Clinical Laserthermia Systems AB (publ)
SSE:CLS-B.ST
0.1015 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
2024 Q3 | 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 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 15.581 | 11.97 | 15.653 | 15.331 | 30.23 | 5.626 | 5.243 | 10.449 | 24.321 | 4.663 | 3.433 | 1.706 | 40.724 | 55.181 | 10.945 | 0.595 | 0.879 | 2.774 | 8.918 | 2.156 | 12.51 | 22.339 | 1.248 | 0.474 | 0.803 | 32.244 | 0.62 | 2.019 | 15.602 | 10.099 | 21.925 | 6.198 | 11.061 | 11.144 | 19.655 | 2.629 | 7.382 | 11.452 | 12.111 | 18.704 | 2.094 | 5.913 | 10.46 | 13.502 | 0.154 | 1.233 | 3.153 | 7.053 | 5.379 | 7.852 | 7.998 | 2.366 | 4.386 | 6.56 | 8.219 | 2.912 | 3.864 | 5.788 | 6.949 | 1.262 | 2.299 | 3.494 | 1.992 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0.139 | 0.139 | 0.139 | 0.168 | 9.955 | 18.25 | 29.459 | 6.062 | 6.062 | 6.062 | 11.276 | 23.545 | 31.024 | 35.027 | 3.605 | 3.605 | 3.605 | 12.249 | 23.951 | 31.584 | 0.085 | 7.153 | 13.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.581 | 11.97 | 15.653 | 15.331 | 30.23 | 5.765 | 5.382 | 10.589 | 24.489 | 14.618 | 21.683 | 31.165 | 46.786 | 61.243 | 17.007 | 11.871 | 24.424 | 33.798 | 43.945 | 5.76 | 16.115 | 25.944 | 13.497 | 24.425 | 32.387 | 32.329 | 7.773 | 15.64 | 15.602 | 10.099 | 21.925 | 6.198 | 11.061 | 11.144 | 19.655 | 2.629 | 7.382 | 11.452 | 12.111 | 18.704 | 2.094 | 5.913 | 10.46 | 13.502 | 0.154 | 1.233 | 3.153 | 7.053 | 5.379 | 7.852 | 7.998 | 2.366 | 4.386 | 6.56 | 8.219 | 2.912 | 3.864 | 5.788 | 6.949 | 1.262 | 2.299 | 3.494 | 1.992 |
Nettovorderingen
| 7.479 | 7.661 | 7.34 | 5.598 | 5.893 | 5.297 | 5.256 | 12.18 | 13.566 | 5.898 | 5.098 | 7.104 | 2.141 | 2.64 | 2.146 | 6.274 | 0.58 | 0.188 | 0.658 | 4.974 | 1.324 | 0.349 | 0.206 | 3.546 | 0.172 | 1.246 | 0.369 | 0.247 | 1.45 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.133 | 0 | 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
| 7.259 | 1.625 | 2.363 | 6.115 | 3.141 | 3.033 | 1.411 | 1.496 | 3.45 | 3.664 | 3.837 | 4.155 | 2.638 | 2.638 | 2.642 | 2.754 | 2.107 | 1.725 | 1.741 | 1.813 | 3.632 | 3.333 | 3.411 | 3.329 | 3.714 | 3.267 | 3.006 | 0.153 | 2.929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.009 | 3.89 | 3.124 | 0.101 | 3.062 | 1.691 | 1.577 | -0.001 | 0.001 | 6.873 | 6.073 | 0.001 | 8.785 | 7.69 | 5.395 | 0.001 | 5.438 | 5.658 | 5.024 | 0 | 3.916 | 4.741 | 3.711 | -0 | 3.295 | 4.816 | 2.224 | 4.602 | -0 | 1.691 | 2.072 | 1.058 | 2.193 | 1.675 | 2.382 | 1.079 | 1.075 | -0 | 1.11 | 1.536 | 1.098 | 0.899 | 0.86 | 1.341 | 0.464 | 0.818 | 0.834 | 0.982 | 0.851 | 0.741 | 0.925 | 0.552 | 0.76 | 0.542 | 0.578 | 0.481 | 0.428 | 0.372 | 0.589 | 0.389 | 0.274 | 0.49 | 0.238 |
