L E Lundbergföretagen AB (publ)
SSE:LUND-B.ST
558.6 (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 | 2010 Q2 | 2010 Q1 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0 | 3,034 | 2,030 | 1,776 | 2,597 | 5,150 | 2,790 | 2,158 | 2,134 | 4,055 | 2,211 | 2,471 | 2,793 | 2,270 | 1,608 | 2,345 | 1,943 | 3,552 | 2,628 | 1,614 | 1,262 | 1,430 | 1,466 | 1,472 | 1,387 | 1,642 | 880 | 948 | 802 | 2,494 | 1,491 | 980 | 1,451 | 943 | 818 | 1,150 | 737 | 1,101 | 888 | 938 | 826 | 1,169 | 1,000 | 1,108 | 707 | 1,164 | 1,767 | 2,143 | 0 | 0 | 1,198 | 0 | 0 | 0 | 743 | 0 | 0 | 0 | 1,158 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | -5,020 | 0 | 0 | 0 | -124,060 | 0 | 0 | 0 | -114,286 | 0 | 0 | 0 | 571 | 0 | 0 | 0 | 543 | 0 | 0 | 0 | 599 | 0 | 0 | 0 | 597 | 0 | 0 | 0 | 503 | 0 | 0 | 0 | 487 | 0 | 0 | 0 | 429 | 0 | 0 | 0 | 309 | 0 | 0 | 0 | -49,645 | 0 | 0 | 0 | -42,772 | 0 | 0 | 0 | -38,354 |
Liquide middelen en kortetermijnbeleggingen
| 0 | 3,034 | 2,030 | 1,776 | 2,597 | 5,150 | 2,790 | 2,158 | 2,134 | 4,055 | 2,211 | 2,471 | 2,793 | 2,270 | 1,608 | 2,345 | 1,943 | 3,552 | 3,199 | 1,614 | 1,262 | 1,430 | 2,009 | 1,472 | 1,387 | 1,642 | 1,479 | 948 | 802 | 2,494 | 2,088 | 980 | 1,451 | 943 | 1,321 | 1,150 | 737 | 1,101 | 1,375 | 938 | 826 | 1,169 | 1,429 | 1,108 | 707 | 1,164 | 2,076 | 2,143 | 0 | 0 | 1,198 | 0 | 0 | 0 | 743 | 0 | 0 | 0 | 1,158 |
Nettovorderingen
| 0 | 11,312 | 3,388 | -1,776 | -2,597 | -5,150 | 10,149 | -2,158 | -2,134 | -4,055 | 0 | -2,471 | -2,793 | -2,270 | 3,655 | -2,345 | -1,943 | -3,552 | 2,959 | -1,614 | -1,262 | -1,430 | 0 | -1,472 | -1,387 | -1,642 | 0 | -948 | -802 | -2,494 | 3,072 | -980 | -1,451 | -943 | 2,749 | -1,150 | -737 | -1,101 | 0 | -938 | -826 | -1,169 | 0 | -1,108 | -707 | -1,164 | 0 | 0 | 0 | 0 | 3,320 | 0 | 0 | 0 | 5,850 | 0 | 0 | 0 | 3,366 |
Voorraad
| 203 | 192 | 6,264 | 160 | 170 | 167 | 6,070 | 136 | 138 | 146 | 5,121 | 128 | 127 | 111 | 4,468 | 122 | 121 | 132 | 3,582 | 123 | 118 | 117 | 3,744 | 113 | 112 | 104 | 3,013 | 124 | 123 | 141 | 3,156 | 147 | 151 | 173 | 3,256 | 123 | 123 | 122 | 3,321 | 100 | 99 | 97 | 3,238 | 96 | 96 | 95 | 3,315 | 0 | 0 | 0 | 3,827 | 0 | 0 | 0 | 3,656 | 0 | 0 | 0 | 3,138 |
Overige vlottende activa
| 13,122 | -192 | -11,682 | 13,010 | 14,046 | 17,958 | -1 | 20,998 | 17,429 | 15,524 | 4,354 | 11,286 | 11,398 | 10,735 | -1 | 9,267 | 8,843 | 10,698 | -1 | 8,757 | 8,838 | 10,195 | 3,473 | 8,856 | 8,820 | 8,604 | 3,053 | 7,707 | 7,393 | 9,272 | 1 | 7,381 | 7,857 | 7,860 | -1 | 7,644 | 7,353 | 8,187 | 2,964 | 7,184 | 7,162 | 7,617 | 2,778 | 7,542 | 7,397 | 8,444 | 2,982 | 8,808 | 7,870 | 8,648 | 99 | 8,897 | 9,478 | 12,403 | 173 | 8,300 | 8,275 | 8,418 | 93 |
