Precio Fishbone AB (publ)
SSE:PRCO-B.ST
36.8 (SEK) • At close February 19, 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 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 24.086 | 143.304 | 167.398 | 17.633 | 27.948 | 42.917 | 15.571 | 16.907 | 21.007 | 53.243 | 32.463 | 28.508 | 34.865 | 64.686 | 56.543 | 41.013 | 43.655 | 31.84 | 17.544 | 10.796 | 20.503 | 31.468 | 21.626 | 16.734 | 14.849 | 26.811 | 12.241 | 9.025 | 11.31 | 23.713 | 12.083 | 10.299 | 11.647 | 23.452 | 19.566 | 0 | 15.788 | -11.779 | 11.779 | 11.779 | 9.763 | -12.376 | 3.376 | 11.604 | 10.835 | 13.097 | 6.124 | 7.571 | 7.071 | 9.023 | 7.084 | 7.061 | 4.569 | 3.937 | 11.495 | 11.595 | 7.498 | 9.911 | 10.735 | 4.774 | 4.681 |
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 | 23.557 | 0 | 0 | 0 | 24.752 | 9 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 24.086 | 143.304 | 167.398 | 17.633 | 27.948 | 42.917 | 15.571 | 16.907 | 21.007 | 53.243 | 32.463 | 28.508 | 34.865 | 64.686 | 56.543 | 41.013 | 43.655 | 31.84 | 17.544 | 10.796 | 20.503 | 31.468 | 21.626 | 16.734 | 14.849 | 26.811 | 12.241 | 9.025 | 11.31 | 23.713 | 12.083 | 10.299 | 11.647 | 23.452 | 19.566 | 0 | 15.788 | 11.779 | 11.779 | 11.779 | 9.763 | 12.376 | 12.376 | 11.604 | 10.835 | 13.097 | 10.124 | 7.571 | 7.071 | 9.023 | 7.084 | 7.061 | 4.569 | 3.937 | 11.495 | 11.595 | 7.498 | 9.911 | 10.735 | 4.774 | 4.681 |
Nettovorderingen
| 53.032 | 57.324 | 54.635 | 68.708 | 72.97 | 74.588 | 97.546 | 89.086 | 92.403 | 78.913 | 80.784 | 71.937 | 70.714 | 72.042 | 61.34 | 57.747 | 56.925 | 59.916 | 63.789 | 57.239 | 59.799 | 59.108 | 59.231 | 47.401 | 55.817 | 47.145 | 52.453 | 39.396 | 45.376 | 39.771 | 45.948 | 39.06 | 43.963 | 40.687 | 46.133 | 0 | 46.304 | 0 | 37.725 | 37.725 | 32.477 | 0 | 27.811 | 24.958 | 27.118 | 22.863 | 26.687 | 30.299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -71.937 | 0 | 0 | 12.914 | 0 | 0 | 0 | 0 | 18.138 | 0 | 0 | 10.813 | 0 | -55.817 | 0 | 0 | -39.396 | 13.875 | -39.771 | 0 | 14.96 | 0 | 0 | 0 | 0 | 0 | 0 | 7.274 | -49.503 | 0 | 0 | 0 | 6.754 | -27.118 | 0 | 4.049 | -30.299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 0.001 | 16.333 | 4.157 | -0.001 | -0.001 | -0.001 | -0 | 0.001 | 92.403 | -0.001 | 0 | 71.937 | 70.714 | -0.001 | -0.001 | 70.636 | 70.808 | 76.867 | 0 | 0.003 | 74.731 | 0.001 | -0.001 | 61.052 | 68.878 | 0.001 | -0 | 53.974 | -0.001 | 53.788 | -0 | -0.001 | 57.364 | 54.398 | 0.001 | 69.156 | -0.001 | 79.832 | 0.001 | 52.605 | 39.689 | 47.096 | 0.001 | -0.001 | 32.427 | 0.001 | -0 | 30.299 | 36.71 | 35.33 | 0 | 28.039 | 33.417 | 31.389 | 22.431 | 25.167 | 24.633 | 21.145 | 22.96 | 22.014 | 18.385 |
