Nurminen Logistics Oyj
HEL:NLG1V.HE
0.914 (EUR) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 5.324 | 6.257 | 10.155 | 12.814 | 12.814 | 8.6 | -6.141 | 6.141 | 6.141 | 7.891 | 7.891 | 7.003 | 7.003 | 4.507 | 4.507 | 4.471 | 4.471 | 4.095 | 4.095 | 4.054 | 4.054 | 9.389 | 9.389 | 11.514 | 11.514 | 5.452 | 5.452 | 7.832 | 7.832 | 2.733 | 2.733 | 2.304 | 2.304 | 1.144 | 1.144 | 3.273 | 4.79 | 1.5 | 1.318 | 1.53 | 1.916 | 1.328 | 1.434 | 3.553 | 4.449 | 7.189 | 4.74 | 4.901 | 3.804 | 3.525 | 3.109 | 2.49 | 1.863 | 2.514 | 2.098 | 2.563 | 2.467 | 1.533 | 2.595 | 2.238 |
Kortetermijnbeleggingen
| -0.344 | 0 | 0 | 0 | 0 | -0.682 | 12.282 | -0.348 | 0 | -0.292 | 0 | -0.021 | 0 | -0.021 | 0 | -0.241 | 0 | -0.244 | 0 | -0.244 | 0 | -0.317 | 0 | 0 | 0 | -3.356 | 0 | -4.093 | 0 | 0 | 0 | -5.713 | 0 | -7.414 | 0 | -7.223 | -9.222 | -10.726 | 3.06 | -0.035 | -0.035 | -0.035 | -0.035 | -0.035 | -0.035 | 0 | -0.035 | -0.035 | 0 | 0 | 10.724 | 10.544 | 0 | -0.714 | -0.714 | -0.714 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 5.324 | 6.257 | 10.155 | 12.814 | 12.814 | 8.6 | 6.141 | 6.141 | 6.141 | 7.891 | 7.891 | 7.003 | 7.003 | 4.507 | 4.507 | 4.471 | 4.471 | 4.095 | 4.095 | 4.054 | 4.054 | 9.389 | 9.389 | 11.514 | 11.514 | 5.452 | 5.452 | 7.832 | 7.832 | 2.733 | 2.733 | 2.304 | 2.304 | 1.144 | 1.144 | 3.273 | 4.79 | 1.5 | 1.318 | 1.53 | 1.916 | 1.328 | 1.434 | 3.553 | 4.449 | 7.189 | 4.74 | 4.901 | 3.804 | 3.525 | 3.109 | 2.49 | 1.863 | 2.514 | 2.098 | 2.563 | 2.467 | 1.533 | 2.595 | 2.238 |
Nettovorderingen
| 9.674 | 8.867 | 8.823 | 11.897 | 9.005 | 14.129 | 13.991 | 9.098 | 7.061 | 21.044 | 21.044 | 14.101 | 14.101 | 15.955 | 15.955 | 6.779 | 6.779 | 9.817 | 9.817 | 7.822 | 6.439 | 8.042 | 8.042 | 6.551 | 6.551 | 11.675 | 11.675 | 7.729 | 7.729 | 13.601 | 13.601 | 7.887 | 7.887 | 13.306 | 13.306 | 7.151 | 10.313 | 16.486 | 11.69 | 8.304 | 11.788 | 11.478 | 10.942 | 9.364 | 12.276 | 10.854 | 15.046 | 9.566 | 15.449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 1.146 | 1.008 | 1.064 | 1.094 | 1.094 | 1.236 | 1.236 | 0.238 | 0.238 | 0.253 | 0.253 | 0.122 | 0.122 | 0.124 | 0.124 | 0.087 | 0.087 | 0.08 | 0.08 | 0.087 | 0.087 | 0.092 | 0.092 | 0.081 | 0.081 | 0.079 | 0.079 | 0.067 | 0.067 | 0.062 | 0.062 | 0.041 | 0.041 | -13.306 | 0 | -7.151 | -10.313 | 0 | 0 | -8.304 | -11.788 | -11.478 | -10.942 | -9.364 | -12.276 | -10.854 | 0 | 0 | -15.449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 9.674 | 36.883 | 0 | 