Kancera AB (publ)
SSE:KAN.ST
4.095 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 75.701 | 31.013 | 45.692 | 58.22 | 66.972 | 76.131 | 95.149 | 68.221 | 82.286 | 96.727 | 106.521 | 118.697 | 129.944 | 45.413 | 55.008 | 47.567 | 56.443 | 3.215 | 11.848 | 3.896 | 8.88 | 15.193 | 21.023 | 34.838 | 52.703 | 17.958 | 27.775 | 46.079 | 54.101 | 48.323 | 57.759 | 63.494 | 68.686 | 12.083 | 15.567 | 20.155 | 25.351 | 17.809 | 22.974 | 27.492 | 31.086 | 19.756 | 14.118 | 2.053 | 3.972 | 5.316 | 6.841 | 5.39 | 13.25 | 12.632 | 20.771 | 26.495 | 26.81 | 34.424 | 6.572 | 3.494 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.067 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 75.701 | 31.013 | 45.692 | 58.22 | 66.972 | 76.131 | 95.149 | 68.221 | 82.286 | 96.727 | 106.521 | 118.697 | 129.944 | 45.413 | 55.008 | 47.567 | 56.443 | 3.215 | 11.848 | 3.896 | 8.88 | 15.193 | 21.023 | 34.838 | 52.703 | 17.958 | 27.775 | 46.079 | 54.101 | 48.323 | 57.759 | 63.494 | 68.686 | 12.083 | 15.567 | 20.155 | 25.351 | 17.809 | 22.974 | 27.492 | 31.086 | 19.756 | 14.118 | 2.053 | 3.972 | 5.316 | 6.841 | 5.39 | 13.25 | 12.632 | 20.838 | 26.495 | 26.81 | 34.424 | 6.572 | 3.494 |
Nettovorderingen
| 0 | 74.316 | 0 | 2.099 | 3.395 | 0 | 3.328 | 4.714 | 5.096 | 4.639 | 3.456 | 0 | 2.444 | 0 | 0 | 23.881 | 8.284 | 25.047 | 0 | 3.268 | 3.674 | 0 | 6.399 | 3.522 | 2.3 | 2.36 | 0.326 | 3.054 | 1.893 | 0 | 0.075 | 1.484 | 2.154 | 1.277 | 0.059 | 1.209 | 1.64 | 0.899 | 0.091 | 0.748 | 1.081 | 0.525 | 0.134 | 0.507 | 0.781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | -74.316 | -0.002 | -0.002 | -0.003 | -0.007 | -0.004 | -0.005 | -0.005 | 0 | 0.234 | -5.48 | -2.444 | -10.133 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.282 | 1.837 | 1.945 | 1.58 | 0.714 | 6.652 | 6.097 | 5.76 | 3.818 | 2.863 | 2.155 | 1.486 | 6.616 | 4.326 | 3.501 | 2.706 | 2.792 | 1.316 | 0 | 0 | 0 | 0 | 0 | 0.871 | 0 | 0 | 0 | 0 | 5.009 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 1.936 | 74.316 | 1.95 | 2.099 | 3.395 | 7.445 | 4.341 | 4.714 | 5.096 | 4.689 | 1.587 | 5.48 | 0 | 10.133 | 6.166 | 0 | 0 | 0 | 3.973 | 0 | 0 | 2.86 | 6.098 | 0 | 0 | 0 | 2.912 | 0 | 0 | 1.78 | 1.41 | 0 | 0 | 0 | 1.154 | 0 | 0 | 0 | 0.781 | 0 | 0 | 0 | 1.106 | 0 | 0 | 0.137 | 1.8 | 2.813 | 2.927 | 3.568 | 2.984 | 1.923 | 8.962 | 4.86 | 1.441 | 0.058 |
Totaal vlottende activa
| 77.637 | 105.329 | 47.642 | 60.319 | 70.367 | 83.576 | 99.49 | 72.935 | 87.382 | 101.416 | 112.032 | 124.177 | 132.388 | 55.546 | 61.174 | 71.448 | 64.727 | 28.262 | 15.821 | 7.164 | 12.554 | 18.053 | 27.422 | 40.642 | 56.84 | 22.263 | 32.593 | 49.847 | 62.646 | 56.2 | 65.004 | 68.796 | 73.703 | 15.515 | 18.266 | 27.98 | 31.317 | 22.209 | 26.552 | 31.032 | 33.483 | 20.281 | 15.358 | 2.56 | 4.753 | 5.453 | 9.512 | 8.203 | 16.177 | 16.2 | 23.822 | 33.427 | 35.772 | 39.284 | 8.013 | 3.552 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 0 | 0 | 0 | 0 | 0.067 | 0.157 | 0.247 | 0.337 | 0.427 | 0.517 | 0.607 | 0.657 | 0.747 | 0.837 | 0.927 | 1.195 | 3.349 | 3.956 | 4.531 | 5.182 | 5.79 | 6.398 | 0.111 | 0.145 | 0.212 | 0.375 | 0.632 | 1.148 | 1.441 | 1.734 | 2.028 | 2.307 | 2.586 | 2.866 | 3.145 | 3.425 | 3.818 | 3.667 | 3.868 | 4.107 | 4.367 | 4.55 | 4.291 | 4.499 | 4.75 | 5 | 2.975 | 7.653 | 8.728 | 9.404 | 9.919 | 6.834 | 6.561 | 7.283 | 0 | 0 |
