Horizon Minerals Limited
ASX:HRZ.AX
0.044 (AUD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 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 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q4 | 2005 Q4 | 2004 Q4 | 2003 Q4 | 2002 Q4 | 2001 Q4 | 2000 Q4 | 1999 Q4 | 1998 Q4 | 1997 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 4.29 | 5.52 | 5.624 | 5.624 | 1.432 | 1.432 | 5.407 | 5.407 | 3.404 | 11.316 | 15.77 | 5.896 | 5.896 | 3.497 | 3.497 | 4.951 | 4.951 | 6.284 | 10.297 | 10.297 | 6.841 | 6.841 | 3.03 | 3.03 | 3.305 | 3.305 | 1.917 | 1.917 | 1.959 | 1.959 | 0.926 | 0.926 | 0.62 | 0.62 | 0.939 | 0.939 | 0.649 | 0.649 | 1.841 | 1.841 | 2.013 | 2.013 | 0.091 | 1.975 | 0.257 | 3.865 | 4.845 | 4.475 | 4.537 | 6.199 | 3.755 | 3.638 | 1.981 | 1.941 | 2.472 | 1.807 | 2.463 | 4.447 |
Kortetermijnbeleggingen
| 0.043 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0 | 0.017 | 0.017 | 0 | 0 | 0.017 | 0.017 | 0 | 0.017 | 0.017 | 0 | 0 | 0.072 | 0.072 | 0 | 0 | 0.072 | 0.072 | 0 | 0 | 0.055 | 0.055 | 0 | 0 | 0.093 | 0.093 | 0 | 0 | 0.105 | 0.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.075 | 0 | 0 | 0 | 0 | 0 | 0.051 | 0 | 0.107 | 0.103 |
Liquide middelen en kortetermijnbeleggingen
| 4.29 | 5.537 | 5.624 | 5.641 | 1.432 | 1.449 | 5.407 | 5.424 | 3.404 | 11.316 | 15.77 | 5.896 | 5.913 | 3.497 | 3.497 | 4.951 | 4.968 | 6.284 | 10.297 | 10.314 | 6.841 | 6.841 | 3.03 | 3.102 | 3.305 | 3.305 | 1.917 | 1.989 | 1.959 | 1.959 | 0.926 | 0.981 | 0.62 | 0.62 | 0.939 | 1.032 | 0.649 | 0.649 | 1.841 | 1.946 | 2.013 | 2.013 | 0.091 | 1.975 | 0.257 | 3.865 | 4.845 | 4.475 | 6.612 | 6.199 | 3.755 | 3.638 | 1.981 | 1.941 | 2.523 | 1.807 | 2.57 | 4.55 |
Nettovorderingen
| 0.587 | 0.103 | 0.384 | 0 | 1.029 | 0 | 0.91 | 0 | 1.893 | 1.106 | 4.635 | 3.691 | 0 | 0.541 | 0 | 0.519 | 0 | 0.986 | 0.707 | 0 | 0.406 | 0 | 6.664 | 0 | 1.021 | 0 | 0.873 | 0 | 0.148 | 0 | 0.25 | 0 | 0.129 | 0 | 0.283 | 0 | 0.162 | 0 | 0.367 | 0 | 0.097 | 0 | 2.34 | 3.946 | 1.083 | 0.141 | 0.313 | 0.235 | 0.32 | 0.38 | 0.366 | 0.285 | 0.055 | 0.021 | 0.022 | 0.046 | 0.062 | 0.061 |
Voorraad
| 0.152 | -0.415 | 0 | 0 | 0 | 0 | -0.817 | 0 | -9.426 | 0 | 0 | 0.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.727 | 2.071 | 0.638 | 0.898 | 0.049 | 0.556 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 0.315 | 0.143 | 0.149 | 0 | 0.756 | 0 | 1.171 | 0 | 9.426 | 1.024 | 3.6 | 2.505 | 0 | -0 | 0 | 0.038 | 0 | -0 | 0.019 | 0 | 0 | 0 | 0.016 | 0 | -0 | 0 | 0.008 | 0 | 0 | 0 | 0.026 | 0 | 0 | 0 | 0.009 | 0 | -0 | 0 | 0.008 | 0 | 0.107 | 0 | 0.012 | 0.014 | 0.017 | 0.016 | 0.016 | 0.026 | 0.102 | 0 | 0 | 0.02 | 0.018 | 0 | 0.017 | 0 | 0 | 0 |