Totaal vlottende activa
| 77.119 | 200.628 | 226.189 | 86.34 | 100.917 | 117.504 | 115.704 | 105.994 | 113.41 | 132.155 | 113.247 | 100.445 | 105.579 | 136.727 | 130.797 | 111.649 | 114.463 | 108.707 | 96.664 | 86.176 | 95.234 | 103.952 | 91.67 | 77.786 | 83.727 | 83.545 | 73.742 | 62.999 | 70.56 | 77.501 | 70.996 | 64.318 | 69.011 | 77.85 | 75.584 | 69.156 | 73.264 | 79.832 | 56.779 | 52.605 | 49.452 | 47.096 | 46.076 | 43.315 | 43.262 | 42.055 | 40.86 | 37.87 | 43.781 | 44.353 | 41.116 | 35.1 | 37.986 | 35.326 | 33.926 | 36.762 | 32.131 | 31.056 | 33.696 | 26.788 | 23.066 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 30.493 | 32.023 | 24.324 | 32.831 | 35.352 | 38.358 | 39.865 | 22.817 | 24.443 | 26.896 | 30.423 | 29.621 | 32.711 | 34.037 | 23.002 | 24.829 | 26.495 | 28.729 | 23.714 | 25.254 | 26.875 | 27.802 | 10.027 | 9.543 | 9.375 | 9.112 | 9.365 | 9.197 | 8.267 | 7.381 | 7.446 | 7.018 | 6.747 | 7.029 | 6.128 | 5.462 | 4.941 | 4.391 | 3.519 | 3.86 | 3.804 | 3.452 | 3.248 | 3.98 | 3.994 | 1.922 | 2.044 | 47.153 | 0 | 0 | 2.64 | 0 | 0 | 0 | 0 | 2.25 | 0 | 0 | 1.87 | 0 | 0.646 |
Goodwill
| 44.328 | 43.641 | 43.641 | 50.427 | 50.427 | 50.427 | 50.427 | 50.427 | 50.427 | 50.427 | 50.427 | 50.427 | 50.427 | 50.427 | 50.427 | 50.427 | 50.427 | 50.427 | 50.427 | 50.427 | 50.427 | 50.427 | 50.427 | 50.427 | 50.427 | 50.427 | 50.347 | 50.427 | 50.427 | 50.427 | 50.347 | 50.427 | 50.427 | 50.427 | 50.347 | 0 | 54.163 | 0 | 43.641 | 43.641 | 43.641 | 0 | 43.641 | 43.641 | 43.641 | 43.641 | 43.641 | 0 | 0 | 0 | 43.641 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0.268 | 0.05 | 0 | 5.676 | 5.235 | 4.759 | 4.284 | 3.894 | 3.532 | 3.132 | 2.727 | 2.231 | 1.84 | 1.951 | 2.061 | 2.172 | 2.282 | 2.392 | 2.503 | 2.613 | 2.724 | 2.834 | 2.944 | 3.055 | 3.165 | 3.276 | 3.386 | 3.497 | 3.607 | 3.717 | 3.909 | 3.938 | 4.049 | 4.159 | 4.27 | 0 | 0.123 | 0 | 0.246 | 0.246 | 0.399 | 0 | 0.552 | 0.625 | 0.697 | 1.103 | 1.218 | 0 | 0 | 0 | 0.937 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 44.596 | 43.691 | 43.641 | 56.103 | 55.662 | 55.186 | 54.711 | 54.321 | 53.959 | 53.559 | 53.154 | 52.658 | 52.267 | 52.378 | 52.488 | 52.599 | 52.709 | 52.819 | 52.93 | 53.04 | 53.151 | 53.261 | 53.371 | 53.482 | 53.592 | 53.703 | 53.733 | 53.924 | 54.034 | 54.144 | 54.255 | 54.365 | 54.476 | 54.586 | 54.616 | 54.188 | 54.286 | 54.348 | 43.887 | 43.964 | 44.04 | 44.117 | 44.193 | 44.266 | 44.338 | 44.744 | 44.859 | 0 | 0 | 0 | 44.578 | 0 | 0 | 0 | 0 | 44.997 | 0 | 0 | 45.508 | 0 | 46.131 |
Langetermijnbeleggingen