2.892 | 2.892 | 0.001 | 0.139 | 9.102 | 2.042 | 21.077 | 0.033 | 18.741 | 4.64 | 15.955 | 0 | 10.451 | 3.673 | 10.714 | 0.897 | 8.719 | 2.413 | 8.042 | 0 | 10.953 | 4.401 | 11.693 | 0.017 | 12.728 | 4.998 | 13.722 | 0.122 | 12.59 | 4.703 | 13.655 | 0.349 | 15.547 | 15.725 | 23.685 | 7.241 | 9.731 | 11.789 | 11.478 | 10.941 | 11.139 | 12.276 | 10.974 | 15.23 | 14.313 | 15.449 | 13.972 | 13.448 | 14.546 | 15.696 | 0.001 | 15.297 | 14.507 | 17.596 | 19.706 | 18.6 | 17.58 |
Totaal vlottende activa
| 16.144 | 16.132 | 20.042 | 25.805 | 25.805 | 23.965 | 6.141 | 15.481 | 15.482 | 29.221 | 29.221 | 25.866 | 25.866 | 20.586 | 20.586 | 15.009 | 15.01 | 14.889 | 14.889 | 12.86 | 12.993 | 17.523 | 17.523 | 22.548 | 22.547 | 17.224 | 17.223 | 20.627 | 20.626 | 16.517 | 16.518 | 14.935 | 14.935 | 14.799 | 14.799 | 18.82 | 20.515 | 25.185 | 20.249 | 11.261 | 13.705 | 12.806 | 12.375 | 14.692 | 16.725 | 18.163 | 19.97 | 19.214 | 19.253 | 17.497 | 16.557 | 17.036 | 17.559 | 18.396 | 17.395 | 17.07 | 20.063 | 21.239 | 21.195 | 19.818 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 48.175 | 38.43 | 75.998 | 77.154 | 77.131 | 67.448 | 67.448 | 44.929 | 44.727 | 45.804 | 45.696 | 46.832 | 46.727 | 47.886 | 47.872 | 48.148 | 48.142 | 34.733 | 34.733 | 35.811 | 35.81 | 39.388 | 39.388 | 8.757 | 8.592 | 12.645 | 12.645 | 13.043 | 11.946 | 12.772 | 12.772 | 13.252 | 13.168 | 14.574 | 14.574 | 14.988 | 15.825 | 16.699 | 17.221 | 23.351 | 27.987 | 30.058 | 29.762 | 31.493 | 33.015 | 34.168 | 37.939 | 38.738 | 39.324 | 39.169 | 41.436 | 40.785 | 40.426 | 43.141 | 44.114 | 44.617 | 44.7 | 48.221 | 47.93 | 46.416 |
Goodwill
| 0.899 | 0.899 | 0.9 | 0.899 | 0.899 | 0.9 | 0.899 | 0.9 | 0.899 | 0.9 | 0.899 | 0.9 | 0.899 | 0.9 | 0.899 | 0.9 | 0.899 | 0.899 | 0.899 | 0.9 | 0.899 | 5.97 | 5.97 | 5.97 | 5.97 | 8.97 | 8.97 | 8.97 | 8.97 | 8.97 | 8.97 | 8.97 | 8.97 | 8.97 | 8.97 | 8.97 | 9.516 | 9.516 | 9.516 | 9.516 | 9.516 | 9.516 | 9.516 | 9.516 | 9.516 | 9.516 | 9.516 | 9.516 | 9.516 | 9.516 | 0 | 0 | 9.516 | 9.516 | 9.516 | 9.516 | 9.516 | 9.516 | 9.516 | 9.516 |
Immateriële activa
| 2.02 | 1.568 | 1.268 | 1.276 | 1.275 | 1.287 | 1.006 | 0.934 | 0.935 | 1.051 | 1.05 | 1.184 | 1.185 | 1.515 | 1.515 | 1.675 | 1.675 | 1.793 | 1.793 | 1.933 | 1.933 | 1.818 | 1.818 | 1.39 | 1.39 | 0.048 | 0.048 | 0.057 | 0.058 | 0.08 | 0.08 | 0.06 | 0.061 | 0.12 | 0.12 | 0.191 | 0.241 | 0.29 | 0 | 0.354 | 0.388 | 0.438 | 0.47 | 0.53 | 0.569 | 0.649 | 0.722 | 0.813 | 0.81 | 0.849 | 0 | 0 | 0.662 | 0.734 | 0.74 | 0.818 | 0.751 | 0.855 | 0.95 | 1.035 |