Totaal vlottende activa
| 4.877 | 6.055 | 6.157 | 6.157 | 2.461 | 2.461 | 6.671 | 6.671 | 14.723 | 12.421 | 20.405 | 12.129 | 12.129 | 4.037 | 4.037 | 5.509 | 5.509 | 7.27 | 11.023 | 11.023 | 7.247 | 7.247 | 9.711 | 9.711 | 4.327 | 4.327 | 2.797 | 2.797 | 2.107 | 2.107 | 1.202 | 1.202 | 0.749 | 0.749 | 1.23 | 1.23 | 0.81 | 0.81 | 2.216 | 2.216 | 2.217 | 2.217 | 2.442 | 5.935 | 1.357 | 4.022 | 5.174 | 5.545 | 9.105 | 7.218 | 5.019 | 3.991 | 2.611 | 1.961 | 2.561 | 1.854 | 2.631 | 4.611 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 47.821 | 32.063 | 30.15 | 30.15 | 0.459 | 32.086 | 29.884 | 29.884 | 0.557 | 0.605 | 2.565 | 38.496 | 38.496 | 2.632 | 37.088 | 39.905 | 39.905 | 0.185 | 14.016 | 14.016 | 14.764 | 14.764 | 14.412 | 14.412 | 10.223 | 10.223 | 8.217 | 8.217 | 9.674 | 9.674 | 9.154 | 9.154 | 9.409 | 9.409 | 9.082 | 9.082 | 9.802 | 9.802 | 9.156 | 9.156 | 8.36 | 8.36 | 7.808 | 4.396 | 1.993 | 1.402 | 1.493 | 1.481 | 2.32 | 1.832 | 1.469 | 1.264 | 2.347 | 2.807 | 2.402 | 2.45 | 4.556 | 9.21 |
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 | 0.046 | 0.051 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.206 | 0.153 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.252 | 0.203 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 6.234 | 8.737 | 8.429 | 8.171 | 6.041 | 6.041 | 9.923 | 9.665 | 0 | 4.236 | 5.904 | 4.524 | 4.266 | 7.885 | 4.635 | 0.863 | 0.605 | 0.985 | 1.271 | 1.013 | 1.807 | 1.807 | 1.48 | 1.222 | 2.046 | 2.046 | 2.8 | 2.542 | 3.345 | 3.345 | 4.765 | 4.507 | 3.41 | 3.41 | 5.768 | 5.191 | 3.85 | 3.85 | 1.425 | 1.315 | 4.526 | 4.526 | 4.343 | 6.187 | 4.346 | 4.83 | 18.132 | 8.898 | 0.194 | 0.901 | 1.777 | 1.521 | 1.339 | 0.542 | 0 | 0.331 | 0.403 | 0 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.542 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0 | 0.258 | 0 | -38.32 | 31.885 | -38.127 | -0 | -39.549 | 58.346 | 49.189 | 44.486 | 0 | -42.762 | 34.455 | -41.723 | 0 | -40.511 | 16.767 | 0 | -15.029 | -16.571 | -16.571 | 0 | -15.634 | -12.269 | -12.269 | 0 | -10.759 | 0.258 | -13.019 | 0 | -13.662 | 0.262 | -12.819 | 0 | -14.273 | 0.11 | -13.653 | 0 | -10.47 | -12.886 | -12.886 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | 0.46 | 0.69 | 0.92 | 0 | 0.542 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 54.054 | 41.058 | 38.578 | 38.32 | 38.385 | 38.127 | 39.807 | 39.549 | 58.902 | 54.03 | 52.955 | 43.02 | 42.762 | 44.973 | 41.723 | 40.769 | 40.511 | 17.937 | 15.287 | 15.029 | 16.571 | 16.571 | 15.892 | 15.634 | 12.269 | 12.269 | 11.017 | 10.759 | 13.276 | 13.019 | 13.919 | 13.662 | 13.081 | 12.819 | 14.85 | 14.273 | 13.763 | 13.653 | 10.58 | 10.47 | 12.886 | 12.886 | 12.151 | 10.583 | 6.339 | 6.232 | 19.625 | 10.379 | 2.743 | 3.193 | 3.936 | 3.704 | 3.687 | 3.6 | 2.605 | 2.781 | 4.959 | 9.21 |
Totaal activa
| 58.931 | 47.113 | 44.736 | 44.736 | 40.846 | 40.846 | 46.478 | 46.478 | 73.625 | 66.452 | 73.36 | 55.149 | 55.149 | 49.01 | 49.01 | 46.277 | 46.277 | 25.207 | 26.309 | 26.309 | 23.818 | 23.818 | 25.603 | 25.603 | 16.596 | 16.596 | 13.814 | 13.814 | 15.384 | 15.384 | 15.122 | 15.122 | 13.83 | 13.83 | 16.08 | 16.08 | 14.573 | 14.573 | 12.797 | 12.797 | 15.223 | 15.223 | 14.592 | 16.517 | 7.696 | 10.254 | 24.8 | 15.924 | 11.848 | 10.411 | 8.955 | 7.695 | 6.298 | 5.562 | 5.166 | 4.634 | 7.59 | 13.822 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1.068 | 1.187 | 0.32 | 0.32 | 1.126 | 1.126 | 4.361 | 4.361 | 4.018 | 0.858 | 3.87 | 3.103 | 3.103 | 1.29 | 1.29 | 0.669 | 0.669 | 0.73 | 0.298 | 0.298 | 2.081 | 2.081 | 6.14 | 6.14 | 0.476 | 0.476 | 0.097 | 0.097 | 0.3 | 0.3 | 0.099 | 0.099 | 0.218 | 0.218 | 0.045 | 0.045 | 0.259 | 0.259 | 0.054 | 0.054 | 0.225 | 0.225 | 0.203 | 0.236 | 0.181 | 0.256 | 0.174 | 0.241 | 0.183 | 0.194 | 0.137 | 0.109 | 0.109 | 0.004 | 0.076 | 0.003 | 0.075 | 0.116 |
Kortlopende schulden
| 8.195 | 6.952 | 6.965 | 0 | 0.051 | 0 | 0.051 | 0 | 0.048 | 0.048 | 4.051 | 4.295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.659 | 0 | 0.859 | 0 | 0.861 | 0 | 0.621 | 0 | 0.774 | 0 | 0 | 0 | 0.359 | 0 | 0.05 | 0 | 0.082 | 0.145 | 0.236 | 0 | 0 | 0 | 0 | 0 | 0.051 | 0 | 0.107 | 0.103 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0.937 | 0 | -6.965 | 0 | 0 | 0 | -0.051 | 0 | -0.048 | -0.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.051 | 0 | -0.078 | -0.071 |
Overige kortlopende verplichtingen
| 0.421 | 0.32 | 7.34 | 7.34 | 0.367 | 0.418 | 0.502 | 0.502 | 0.048 | 0.53 | 0.585 | 0.284 | 4.579 | 0 | 0 | 0.321 | 0.321 | 0 | 2.243 | 2.243 | 0 | 0 | 0.099 | 0.099 | 0 | 0 | 0.233 | 0.233 | 0 | 0 | 0.192 | 0.851 | 0 | 0.859 | 0.17 | 1.031 | 1.243 | 0.621 | 0.085 | 0.859 | 0.641 | 0.641 | 0.32 | 0.024 | 0.036 | 0.042 | 0.031 | 0.021 | 0.034 | 0.022 | 0.016 | 0.03 | 0.014 | 0.014 | 0.014 | 0.038 | 0.01 | 0.01 |
Totaal kortlopende verplichtingen
