Jet Airways (India) Limited
NSE:JETAIRWAYS.NS
35.42 (INR) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) INR.
2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2019 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 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 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0 | -3,471.8 | 3,344.1 | -4,030.501 | 3,905.2 | 2,956.5 | 2,938 | 2,208.3 | 999.6 | -3,211.3 | 3,211.3 | 802.825 | -20,761.8 | 5,375.9 | 1,343.975 | -19,881.301 | 14,881.3 | 791.4 | 2,448.25 | 2,448.25 | 20,760.3 | 2,448.25 | 797.225 | 797.225 | 797.225 | 797.225 | 363.425 | 363.425 | 363.425 | 363.425 | 1,435.725 | 1,435.725 | 1,435.725 | 1,435.725 | 1,693.025 | 1,693.025 | 1,693.025 | 1,693.025 | 2,066 | 2,066 | 2,066 | 2,066 | 3,665.5 | 3,665.5 | 3,665.5 | 3,665.5 | 2,395.925 | 2,395.925 | 2,395.925 | 2,395.925 | 2,741.6 | 2,741.6 | 2,741.6 | 2,741.6 | 5,260.625 | 5,260.625 | 5,260.625 | 5,260.625 | 3,060.6 | 3,060.6 | 3,060.6 | 3,060.6 |
Kortetermijnbeleggingen
| 0 | 6,943.6 | 130.3 | 8,061.001 | 128.3 | 126.2 | 124.3 | 122.2 | 296.6 | 6,422.6 | 2,610.675 | 2,610.675 | 41,523.6 | 5,340 | 1,335 | 39,762.601 | 5,000 | 1,331.15 | 0 | 1,331.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,736.075 | 4,736.075 | 4,736.075 | 4,736.075 | 4,736.075 | 3,764.775 | 3,764.775 | 3,764.775 | 3,764.775 | 3,310.625 | 3,310.625 | 3,310.625 | 3,310.625 | 2,980.275 | 2,980.275 | 2,980.275 | 2,980.275 | 3,062.35 | 3,062.35 | 3,062.35 | 3,062.35 | 2,837.2 | 2,837.2 | 2,837.2 | 2,837.2 | 588.325 | 588.325 | 588.325 | 588.325 |
Liquide middelen en kortetermijnbeleggingen
| 0 | 3,471.8 | 3,474.4 | 4,030.5 | 4,033.5 | 3,082.7 | 3,062.3 | 2,330.5 | 1,296.2 | 3,211.3 | 3,211.3 | 3,413.5 | 20,761.8 | 10,715.9 | 2,678.975 | 19,881.3 | 19,881.3 | 2,122.55 | 2,448.25 | 2,448.25 | 20,760.3 | 2,448.25 | 797.225 | 797.225 | 797.225 | 797.225 | 363.425 | 363.425 | 363.425 | 363.425 | 1,435.725 | 1,435.725 | 1,435.725 | 1,435.725 | 6,429.1 | 6,429.1 | 6,429.1 | 6,429.1 | 5,830.775 | 5,830.775 | 5,830.775 | 5,830.775 | 6,976.125 | 6,976.125 | 6,976.125 | 6,976.125 | 5,376.2 | 5,376.2 | 5,376.2 | 5,376.2 | 5,803.95 | 5,803.95 | 5,803.95 | 5,803.95 | 8,097.825 | 8,097.825 | 8,097.825 | 8,097.825 | 3,648.925 | 3,648.925 | 3,648.925 | 3,648.925 |
Nettovorderingen