Totaal vlottende activa
| 31.328 | 25.146 | 28.48 | 27.145 | 42.326 | 15.786 | 13.626 | 24.264 | 41.506 | 25.155 | 31.593 | 42.425 | 58.209 | 71.571 | 25.044 | 20.899 | 31.969 | 41.181 | 50.71 | 12.548 | 23.663 | 34.018 | 20.619 | 31.3 | 39.397 | 40.412 | 13.002 | 20.395 | 19.981 | 11.79 | 23.997 | 7.256 | 13.254 | 12.819 | 22.037 | 3.708 | 8.457 | 12.461 | 13.221 | 20.24 | 3.193 | 6.812 | 11.32 | 14.843 | 0.618 | 2.052 | 3.987 | 8.035 | 6.23 | 8.593 | 8.923 | 2.918 | 5.146 | 7.103 | 8.797 | 3.393 | 4.292 | 6.16 | 7.538 | 1.651 | 2.573 | 3.984 | 2.23 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 4.824 | 4.742 | 3.932 | 3.877 | 2.645 | 2.31 | 2.895 | 1.803 | 1.193 | 1.185 | 1.331 | 1.477 | 1.597 | 1.739 | 1.956 | 2.054 | 2.281 | 2.103 | 2.279 | 2.407 | 0.494 | 0.536 | 0.579 | 0.62 | 0.47 | 0.511 | 0.806 | 0.821 | 0.861 | 0.919 | 0.002 | 0.015 | 0.029 | 0.042 | 0.055 | 0.069 | 0.082 | 0.095 | 0.109 | 0.122 | 0.138 | 0.152 | 0.165 | 0.178 | 0.207 | 0.237 | 0.266 | 0.295 | 0.218 | 0.306 | 0.127 | 0.148 | 0.169 | 0.191 | 0.213 | 0.234 | 0.258 | 0.279 | 0.286 | 0.307 | 0.308 | 0.296 | 0.186 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 19.92 | 18.499 | 18.45 | 18.88 | 18.322 | 17.799 | 18.244 | 17.664 | 18.15 | 18.629 | 19.085 | 19.593 | 19.89 | 20.079 | 20.698 | 21.248 | 21.954 | 22.534 | 23.264 | 23.713 | 24.372 | 24.928 | 25.492 | 26.053 | 25.283 | 24.967 | 24.477 | 23.719 | 23.084 | 22.697 | 20.365 | 20.031 | 19.835 | 19.454 | 18.912 | 18.49 | 18.035 | 17.675 | 17.176 | 16.593 | 16.024 | 15.426 | 14.826 | 14.178 | 13.163 | 12.896 | 12.229 | 11.732 | 11.313 | 0 | 10.379 | 9.94 | 9.444 | 8.898 | 8.537 | 8.135 | 7.748 | 7.26 | 6.827 | 6.245 | 5.427 | 4.672 | 3.108 |
Goodwill en immateriële activa
| 19.92 | 18.499 | 18.45 | 18.88 | 18.322 | 17.799 | 18.244 | 17.664 | 18.15 | 18.629 | 19.085 | 19.593 | 19.89 | 20.079 | 20.698 | 21.248 | 21.954 | 22.534 | 23.264 | 23.713 | 24.372 | 24.928 | 25.492 | 26.053 | 25.283 | 24.967 | 24.477 | 23.719 | 23.084 | 22.697 | 20.365 | 20.031 | 19.835 | 19.454 | 18.912 | 18.49 | 18.035 | 17.675 | 17.176 | 16.593 | 16.024 | 15.426 | 14.826 | 14.178 | 13.163 | 12.896 | 12.229 | 11.732 | 11.313 | 10.836 | 10.379 | 9.94 | 9.444 | 8.898 | 8.537 | 8.135 | 7.748 | 7.26 | 6.827 | 6.245 | 5.427 | 4.672 | 3.108 |
Langetermijnbeleggingen