Totaal vlottende activa
| 13,325 | 14,346 | 13,000 | 13,170 | 14,216 | 18,125 | 19,008 | 21,134 | 17,567 | 15,670 | 11,686 | 11,414 | 11,525 | 10,846 | 9,730 | 9,389 | 8,964 | 10,830 | 9,739 | 8,880 | 8,956 | 10,312 | 9,226 | 8,969 | 8,932 | 8,708 | 7,545 | 7,831 | 7,516 | 9,413 | 8,317 | 7,528 | 8,008 | 8,033 | 7,325 | 7,767 | 7,476 | 8,309 | 7,660 | 7,284 | 7,261 | 7,714 | 7,445 | 7,638 | 7,493 | 8,539 | 8,373 | 8,808 | 7,870 | 8,648 | 8,444 | 8,897 | 9,478 | 12,403 | 10,422 | 8,300 | 8,275 | 8,418 | 7,755 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 142,447 | 141,861 | 11,389 | 139,077 | 139,153 | 139,753 | 11,146 | 136,601 | 136,365 | 135,831 | 10,695 | 127,524 | 126,370 | 124,520 | 10,234 | 122,543 | 122,033 | 122,662 | 9,900 | 98,260 | 96,856 | 95,184 | 9,115 | 90,707 | 89,693 | 87,574 | 9,129 | 84,845 | 83,875 | 82,037 | 9,440 | 78,961 | 77,213 | 76,747 | 10,374 | 73,881 | 73,091 | 71,654 | 11,315 | 69,463 | 69,102 | 68,047 | 12,142 | 66,659 | 66,294 | 65,516 | 12,579 | 64,294 | 63,844 | 62,586 | 12,547 | 56,846 | 56,319 | 55,270 | 11,921 | 52,629 | 51,998 | 51,355 | 12,515 |
Goodwill
| 0 | 0 | 441 | 0 | 0 | 0 | 441 | 0 | 0 | 0 | 441 | 0 | 0 | 0 | 438 | 0 | 0 | 0 | 83 | 0 | 0 | 0 | 83 | 0 | 0 | 0 | 83 | 0 | 0 | 0 | 83 | 0 | 0 | 0 | 83 | 0 | 0 | 0 | 83 | 0 | 0 | 0 | 83 | 0 | 0 | 0 | 83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 682 | 693 | 608 | 607 | 606 | 604 | 702 | 707 | 716 | 726 | 728 | 737 | 744 | 769 | 269 | 244 | 229 | 227 | 209 | 201 | 180 | 168 | 181 | 175 | 174 | 92 | 170 | 174 | 177 | 87 | 171 | 176 | 180 | 107 | 190 | 192 | 193 | 114 | 192 | 193 | 136 | 59 | 138 | 140 | 137 | 57 | 111 | 0 | 0 | 0 | 99 | 95 | 97 | 102 | 104 | 103 | 105 | 110 |
Goodwill en immateriële activa
| 669 | 682 | 693 | 608 | 607 | 606 | 604 | 702 | 707 | 716 | 726 | 728 | 737 | 744 | 769 | 269 | 244 | 229 | 227 | 209 | 201 | 180 | 168 | 181 | 175 | 174 | 175 | 170 | 174 | 177 | 170 | 171 | 176 | 180 | 190 | 190 | 192 | 193 | 197 | 192 | 193 | 136 | 142 | 138 | 140 | 137 | 140 | 111 | 112 | 108 | 109 | 99 | 95 | 97 | 102 | 104 | 103 | 105 | 110 |
Langetermijnbeleggingen
| 0 | 0 | 61,094 | 0 | 0 | 0 | 55,990 | 0 | 0 | 0 | 179,406 | 0 | 0 | 0 | 159,275 | 0 | 0 | 0 | 41,421 | 0 | 0 | 0 | 32,288 | 0 | 0 | 0 | 34,444 | 0 | 0 | 0 | 31,740 | 0 | 0 | 0 | 24,736 | 0 | 0 | 0 | 23,288 | 0 | 0 | 0 | 20,466 | 0 | 0 | 0 | 17,050 | 0 | 0 | 0 | 64,022 | 0 | 0 | 0 | 59,018 | 0 | 0 | 0 | 52,351 |