| 0 | 0 | 52.8 | 0 | 48.9 | 16,356.1 | 16,320.5 | 19,596.2 | 21,706.6 | -14,835.7 | 13,669.5 | 0 | -11,153.35 | 14,896.2 | 0 | -13,836.05 | 18,080.6 | 0 | 0 | 0 | 13,963.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3,705.9 | 0 | 3,742.5 | 3,741.7 | 3,752.5 | 3,751.9 | 3,939.6 | 1,219.1 | 4,876.4 | 1,219.1 | 1,265.3 | 5,061.2 | 1,265.3 | 2,660.25 | 10,641 | 2,660.25 | 2,408.75 | 2,408.75 | 9,635 | 2,408.75 | 2,148.4 | 2,148.4 | 2,148.4 | 2,148.4 | 2,125.35 | 2,125.35 | 2,125.35 | 2,125.35 | 2,146.05 | 2,146.05 | 2,146.05 | 2,146.05 | 2,062.975 | 2,062.975 | 2,062.975 | 2,062.975 | 1,743.8 | 1,743.8 | 1,743.8 | 1,743.8 | 1,740.775 | 1,740.775 | 1,740.775 | 1,740.775 | 1,511 | 1,511 | 1,511 | 1,511 | 1,097.475 | 1,097.475 | 1,097.475 | 1,097.475 | 1,013.125 | 1,013.125 | 1,013.125 | 1,013.125 | 831.3 | 831.3 | 831.3 | 831.3 |
Overige vlottende activa
| 0 | 0 | 5,843.5 | 0 | 5,803.4 | 5,907.3 | 5,971.6 | 5,927.8 | 8,867.7 | 13,616.6 | 51,239.6 | 13,616.6 | 9,888.05 | 23,963.299 | 9,888.05 | 11,175.8 | 15,210.099 | 11,175.8 | 9,556.8 | 9,556.8 | 12,897.099 | 9,556.8 | 8,058.525 | 8,058.525 | 8,058.525 | 8,058.525 | 9,079.45 | 9,079.45 | 9,079.45 | 9,079.45 | 6,059.4 | 6,059.4 | 6,059.4 | 6,059.4 | 2,563.55 | 2,563.55 | 2,563.55 | 2,563.55 | 2,191.225 | 2,191.225 | 2,191.225 | 2,191.225 | 2,018.825 | 2,018.825 | 2,018.825 | 2,018.825 | 3,497.4 | 3,497.4 | 3,497.4 | 3,497.4 | 1,509.75 | 1,509.75 | 1,509.75 | 1,509.75 | 1,082.875 | 1,082.875 | 1,082.875 | 1,082.875 | 630.775 | 630.775 | 630.775 | 630.775 |
Totaal vlottende activa
| 0 | 3,471.8 | 29,604.2 | 4,030.5 | 30,133.2 | 29,087.8 | 29,106.9 | 31,606.4 | 35,810.1 | 3,211.3 | 72,996.8 | 18,249.2 | 20,761.8 | 54,636.6 | 13,832.325 | 19,881.3 | 63,813 | 15,958.6 | 14,413.8 | 14,413.8 | 57,255.5 | 14,413.8 | 11,004.15 | 11,004.15 | 11,004.15 | 11,004.15 | 11,568.225 | 11,568.225 | 11,568.225 | 11,568.225 | 9,641.175 | 9,641.175 | 9,641.175 | 9,641.175 | 11,055.625 | 11,055.625 | 11,055.625 | 11,055.625 | 9,765.8 | 9,765.8 | 9,765.8 | 9,765.8 | 10,735.725 | 10,735.725 | 10,735.725 | 10,735.725 | 10,384.6 | 10,384.6 | 10,384.6 | 10,384.6 | 8,411.175 | 8,411.175 | 8,411.175 | 8,411.175 | 10,193.825 | 10,193.825 | 10,193.825 | 10,193.825 | 5,111 | 5,111 | 5,111 | 5,111 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 0 | 0 | 6,805.7 | 0 | 7,763.9 | 8,567.3 | 9,392.5 | 10,260.7 | 13,420.8 | 8,636.675 | 29,167.7 | 8,636.675 | 18,122.9 | 55,701.9 | 18,122.9 | 21,954.2 | 87,816.8 | 21,954.2 | 23,053.95 | 23,053.95 | 92,215.8 | 23,053.95 | 24,047.85 | 24,047.85 | 24,047.85 | 24,047.85 | 26,888.3 | 26,888.3 | 26,888.3 | 26,888.3 | 34,034.025 | 34,034.025 | 34,034.025 | 34,034.025 | 34,618.375 | 34,618.375 | 34,618.375 | 34,618.375 | 36,486.825 | 36,486.825 | 36,486.825 | 36,486.825 | 42,121.025 | 42,121.025 | 42,121.025 | 42,121.025 | 38,184.875 | 38,184.875 | 38,184.875 | 38,184.875 | 17,839.675 | 17,839.675 | 17,839.675 | 17,839.675 | 11,574.775 | 11,574.775 | 11,574.775 | 