| 0 | 0 | -20.8 | -7.823 | 0.347 | 0.118 | 0.118 | 0.118 | 0.085 | 0.145 | 0.207 | 0.205 | 0.315 | 0.311 | 0.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.042 | -22.995 | -22.649 | -22.186 | -21.751 | -21.173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.414 | 13.052 | 8.304 | 7.823 | 8.445 | 8.453 | 5.612 | 5.657 | 6.029 | 5.539 | 3.113 | 3.039 | 2.955 | 2.86 | -0.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.005 | 0.005 | 0.006 | 0.005 | 0.002 | 0.002 | 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 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0 | 0 | 20.8 | 7.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0.198 | 0.198 | 0.198 | 0 | 0 | -0.001 | 0.042 | 0.042 | 0.042 | 0 | 22.995 | 22.649 | 22.186 | 21.751 | 21.173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 activa
| 37.158 | 36.293 | 30.686 | 30.58 | 29.759 | 28.68 | 26.869 | 25.242 | 25.457 | 25.498 | 23.736 | 24.313 | 24.757 | 24.989 | 22.852 | 23.5 | 24.433 | 24.637 | 25.543 | 26.119 | 24.908 | 25.512 | 26.118 | 26.72 | 25.759 | 25.482 | 25.286 | 24.542 | 23.947 | 23.616 | 20.367 | 20.047 | 19.864 | 19.496 | 18.968 | 18.559 | 18.117 | 17.771 | 17.285 | 16.715 | 16.163 | 15.577 | 14.991 | 14.356 | 13.371 | 13.133 | 12.495 | 12.027 | 11.531 | 11.142 | 10.506 | 10.087 | 9.613 | 9.09 | 8.749 | 8.37 | 8.006 | 7.539 | 7.113 | 6.551 | 5.735 | 4.968 | 3.294 |
Totaal activa
| 68.486 | 61.439 | 59.166 | 57.725 | 72.085 | 44.466 | 40.495 | 49.506 | 66.962 | 50.653 | 55.329 | 66.738 | 82.966 | 96.56 | 47.896 | 44.399 | 56.402 | 65.818 | 76.253 | 38.667 | 48.571 | 59.53 | 46.737 | 58.02 | 65.156 | 65.894 | 38.288 | 44.937 | 43.928 | 35.407 | 44.364 | 27.303 | 33.118 | 32.315 | 41.004 | 22.267 | 26.574 | 30.231 | 30.506 | 36.954 | 19.355 | 22.389 | 26.31 | 29.199 | 13.989 | 15.184 | 16.482 | 20.062 | 17.761 | 19.735 | 19.429 | 13.005 | 14.759 | 16.192 | 17.547 | 11.763 | 12.298 | 13.699 | 14.651 | 8.202 | 8.308 | 8.952 | 5.523 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 6.173 | 5.327 | 6.623 | 9.168 | 5.566 | 4.495 | 3.389 | 5.934 | 4.713 | 5.285 | 4.921 | 4.314 | 2.599 | 5.19 | 5.261 | 4.46 | 5.196 | 5.539 | 4.579 | 7.446 | 4.123 | 3.599 | 3.758 | 4.997 | 2.314 | 2.782 | 2.89 | 2.764 | 3.528 | 2.798 | 6.164 | 2.766 | 4.278 | 2.285 | 4.602 | 1.641 | 1.644 | 1.467 | 2.552 | 4.177 | 1.866 | 1.666 | 2.128 | 2.062 | 3.067 | 3.637 | 2.348 | 2.047 | 1.609 | 0.541 | 0.739 | 1.22 | 0.971 | 0.965 | 0.766 | 0.489 | 0.344 | 0.69 | 0.821 | 0.602 | 0.217 | 0.503 | 0.825 |
Kortlopende schulden
| 0.231 | 0.231 | 0.231 | 0.231 | 1.776 | 45.115 | 28.735 | 30.678 | 0 | 0 | 0.05 | 0.174 | 0.1 | 0.2 | 0.3 | 0.474 | 0.1 | 0.2 | 0.3 | 0.474 | 0.1 | 0.2 | 0.3 | 0.474 | 0.1 | 0.2 | 0.3 | 0.474 | 0 | 0 | 0 | 0.074 | 0 | 0 | 0 | 0.074 | 0 | 0 | 0 | 0.074 | 0 | 0 | 0 | 0.074 | 3 | 1.789 | 0 | 0.033 | 0 | 0.043 | 0.088 | 0.133 | 0.083 | 0.167 | 0.25 | 0.333 | 0.015 | 0.08 | 0.12 | 0.16 | 0 | 0 | 0.013 |