Goodwill en immateriële activa
| 2.919 | 2.468 | 2.167 | 2.176 | 2.174 | 2.187 | 1.905 | 1.834 | 1.834 | 1.951 | 1.949 | 2.084 | 2.084 | 2.415 | 2.414 | 2.575 | 2.574 | 2.692 | 2.692 | 2.833 | 2.832 | 7.788 | 7.788 | 7.36 | 7.36 | 9.018 | 9.018 | 9.027 | 9.028 | 9.05 | 9.05 | 9.03 | 9.031 | 9.09 | 9.09 | 9.161 | 9.757 | 9.806 | 9.516 | 9.87 | 9.904 | 9.954 | 9.986 | 10.046 | 10.085 | 10.165 | 10.238 | 10.329 | 10.326 | 10.365 | 10.437 | 10.235 | 10.178 | 10.25 | 10.256 | 10.334 | 10.267 | 10.371 | 10.466 | 10.551 |
Langetermijnbeleggingen
| 0.49 | 1.48 | 1.308 | 1.167 | 1.123 | 0.856 | 0.174 | 0.524 | 0.495 | 0.468 | 0.176 | 0.195 | 0.174 | 0.203 | 0.182 | 0.446 | 0.205 | 0.448 | 0.204 | 0.453 | 0.209 | 0.518 | 0.201 | 0.194 | 0.194 | 3.575 | 0.219 | 4.325 | 0.232 | 0.294 | 0.294 | 5.976 | 0.263 | 7.702 | 0.288 | 7.516 | 9.348 | 10.852 | 0.171 | 0.208 | 0.2 | 0.218 | 0.299 | 0.33 | 0.285 | 0.207 | 0.403 | 0.424 | 0.333 | 0.035 | -10.437 | -10.235 | 0 | 1.063 | 1.292 | 1.365 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 5.718 | 5.699 | 7.45 | 7.471 | 0 | 9.377 | -69.527 | 6.908 | 0 | 6.902 | 0 | 6.728 | 0 | 0.045 | 0 | -0.446 | 0 | -0.448 | 0 | -0.453 | 0 | -0.518 | 0 | 0.014 | 0 | 0.499 | 0 | 0.567 | 0 | 0.566 | 0 | 0.659 | 0 | 0.618 | 0 | 0.547 | 0.593 | 0.693 | 0.701 | 0.608 | 0.894 | 0.914 | 0.868 | 0.926 | 0.935 | 0.929 | 1.105 | 1.068 | 1.042 | 1.018 | 0.986 | 0.954 | 0.91 | 0.863 | 0.812 | 0.76 | 0.768 | 0.822 | 0.881 | 0.952 |
Overige niet-vlottende activa
| 0 | 36.836 | 0 | -0.002 | 7.538 | 0 | -6.141 | 0.001 | 7.14 | 0.001 | 7.306 | 0 | 6.854 | -0.001 | 0.08 | 0.446 | 0.248 | 0.447 | 0.243 | 0.451 | 0.244 | 0.518 | 0.317 | 2.639 | 2.818 | -0.001 | 3.855 | -0.001 | 5.755 | 5.893 | 6.459 | 0.001 | 6.457 | 0.001 | 8.033 | 0 | 0.002 | 0.001 | 0.312 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0.035 | -0.001 | -0.001 | 0.035 | 0.272 | 10.759 | 10.579 | 0.994 | -0.001 | 0.001 | -0.001 | 1.341 | 1.187 | 1.327 | 1.215 |
Totaal niet-vlottende activa
| 57.302 | 84.913 | 86.923 | 87.966 | 87.966 | 79.868 | -6.141 | 54.196 | 54.196 | 55.126 | 55.127 | 55.839 | 55.839 | 50.548 | 50.548 | 51.169 | 51.169 | 37.872 | 37.872 | 39.095 | 39.095 | 47.694 | 47.694 | 18.964 | 18.964 | 25.736 | 25.737 | 26.961 | 26.961 | 28.575 | 28.575 | 28.918 | 28.919 | 31.985 | 31.985 | 32.212 | 35.525 | 38.051 | 27.921 | 34.037 | 38.985 | 41.143 | 40.915 | 42.795 | 44.32 | 45.504 | 49.684 | 50.558 | 51.06 | 50.859 | 53.181 | 52.318 | 52.508 | 55.316 | 56.475 | 57.075 | 57.076 | 60.601 | 60.604 | 59.134 |