| 74.188 | 44.013 | 44.068 | 0.243 | 0.243 | 0.243 | 0.226 | 0.162 | 0.162 | 0.012 | 0.012 | 0.006 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.48 | 0.48 | 0.48 | 0 | 0.48 | 0.48 | 0 | 0 | 0 | 0 | 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
| -0.268 | -44.013 | -44.068 | -0.243 | -0.243 | -0.243 | -0.226 | -0.162 | -0.162 | -0.012 | -0.012 | -0.006 | -0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.48 | -0.48 | -0.48 | 0 | -0.48 | -0.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.519 | 0 | 0 | 2.308 | 0 | 4.624 |
Overige niet-vlottende activa
| 0.267 | 44.013 | 44.068 | 0.243 | -91.014 | 0.242 | 0.226 | -77.138 | -78.402 | 0.012 | 0.013 | 0.006 | 0.006 | 0 | 0.001 | 0 | 0.001 | 0.001 | 0.481 | 0.48 | 0.48 | 0.48 | 0.482 | 0.481 | 0.481 | 0.48 | 0.561 | 0.96 | 0.48 | 0.96 | 0.48 | 0.481 | 0.96 | 0 | -0 | 0 | 0.001 | -58.739 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.001 | 0.001 | 0 | -47.153 | 47.35 | 47.534 | 0 | 47.673 | 47.772 | 47.651 | 47.551 | 0 | 48.452 | 49.349 | 0 | 49.563 | 0 |
Totaal niet-vlottende activa
| 149.276 | 119.727 | 112.033 | 89.177 | 91.257 | 93.786 | 94.802 | 77.3 | 78.564 | 80.467 | 83.59 | 82.285 | 84.984 | 86.415 | 75.491 | 77.428 | 79.205 | 81.549 | 77.125 | 78.774 | 80.506 | 81.543 | 63.88 | 63.506 | 63.448 | 63.295 | 63.659 | 63.601 | 62.781 | 62.005 | 62.182 | 61.864 | 61.703 | 61.615 | 60.744 | 59.65 | 59.228 | 58.739 | 47.406 | 47.824 | 47.845 | 47.569 | 47.441 | 48.246 | 48.333 | 46.667 | 46.902 | 47.153 | 47.35 | 47.534 | 47.218 | 47.673 | 47.772 | 47.651 | 47.551 | 47.767 | 48.452 | 49.349 | 49.686 | 49.563 | 51.401 |
Totaal activa
| 226.395 | 320.355 | 338.222 | 175.517 | 192.175 | 211.29 | 210.506 | 183.294 | 191.974 | 212.623 | 196.837 | 182.73 | 190.563 | 223.142 | 206.288 | 189.077 | 193.668 | 190.256 | 173.79 | 164.947 | 175.74 | 185.494 | 155.55 | 141.292 | 147.175 | 146.84 | 137.401 | 126.6 | 133.341 | 139.506 | 133.177 | 126.182 | 130.714 | 139.465 | 136.328 | 128.806 | 132.492 | 78.413 | 104.185 | 100.429 | 97.297 | 94.665 | 93.517 | 91.561 | 91.595 | 88.722 | 87.762 | 85.023 | 91.131 | 91.887 | 88.334 | 82.773 | 85.758 | 82.977 | 81.477 | 84.529 | 80.583 | 80.405 | 83.382 | 76.351 | 74.467 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 0 | 18.682 | 0 | 0 | 0 | 35.245 | 0 | 0 | 0 | 20.909 | 0 | 0 | 0 | 17.539 | 0 | 0 | 0 | 15.247 | 0 | 0 | 0 | 9.947 | 0 | 0 | 0 | 7.944 | 0 | 0 | 0 | 8.793 | 0 | 0 | 0 | 7.993 | 0 | 0 | 0 | 6.124 | 6.124 | 0 | 0 | 4.904 | 0 | 0 | 0 | 1.209 | 0 | 0 | 0 | 1.264 | 0 | 0 | 0 | 0 | 2.718 | 0 | 0 | 4.109 | 0 | 1.776 |
Kortlopende schulden