11,574.775 | 6,522.75 | 6,522.75 | 6,522.75 | 6,522.75 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,930.975 | 2,930.975 | 2,930.975 | 2,930.975 | 2,930.975 | 4,680.975 | 4,680.975 | 4,680.975 | 4,680.975 | 4,680.975 | 4,680.975 | 4,680.975 | 4,680.975 | 4,680.975 | 4,680.975 | 4,680.975 | 4,680.975 | 4,680.975 | 4,680.975 | 4,680.975 | 4,680.975 | 4,680.975 | 4,680.975 | 4,680.975 | 4,680.975 | 4,680.975 | 4,680.975 | 4,680.975 | 4,680.975 | 0 | 4,680.975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 20.4 | 48.75 | 195 | 48.75 | 89.725 | 358.9 | 89.725 | 72.625 | 290.5 | 72.625 | 80.475 | 80.475 | 321.9 | 80.475 | 63.75 | 63.75 | 63.75 | 63.75 | 84.825 | 84.825 | 84.825 | 84.825 | 468.3 | 468.3 | 468.3 | 468.3 | 431.575 | 431.575 | 431.575 | 431.575 | 484.85 | 484.85 | 484.85 | 484.85 | 258.75 | 258.75 | 258.75 | 258.75 | 353.35 | 353.35 | 353.35 | 353.35 | 390.35 | 390.35 | 390.35 | 390.35 | 395.6 | 395.6 | 395.6 | 395.6 | 78.875 | 78.875 | 78.875 | 78.875 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 20.4 | 48.75 | 195 | 48.75 | 89.725 | 358.9 | 89.725 | 72.625 | 290.5 | 72.625 | 80.475 | 80.475 | 321.9 | 80.475 | 2,994.725 | 2,994.725 | 2,994.725 | 2,994.725 | 4,765.8 | 4,765.8 | 4,765.8 | 4,765.8 | 5,149.275 | 5,149.275 | 5,149.275 | 5,149.275 | 5,112.55 | 5,112.55 | 5,112.55 | 5,112.55 | 5,165.825 | 5,165.825 | 5,165.825 | 5,165.825 | 4,939.725 | 4,939.725 | 4,939.725 | 4,939.725 | 5,034.325 | 5,034.325 | 5,034.325 | 5,034.325 | 390.35 | 390.35 | 390.35 | 390.35 | 395.6 | 395.6 | 395.6 | 395.6 | 78.875 | 78.875 | 78.875 | 78.875 |
Langetermijnbeleggingen
| 0 | 0 | 6,961.7 | 0 | 6,961.7 | 6,835.5 | 6,837.4 | 6,839.5 | 6,665.1 | 2,088.525 | 8,354.1 | 2,088.525 | 1,813.425 | 7,469.2 | 1,813.425 | 1,693.3 | 6,773.2 | 1,693.3 | 1,669.025 | 1,669.025 | 6,676.1 | 1,669.025 | 1,659.15 | 1,659.15 | 1,659.15 | 1,659.15 | 0 | 1,659.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | -6,839.5 | 9,330.5 | -10,773.95 | 0 | 0 | -20,026.05 | 0 | 0 | -23,720.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -3,471.8 | 12,948.6 | -4,030.5 | 12,966.7 | 13,110.4 | 13,163.4 | 20,042 | 9,274.8 | -3,211.3 | 18,837.3 | 3,364.575 | -20,761.8 | 10,656.5 | 2,650.4 | -19,881.3 | 14,279.5 | 3,565.925 | 3,525.75 | 3,525.75 | 14,584.4 | 3,525.75 | 3,069.3 | 3,069.3 | 3,069.3 | 3,069.3 | 2,664.575 | 1,005.425 | 2,664.575 | 2,664.575 | 2,900.8 | 2,900.8 | 2,900.8 | 2,900.8 | 4,518.575 | 4,518.575 | 4,518.575 | 4,518.575 | 4,353.75 | 4,353.75 | 4,353.75 | 4,353.75 | 3,303.3 | 3,303.3 | 3,303.3 | 3,303.3 | 288.75 | 288.75 | 288.75 | 288.75 | 172.325 | 172.325 | 172.325 | 172.325 | 468.075 | 468.075 | 468.075 | 468.075 | 3,989.325 | 3,989.325 | 3,989.325 | 3,989.325 |