Belastingvorderingen
| 0 | 0 | 3 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 194 | 0 | 0 | 0 | 210 | 0 | 0 | 0 | 304 |
Overige niet-vlottende activa
| 62,218 | 65,230 | 129,925 | 55,370 | 54,258 | 54,358 | 125,005 | 44,554 | 45,559 | 49,296 | 2 | 49,283 | 50,744 | 51,786 | 2 | 42,157 | 41,147 | 36,581 | 114,015 | 38,419 | 38,164 | 37,347 | 84,944 | 38,358 | 36,477 | 36,549 | 77,888 | 35,076 | 34,528 | 34,602 | 72,489 | 30,088 | 26,116 | 26,263 | 66,165 | 24,496 | 25,341 | 26,713 | 60,123 | 22,497 | 22,622 | 22,192 | 56,105 | 20,038 | 18,973 | 19,132 | 52,119 | 16,441 | 15,656 | 16,664 | 104 | 13,254 | 16,565 | 16,679 | 195 | 15,808 | 14,509 | 14,870 | 1 |
Totaal niet-vlottende activa
| 205,334 | 207,773 | 203,104 | 195,055 | 194,018 | 194,717 | 192,747 | 181,857 | 182,631 | 185,843 | 190,832 | 177,535 | 177,851 | 177,050 | 170,281 | 164,969 | 163,424 | 159,472 | 165,564 | 136,888 | 135,221 | 132,711 | 126,516 | 129,246 | 126,345 | 124,297 | 121,637 | 120,091 | 118,577 | 116,816 | 113,843 | 109,220 | 103,505 | 103,190 | 101,471 | 98,567 | 98,624 | 98,560 | 94,924 | 92,152 | 91,917 | 90,375 | 88,857 | 86,835 | 85,407 | 84,785 | 81,890 | 80,846 | 79,612 | 79,358 | 76,976 | 70,199 | 72,979 | 72,046 | 71,446 | 68,541 | 66,610 | 66,330 | 65,281 |
Totaal activa
| 218,659 | 222,119 | 216,104 | 208,224 | 208,234 | 212,842 | 211,755 | 202,991 | 200,198 | 201,514 | 202,518 | 188,949 | 189,376 | 187,896 | 180,011 | 174,358 | 172,388 | 170,303 | 175,302 | 145,767 | 144,177 | 143,023 | 135,742 | 138,214 | 135,277 | 133,005 | 129,182 | 127,922 | 126,094 | 126,229 | 122,160 | 116,748 | 111,512 | 111,223 | 108,796 | 106,334 | 106,100 | 106,868 | 102,584 | 99,436 | 99,178 | 98,089 | 96,301 | 94,473 | 92,899 | 93,323 | 90,263 | 89,654 | 87,482 | 88,006 | 85,420 | 79,096 | 82,457 | 84,449 | 81,868 | 76,841 | 74,885 | 74,748 | 73,036 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 0 | 3,762 | 0 | 0 | 0 | 4,184 | 0 | 0 | 0 | 3,190 | 0 | 0 | 0 | 2,750 | 0 | 0 | 0 | 2,513 | 0 | 0 | 0 | 2,499 | 0 | 0 | 0 | 2,175 | 0 | 0 | 0 | 1,937 | 0 | 0 | 0 | 2,089 | 0 | 0 | 0 | 2,081 | 0 | 0 | 0 | 2,178 | 0 | 0 | 0 | 2,396 | 0 | 0 | 0 | 2,790 | 0 | 0 | 0 | 2,642 | 0 | 0 | 0 | 2,032 |
Kortlopende schulden