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 |
Immateriële activa
| 18 | 18 | 18 | 18 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 24 | 24 | 24 | 24 | 24 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 12 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 0 | 0 | 0 | 6 | 6 | 6 | 6 | 6 | 0 |
Goodwill en immateriële activa
| 18 | 18 | 18 | 18 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 24 | 24 | 24 | 24 | 24 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 12 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 0 |
Langetermijnbeleggingen
| 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 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 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | -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 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0 | 0 | -0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.002 | 0.001 | -0.001 | 0.001 | 0.002 | 0.002 | 0.001 | 0.002 | 0 | 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 | 0.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 18.001 | 18.001 | 18.001 | 18.001 | 21.068 | 21.158 | 21.248 | 21.338 | 21.428 | 21.518 | 21.608 | 21.657 | 21.748 | 21.838 | 21.928 | 25.196 | 27.35 | 27.957 | 28.532 | 29.182 | 23.79 | 24.398 | 18.111 | 18.145 | 18.212 | 18.375 | 18.632 | 19.148 | 13.441 | 7.734 | 8.028 | 8.307 | 8.586 | 8.866 | 9.145 | 9.425 | 9.818 | 9.667 | 9.868 | 10.107 | 10.367 | 10.55 | 10.291 | 10.499 | 10.75 | 11 | 9.158 | 13.653 | 14.728 | 15.404 | 15.919 | 12.834 | 12.561 | 13.283 | 6 | 6 |
Totaal activa
| 95.638 | 123.33 | 65.643 | 78.32 | 91.435 | 104.734 | 120.738 | 94.273 | 108.81 | 122.934 | 133.407 | 145.834 | 154.136 | 77.384 | 83.102 | 96.644 | 92.077 | 56.219 | 44.353 | 36.346 | 36.344 | 42.451 | 45.533 | 58.787 | 75.052 | 40.638 | 51.225 | 68.995 | 76.087 | 63.934 | 73.032 | 77.103 | 82.289 | 24.381 | 27.411 | 37.405 | 41.135 | 31.876 | 36.42 | 41.139 | 43.85 | 30.831 | 25.649 | 13.059 | 15.503 | 16.453 | 18.67 | 21.856 | 30.905 | 31.604 | 39.741 | 46.261 | 48.333 | 52.567 | 14.013 | 9.552 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 0 | 2.745 | 0 | 0 | 0 | 3.327 | 0 | 0 | 0 | 3.6 | 0 | 0 | 0 | 2.408 | 0 | 0 | 0 | 2.171 | 0 | 0 | 0 | 5.999 | 0 | 0 | 0 | 3.423 | 0 | 0 | 0 | 2.125 | 0 | 0 | 0 | 1.254 | 0 | 0 | 0 | 1.102 | 0 | 0 | 0 | 3.068 | 0 | 0 | 0 | 1.197 | 0 | 0 | 0 | 1.684 | 0 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.125 | 0 | 0 | 0 | 0.344 | 0 | 0 | 0 | 17.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.378 | 0 | 0 | 0 | 0.869 | 0 | 0 | 0 | 0 | 0 |