| 0 | 0 | 10.081 | 0 | 0 | 0 | 12.035 | 0 | 0 | 0 | 11.748 | 0 | 0 | 0 | 8.002 | 0 | 0 | 0 | 7.864 | 0 | 0 | 0 | 3.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.937 | 0 | 0 | 0 | 2.754 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 4.523 | 0 | 0 | 0 | 9.289 | 0 | 0 | 0 | 13.773 | 0 | 0 | 0 | 14.608 | 0 | 0 | 0 | 11.131 | 0 | 0 | 0 | 11.209 | 0 | 0 | 0 | 9.442 | 0 | 0 | 0 | 7.619 | 0 | 0 | 0 | 6.049 | 0 | 0 | 0 | 5.829 | 0 | 0 | 0 | 4.049 | 0 | 0 | 0 | 7.148 | 0 | 0 | 0 | 7.545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | -28.763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.284 | 0 | 0 | 0 | 46.478 | 0 | 0 | 0 | 35.781 | 0 | 0 | 0 | 34.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.539 | 0 | 0 | 0 | 25.674 | 0 | 0 | 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
| 42.934 | 47.156 | 44.553 | 46.861 | 62.318 | 68.641 | 26.144 | 58.803 | 71.241 | 77.81 | 0 | 56.08 | 63.361 | 74.515 | 0.057 | 60.832 | 66.778 | 66.372 | 0.199 | 54.742 | 64.586 | 61.749 | 0.188 | 41.338 | 47.781 | 40.96 | 27.552 | 30.038 | 38.703 | 36.671 | 0.004 | 29.116 | 35.186 | 36.84 | 0.072 | 0 | 39.911 | 37.19 | 18.417 | 15.086 | 21.739 | 0 | 15.751 | 20.693 | 20.983 | 19.646 | 15.835 | 15.132 | 21.343 | 19.329 | 16.437 | 14.47 | 17.199 | 15.3 | 12.179 | 12.765 | 13.171 | 11.88 | 10.992 | 10.743 | 8.033 |
Totaal kortlopende verplichtingen
| 42.934 | 47.156 | 44.553 | 46.861 | 62.318 | 68.641 | 73.424 | 58.803 | 71.241 | 77.81 | 65.942 | 56.08 | 63.361 | 74.515 | 72.076 | 60.832 | 66.778 | 66.372 | 59.092 | 54.742 | 64.586 | 61.749 | 47.774 | 41.338 | 47.781 | 40.96 | 35.496 | 30.038 | 38.703 | 36.671 | 33.274 | 29.116 | 35.186 | 36.84 | 36.494 | 0 | 39.911 | 37.19 | 24.541 | 21.21 | 21.739 | 0 | 20.655 | 20.693 | 20.983 | 19.646 | 17.044 | 15.132 | 21.343 | 19.329 | 17.702 | 14.47 | 17.199 | 15.3 | 12.179 | 15.483 | 13.171 | 11.88 | 15.101 | 10.743 | 9.809 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 7.289 | 0 | 0 | 0 | 20.792 | 0 | 0 | 0 | 11.823 | 0 | 0 | 0 | 7.458 | 0 | 0 | 0 | 8.519 | 6.96 | 8.729 | 10.5 | 5.09 | 0 | 0 | 0 | 3.546 | 0 | 0 | 0 | 2.407 | 0 | 0 | 0 | 3.859 | 37.804 | 0 | 0 | 0 | 0 | 0 | 20.965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.813 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.859 | 0 | 0 | 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 | 3.66 | 0 | 0 | 0 | 7.037 | 0 | 0 | 0 | 6.99 | 0 | 0 | 0 | 6.661 | 0 | 0 | 0 | 5.463 | 0 | 0 | 0 | 4.296 | 0 | 0 | 0 | 2.912 | 0 | 0 | 0 | 1.847 | 0 | 0 | 0 | 0.945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.099 | 0 | 0 | 0 | 0.122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0.001 | 0 | 0.089 |