| 10.621 | 8.459 | 7.66 | 7.66 | 1.544 | 1.544 | 4.864 | 4.864 | 4.065 | 0.906 | 8.506 | 7.682 | 7.682 | 1.29 | 1.29 | 0.99 | 0.99 | 0.73 | 2.541 | 2.541 | 2.081 | 2.081 | 6.239 | 6.239 | 0.476 | 0.476 | 0.33 | 0.33 | 0.3 | 0.3 | 0.95 | 0.95 | 1.077 | 1.077 | 1.076 | 1.076 | 0.88 | 0.88 | 0.913 | 0.913 | 0.867 | 0.867 | 0.882 | 0.26 | 0.267 | 0.297 | 0.287 | 0.406 | 0.452 | 0.217 | 0.153 | 0.139 | 0.123 | 0.018 | 0.09 | 0.041 | 0.113 | 0.157 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 3.016 | 3.016 | 0.036 | 0 | 0.062 | 0.086 | 0.098 | 0.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.087 | 0.15 | 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 |
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 |
Overige niet-vlottende verplichtingen
| 2.035 | 1.805 | 1.784 | 0 | 1.608 | -3.016 | 1.579 | 0 | 1.484 | 1.39 | 1.264 | 0.93 | 0 | 2.198 | 0 | 2.257 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.25 | 0 | 0 | 0 | 0 | 0.031 | 0.026 |
Totaal niet-vlottende verplichtingen
| 2.035 | 1.805 | 1.784 | 0 | 4.625 | 3.016 | 1.614 | 0 | 1.546 | 1.476 | 1.363 | 1.05 | 0 | 2.198 | 0 | 2.257 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.387 | 0.45 | 0.3 | 0.3 | 0.25 | 0 | 0 | 0 | 0 | 0.031 | 0.026 |
Totaal passiva
| 12.656 | 10.264 | 9.444 | 7.66 | 6.168 | 6.168 | 6.478 | 4.864 | 5.612 | 2.381 | 9.868 | 8.732 | 7.682 | 3.488 | 1.29 | 3.248 | 0.99 | 0.83 | 2.641 | 2.541 | 2.081 | 2.081 | 6.339 | 6.239 | 0.476 | 0.476 | 0.43 | 0.33 | 0.3 | 0.3 | 1.05 | 0.95 | 1.077 | 1.077 | 1.176 | 1.076 | 0.88 | 0.88 | 1.013 | 0.913 | 0.867 | 0.867 | 0.982 | 0.36 | 0.367 | 0.397 | 0.387 | 0.793 | 0.902 | 0.517 | 0.453 | 0.389 | 0.123 | 0.018 | 0.09 | 0.041 | 0.144 | 0.184 |
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 | 0 | 0 | 0 |
Gewone aandelen
| 80.559 | 66.361 | 66.211 | 66.211 | 62.919 | 62.919 | 70.089 | 70.089 | 66.426 | 66.426 | 66.449 | 51.44 | 51.44 | 49.747 | 49.747 | 49.747 | 49.747 | 28.597 | 27.524 | 27.524 | 27.122 | 27.122 | 26.849 | 26.849 | 24.632 | 24.632 | 20.98 | 20.98 | 20.572 | 20.572 | 18.668 | 18.668 | 18.668 | 18.668 | 18.668 | 18.668 | 18.668 | 18.668 | 18.668 | 18.668 | 18.668 | 18.668 | 18.668 | 18.668 | 15.739 | 15.734 | 15.734 | 15.734 | 15.734 | 16.619 | 16.619 | 16.862 | 16.912 | 16.214 | 16.299 | 16.169 | 12.273 | 12.28 |
Ingehouden winsten
| -34.377 | -29.512 | -30.92 | -30.92 | -28.358 | -28.358 | -30.925 | -30.925 | 0.851 | -3.103 | -4.811 | -6.84 | -6.84 | -5.412 | -5.412 | -7.883 | -7.883 | -5.25 | -4.749 | -4.749 | -6.272 | -6.272 | -8.27 | -8.27 | -8.896 | -8.896 | -7.88 | -7.88 | -5.872 | -5.872 | -4.88 | -4.88 | -6.299 | -6.299 | -4.048 | -4.048 | -5.359 | -5.359 | -7.168 | -7.168 | -4.696 | -4.696 | -5.341 | -2.71 | -8.555 | -7.382 | -5.652 | -5.896 | -4.933 | -6.87 | -8.262 | -9.701 | -10.882 | -11.252 | -11.42 | -11.576 | -7.939 | -5.734 |