Totaal activa
| 73.446 | 101.045 | 106.965 | 113.771 | 113.771 | 103.833 | 103.833 | 69.677 | 69.678 | 84.348 | 84.348 | 81.705 | 81.705 | 71.134 | 71.134 | 66.178 | 66.179 | 52.761 | 52.761 | 52.087 | 52.088 | 65.217 | 65.217 | 41.511 | 41.511 | 42.96 | 42.96 | 47.587 | 47.587 | 45.092 | 45.093 | 43.854 | 43.854 | 46.784 | 46.784 | 51.032 | 56.04 | 63.237 | 48.17 | 45.299 | 52.688 | 53.948 | 53.291 | 57.486 | 61.045 | 63.667 | 69.654 | 69.772 | 70.313 | 68.356 | 69.738 | 69.354 | 70.067 | 73.712 | 73.87 | 74.145 | 77.139 | 81.84 | 81.799 | 78.952 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 10.363 | 13.655 | 16.695 | 16.514 | 6.151 | 26.408 | 26.408 | 4.811 | 4.811 | 23.463 | 23.463 | 7.675 | 7.675 | 15.386 | 15.386 | 5.171 | 5.171 | 11.611 | 11.611 | 4.466 | 4.466 | 8.138 | 8.138 | 3.177 | 4.917 | 10.185 | 10.185 | 5.835 | 5.835 | 14.137 | 14.137 | 5.756 | 5.756 | 12.502 | 12.502 | 7.236 | 13.567 | 17.584 | 14.873 | 5.993 | 11.834 | 10.429 | 10.413 | 5.491 | 9.33 | 10.272 | 10.743 | 3.282 | 11.461 | 11.166 | 9.454 | 11.43 | 12.583 | 14.299 | 11.711 | 9.582 | 10.75 | 11.772 | 6.38 | 11.704 |
Kortlopende schulden
| 7.268 | 14.52 | 16.683 | 21.24 | 20.631 | 0.818 | 9.638 | 10.554 | 10.004 | 0.608 | 10.212 | 2.6 | 1.924 | 0.629 | 1.604 | 2.422 | 1.846 | 3.211 | 0.911 | 3.102 | 0.781 | 6.471 | 0.871 | 5.252 | 1.011 | 1.538 | 1.538 | 1.472 | 0.897 | 1.637 | 1.637 | 1.919 | 1.423 | 1.481 | 1.481 | 4.517 | 5.133 | 6.885 | 8.597 | 8.591 | 9.629 | 9.879 | 8.91 | 8.902 | 8.847 | 8.994 | 10.64 | 11.536 | 9.107 | 9.107 | 10.007 | 9.997 | 10.202 | 9.22 | 9.252 | 9.227 | 9.15 | 8.218 | 11.602 | 5.825 |
Belastingschulden
| 0 | 0.319 | 0.134 | 0.106 | 0 | 0.639 | 0 | 0.041 | 0 | 0.023 | 0 | 0.253 | 0 | 0.163 | 0 | 0.001 | 0 | 0 | 0 | 0.237 | 0 | 0.273 | 0 | 0.366 | 0 | 0 | 0 | 0.331 | 0 | 0.309 | 0 | 0.141 | 0 | 0.033 | 0 | 0.079 | 0.056 | 0.041 | 0.146 | 0.127 | 0.098 | 0.091 | 0.101 | 0.088 | 0.157 | 0.14 | 0.214 | 0.283 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| -4.612 | -0.241 | -0.493 | -4.348 | 0 | 10.277 | 0 | 0 | 0 | 0 | 0 | 10.483 | 0 | 0 | 0 | 0.001 | 0 | -2.3 | 0 | 2.817 | 0 | 0.273 | 0 | 1.058 | 0 | 0 | 0 | 6.637 | 0 | 0.309 | 0 | 6.398 | 0 | 0 | 0 | 5.616 | 0.056 | 0 | 0 | 5.521 | 0 | 0.091 | 0.101 | 5.732 | 0.157 | 0 | 0.214 | 6.198 | -9.107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| -5.751 | -13.414 | -16.202 | -12.166 | 4.927 | -27.046 | -24.95 | 0.691 | 1.282 | -13.25 | -22.831 | -7.208 | 4.204 | -13.782 | -14.594 | 0.632 | 1.271 | -9.311 | -9.311 | -3.938 | 1.437 | -8.41 | -2.264 | 1.374 | 3.559 | -10.184 | -10.184 | -5.764 | 1.779 | -14.445 | -13.827 | -5.488 | 1.547 | -12.502 | -12.469 | -6.837 | -13.624 | -17.584 | -14.873 | -5.576 | -11.834 | -10.521 | -10.515 | -4.869 | -9.488 | -10.272 | -10.956 | -3.264 | -2.354 | -11.166 | -9.454 | -11.43 | -12.583 | -14.299 | -11.711 | -9.582 | -10.75 | -11.772 | -6.38 | -11.704 |
Totaal kortlopende verplichtingen
| 17.631 | 28.494 | 33.512 | 37.86 | 37.86 | 37.504 | 37.504 | 20.908 | 20.908 | 34.307 | 34.307 | 21.478 | 21.478 | 17.782 | 17.782 | 13.398 | 13.459 | 14.822 | 14.822 | 11.15 | 11.15 | 14.883 | 14.883 | 14.404 | 14.404 | 11.724 | 11.724 | 14.346 | 14.346 | 16.084 | 16.084 | 14.482 | 14.482 | 14.016 | 14.016 | 17.847 | 18.755 | 24.51 | 23.616 | 20.649 | 21.561 | 20.398 | 19.423 | 20.835 | 18.333 | 19.406 | 21.598 | 21.317 | 20.568 | 20.273 | 19.461 | 21.429 | 22.785 | 23.519 | 20.963 | 18.809 | 19.9 | 19.99 | 17.982 | 17.529 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 4.117 | 6.813 | 16.874 | 18.172 | 27.173 | 9.212 | 36.868 | 24.515 | 24.515 | 9.066 | 25.082 | 34.317 | 34.317 | 9.505 | 37.825 | 38.808 | 38.747 | 39.999 | 39.999 | 39.9 | 39.9 | 41.181 | 41.181 | 13.6 | 13.6 | 17.597 | 17.597 | 17.857 | 17.857 | 22.268 | 22.268 | 22.198 | 22.198 | 23.777 | 23.777 | 23.759 | 27.899 | 26.229 | 12.923 | 13.2 | 13.448 | 13.902 | 14.398 | 14.849 | 18.203 | 18.336 | 17.565 | 17.572 | 18.263 | 18.941 | 19.51 | 19.044 | 19.487 | 20.979 | 22.592 | 24.05 | 25.581 | 27.291 | 28.652 | 28.51 |
Uitgestelde opbrengsten niet-vlottend
| 10.374 | 2.264 | 8.898 | 9.001 | 0 | -1.895 | 0 | -1.803 | 0 | -1.873 | 0 | -1.921 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1.204 | 1.457 | 1.41 | 2.79 | 0 | 1.895 | 0 | 1.803 | 0 | 1.873 | 0 | 1.921 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.024 | 0 | 0.052 | 0 | 0.028 | 0 | 0.288 | 0 | 0.385 | 0 | 0.38 | 0 | 0.4 | 0 | 0.42 | 0 | 0.447 | 0.47 | 0.456 | 0.442 | 0.426 | 0.383 | 0.372 | 0.361 | 0.35 | 0.428 | 0.425 | 0.516 | 0.431 | 0.402 | 0.401 | 0.4 | 0.398 | 0.473 | 0.457 | 0.436 | 0.414 | 0.392 | 0.37 | 0.349 | 0.328 |
Overige niet-vlottende verplichtingen