Overige niet-vlottende verplichtingen
| 25.62 | 25.572 | 3.775 | 20.838 | 23.65 | 28.166 | -0 | 18.933 | 17.709 | 18.165 | 18.813 | 19.678 | 22.23 | 23.176 | -0 | 14.573 | 16.019 | 17.998 | -0 | 7.887 | 9.705 | 9.103 | -0 | 8.308 | 5.87 | 6.113 | -0 | 5.319 | 4.247 | 3.966 | -0 | 5.295 | 5.383 | 5.573 | 3.859 | 0 | 3.816 | 10.149 | 1.23 | 1.834 | 1.548 | 0 | 1.197 | 1.771 | 1.691 | 0.046 | -0.06 | 0.059 | 0.133 | 0.204 | 0.276 | 0.357 | 0.434 | 0.527 | 0.662 | 0.729 | 0.806 | 0.937 | 1.002 | 0.089 | 0 |
Totaal niet-vlottende verplichtingen
| 25.62 | 25.572 | 14.723 | 20.838 | 23.65 | 28.166 | 27.828 | 18.933 | 17.709 | 18.165 | 18.813 | 19.678 | 22.23 | 23.176 | 14.119 | 14.573 | 16.019 | 17.998 | 13.982 | 14.847 | 18.434 | 19.603 | 9.385 | 8.308 | 5.87 | 6.113 | 6.458 | 5.319 | 4.247 | 3.966 | 4.254 | 5.295 | 5.383 | 5.573 | 4.805 | 37.804 | 3.816 | 10.149 | 1.23 | 1.834 | 1.548 | 20.965 | 1.296 | 1.771 | 1.691 | 0.046 | 0.061 | 0.059 | 0.133 | 0.204 | 0.276 | 0.357 | 0.434 | 0.527 | 0.662 | 0.73 | 0.806 | 0.937 | 1.003 | 0.089 | 0.089 |
Totaal passiva
| 68.554 | 72.728 | 59.276 | 67.699 | 85.968 | 96.807 | 101.252 | 77.736 | 88.95 | 95.975 | 84.754 | 75.758 | 85.591 | 97.691 | 86.195 | 75.405 | 82.797 | 84.37 | 73.073 | 69.589 | 83.02 | 81.352 | 57.159 | 49.646 | 53.651 | 47.073 | 41.954 | 35.357 | 42.95 | 40.637 | 37.528 | 34.411 | 40.569 | 42.413 | 41.298 | 38.227 | 43.727 | 47.339 | 25.772 | 23.044 | 23.287 | 21.062 | 21.951 | 22.464 | 22.674 | 19.692 | 17.106 | 15.191 | 21.476 | 19.533 | 17.977 | 14.827 | 17.633 | 15.827 | 12.841 | 16.213 | 13.977 | 12.817 | 16.104 | 10.832 | 9.898 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0.001 | 0 | 0.941 | 0 | 0 | 0 | 0.802 | 0.75 | 0.001 | 0.002 | 0.957 | 0.493 | 0.217 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 | 0 | 11.47 | 0 | 10.345 | 10.345 | 9.354 | 0 | 9.335 | 9.335 | 9.335 | 9.335 | 9.335 | 9.335 | 0 | 0 | 9.311 | 0 | 0 | 0 | 0 | 9.28 | 0 | 0 | 9.28 | 0 | 9.28 |
Ingehouden winsten
| 146.372 | 236.157 | 215.764 | 10.731 | 9.306 | 4.974 | 44.791 | 41.145 | 9.125 | 4.447 | 46.867 | 12.205 | 10.523 | 61.291 | 56.347 | 49.568 | 46.545 | 41.248 | 36.157 | 13.06 | 10.671 | 39.768 | 34.151 | 11.941 | 8.684 | 4.42 | 30.876 | 6.658 | 5.633 | 33.798 | 30.514 | 7.218 | 5.75 | 2.113 | 30.252 | 0 | 6.478 | 0 | 23.94 | 23.94 | 4.1 | 0 | 22.095 | 0.311 | 0.127 | -1.634 | 21.248 | 20.43 | 0 | 0 | 21.025 | 0 | 0 | 0 | 0 | 19.208 | 0 | 0 | 18.255 | 0 | 15.574 |
Overige gereserveerde algehele resultaten