| 7,263 | 5,960 | 4,696 | 5,088 | 5,465 | 6,500 | 5,699 | 4,815 | 5,020 | 5,982 | 3,483 | 0 | 97 | 0 | 3,071 | 0 | 0 | 0 | 5,854 | 0 | 0 | 0 | 6,251 | 0 | 0 | 0 | 6,349 | 0 | 0 | 0 | 7,685 | 0 | 0 | 0 | 4,871 | 0 | 0 | 0 | 5,672 | 0 | 0 | 0 | 5,259 | 0 | 0 | 0 | 6,934 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 182 | 0 | 0 | 0 | 189 | 0 | 0 | 0 | 181 | 0 | 0 | 0 | 243 | 0 | 0 | 0 | 311 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 99 | 0 | 0 | 0 | 114 | 0 | 0 | 0 | 141 | 0 | 0 | 0 | 339 | 0 | 0 | 0 | 184 | 0 | 0 | 0 | 153 | 0 | 0 | 0 | 17 | 0 | 0 | 0 | 214 | 0 | 0 | 0 | 222 |
Uitgestelde opbrengsten
| 0 | 0 | 545 | 0 | 0 | 0 | 550 | 0 | 0 | 0 | 2,141 | 0 | 0 | 0 | 2,362 | 0 | 0 | 0 | 2,169 | 0 | 0 | 0 | 1,759 | 0 | 0 | 0 | 1,858 | 0 | 0 | 0 | 2,018 | 0 | 0 | 0 | 2,150 | 0 | 0 | 0 | 2,199 | 0 | 0 | 0 | 1,765 | 0 | 0 | 0 | 1,738 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| -7,263 | -5,960 | 2,538 | 7,222 | 7,267 | 9,176 | 3,102 | 7,761 | 7,250 | 7,802 | 407 | 9,588 | 9,367 | 9,477 | 363 | 8,476 | 7,762 | 12,591 | 311 | 11,985 | 10,352 | 12,032 | 456 | 10,515 | 12,155 | 12,164 | 299 | 11,855 | 11,985 | 14,157 | 367 | 10,978 | 10,067 | 9,503 | 285 | 9,132 | 9,550 | 10,331 | 190 | 10,130 | 9,582 | 9,488 | 214 | 9,888 | 10,742 | 10,526 | 219 | 10,843 | 10,966 | 9,718 | 5,836 | 8,104 | 7,582 | 9,684 | 6,644 | 8,120 | 8,485 | 8,336 | 5,119 |
Totaal kortlopende verplichtingen
| 14,750 | 13,720 | 11,541 | 12,310 | 12,732 | 15,676 | 13,535 | 12,576 | 12,270 | 13,784 | 9,221 | 9,588 | 9,464 | 9,477 | 8,546 | 8,476 | 7,762 | 12,591 | 10,847 | 11,985 | 10,352 | 12,032 | 10,965 | 10,515 | 12,155 | 12,164 | 10,681 | 11,855 | 11,985 | 14,157 | 12,007 | 10,978 | 10,067 | 9,503 | 9,395 | 9,132 | 9,550 | 10,331 | 10,142 | 10,130 | 9,582 | 9,488 | 9,416 | 9,888 | 10,742 | 10,526 | 11,287 | 10,843 | 10,966 | 9,718 | 8,626 | 8,104 | 7,582 | 9,684 | 9,286 | 8,120 | 8,485 | 8,336 | 7,151 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 12,323 | 14,114 | 14,100 | 14,570 | 14,566 | 14,268 | 15,140 | 15,269 | 15,769 | 16,280 | 18,655 | 17,312 | 842 | 7,574 | 17,956 | 0 | 0 | 13,820 | 14,107 | 0 | 0 | 0 | 10,100 | 0 | 0 | 0 | 8,450 | 0 | 0 | 0 | 8,350 | 0 | 0 | 0 | 10,700 | 0 | 0 | 0 | 10,400 | 0 | 0 | 0 | 10,515 | 0 | 0 | 0 | 8,089 | 0 | 0 | 0 | 10,128 | 0 | 0 | 0 | 9,552 | 0 | 0 | 0 | 9,785 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 545 | 0 | 0 | 0 | 550 | 0 | 0 | 0 | 635 | 0 | 0 | 0 | 752 | 0 | 0 | 0 | 881 | 0 | 0 | 0 | 725 | 0 | 0 | 0 | 923 | 0 | 0 | 0 | 1,152 | 0 | 0 | 0 | 1,070 | 0 | 0 | 0 | 1,290 | 0 | 0 | 0 | 916 | 0 | 0 | 0 | 1,045 | 0 | 0 | 0 | 941 | 0 | 0 | 0 | 866 | 0 | 0 | 0 | 1,688 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 28,546 | 0 | 0 | 0 | 28,452 | 0 | 0 | 0 | 26,717 | 0 | 0 | 0 | 23,913 | 0 | 0 | 0 | 23,975 | 0 | 0 | 0 | 18,050 | 0 | 0 | 0 | 17,739 | 0 | 0 | 0 | 16,564 | 0 | 0 | 0 | 14,819 | 0 | 0 | 0 | 13,628 | 0 | 0 | 0 | 13,271 | 0 | 0 | 0 | 12,298 | 0 | 0 | 0 | 14,236 | 0 | 0 | 0 | 13,270 | 0 | 0 | 0 | 11,454 |