Totaal niet-vlottende activa
| 0 | -3,471.8 | 26,716 | -4,030.5 | 27,692.3 | 28,513.2 | 29,393.3 | 30,303.9 | 38,711.6 | -3,211.3 | 56,554.1 | 14,138.525 | -20,761.8 | 74,186.5 | 22,676.45 | -19,881.3 | 109,160 | 27,286.05 | 28,329.2 | 28,329.2 | 113,798.2 | 28,329.2 | 31,771.025 | 31,771.025 | 31,771.025 | 31,771.025 | 34,318.675 | 34,318.675 | 34,318.675 | 34,318.675 | 42,084.1 | 42,084.1 | 42,084.1 | 42,084.1 | 44,249.5 | 44,249.5 | 44,249.5 | 44,249.5 | 46,006.4 | 46,006.4 | 46,006.4 | 46,006.4 | 50,364.05 | 50,364.05 | 50,364.05 | 50,364.05 | 43,507.95 | 43,507.95 | 43,507.95 | 43,507.95 | 18,402.35 | 18,402.35 | 18,402.35 | 18,402.35 | 12,438.45 | 12,438.45 | 12,438.45 | 12,438.45 | 10,590.95 | 10,590.95 | 10,590.95 | 10,590.95 |
Totaal activa
| 0 | 0 | 56,320.2 | 0 | 57,825.5 | 57,601 | 58,500.2 | 61,910.3 | 74,521.7 | 32,387.725 | 129,550.9 | 32,387.725 | 36,508.775 | 128,823.1 | 36,508.775 | 43,244.65 | 172,973 | 43,244.65 | 42,743 | 42,743 | 171,053.7 | 42,743 | 42,775.175 | 42,775.175 | 42,775.175 | 42,775.175 | 45,886.9 | 45,886.9 | 45,886.9 | 45,886.9 | 51,725.275 | 51,725.275 | 51,725.275 | 51,725.275 | 55,305.125 | 55,305.125 | 55,305.125 | 55,305.125 | 55,772.2 | 55,772.2 | 55,772.2 | 55,772.2 | 61,099.775 | 61,099.775 | 61,099.775 | 61,099.775 | 53,892.55 | 53,892.55 | 53,892.55 | 53,892.55 | 26,813.525 | 26,813.525 | 26,813.525 | 26,813.525 | 22,632.275 | 22,632.275 | 22,632.275 | 22,632.275 | 15,701.95 | 15,701.95 | 15,701.95 | 15,701.95 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 0 | 91,244.1 | 0 | 89,274.5 | 85,090.7 | 83,147.6 | 82,447.7 | 79,099.9 | 16,784.5 | 66,161.2 | 16,784.5 | 12,182.475 | 47,847.1 | 12,182.475 | 15,300.075 | 61,200.3 | 15,300.075 | 14,469.75 | 14,469.75 | 57,951.3 | 14,469.75 | 13,070.675 | 13,070.675 | 13,070.675 | 13,070.675 | 13,568.025 | 13,568.025 | 13,568.025 | 13,568.025 | 9,167.2 | 9,167.2 | 9,167.2 | 9,167.2 | 5,395.1 | 5,395.1 | 5,395.1 | 5,395.1 | 5,451.825 | 5,451.825 | 5,451.825 | 5,451.825 | 4,434 | 4,434 | 4,434 | 4,434 | 5,088.6 | 5,088.6 | 5,088.6 | 5,088.6 | 1,874.425 | 1,874.425 | 1,874.425 | 1,874.425 | 628.8 | 628.8 | 628.8 | 628.8 | 586.975 | 586.975 | 586.975 | 586.975 |
Kortlopende schulden
| 0 | 0 | 35,412.1 | 0 | 35,412.2 | 35,412.2 | 35,412.2 | 35,855.5 | 31,927.3 | 2,610.675 | 23,321 | 2,610.675 | 1,335 | 13,455.3 | 1,335 | 1,331.15 | 36,845 | 1,331.15 | 0 | 1,331.15 | 42,630.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,736.075 | 4,736.075 | 4,736.075 | 4,736.075 | 4,736.075 | 3,764.775 | 3,764.775 | 3,764.775 | 3,764.775 | 3,310.625 | 3,310.625 | 3,310.625 | 3,310.625 | 2,980.275 | 2,980.275 | 2,980.275 | 2,980.275 | 3,062.35 | 3,062.35 | 3,062.35 | 3,062.35 | 2,837.2 | 2,837.2 | 2,837.2 | 2,837.2 | 588.325 | 588.325 | 588.325 | 588.325 |