Overige gereserveerde algehele resultaten
| 0.093 | -0 | -0 | 0 | 0.117 | 0 | 0.836 | 0 | 0.736 | 0.747 | 1.709 | 1.817 | 0 | 1.044 | 0 | 1.166 | 0 | 0.886 | 0.893 | 0 | 0.787 | 0 | 0.684 | 0 | 0.284 | 0 | 0.284 | 0 | 0.284 | 0 | 0.284 | 0 | 0.284 | 0 | 0.284 | 0 | 0.284 | 0 | 0.284 | 0 | 0 | 0 | 0.284 | 0.199 | 0.145 | 1.503 | 14.331 | 5.293 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.48 | 0.096 | -0.047 | 3.112 | 7.093 |
Overige totale aandeelhoudersvermogen
| -0 | 0 | -35.292 | -35.292 | 0 | -34.561 | 0 | -39.164 | 0 | 0 | 0.145 | 0 | -44.6 | 0.145 | -44.334 | 0 | -41.863 | 0.145 | 0 | -22.775 | 0 | -20.849 | 0 | -18.579 | 0 | -15.736 | 0 | -13.1 | 0 | -14.7 | 0 | -13.788 | 0 | -12.369 | 0 | -14.62 | 0 | -13.309 | 0 | -11.5 | 0.284 | -13.972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.047 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 46.275 | 36.849 | 35.292 | 35.292 | 34.678 | 34.561 | 40 | 39.164 | 68.013 | 64.07 | 63.492 | 46.417 | 44.6 | 45.523 | 44.334 | 43.029 | 41.863 | 24.378 | 23.668 | 22.775 | 21.636 | 20.849 | 19.263 | 18.579 | 16.02 | 15.736 | 13.384 | 13.1 | 14.983 | 14.7 | 14.072 | 13.788 | 12.653 | 12.369 | 14.904 | 14.62 | 13.593 | 13.309 | 11.784 | 11.5 | 14.256 | 13.972 | 13.611 | 16.157 | 7.329 | 9.856 | 24.413 | 15.132 | 10.946 | 9.894 | 8.503 | 7.307 | 6.175 | 5.442 | 4.975 | 4.593 | 7.446 | 13.638 |
Totaal eigen vermogen
| 46.275 | 36.849 | 35.292 | 35.292 | 34.678 | 34.561 | 40 | 39.164 | 68.013 | 64.07 | 63.492 | 46.417 | 44.6 | 45.523 | 44.334 | 43.029 | 41.863 | 24.378 | 23.668 | 22.775 | 21.636 | 20.849 | 19.263 | 18.579 | 16.02 | 15.736 | 13.384 | 13.1 | 14.983 | 14.7 | 14.072 | 13.788 | 12.653 | 12.369 | 14.904 | 14.62 | 13.593 | 13.309 | 11.784 | 11.5 | 14.256 | 13.972 | 13.611 | 16.157 | 7.329 | 9.856 | 24.413 | 15.132 | 10.946 | 9.894 | 8.503 | 7.307 | 6.175 | 5.544 | 5.076 | 4.593 | 7.446 | 13.638 |
Totaal passiva en aandeelhoudersvermogen
| 58.931 | 47.113 | 44.736 | 0 | 40.846 | 0 | 46.478 | 0 | 73.625 | 66.452 | 73.36 | 55.149 | 0 | 49.01 | 0 | 46.277 | 0 | 25.207 | 26.309 | 0 | 23.718 | 0 | 25.603 | 0 | 16.496 | 0 | 13.814 | 0 | 15.284 | 0 | 15.122 | 0 | 13.83 | 0 | 16.08 | 0 | 14.473 | 0 | 12.797 | 0 | 0 | 0 | 14.592 | 16.517 | 7.696 | 10.254 | 24.8 | 15.924 | 11.848 | 10.411 | 8.955 | 7.695 | 6.298 | 5.562 | 5.166 | 4.634 | 7.59 | 13.822 |