| 0 | 232.125 | -1.624 | -0 | -0.001 | -0 | -0.941 | 0 | 0 | 0 | -0.802 | -0.75 | -0.001 | -0.002 | -0.957 | -0.493 | -0.217 | -0.001 | 0.265 | 0.504 | 0.324 | -0 | 0.162 | 0.1 | 0.139 | -0.001 | -0.053 | 52.556 | 52.744 | 53.008 | 0.444 | 52.874 | 52.718 | 52.699 | 0.168 | 0 | 52.761 | 78.189 | 0.207 | 0.207 | 40.197 | 71.531 | 0 | 1.498 | 40.086 | 40.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | -232.125 | 53.337 | 84.742 | 84.619 | 96.891 | 52.396 | 52.635 | 82.25 | 99.391 | 52.534 | 82.323 | 82.119 | 51.857 | 51.65 | 52.114 | 52.39 | 52.773 | 52.607 | 70.243 | 70.242 | 52.904 | 52.607 | 68.381 | 72.472 | 83.274 | 52.554 | 19.962 | 19.962 | 0 | 52.607 | 19.7 | 19.7 | 30.252 | 52.607 | 90.256 | 17.733 | 12.673 | 43.697 | 42.762 | 20.228 | 2.037 | 40.1 | 57.976 | 19.382 | 21.249 | 40.073 | 40.067 | 69.655 | 72.354 | 40.021 | 67.946 | 68.125 | 67.15 | 68.636 | 39.828 | 66.606 | 67.588 | 39.744 | 65.519 | 39.715 |
Totaal eigen vermogen van aandeelhouders
| 157.842 | 247.627 | 278.946 | 106.943 | 105.395 | 113.335 | 108.656 | 105.25 | 102.845 | 115.308 | 110.871 | 105.998 | 104.112 | 124.618 | 119.467 | 113.152 | 110.405 | 105.491 | 100.499 | 95.277 | 92.707 | 104.142 | 98.39 | 91.892 | 92.765 | 99.164 | 94.899 | 90.646 | 89.809 | 98.276 | 95.035 | 91.262 | 89.638 | 96.534 | 94.497 | 90.256 | 88.442 | 90.862 | 78.189 | 77.254 | 73.879 | 73.568 | 71.531 | 69.12 | 68.93 | 69.03 | 70.656 | 69.832 | 69.655 | 72.354 | 70.357 | 67.946 | 68.125 | 67.15 | 68.636 | 68.316 | 66.606 | 67.588 | 67.278 | 65.519 | 64.569 |
Totaal eigen vermogen
| 157.842 | 247.627 | 278.946 | 107.818 | 106.207 | 114.483 | 109.254 | 105.558 | 103.024 | 116.648 | 112.083 | 106.972 | 104.972 | 125.451 | 120.092 | 113.672 | 110.871 | 105.886 | 100.716 | 95.358 | 92.72 | 104.142 | 98.39 | 91.646 | 93.524 | 99.767 | 95.447 | 91.243 | 90.391 | 98.869 | 95.65 | 91.771 | 90.145 | 97.052 | 95.029 | 90.256 | 88.765 | 90.862 | 78.413 | 77.385 | 74.01 | 73.568 | 71.566 | 69.097 | 68.921 | 69.03 | 70.656 | 69.832 | 69.655 | 72.354 | 70.357 | 67.946 | 68.125 | 67.15 | 68.636 | 68.316 | 66.606 | 67.588 | 67.278 | 65.519 | 64.569 |
Totaal passiva en aandeelhoudersvermogen
| 226.396 | 320.355 | 338.222 | 175.517 | 192.175 | 211.29 | 210.506 | 183.294 | 191.974 | 212.623 | 196.837 | 182.73 | 190.563 | 223.142 | 206.288 | 189.077 | 193.668 | 190.256 | 173.79 | 164.947 | 175.74 | 185.494 | 155.55 | 141.292 | 147.175 | 146.84 | 137.401 | 126.6 | 133.341 | 139.506 | 133.177 | 126.182 | 130.714 | 139.465 | 136.328 | 128.806 | 132.492 | 78.413 | 104.185 | 100.429 | 97.297 | 94.665 | 93.517 | 91.561 | 91.595 | 88.722 | 87.762 | 85.023 | 91.131 | 91.887 | 88.334 | 82.773 | 85.758 | 82.977 | 81.477 | 84.529 | 80.583 | 80.405 | 83.382 | 76.351 | 74.467 |