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 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 55,749.2 | 0 | 56,032.7 | 53,112.8 | 52,575.6 | 52,197.1 | 55,033.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 40,267.8 | 0 | 40,258.7 | 40,264.3 | 40,272.9 | 39,930.7 | 43,076.1 | 16,867.725 | 55,569.4 | 16,867.725 | 16,365 | 58,043.4 | 16,365 | 20,916.825 | 52,141.3 | 20,916.825 | 24,012.125 | 22,680.975 | 53,427.8 | 24,012.125 | 22,239.075 | 22,239.075 | 22,239.075 | 22,239.075 | 18,426.775 | 18,426.775 | 18,426.775 | 18,426.775 | 18,935.65 | 18,935.65 | 18,935.65 | 14,199.575 | 2,579.575 | 2,579.575 | 2,579.575 | 2,579.575 | 2,083.225 | 2,083.225 | 2,083.225 | 2,083.225 | 2,536.675 | 2,536.675 | 2,536.675 | 2,536.675 | 3,238.625 | 3,238.625 | 3,238.625 | 3,238.625 | 315.225 | 315.225 | 315.225 | 315.225 | 360.925 | 360.925 | 360.925 | 360.925 | 1,602.025 | 1,602.025 | 1,602.025 | 1,602.025 |
Totaal kortlopende verplichtingen
| 0 | 0 | 222,673.2 | 0 | 220,978.1 | 213,880 | 211,408.3 | 210,431 | 209,137.2 | 36,262.9 | 145,051.6 | 36,262.9 | 29,882.475 | 119,345.8 | 29,882.475 | 37,548.05 | 150,186.6 | 37,548.05 | 38,481.875 | 38,481.875 | 154,009.2 | 38,481.875 | 35,309.75 | 35,309.75 | 35,309.75 | 35,309.75 | 31,994.8 | 31,994.8 | 31,994.8 | 31,994.8 | 28,102.85 | 28,102.85 | 28,102.85 | 28,102.85 | 12,710.75 | 12,710.75 | 12,710.75 | 12,710.75 | 11,299.825 | 11,299.825 | 11,299.825 | 11,299.825 | 10,281.3 | 10,281.3 | 10,281.3 | 10,281.3 | 11,307.5 | 11,307.5 | 11,307.5 | 11,307.5 | 5,252 | 5,252 | 5,252 | 5,252 | 3,826.925 | 3,826.925 | 3,826.925 | 3,826.925 | 2,777.325 | 2,777.325 | 2,777.325 | 2,777.325 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 200 | 0 | 200 | 50 | 0 | 0 | 0 | 10,045.7 | 50,855.6 | 10,045.7 | 12,317.2 | 69,678.5 | 12,317.2 | 6,995.9 | 62,103.299 | 6,995.9 | 6,154.075 | 6,154.075 | 66,073 | 6,154.075 | 3,936.575 | 3,936.575 | 3,936.575 | 3,936.575 | 2,616.675 | 2,616.675 | 2,616.675 | 2,616.675 | 21,933.95 | 21,933.95 | 21,933.95 | 21,933.95 | 34,200.975 | 34,200.975 | 34,200.975 | 34,200.975 | 35,700.975 | 35,700.975 | 35,700.975 | 35,700.975 | 41,585 | 41,585 | 41,585 | 41,585 | 30,513.25 | 30,513.25 | 30,513.25 | 30,513.25 | 15,140.75 | 15,140.75 | 15,140.75 | 15,140.75 | 12,239 | 12,239 | 12,239 | 12,239 | 6,576.825 | 6,576.825 | 6,576.825 | 6,576.825 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 98 | 98 | 98 | 165.025 | 165.025 | 165.025 | 963.05 | 963.05 | 963.05 | 1,958.525 | 1,958.525 | 1,958.525 | 1,958.525 | 912.5 | 912.5 | 912.5 | 912.5 | 912.5 | 912.5 | 912.5 | 912.5 | 0 | 912.5 | 0 | -8,114.75 | -24,153.875 | -24,153.875 | -24,153.875 | 343.75 | 343.75 | 343.75 | 343.75 | 343.75 | 687.5 | 687.5 | 687.5 | 687.5 | 1,031.25 | 1,031.25 | 1,031.25 | 1,031.25 | -11,031.625 | 1,031.25 | -11,031.625 | -11,031.625 | -9,574.65 | -9,574.65 | -9,574.65 | -9,574.65 | -5,888.65 | -5,888.65 | -5,888.65 | -5,888.65 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,251.475 | 9,251.475 | 9,251.475 | 1,035.25 | 1,035.25 | 1,035.25 | 8,672.275 | 8,672.275 | 8,672.275 | 6,357.15 | 7,688.3 | 6,357.15 | 6,357.15 | 8,221.6 | 8,221.6 | 8,221.6 | 8,221.6 | 10,038.85 | 10,038.85 | 10,038.85 | 10,038.85 | 0 | -13,679.25 | 0 | 84.075 | 84.075 | 84.075 | 84.075 | 84.075 | -26,828.125 | 84.075 | -26,828.125 | -26,828.125 | -34,527.875 | -34,527.875 | -34,527.875 | 400.575 | 400.575 | 400.575 | 400.575 | 400.575 | 827.65 | 827.65 | 827.65 | 827.65 | 801.65 | 801.65 | 801.65 | 801.65 | 487.125 | 487.125 | 487.125 | 487.125 |
Overige niet-vlottende verplichtingen
| 0 | 0 | 8,512 | 0 | 8,675.3 | 8,715.4 | 8,758.1 | 8,798.3 | 9,744.8 | -5,422.525 | -4,314.475 | -5,422.525 | 5,358.525 | 3,650.125 | 5,358.525 | 2,091.475 | 3,152.176 | 2,091.475 | 5,603.4 | 4,272.25 | 5,903.925 | 5,603.4 | 4,831.9 | 4,831.9 | 4,831.9 | 4,831.9 | 4,893.35 | 4,893.35 | 4,893.35 | 4,893.35 | 1,361.175 | 14,127.925 | 1,361.175 | 9,391.85 | 24,153.875 | 24,153.875 | 24,153.875 | -343.75 | 26,828.125 | -84.075 | 26,828.125 | 26,828.125 | 34,527.875 | 34,527.875 | 34,527.875 | -400.575 | 0 | 0 | 0 | 0 | 11,031.625 | -1,031.25 | 11,031.625 | 11,031.625 | 9,574.65 | 9,574.65 | 9,574.65 | 9,574.65 | 5,888.65 | 5,888.65 | 5,888.65 | 5,888.65 |
Totaal niet-vlottende verplichtingen
| 0 | 0 | 8,712 | 0 | 8,875.3 | 8,765.4 | 8,758.1 | 8,798.3 | 9,744.8 | 13,972.65 | 55,890.6 | 13,972.65 | 18,876 | 74,528.9 | 18,876 | 18,722.7 | 74,890.8 | 18,722.7 | 20,073.15 | 20,073.15 | 80,292.6 | 20,073.15 | 17,902.575 | 17,902.575 | 17,902.575 | 17,902.575 | 18,461.375 | 18,461.375 | 18,461.375 | 18,461.375 | 23,295.125 | 23,295.125 | 23,295.125 | 23,295.125 | 34,285.05 | 34,285.05 | 34,285.05 | 34,285.05 | 36,044.725 | 36,044.725 | 36,044.725 | 36,044.725 | 42,272.5 | 42,272.5 | 42,272.5 | 42,272.5 | 31,945.075 | 31,945.075 | 31,945.075 | 31,945.075 | 15,968.4 | 15,968.4 | 15,968.4 | 15,968.4 | 13,040.65 | 13,040.65 | 13,040.65 | 13,040.65 | 7,063.95 | 7,063.95 | 7,063.95 | 7,063.95 |
Totaal passiva
