 | 99.374 | 102.038 | 91.037 | 89.909 | 73.482 | 68.933 | 57.024 | 58.583 | 48.841 | 48.638 | 48.927 | 47.101 | 46.835 | 47.925 | 46.583 | 0 | 48.783 | 49.641 | 49.622 | 52.185 | 52.438 | -47.155 | -11.789 | -44.013 | -42.351 | -10.588 | -39.206 | -35.985 | -8.996 | -33.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1.058 | 1.05 | 1.084 | 1.005 | 1.09 | 65.475 | 1.077 | 1.032 | 1.041 | 1.061 | 1.022 | 1.043 | 1.181 | 1.086 | 1.181 | -0.038 | 1.181 | 0 | 1.181 | 1.181 | 1.181 | 1.077 | 53.694 | 55.174 | 12.084 | 55.555 | 98.254 | 24.564 | 40.387 | 55.793 | 10.382 | 0.281 | 5.324 | 14.76 | 14.76 | 14.537 | 14.537 | 14.537 | 11.362 | 11.362 | 11.362 | 9.867 | 9.867 | 9.867 | 8.179 | 8.179 | 8.179 | 6.538 | 6.538 | 6.538 |
Totaal eigen vermogen van aandeelhouders
| 110.615 | 117.046 | 107.398 | 109.984 | 99.068 | 97.94 | 81.5 | 76.906 | 65.006 | 66.585 | 58.278 | 61.625 | 55.808 | 61.371 | 54.972 | 59.656 | 53.185 | 59.302 | 53.888 | 61.264 | 55.923 | 62.378 | 57.91 | 65.161 | 16.29 | 60.626 | 67.391 | 16.876 | 61.905 | 67.056 | 16.792 | 61.905 | 65.98 | 16.495 | 16.495 | 16.272 | 16.272 | 16.272 | 15.837 | 15.837 | 15.837 | 14.217 | 14.217 | 14.217 | 12.392 | 12.392 | 12.392 | 10.366 | 10.366 | 10.366 |
Totaal eigen vermogen
| 110.615 | 117.046 | 107.398 | 109.984 | 99.068 | 97.94 | 81.5 | 76.906 | 65.006 | 66.585 | 58.277 | 61.623 | 55.806 | 61.369 | 54.97 | 59.751 | 53.272 | 59.398 | 53.973 | 61.365 | 56.016 | 62.274 | 57.835 | 65.068 | 16.29 | 60.854 | 67.504 | 16.876 | 61.799 | 67.167 | 16.792 | 61.961 | 66.105 | 16.495 | 16.495 | 16.272 | 16.272 | 16.272 | 15.837 | 15.837 | 15.837 | 14.217 | 14.217 | 14.217 | 12.392 | 12.392 | 12.392 | 10.366 | 10.366 | 10.366 |
Totaal passiva en aandeelhoudersvermogen
| 180.176 | 184.595 | 178.462 | 177.601 | 163.417 | 160.425 | 134.897 | 121.612 | 100.722 | 103.428 | 95.698 | 96.877 | 98.06 | 99.156 | 93.374 | 100.031 | 93.686 | 102.335 | 96.959 | 104.425 | 98.59 | 105.64 | 100.213 | 111.036 | 27.759 | 105.697 | 116.329 | 29.082 | 109.351 | 111.319 | 27.83 | 104.171 | 108.403 | 27.101 | 27.101 | 27.24 | 27.24 | 27.24 | 25.846 | 25.846 | 25.846 | 21.158 | 21.158 | 21.158 | 17.779 | 17.779 | 17.779 | 15.92 | 15.92 | 15.92 |