
Rolling Optics Holding AB (publ)
SSE:RO.ST
0.76 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 36.017 | 35.415 | 35.801 | 38.303 | 38.527 | 32.406 | 35.992 | 37.619 | 42.65 | 45.817 | 53.055 | 61.708 | 46.134 | 50.934 | 58.015 | 61.837 | 69.948 | 47.356 | 45.381 | 65.689 | 67.101 | 15.578 | 11.487 | 13.997 | 19.602 | 7.918 | 8.259 | 24.596 | 18.194 | 12.082 | 22.023 | 26.58 | 30.57 | 11.447 | 14.062 | 17.346 | 5.908 | 9.826 | 10.132 | 4.465 | 8.145 | 3.694 | 36.299 | 60.089 | 45.339 | 80.315 | 7.672 | 15.492 | 17.165 | 10.895 | 30.685 | 50.102 | 42.547 | 39.251 | 56.262 | 51.176 | 17.661 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.382 | 43.382 | 43.382 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.732 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22.697 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 36.017 | 35.415 | 35.801 | 38.303 | 38.527 | 32.406 | 35.992 | 81.001 | 86.032 | 89.199 | 53.055 | 61.708 | 46.134 | 50.934 | 58.015 | 61.837 | 69.948 | 47.356 | 45.381 | 65.689 | 67.101 | 15.578 | 11.487 | 13.997 | 19.602 | 7.918 | 8.259 | 24.596 | 18.194 | 12.082 | 22.023 | 26.58 | 30.57 | 11.447 | 14.062 | 17.346 | 5.908 | 9.826 | 10.132 | 4.465 | 8.145 | 3.694 | 36.299 | 60.089 | 45.339 | 80.315 | 7.672 | 15.492 | 17.165 | 10.895 | 30.685 | 50.102 | 42.547 | 39.251 | 56.262 | 51.176 | 17.661 |
Nettovorderingen
| 0 | 0 | 14.826 | 5.576 | 3.229 | 5.516 | 3.003 | 13.838 | 1.748 | 3.236 | 43.35 | 4.339 | 5.505 | 9.03 | 7.632 | 5.292 | 6.167 | 3.761 | 7.229 | 0 | 24.751 | 62.594 | 61.749 | 70.203 | 76.685 | 54.661 | 48.041 | 44.816 | 65.145 | 48.395 | 64.549 | 68.347 | 102.215 | 70.44 | 79.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47.695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 3.763 | 2.818 | 1.697 | 1.324 | 2.74 | 4.061 | 2.973 | 1.649 | 1.269 | 2.053 | 1.419 | 1.152 | 2.438 | 2.048 | 1.921 | 1.932 | 2.15 | 1.043 | 1.015 | 0 | 1.679 | 20.436 | 21.026 | 14.995 | 0 | 18.068 | 25.291 | 19.7 | 14.112 | 19.932 | 57.694 | 53.288 | 50.574 | 60.463 | 51.594 | 51.317 | 49.81 | 50.2 | 45.221 | 42.992 | 44.43 | 46.462 | 43.234 | 50.481 | 40.527 | 41.505 | 41.588 | 60.914 | 58.761 | 54.469 | 52.275 | 67.982 | 57.186 | 59.845 | 69.472 | 75.404 | 49.898 |
Overige vlottende activa
| 0 | 8.2 | 0 | 0 | 3.086 | 0 | 0 | 0 | 3.611 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.403 | 0 | 12.738 | 11.881 | 12.426 | 89.431 | 13.754 | 12.917 | 16.003 | 71.867 | 31.254 | 38.009 | 34.764 | 8.482 | 41.782 | 46.223 | 45.947 | 123.455 | 37.217 | 59.895 | 85.426 | 96.959 | 34.695 | 29.501 | 20.603 | 88.222 | 19.463 | 16.466 | 34.759 | 126.936 | 33.734 | 30.923 | 108.114 | 130.54 | 127.797 | 118.283 | 130.331 | 135.995 |
Totaal vlottende activa