Belastingschulden
| 0 | 0.043 | 0.04 | 0.177 | 0.123 | 0.095 | 0.137 | 0.446 | 0.385 | 0.36 | 0.307 | 0.306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.072 | 0.001 | 0 | 0.041 | 0 | 0 | 0.003 | 0.017 | 0 | 0 | 0 | 0.037 | 0.004 | 0.014 | 0.025 | 0.07 | 0.034 | 0 | 0 | 0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0.056 | 3.086 | 2.868 | 0.177 | -1.776 | -45.115 | -28.735 | 0 | 0 | 0 | 0 | 5.089 | 3.119 | 3.302 | 3.594 | 4.871 | 2.69 | 2.888 | 2.846 | 2.882 | 1.769 | 3.356 | 1.325 | 1.514 | 1.561 | 2.363 | 1.659 | 7.188 | 0 | 0 | 0 | 7.312 | 0 | 0 | 0 | 0.981 | 0 | 0 | 0 | 1.051 | 0 | 0 | 0 | -0.074 | 1.162 | 0.438 | 0 | 0.749 | 0 | 0.808 | 0.836 | 0.629 | 0.102 | 0.356 | 0.171 | 0.376 | 0.287 | 0.188 | 0.097 | 0.221 | 0 | 0 | 0.208 |
Overige kortlopende verplichtingen
| 3.6 | 13.707 | 1.432 | 4.398 | 4.306 | 53.57 | 34.071 | 5.029 | 40.524 | 45.634 | 43.6 | 35.877 | 35.507 | 35.504 | 35.3 | 20.227 | 20.468 | 20.275 | 20.211 | 20.26 | 0.396 | 1.101 | 0.324 | 0.228 | 0.388 | 0.234 | 0.32 | 0.116 | 1.487 | 2.518 | 5.033 | 0.088 | 6.806 | 1.077 | 3.188 | 0.111 | 0.922 | 0.976 | 0.909 | 0.077 | 0.576 | 0.704 | 0.685 | 0.974 | 1.582 | 0.14 | 0.618 | 0.065 | 0.785 | 0.044 | 0.038 | 0.045 | 0.058 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0.353 | 0.319 | 0 |
Totaal kortlopende verplichtingen
| 10.06 | 22.351 | 11.154 | 13.974 | 9.872 | 58.065 | 37.46 | 41.641 | 45.237 | 50.919 | 48.571 | 45.454 | 41.325 | 44.196 | 44.455 | 30.031 | 28.454 | 28.902 | 27.936 | 31.062 | 6.388 | 8.256 | 5.707 | 7.213 | 4.362 | 5.579 | 5.168 | 10.541 | 5.015 | 5.316 | 11.198 | 10.239 | 11.084 | 3.362 | 7.79 | 2.807 | 2.565 | 2.442 | 3.461 | 5.379 | 2.442 | 2.37 | 2.813 | 3.036 | 8.812 | 6.005 | 2.966 | 2.894 | 2.394 | 1.437 | 1.701 | 2.028 | 1.214 | 1.49 | 1.188 | 1.198 | 0.647 | 0.958 | 1.038 | 0.984 | 0.571 | 0.822 | 1.046 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0.223 | 0.223 | 0.223 | 0.235 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.6 | 0.6 | 0.6 | 0.6 | 21 | 21 | 1 | 1 | 1.4 | 1.4 | 1.4 | 1.4 | 1.9 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.074 | 0.074 | 0.074 | 0.074 | 0.145 | 0 | 0 | 0.147 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen 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 | 0 |
Overige niet-vlottende verplichtingen
| 0 | 0 | 0 | -0 | 0 | 0 | 3.389 | 36.612 | 4.713 | 5.285 | 0 | 0 | 0 | 0.251 | 0.059 | 0.24 | 0 | 0.113 | 0.105 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.074 | 0 | 0 | 0 | -0.074 | 0 | 0.147 | 0.147 | 0 | 0.279 | 0.207 | 0.207 | 0.207 | 0.59 | 0.59 | 0.59 | 0.59 | 0.779 | 0.779 | 0.8 |