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 | 0.194 | 0 | 0 | 0 | 0.233 | 0 | 0 | 0 | 0.405 | 0 | 0 | 0 | 0.25 | 0 | 0 | 0 | 0.104 | 0 | 0 | 0 | 0.315 | 0 | 0 | 0 | 0.307 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 0 | 2.174 | 0 | 0 | 0 | 6.705 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.596 | 0 | 0 | 0 | 2.569 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 12.637 | 29.425 | 15.233 | 12.201 | 14.584 | 15.321 | 8.325 | 10.208 | 13.843 | 12.405 | 6.704 | 12.105 | 9.983 | 10.622 | 7.09 | 10.919 | 14.378 | 30.75 | 2.874 | 4.143 | 8.526 | 8.568 | 5.522 | 10.252 | 18.854 | 11.32 | 5.371 | 21.361 | 13.101 | 11.102 | 8.287 | 8.345 | 11.185 | 4.576 | 2.327 | 8.107 | 8.479 | 7.786 | 6.279 | 5.696 | 6.687 | 5.237 | 2.021 | 2.209 | 1.917 | 1.093 | 4.741 | 4.296 | 6.731 | 6.762 | 4.237 | 7.742 | 11.138 | 6.262 | 2.944 | 0.242 |
Totaal kortlopende verplichtingen
| 12.637 | 29.425 | 17.978 | 12.201 | 14.584 | 15.321 | 13.826 | 10.208 | 13.843 | 12.405 | 10.429 | 12.105 | 9.983 | 10.622 | 9.842 | 10.919 | 14.378 | 30.75 | 26.355 | 4.143 | 8.526 | 8.568 | 11.521 | 10.252 | 18.854 | 11.32 | 9.568 | 21.361 | 13.101 | 11.102 | 10.645 | 8.345 | 11.185 | 4.576 | 3.986 | 8.107 | 8.479 | 7.786 | 7.631 | 5.696 | 6.687 | 5.237 | 5.193 | 2.209 | 1.917 | 1.093 | 7.631 | 4.296 | 6.731 | 6.762 | 7.097 | 7.742 | 11.138 | 6.262 | 2.944 | 0.242 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.442 | 0.442 | 0.442 | 0 | 0.977 | 0 | 0 | 0.434 | 0.579 | 8.595 | 8.547 | 8.482 | 0.655 | 3.079 | 0 | 3.079 | 2.946 | 2.862 | 2.894 | 2.855 | 2.862 | 2.898 | 0 | 2.8 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 3.822 | 3.322 | 3.322 | 1.5 | 1.5 | 1.5 | 0 | 5.54 | 0 | 0 | 0 | 6.741 | 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 |
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 |
Overige niet-vlottende verplichtingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -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 | 0 | 0 | 6.367 | 6.551 | 6.741 | 0 | 7.635 | 7.996 | 8.214 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.441 | 0.442 | 0.442 | 0.442 | 0.977 | 0.725 | 0.434 | 0.434 | 0.579 | 8.595 | 8.547 | 8.482 | 0.655 | 3.079 | 0 | 3.079 | 2.946 | 2.862 | 2.894 | 2.855 | 2.862 | 2.898 | 0 | 2.8 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 3.822 | 3.322 | 3.322 | 1.5 | 1.5 | 1.5 | 0 | 5.54 | 6.367 | 6.551 | 6.741 | 6.741 | 7.635 | 7.996 | 8.214 | 0 | 0 |
Totaal passiva
| 12.637 | 29.425 | 17.978 | 12.201 | 14.584 | 15.321 | 13.826 | 10.208 | 13.843 | 12.405 | 10.87 | 12.547 | 10.425 | 11.064 | 10.819 | 11.644 | 14.812 | 31.184 | 26.934 | 12.738 | 17.073 | 17.05 | 12.176 | 13.331 | 18.854 | 14.399 | 12.514 | 24.223 | 15.995 | 13.957 | 13.507 | 11.243 | 11.185 | 7.376 | 5.486 | 9.607 | 9.979 | 9.286 | 9.131 | 9.518 | 10.009 | 8.559 | 6.693 | 3.709 | 3.417 | 1.093 | 13.171 | 10.663 | 13.282 | 13.503 | 13.838 | 15.377 | 19.134 | 14.476 | 2.944 | 0.242 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 262.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.778 | 11.778 | 7.921 | 67.921 | 67.921 | 66.273 | 66.273 | 46.786 | 46.786 | 46.786 | 46.786 | 46.582 | 46.485 | 39.516 | 39.516 | 36.367 | 36.367 | 17.486 | 17.485 | 17.486 | 16.486 | 15.879 | 15.879 | 15.879 | 15.878 | 12.386 | 12.386 | 12.219 | 12.162 | 10.957 | 10.957 | 10.957 | 10.957 | 17.005 | 8.66 | 27.798 | 31.156 | 22.59 | 8.212 | 31.621 | 33.841 | 22.272 | 2.689 | 9.35 | 12.086 | 15.36 | 1.563 | 11.193 | 0 | 18.101 | 1.262 | 0 | 0 | 38.091 | 0.804 | 0.15 |