| 0 | 0 | 231,385.2 | 0 | 229,853.4 | 222,645.4 | 220,166.4 | 219,229.3 | 218,882 | 50,235.55 | 200,942.2 | 50,235.55 | 48,758.475 | 193,874.7 | 48,758.475 | 56,270.75 | 225,077.4 | 56,270.75 | 58,555.025 | 58,555.025 | 234,301.8 | 58,555.025 | 53,212.325 | 53,212.325 | 53,212.325 | 53,212.325 | 50,456.175 | 50,456.175 | 50,456.175 | 50,456.175 | 51,397.975 | 51,397.975 | 51,397.975 | 51,397.975 | 46,995.8 | 46,995.8 | 46,995.8 | 46,995.8 | 47,344.55 | 47,344.55 | 47,344.55 | 47,344.55 | 52,553.8 | 52,553.8 | 52,553.8 | 52,553.8 | 43,252.575 | 43,252.575 | 43,252.575 | 43,252.575 | 21,220.4 | 21,220.4 | 21,220.4 | 21,220.4 | 16,867.575 | 16,867.575 | 16,867.575 | 16,867.575 | 9,841.275 | 9,841.275 | 9,841.275 | 9,841.275 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 1,136 | 0 | 1,136 | 1,136 | 1,136 | 1,136 | 1,136 | 284 | 1,136 | 284 | 284 | 1,136 | 284 | 284 | 1,136 | 284 | 284 | 284 | 1,136 | 284 | 284 | 284 | 284 | 284 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 | 215.825 |
Ingehouden winsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26,929.225 | -107,507.1 | -26,929.225 | -21,472.775 | -101,142.6 | -21,472.775 | -22,481.525 | -89,926.1 | -22,481.525 | -25,466.975 | -25,466.975 | -101,867.9 | -25,466.975 | -20,142.575 | -20,142.575 | -20,142.575 | -20,142.575 | -9,818.175 | -9,818.175 | -9,818.175 | -9,818.175 | -7,868.675 | -7,868.675 | -7,868.675 | -7,868.675 | 0 | -7,868.675 | 0 | 0 | 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 gereserveerde algehele resultaten
| 0 | -175,065 | -176.201 | -172,027.9 | -173.164 | 0 | 0 | 0 | 0 | -71,391.3 | 554.5 | -8,869.825 | -48,998.8 | 529.699 | -15,720.8 | -52,104.4 | 2,260.399 | -19,593.45 | -17,180.55 | -17,180.55 | 3,058.5 | -17,180.55 | -15,267.825 | -15,267.825 | -15,267.825 | -15,267.825 | -13,469.65 | -13,469.65 | -13,469.65 | -13,469.65 | -12,817.725 | -12,817.725 | -12,817.725 | -12,817.725 | -10,552.3 | -10,552.3 | -10,552.3 | -10,552.3 | -8,578 | -8,578 | -8,578 | -8,578 | -6,123.3 | -6,123.3 | -6,123.3 | -6,123.3 | -6,209.825 | -6,209.825 | -6,209.825 | -6,209.825 | -5,936.375 | -5,936.375 | -5,936.375 | -5,936.375 | -5,565.25 | -5,565.25 | -5,565.25 | -5,565.25 | -6,472.525 | -6,472.525 | -6,472.525 | -6,472.525 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | -176,024.799 | 0 | -172,990.736 | -166,180.4 | -162,802.2 | -158,455 | -145,496.3 | 17,667.225 | 34,425.3 | 17,667.225 | 21,188.775 | 34,425.301 | 24,659.875 | 22,197.525 | 34,425.301 | 28,764.875 | 26,551.5 | 26,551.5 | 34,425.3 | 26,551.5 | 24,689.25 | 24,689.25 | 24,689.25 | 24,689.25 | 18,502.725 | 18,502.725 | 18,502.725 | 18,502.725 | 20,797.875 | 20,797.875 | 20,797.875 | 20,797.875 | 18,645.8 | 26,514.475 | 18,645.8 | 18,645.8 | 16,789.825 | 16,789.825 | 16,789.825 | 16,789.825 | 14,453.45 | 14,453.45 | 14,453.45 | 14,453.45 | 16,633.975 | 16,633.975 | 16,633.975 | 16,633.975 | 11,313.675 | 11,313.675 | 11,313.675 | 11,313.675 | 11,114.125 | 11,114.125 | 11,114.125 | 11,114.125 | 12,117.375 | 12,117.375 | 12,117.375 | 12,117.375 |