| 0.033 | 19.355 | 0.047 | 0.054 | 2.845 | 27.732 | 0.076 | 0.108 | 0.109 | 16.056 | 0.04 | 0.106 | 0.106 | 28.453 | 0.133 | 0.159 | 0.16 | 0.187 | 0.187 | 0.212 | 0.237 | 0.074 | 0.126 | 0.328 | 0.356 | 0.292 | 0.579 | 0.329 | 0.714 | 0.344 | 0.724 | 0.374 | 0.774 | 0.342 | 0.762 | 0.305 | 0.347 | 0.402 | 0.401 | 0.35 | 0.516 | 0.549 | 0.526 | 0.561 | 0.595 | 0.606 | 0.649 | 0.655 | -17.624 | 0 | 0 | 0.635 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 15.728 | 29.889 | 27.229 | 30.017 | 30.018 | 36.944 | 36.944 | 24.623 | 24.624 | 25.122 | 25.122 | 34.423 | 34.423 | 37.958 | 37.958 | 38.967 | 38.907 | 40.186 | 40.186 | 40.136 | 40.137 | 41.307 | 41.307 | 13.956 | 13.956 | 18.177 | 18.176 | 18.571 | 18.571 | 22.992 | 22.992 | 22.972 | 22.972 | 24.539 | 24.539 | 24.511 | 28.716 | 27.087 | 13.766 | 13.976 | 14.347 | 14.823 | 15.285 | 15.76 | 19.226 | 19.367 | 18.73 | 18.658 | 18.665 | 19.342 | 19.91 | 20.077 | 19.96 | 21.437 | 23.028 | 24.464 | 25.973 | 27.661 | 29.001 | 28.838 |
Totaal passiva
| 33.359 | 58.383 | 60.741 | 67.877 | 67.878 | 74.448 | 74.448 | 45.531 | 45.532 | 59.429 | 59.429 | 55.901 | 55.901 | 55.74 | 55.74 | 52.365 | 52.366 | 55.008 | 55.008 | 51.286 | 51.287 | 56.19 | 56.19 | 28.36 | 28.36 | 29.901 | 29.9 | 32.917 | 32.917 | 39.076 | 39.076 | 37.454 | 37.454 | 38.555 | 38.555 | 42.358 | 47.471 | 51.597 | 37.382 | 34.625 | 35.908 | 35.221 | 34.708 | 36.595 | 37.559 | 38.773 | 40.328 | 39.975 | 39.233 | 39.615 | 39.371 | 41.506 | 42.745 | 44.956 | 43.991 | 43.273 | 45.873 | 47.651 | 46.983 | 46.367 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0.086 | 0 | 0 | 31.376 | 0 | 0 | 19.341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.862 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 4.215 | 0 |
Ingehouden winsten
| -7.904 | -13.122 | -12.245 | -14.752 | -12.376 | -25.932 | -23.556 | -29.368 | -26.992 | -28.182 | -25.806 | -28.386 | -26.01 | -37.886 | -35.51 | -39.494 | -37.118 | -37.779 | -35.401 | -35.497 | -33.119 | -27.552 | -25.174 | -22.616 | -20.238 | -14.809 | -12.431 | -13.689 | -11.311 | -12.961 | -10.583 | -12.584 | -10.206 | -10.12 | -7.742 | -9.216 | -9.74 | -7.672 | -7.109 | -6.349 | -2.746 | -1.334 | -0.961 | 0.72 | 2.654 | 4.005 | 4.933 | 5.799 | 6.623 | 5.265 | 5.97 | 4.673 | 4.905 | 5.48 | 6.018 | 7.373 | 8.181 | 9.424 | 10.156 | 9.737 |
Overige gereserveerde algehele resultaten