| 48.285 | 46.433 | 52.324 | 45.203 | 47.582 | 41.983 | 41.968 | 96.488 | 92.66 | 94.488 | 101.824 | 67.199 | 54.077 | 62.012 | 67.568 | 69.061 | 78.265 | 52.16 | 53.625 | 107.092 | 91.896 | 111.346 | 106.143 | 111.661 | 109.033 | 94.401 | 94.508 | 105.115 | 104.173 | 111.663 | 182.275 | 182.979 | 196.326 | 184.132 | 191.369 | 176.972 | 179.173 | 160.625 | 173.76 | 179.412 | 149.534 | 131.093 | 148.324 | 174.343 | 174.088 | 165.255 | 280.485 | 179.168 | 202.862 | 178.963 | 198.271 | 226.198 | 230.273 | 226.893 | 244.017 | 256.911 | 203.554 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 41.287 | 37.986 | 35.888 | 36.266 | 37.266 | 38.21 | 39.275 | 32.458 | 32.433 | 30.512 | 18.062 | 17.416 | 16.857 | 15.709 | 14.699 | 9.071 | 0.865 | 1.263 | 1.662 | 46.64 | 2.459 | 4.607 | 4.791 | 4.413 | 4.344 | 4.437 | 5.097 | 5.201 | 5.186 | 5.117 | 7.198 | 7.388 | 7.219 | 7.052 | 6.976 | 6.266 | 5.952 | 6.16 | 6.363 | 4.262 | 4.125 | 4.687 | 5.096 | 5.166 | 3.618 | 3.633 | 3.796 | 77.023 | 75.369 | 86.274 | 88.282 | 81.84 | 86.004 | 65.929 | 73.486 | 78.134 | 81.299 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 136.9 | 0 | 131.3 | 128.092 | 158.3 | 159.9 | 154.6 | 151.185 | 0 | 186.8 | 190.2 | 193.511 | 190.1 | 244.2 | 243.1 | 243.085 | 238.3 | 238.2 | 179.9 | 178.621 | 174.2 | 176.3 | 173.3 | 138.551 | 116.8 | 183.2 | 183.2 | 183.169 | 0 | 0 | 201.923 | 201.923 | 210.908 | 210.921 | 210.796 | 0 |
Immateriële activa
| 0 | 0 | 3.994 | 4.108 | 4.252 | 4.621 | 4.482 | 4.62 | 4.755 | 4.973 | 5.122 | 5.193 | 5.426 | 5.502 | 5.568 | 5.682 | 5.789 | 5.627 | 5.789 | 0 | 3.948 | 36 | 0 | 41.7 | 34.917 | 36.7 | 36.4 | 35.7 | 32.93 | 0 | 31.3 | 31.5 | 51.306 | 46.8 | 34.8 | 33.9 | 33.117 | 30.9 | 30 | 29.9 | 30.486 | 29.1 | 30.5 | 51.5 | 52.098 | 25.157 | 25.7 | 34.952 | 9.245 | 0 | 0 | 44.534 | 46.222 | 48.75 | 50.055 | 52.717 | 0 |
Goodwill en immateriële activa
| 4.054 | 3.941 | 3.994 | 4.108 | 4.252 | 4.621 | 4.482 | 4.62 | 4.755 | 4.973 | 5.122 | 5.193 | 5.426 | 5.502 | 5.568 | 5.682 | 5.789 | 5.627 | 5.789 | 0 | 3.948 | 172.9 | 171.267 | 173 | 163.009 | 195 | 196.3 | 190.3 | 184.115 | 178.326 | 218.1 | 221.7 | 244.817 | 236.9 | 279 | 277 | 276.202 | 269.2 | 268.2 | 209.8 | 209.107 | 203.3 | 206.8 | 224.8 | 190.649 | 141.957 | 208.9 | 218.152 | 192.414 | 191.685 | 244.921 | 246.457 | 248.145 | 259.658 | 260.976 | 263.513 | 265.515 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 1.021 | 0 | 0 | 0 | -42.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | -1.021 | 0 | 0 | 0 | 42.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.155 | 0 | 0 | 0 | 2.463 | 0 | 0 | 0 | 2.321 | 0 | 0 | 0 | 4.957 | 0 | 0 | 0 | 7.301 | 0 | 0 | 0 | 3.465 | 0 | 0 | 0 | 3.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 15.583 | 15.642 | 15.902 | 16.153 | 16.08 | 16.349 | 16.764 | 16.824 | 17.098 | 17.386 | 17.718 | 63.518 | 62.986 | 62.449 | 62.48 | 61.483 | 59.759 | 60.851 | 60.166 | 0 | 37.718 | 5.635 | 5.535 | 5.727 | 1.098 | 22.758 | 19.927 | 19.261 | 18.132 | 18.788 | 19.479 | 19.479 | 1.865 | 8.245 | 7.626 | 6.763 | 1.634 | 9.735 | 11.074 | 13.368 | 5.877 | 30.46 | 29.232 | 28.014 | 3.465 | 23.619 | -27.765 | 5.296 | 7.654 | 1.92 | 1.87 | 10.086 | 10.269 | 9.06 | 6.45 | 4.686 | 5.212 |
Totaal niet-vlottende activa