Totaal niet-vlottende verplichtingen
| 0.223 | 0.223 | 0.223 | 0.223 | 0.235 | 0 | 3.389 | 36.612 | 4.713 | 5.285 | 0.05 | 0.1 | 0.2 | 0.451 | 0.259 | 0.44 | 0.6 | 0.713 | 0.705 | 0.608 | 21 | 21 | 1 | 1 | 1.4 | 1.4 | 1.4 | 1.4 | 1.9 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.074 | 0.074 | 0.074 | 0.074 | 0.074 | 0.145 | 0.147 | 0.147 | 0.147 | 0.279 | 0.207 | 0.207 | 0.207 | 0.59 | 0.59 | 0.59 | 0.59 | 0.779 | 0.779 | 0.8 |
Totaal passiva
| 10.283 | 22.574 | 11.377 | 14.197 | 10.107 | 58.065 | 37.46 | 41.641 | 45.237 | 50.919 | 48.621 | 45.554 | 41.525 | 44.647 | 44.714 | 30.471 | 29.054 | 29.615 | 28.641 | 31.67 | 27.388 | 29.256 | 6.707 | 8.213 | 5.762 | 6.979 | 6.568 | 11.941 | 6.915 | 7.316 | 11.198 | 10.239 | 11.084 | 3.362 | 7.79 | 2.807 | 2.565 | 2.442 | 3.461 | 5.379 | 2.442 | 2.37 | 2.813 | 3.11 | 8.886 | 6.078 | 3.04 | 2.968 | 2.539 | 1.584 | 1.848 | 2.175 | 1.493 | 1.697 | 1.394 | 1.405 | 1.237 | 1.548 | 1.628 | 1.574 | 1.35 | 1.601 | 1.846 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.905 | 0 | 0.591 | 0 | 0.131 | 0.278 | 0.238 | 0.47 | 0 | 0 | 0 | 0 | 0.004 | 0.16 | 0.023 | 0.02 | 0 | 0 | 0 | 0 | 0.021 | 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
| 32.176 | 18.134 | 18.134 | 15.425 | 15.425 | 15.063 | 15.063 | 12.05 | 11.54 | 6.411 | 6.089 | 6.089 | 6.079 | 6.013 | 4.205 | 4.205 | 4.205 | 4.205 | 4.205 | 3.209 | 3.209 | 3.209 | 3.201 | 3.201 | 3.201 | 3.117 | 2.654 | 2.654 | 2.514 | 2.514 | 2.514 | 2.2 | 2.2 | 2.192 | 2.165 | 1.876 | 1.876 | 1.876 | 1.817 | 1.577 | 1.577 | 1.577 | 1.577 | 1.577 | 1.347 | 1.347 | 1.347 | 1.347 | 1.273 | 1.271 | 1.214 | 1.019 | 1.019 | 1.019 | 1.019 | 0.904 | 0.897 | 0.897 | 0.897 | 0.643 | 0.643 | 0.643 | 0.571 |
Ingehouden winsten
| -7.425 | 3.374 | 9.41 | 16.991 | 36.314 | -41.662 | -25.371 | -410.697 | -392.591 | -360.409 | -341.99 | -327.518 | -308.595 | -294.913 | -274.774 | -267.291 | -252.425 | -243.607 | -230.739 | -210.251 | -195.716 | -187.247 | -176.603 | -166.679 | -156.358 | -148.511 | -132.962 | -131.621 | -126.898 | -120.318 | -115.072 | -107.235 | -102.402 | -94.596 | -88.364 | -80.272 | -75.716 | -71.948 | -68.157 | -63.616 | -54.951 | -51.845 | -48.366 | -45.774 | -39.44 | -35.437 | -31.101 | -27.449 | -23.663 | -20.591 | -18.135 | -14.752 | -12.316 | -11.087 | -9.43 | -7.757 | -6.643 | -5.553 | -4.673 | -2.804 | -2.474 | -2.082 | -0.827 |
Overige gereserveerde algehele resultaten