| 36.385 | 36.388 | 37.949 | 2.358 | 35.573 | 37.95 | 12.894 | 37.961 | 35.585 | 39.193 | 36.817 | 39.206 | 36.83 | 37.932 | 36.806 | 37.923 | 36.797 | 28.827 | 27.949 | 28.802 | 27.924 | 28.795 | 27.917 | 27.965 | 27.965 | 20.345 | 20.345 | 20.419 | 20.419 | 11.463 | 11.463 | 11.61 | 11.61 | 11.325 | 11.325 | 13.1 | 13.625 | 14.62 | 12.911 | 11.889 | 14.535 | 15.161 | 14.646 | 15.312 | -3.862 | 13.331 | 15.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0.001 | 0.086 | 0.086 | 4.301 | 0.086 | 0.086 | 11.252 | 0.086 | 0.086 | 0.086 | 0.086 | 0.086 | 0.086 | 1.336 | 0.086 | 1.336 | 0.086 | 1.586 | 0.086 | 1.586 | 0.086 | 1.586 | 0.086 | 2.464 | 0.086 | 2.464 | 0.086 | 2.464 | 0.086 | 2.463 | 0.086 | 2.464 | 0.086 | 2.463 | 0.086 | 0.086 | 0.086 | 0.086 | 0.086 | 0.086 | 0.085 | 0.086 | 0.086 | 0.086 | 15.729 | 2.464 | 2.464 | 17.346 | 18.322 | 17.928 | 18.728 | 17.896 | 17.395 | 18.451 | 18.58 | 18.291 | 18.058 | 19.952 | 19.189 | 21.776 |
Totaal eigen vermogen van aandeelhouders
| 32.783 | 27.567 | 30.005 | 27.498 | 27.498 | 16.319 | 24.146 | 12.894 | 12.894 | 15.312 | 15.312 | 15.121 | 15.121 | 5.597 | 5.597 | 3.98 | 3.98 | -3.151 | -3.151 | -0.894 | -0.894 | 7.044 | 7.044 | 12.028 | 12.028 | 12.215 | 12.215 | 13.409 | 13.409 | 5.18 | 5.181 | 5.705 | 5.705 | 7.883 | 7.884 | 8.185 | 8.186 | 11.249 | 10.103 | 9.841 | 16.089 | 18.128 | 17.986 | 20.333 | 22.598 | 24.015 | 26.713 | 27.36 | 29.16 | 27.408 | 28.913 | 26.784 | 26.515 | 28.146 | 28.813 | 29.879 | 30.454 | 33.591 | 33.56 | 31.513 |
Totaal eigen vermogen
| 40.088 | 42.661 | 46.224 | 45.893 | 45.893 | 29.385 | 37.212 | 24.146 | 24.146 | 24.919 | 24.919 | 25.804 | 25.804 | 15.394 | 15.394 | 13.813 | 13.813 | -2.247 | -2.247 | 0.801 | 0.801 | 9.027 | 9.027 | 13.151 | 13.151 | 13.06 | 13.06 | 14.67 | 14.67 | 6.016 | 6.017 | 6.4 | 6.4 | 8.228 | 8.229 | 8.674 | 8.569 | 11.64 | 10.788 | 10.674 | 16.78 | 18.727 | 18.583 | 20.891 | 23.486 | 24.894 | 29.326 | 29.797 | 31.08 | 28.741 | 30.367 | 27.848 | 27.322 | 28.756 | 29.879 | 30.872 | 31.266 | 34.189 | 34.816 | 32.585 |
Totaal passiva en aandeelhoudersvermogen
| 66.142 | 101.044 | 106.965 | 113.771 | 113.771 | 103.833 | 24.146 | 69.677 | 69.678 | 84.348 | 84.348 | 81.705 | 81.705 | 71.134 | 71.134 | 66.178 | 66.179 | 52.761 | 52.761 | 52.087 | 52.088 | 65.217 | 65.217 | 41.511 | 41.511 | 42.961 | 42.96 | 47.587 | 47.587 | 45.092 | 45.093 | 43.854 | 43.854 | 46.783 | 46.784 | 51.032 | 56.04 | 63.237 | 48.17 | 45.299 | 52.688 | 53.948 | 53.291 | 57.486 | 61.045 | 63.667 | 69.654 | 69.772 | 70.313 | 68.356 | 69.738 | 69.354 | 70.067 | 73.712 | 73.87 | 74.145 | 77.139 | 81.84 | 81.799 | 78.952 |