| 60.924 | 57.569 | 55.784 | 56.527 | 57.598 | 59.18 | 60.521 | 53.902 | 54.286 | 52.871 | 40.902 | 86.127 | 85.269 | 83.66 | 82.747 | 76.236 | 66.413 | 67.741 | 67.617 | 46.64 | 44.125 | 183.142 | 181.593 | 183.14 | 172.606 | 222.195 | 221.324 | 214.762 | 209.896 | 202.231 | 244.777 | 248.567 | 256.222 | 252.197 | 293.602 | 290.029 | 288.745 | 285.095 | 285.637 | 227.43 | 226.41 | 238.447 | 241.128 | 257.98 | 223.944 | 169.209 | 184.931 | 300.471 | 278.445 | 279.879 | 335.073 | 338.383 | 344.418 | 334.647 | 340.912 | 346.333 | 352.026 |
Totaal activa
| 109.209 | 104.002 | 108.108 | 101.73 | 105.18 | 101.163 | 102.489 | 150.39 | 146.946 | 147.359 | 142.726 | 153.325 | 139.346 | 145.672 | 150.315 | 145.297 | 144.678 | 119.901 | 121.242 | 153.732 | 136.021 | 294.488 | 287.736 | 294.761 | 281.639 | 316.596 | 315.832 | 319.877 | 314.069 | 313.894 | 427.052 | 431.546 | 452.548 | 436.329 | 484.971 | 467.001 | 467.918 | 445.72 | 459.397 | 406.842 | 375.944 | 369.54 | 389.452 | 432.323 | 398.032 | 334.464 | 465.416 | 479.639 | 481.307 | 458.842 | 533.344 | 564.581 | 574.691 | 561.54 | 584.929 | 603.244 | 555.58 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 0 | 0 | 0 | 3.458 | 0 | 0 | 0 | 2.749 | 0 | 0 | 0 | 2.258 | 0 | 0 | 0 | 2.255 | 0 | 0 | 0 | 2.569 | 0 | 0 | 0 | 11.279 | 0 | 0 | 0 | 15.805 | 0 | 0 | 0 | 15.436 | 0 | 0 | 0 | 25.119 | 0 | 0 | 0 | 20.881 | 0 | 0 | 0 | 16.501 | 0 | 0 | 0 | 50.879 | 0 | 0 | 44.225 | 44.289 | 43.648 | 47.353 | 44.004 | 50.199 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 16.625 | 0 | 0 | 3.563 | 0 | 0 | 0 | -1.051 | 0 | 0 | 0 | -4.515 | 0 | 0 | 0 | 0.429 | 81.375 | 79.729 | 85.424 | 85.774 | 47.266 | 42.906 | 38.847 | 94.933 | 77.347 | 101.185 | 95.467 | 80.751 | 103.138 | 94.44 | 77.177 | 68.679 | 61.819 | 47.729 | 40.312 | 6.403 | 16.211 | 14.001 | 16.118 | 6.111 | 1.706 | 8.979 | 27.726 | 36.529 | 202.102 | 204.184 | 43.085 | 44.886 | 45.392 | 42.293 | 43.883 | 50.052 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.388 | 0 | 0 | 0 | 10.663 | 0 | 0 | 0 | 13.356 | 0 | 0 | 0 | 22.932 | 0 | 0 | 0 | 33.578 | 0 | 0 | 0 | 27.414 | 0 | 0 | 0 | 16.796 | 0 | 0 | 0 | 52.256 | 0 | 0 | 5.039 | 7.852 | 20.048 | 21.079 | 16.971 | 4.176 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.705 | 0 | 0 | 0 | 6.336 | 0 | 0 | 0 | -0.429 | 0 | 0 | 0 | 36.916 | 0 | 0 | 0 | 41.157 | 0 | 0 | 0 | 92.131 | 0 | 0 | 0 | 83.665 | 0 | 0 | 0 | 92.326 | 0 | 0 | 0 | 73.764 | 0 | 0 | 0 | 138.024 | 0 | 0 | 79.906 | 94.871 | 82.216 | 103.837 | 108.479 | 77.246 |
Overige kortlopende verplichtingen
| 19.101 | 13.87 | 14.796 | 14.172 | 10.592 | 13.05 | 15.178 | 24.592 | 8.793 | 14.242 | 11.15 | 15.991 | 3.272 | 14.547 | 16.153 | 13.225 | 2.271 | 13.232 | 15.499 | 1.417 | -1.263 | 49.471 | 52.977 | 57.343 | 35.241 | 44.99 | 43.769 | 49.369 | -7.689 | 58.876 | 115.446 | 124.659 | 48.379 | 114.456 | 120.245 | 119.877 | 72.069 | 100.004 | 129.802 | 117.027 | 89.186 | 94.465 | 110.611 | 95.976 | 63 | 81.217 | 225.774 | 157.947 | 94.83 | 0 | 0 | 118.976 | 122.895 | 89.368 | 96.355 | 108.119 | 85.459 |
Totaal kortlopende verplichtingen