| 2.323 | 2.377 | 2.396 | 3.555 | 2.516 | 2.804 | 3.046 | 1.907 | 2.043 | 2.973 | 3.588 | 3.395 | 3.716 | 3.758 | 3.315 | 2.359 | 0.781 | 0.686 | -0.905 | 0.286 | -0.591 | 0.032 | -0.131 | -0.278 | -0.238 | -0.47 | 3.461 | 0.136 | 0.399 | 0.166 | -0.004 | -0.16 | -0.023 | -0.02 | 0.009 | 0.009 | 0.002 | 0.014 | -0.021 | 0.209 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 34.021 | 17.853 | 20.749 | 9.798 | 9.798 | 11.827 | 11.827 | 405.957 | 401.967 | 351.651 | 339.8 | 339.828 | 339.839 | 337.055 | 270.436 | 274.655 | 274.787 | 274.919 | 274.146 | 213.753 | 213.69 | 214.28 | 213.432 | 213.285 | 212.551 | 204.31 | 158.567 | 161.826 | 160.998 | 145.728 | 145.724 | 122.099 | 122.236 | 121.358 | 119.404 | 97.846 | 97.846 | 97.846 | 93.385 | 93.406 | 70.287 | 70.287 | 70.287 | 70.287 | 43.196 | 43.196 | 43.196 | 43.196 | 37.612 | 37.471 | 34.503 | 24.564 | 24.564 | 24.564 | 24.564 | 17.211 | 16.806 | 16.806 | 16.798 | 8.79 | 8.79 | 8.79 | 3.933 |
Totaal eigen vermogen van aandeelhouders
| 61.095 | 41.738 | 50.689 | 45.769 | 64.053 | -11.968 | 4.565 | 9.217 | 22.959 | 0.626 | 7.487 | 21.794 | 41.039 | 51.913 | 3.182 | 13.928 | 27.348 | 36.203 | 47.612 | 6.997 | 21.183 | 30.274 | 40.03 | 49.807 | 59.394 | 58.915 | 31.72 | 32.996 | 37.013 | 28.091 | 33.166 | 17.064 | 22.035 | 28.953 | 33.214 | 19.46 | 24.009 | 27.789 | 27.045 | 31.576 | 16.913 | 20.019 | 23.497 | 26.09 | 5.103 | 9.106 | 13.442 | 17.094 | 15.222 | 18.151 | 17.582 | 10.831 | 13.267 | 14.495 | 16.152 | 10.358 | 11.061 | 12.151 | 13.023 | 6.629 | 6.958 | 7.351 | 3.678 |
Totaal eigen vermogen
| 58.203 | 38.865 | 47.789 | 43.528 | 61.978 | -13.599 | 3.035 | 7.865 | 21.725 | -0.266 | 6.708 | 21.184 | 41.441 | 51.913 | 3.182 | 13.928 | 27.348 | 36.203 | 47.612 | 6.997 | 21.183 | 30.274 | 40.03 | 49.807 | 59.394 | 58.915 | 31.72 | 32.996 | 37.013 | 28.091 | 33.166 | 17.064 | 22.035 | 28.953 | 33.214 | 19.46 | 24.009 | 27.789 | 27.045 | 31.576 | 16.913 | 20.019 | 23.497 | 26.09 | 5.103 | 9.106 | 13.442 | 17.094 | 15.222 | 18.151 | 17.582 | 10.831 | 13.267 | 14.495 | 16.152 | 10.358 | 11.061 | 12.151 | 13.023 | 6.629 | 6.958 | 7.351 | 3.678 |
Totaal passiva en aandeelhoudersvermogen
| 68.486 | 61.439 | 59.166 | 57.725 | 72.085 | 44.466 | 40.495 | 49.506 | 66.962 | 50.653 | 55.329 | 66.738 | 82.966 | 96.56 | 47.896 | 44.399 | 56.402 | 65.818 | 76.253 | 38.667 | 48.571 | 59.53 | 46.737 | 58.02 | 65.156 | 65.894 | 38.288 | 44.937 | 43.928 | 35.407 | 44.364 | 27.303 | 33.118 | 32.315 | 41.004 | 22.267 | 26.574 | 30.231 | 30.506 | 36.954 | 19.355 | 22.389 | 26.31 | 29.199 | 13.989 | 15.184 | 16.482 | 20.062 | 17.761 | 19.735 | 19.429 | 13.005 | 14.759 | 16.192 | 17.547 | 11.763 | 12.298 | 13.699 | 14.651 | 8.202 | 8.308 | 8.952 | 5.523 |