Totaal eigen vermogen van aandeelhouders
| 0 | -175,065 | -175,065 | -172,027.9 | -172,027.9 | -165,044.4 | -161,666.2 | -157,319 | -144,360.3 | -71,391.3 | -71,391.3 | -17,847.825 | -48,998.8 | -65,051.6 | -12,249.7 | -52,104.4 | -52,104.4 | -13,026.1 | -15,812.025 | -15,812.025 | -63,248.1 | -15,812.025 | -10,437.15 | -10,437.15 | -10,437.15 | -10,437.15 | -4,569.275 | -4,569.275 | -4,569.275 | -4,569.275 | 327.3 | 327.3 | 327.3 | 327.3 | 8,309.325 | 8,309.325 | 8,309.325 | 8,309.325 | 8,427.65 | 8,427.65 | 8,427.65 | 8,427.65 | 8,545.975 | 8,545.975 | 8,545.975 | 8,545.975 | 10,639.975 | 10,639.975 | 10,639.975 | 10,639.975 | 5,593.125 | 5,593.125 | 5,593.125 | 5,593.125 | 5,764.7 | 5,764.7 | 5,764.7 | 5,764.7 | 5,860.675 | 5,860.675 | 5,860.675 | 5,860.675 |
Totaal eigen vermogen
| 0 | -175,065 | -175,065 | -172,027.9 | -172,027.9 | -165,044.4 | -161,666.2 | -157,319 | -144,360.3 | -71,391.3 | -71,391.3 | -17,847.825 | -48,998.8 | -65,051.6 | -12,249.7 | -52,104.4 | -52,104.4 | -13,026.1 | -15,812.025 | -15,812.025 | -63,248.1 | -15,812.025 | -10,437.15 | -10,437.15 | -10,437.15 | -10,437.15 | -4,569.275 | -4,569.275 | -4,569.275 | -4,569.275 | 327.3 | 327.3 | 327.3 | 327.3 | 8,309.325 | 8,309.325 | 8,309.325 | 8,309.325 | 8,427.65 | 8,427.65 | 8,427.65 | 8,427.65 | 8,545.975 | 8,545.975 | 8,545.975 | 8,545.975 | 10,639.975 | 10,639.975 | 10,639.975 | 10,639.975 | 5,593.125 | 5,593.125 | 5,593.125 | 5,593.125 | 5,764.7 | 5,764.7 | 5,764.7 | 5,764.7 | 5,860.675 | 5,860.675 | 5,860.675 | 5,860.675 |
Totaal passiva en aandeelhoudersvermogen
| 0 | -175,065 | 56,320.2 | -172,027.9 | 57,825.5 | 57,601 | 58,500.2 | 61,910.3 | 74,521.7 | -71,391.3 | 129,550.9 | 32,387.725 | -48,998.8 | 128,823.1 | 36,508.775 | -52,104.4 | 172,973 | 43,244.65 | 42,743 | 42,743 | 171,053.7 | 42,743 | 42,775.175 | 42,775.175 | 42,775.175 | 42,775.175 | 45,886.9 | 45,886.9 | 45,886.9 | 45,886.9 | 51,725.275 | 51,725.275 | 51,725.275 | 51,725.275 | 55,305.125 | 55,305.125 | 55,305.125 | 55,305.125 | 55,772.2 | 55,772.2 | 55,772.2 | 55,772.2 | 61,099.775 | 61,099.775 | 61,099.775 | 61,099.775 | 53,892.55 | 53,892.55 | 53,892.55 | 53,892.55 | 26,813.525 | 26,813.525 | 26,813.525 | 26,813.525 | 22,632.275 | 22,632.275 | 22,632.275 | 22,632.275 | 15,701.95 | 15,701.95 | 15,701.95 | 15,701.95 |