Overige niet-vlottende verplichtingen
| 29,724 | 29,510 | 1,041 | 29,015 | 29,111 | 29,443 | 139 | 29,382 | 28,739 | 28,279 | 125 | 26,465 | 43,624 | 35,697 | 121 | 41,907 | 41,388 | 25,133 | 82 | 31,386 | 31,239 | 29,952 | 58 | 29,106 | 27,756 | 27,874 | 37 | 25,858 | 25,567 | 25,428 | 47 | 26,534 | 26,456 | 27,198 | 22 | 26,335 | 25,915 | 25,735 | 21 | 24,505 | 24,944 | 25,081 | 19 | 24,546 | 23,738 | 23,827 | 13 | 24,671 | 23,274 | 24,643 | 5 | 24,114 | 24,876 | 24,264 | 4 | 23,080 | 22,565 | 22,434 | 8 |
Totaal niet-vlottende verplichtingen
| 42,047 | 43,624 | 44,232 | 43,585 | 43,677 | 43,711 | 44,281 | 44,651 | 44,508 | 44,559 | 46,132 | 43,777 | 44,466 | 43,271 | 42,742 | 41,907 | 41,388 | 38,953 | 39,045 | 31,386 | 31,239 | 29,952 | 28,933 | 29,106 | 27,756 | 27,874 | 27,149 | 25,858 | 25,567 | 25,428 | 26,113 | 26,534 | 26,456 | 27,198 | 26,611 | 26,335 | 25,915 | 25,735 | 25,339 | 24,505 | 24,944 | 25,081 | 24,721 | 24,546 | 23,738 | 23,827 | 21,445 | 24,671 | 23,274 | 24,643 | 25,310 | 24,114 | 24,876 | 24,264 | 23,692 | 23,080 | 22,565 | 22,434 | 22,935 |
Totaal passiva
| 56,796 | 57,343 | 55,772 | 55,895 | 56,409 | 59,387 | 57,816 | 57,227 | 56,778 | 58,343 | 55,353 | 53,365 | 53,930 | 52,748 | 51,288 | 50,383 | 49,150 | 51,544 | 49,892 | 43,371 | 41,591 | 41,984 | 39,898 | 39,621 | 39,911 | 40,038 | 37,830 | 37,713 | 37,552 | 39,585 | 38,120 | 37,512 | 36,523 | 36,701 | 36,006 | 35,467 | 35,465 | 36,066 | 35,481 | 34,635 | 34,526 | 34,569 | 34,137 | 34,434 | 34,480 | 34,353 | 32,732 | 35,514 | 34,240 | 34,361 | 33,936 | 32,218 | 32,458 | 33,948 | 32,978 | 31,200 | 31,050 | 30,770 | 30,086 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 4,241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 112,475 | 2,480 | 101,933 | 101,329 | 102,156 | 2,480 | 93,036 | 93,040 | 95,540 | 2,480 | 91,462 | 92,148 | 91,648 | 2,480 | 81,413 | 80,196 | 75,298 | 2,480 | 70,948 | 70,713 | 69,187 | 2,480 | 67,990 | 65,460 | 63,990 | 1,240 | 62,194 | 61,165 | 60,160 | 1,240 | 53,634 | 50,025 | 49,648 | 1,240 | 46,820 | 47,013 | 47,289 | 1,240 | 42,033 | 42,216 | 41,147 | 1,240 | 38,267 | 36,919 | 37,491 | 1,240 | 33,337 | 0 | 0 | 1,240 | 0 | 0 | 0 | 621 | 0 | 0 | 0 | 621 |
Ingehouden winsten