Ingehouden winsten
| -28.754 | -12.961 | -4.889 | -46.421 | -35.688 | -17.499 | -360.941 | -38.473 | -27.57 | -12.008 | -308.457 | -32.733 | -27.345 | -9.085 | -47.558 | -34.84 | -25.471 | -11.67 | -36.095 | -74.37 | -66.753 | -53.891 | -45.935 | -147.743 | -137 | -126.379 | -113.471 | -101.437 | -84.884 | -65.693 | -56.145 | -51.461 | -46.101 | 0 | -18.981 | 0 | 0 | 0 | -15.291 | 0 | 0 | 0 | -7.418 | 0 | 0 | 0 | -59.045 | 0 | 0 | 0 | -25.557 | 0 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| -0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | -262.773 | 0.233 | 0 | 3.157 | 0 | 3.149 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | 8.345 | 0 | 19.138 | 8.901 | 14.378 | 0 | 23.409 | 25.629 | 15.894 | 15.3 | 6.661 | 9.397 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 99.977 | 95.088 | 0 | 44.617 | 44.617 | 40.638 | 401.579 | 75.75 | 75.75 | 75.75 | 646.981 | 119.205 | 124.571 | 32.732 | 80.325 | 80.324 | 66.369 | 19.219 | 36.029 | 80.492 | 69.538 | 63.413 | 63.413 | 177.32 | 177.32 | 140.232 | 139.796 | 133.989 | 132.814 | 104.713 | 104.713 | 106.364 | 106.248 | -8.345 | 47.537 | -19.138 | -8.901 | -14.378 | 34.368 | -23.409 | -25.629 | -15.894 | 8.385 | -6.661 | -9.397 | 0 | 62.981 | 0 | 17.623 | 0 | 50.198 | 30.884 | 29.199 | 0 | 10.265 | 9.16 |
Totaal eigen vermogen van aandeelhouders
| 83.001 | 93.905 | 47.665 | 66.117 | 76.85 | 89.412 | 106.911 | 84.063 | 94.966 | 110.528 | 122.537 | 133.287 | 143.711 | 66.32 | 72.283 | 85 | 77.265 | 25.035 | 17.419 | 23.608 | 19.271 | 25.401 | 33.357 | 45.456 | 56.198 | 26.239 | 38.711 | 44.771 | 60.092 | 49.977 | 59.525 | 65.86 | 71.104 | 17.005 | 21.925 | 27.798 | 31.156 | 22.59 | 27.289 | 31.621 | 33.841 | 22.272 | 18.956 | 9.35 | 12.086 | 15.36 | 5.499 | 11.193 | 17.623 | 18.101 | 25.903 | 30.884 | 29.199 | 38.091 | 11.069 | 9.31 |
Totaal eigen vermogen
| 83.001 | 93.905 | 47.665 | 66.117 | 76.85 | 89.412 | 106.911 | 84.063 | 94.966 | 110.528 | 122.537 | 133.287 | 143.711 | 66.32 | 72.283 | 85 | 77.265 | 25.035 | 17.419 | 23.608 | 19.271 | 25.401 | 33.357 | 45.456 | 56.198 | 26.239 | 38.711 | 44.771 | 60.092 | 49.977 | 59.525 | 65.86 | 71.104 | 17.005 | 21.925 | 27.798 | 31.156 | 22.59 | 27.289 | 31.621 | 33.841 | 22.272 | 18.956 | 9.35 | 12.086 | 15.36 | 5.499 | 11.193 | 17.623 | 18.101 | 25.903 | 30.884 | 29.199 | 38.091 | 11.069 | 9.31 |
Totaal passiva en aandeelhoudersvermogen
| 95.638 | 123.33 | 65.643 | 78.318 | 91.434 | 104.733 | 120.737 | 94.271 | 108.809 | 122.933 | 133.407 | 145.834 | 154.136 | 77.384 | 83.102 | 96.644 | 92.077 | 56.219 | 44.353 | 36.346 | 36.344 | 42.451 | 45.533 | 58.787 | 75.052 | 40.638 | 51.225 | 68.994 | 76.087 | 63.934 | 73.032 | 77.103 | 82.289 | 24.381 | 27.411 | 37.405 | 41.135 | 31.876 | 36.42 | 41.139 | 43.85 | 30.831 | 25.649 | 13.059 | 15.503 | 16.453 | 18.67 | 21.856 | 30.905 | 31.604 | 39.741 | 46.261 | 48.333 | 52.567 | 14.013 | 9.552 |