| 0 | 0 | 89,838 | 0 | 0 | 0 | 83,981 | 0 | 0 | 0 | 83,288 | 0 | 0 | 0 | 72,728 | 0 | 0 | 0 | 68,528 | 0 | 0 | 0 | 57,889 | 0 | 0 | 0 | 56,307 | 0 | 0 | 0 | 50,267 | 0 | 0 | 0 | 38,751 | 0 | 0 | 0 | 34,918 | 0 | 0 | 0 | 32,381 | 0 | 0 | 0 | 29,908 | 0 | 0 | 0 | 27,099 | 0 | 0 | 0 | 25,293 | 0 | 0 | 0 | 23,139 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 8,519 | 0 | 0 | 0 | 7,579 | 0 | 0 | 0 | 13,813 | 0 | 0 | 0 | 10,044 | 0 | 0 | 0 | 10,188 | 0 | 0 | 0 | 3,794 | 0 | 0 | 0 | 5,049 | 0 | 0 | 0 | 5,599 | 0 | 0 | 0 | 8,033 | 0 | 0 | 0 | 7,673 | 0 | 0 | 0 | 6,132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 110,067 | 0 | 2,480 | 0 | 0 | 0 | 5,779 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,733 | 0 | 32,644 | 33,446 | 2,630 | 28,527 | 31,869 | 32,850 | 4,445 | 27,714 | 26,305 | 26,728 | 1,666 |
Totaal eigen vermogen van aandeelhouders
| 110,067 | 112,475 | 107,558 | 101,933 | 101,329 | 102,156 | 99,819 | 93,036 | 93,040 | 95,540 | 99,581 | 91,462 | 92,148 | 91,648 | 85,252 | 81,413 | 80,196 | 75,298 | 81,196 | 70,948 | 70,713 | 69,187 | 64,163 | 67,990 | 65,460 | 63,990 | 62,596 | 62,194 | 61,165 | 60,160 | 57,106 | 53,634 | 50,025 | 49,648 | 48,024 | 46,820 | 47,013 | 47,289 | 43,831 | 42,033 | 42,216 | 41,147 | 39,753 | 38,267 | 36,919 | 37,491 | 35,881 | 33,337 | 32,644 | 33,446 | 30,969 | 28,527 | 31,869 | 32,850 | 30,359 | 27,714 | 26,305 | 26,728 | 25,426 |
Totaal eigen vermogen
| 161,862 | 164,775 | 160,332 | 152,329 | 151,825 | 153,455 | 153,939 | 145,764 | 143,420 | 143,171 | 147,165 | 135,584 | 135,446 | 135,148 | 128,723 | 123,975 | 123,238 | 118,759 | 125,410 | 102,396 | 102,586 | 101,039 | 95,844 | 98,593 | 95,366 | 92,967 | 91,352 | 90,209 | 88,542 | 86,644 | 84,040 | 79,236 | 74,989 | 74,522 | 72,790 | 70,867 | 70,635 | 70,802 | 67,103 | 64,801 | 64,652 | 63,520 | 62,164 | 60,039 | 58,419 | 58,970 | 57,531 | 54,140 | 53,242 | 53,645 | 51,484 | 46,878 | 49,999 | 50,501 | 48,890 | 45,641 | 43,835 | 43,978 | 42,950 |
Totaal passiva en aandeelhoudersvermogen
| 218,658 | 222,118 | 216,104 | 208,224 | 208,234 | 212,842 | 211,755 | 202,991 | 200,198 | 201,514 | 202,518 | 188,949 | 189,376 | 187,896 | 180,011 | 174,358 | 172,388 | 170,303 | 175,302 | 145,767 | 144,177 | 143,023 | 135,742 | 138,214 | 135,277 | 133,005 | 129,182 | 127,922 | 126,094 | 126,229 | 122,160 | 116,748 | 111,512 | 111,223 | 108,796 | 106,334 | 106,100 | 106,868 | 102,584 | 99,436 | 99,178 | 98,089 | 96,301 | 94,473 | 92,899 | 93,323 | 90,263 | 89,654 | 87,482 | 88,006 | 85,420 | 79,096 | 82,457 | 84,449 | 81,868 | 76,841 | 74,885 | 74,748 | 73,036 |