| 19.101 | 13.87 | 14.796 | 14.172 | 14.05 | 29.675 | 15.178 | 24.592 | 15.105 | 14.242 | 11.15 | 15.991 | 15.889 | 14.547 | 16.153 | 13.225 | 12.683 | 13.232 | 15.499 | 3.796 | 2.123 | 130.846 | 132.706 | 142.767 | 142.957 | 92.256 | 86.675 | 88.216 | 157.562 | 136.223 | 216.631 | 220.126 | 216.86 | 217.594 | 214.685 | 197.054 | 199.445 | 161.823 | 177.531 | 157.339 | 143.884 | 110.676 | 124.612 | 112.094 | 102.408 | 82.923 | 234.753 | 185.673 | 234.494 | 202.102 | 204.184 | 211.325 | 219.922 | 198.456 | 207.08 | 212.977 | 189.886 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 13.063 | 11.241 | 12.428 | 10.839 | 4.102 | 4.102 | 6.454 | 8.804 | 8.947 | 4.655 | 4.798 | 0 | 0 | 1.417 | 1.571 | 4.491 | 5.168 | 5.158 | 0 | 41.628 | 44.627 | 47.627 | 13.422 | 15.32 | 18.279 | 19.275 | 41.273 | 25.056 | 27.946 | 25.738 | 60.906 | 30.888 | 24.807 | 25.908 | 28.091 | 12.191 | 13.292 | 14.444 | 55.676 | 0.903 | 1.33 | 37.829 | 40.323 | 92.747 | 111.286 | 61.249 | 70.65 | 63.57 | 72.426 | 81.852 | 107.239 |
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 | 12.629 | 0 | 0 | 12.642 | 12.17 | 12.082 | 12.127 | 11.972 | 11.819 |
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 | 8.353 | 0 | 0 | 0 | 8.157 | 0 | 0 | 0 | 9.291 | 0 | 0 | 0 | 11.875 | 0 | 0 | 0 | 13.507 | 0 | 0 | 0 | 20.557 | 0 | 0 | 0 | 21.73 | 0 | 0 | 37.248 | 37.722 | 35.952 | 35.74 | 34.645 | 34.94 |
Overige niet-vlottende verplichtingen
| 18.111 | 18.19 | 18.517 | 18.829 | 18.713 | 19.056 | 19.572 | 19.647 | 19.989 | 20.345 | 20.717 | 20.806 | 21.289 | 21.304 | 21.04 | 19.924 | 19.576 | 24.066 | 19.834 | 2.379 | -0.001 | 11.131 | 11.612 | 11.444 | 3.014 | 9.235 | 7.965 | 9.355 | 0 | 24.146 | 29.995 | 25.081 | 0 | 40.86 | 40.97 | 41.965 | 0 | 56.687 | 60.613 | 27.997 | 0 | 56.23 | 58.919 | 78.559 | 0 | 38.278 | 40.398 | 68.101 | 10.404 | 0 | 0 | 10.416 | 10.421 | 10.737 | 10.726 | 10.773 | 8.772 |
Totaal niet-vlottende verplichtingen
| 18.111 | 18.19 | 18.517 | 18.829 | 18.713 | 19.056 | 32.635 | 30.888 | 32.417 | 31.184 | 24.819 | 24.908 | 27.743 | 30.108 | 29.987 | 24.579 | 24.374 | 24.066 | 19.834 | 1.417 | 3.796 | 15.622 | 16.78 | 16.602 | 11.367 | 50.863 | 52.592 | 56.982 | 21.579 | 39.466 | 48.274 | 44.356 | 50.564 | 65.916 | 68.916 | 67.703 | 72.781 | 87.575 | 85.42 | 53.905 | 41.598 | 68.421 | 72.211 | 93.003 | 76.233 | 39.181 | 41.728 | 105.93 | 85.086 | 92.747 | 111.286 | 121.555 | 130.963 | 122.341 | 131.019 | 139.242 | 150.951 |
Totaal passiva
| 37.212 | 32.06 | 33.313 | 33.001 | 32.763 | 48.731 | 47.813 | 55.48 | 47.522 | 45.426 | 35.969 | 40.899 | 43.632 | 44.655 | 46.14 | 37.804 | 37.057 | 37.298 | 35.333 | 5.213 | 5.919 | 146.468 | 149.486 | 159.369 | 154.324 | 143.119 | 139.267 | 145.198 | 179.141 | 175.689 | 264.905 | 264.482 | 267.424 | 283.51 | 283.601 | 264.757 | 272.226 | 249.398 | 262.951 | 211.244 | 185.482 | 179.097 | 196.823 | 205.097 | 178.641 | 122.104 | 276.481 | 291.603 | 319.58 | 294.849 | 315.47 | 332.88 | 350.885 | 320.797 | 338.099 | 352.219 | 340.837 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.337 | 2.337 | 0 | 0 | 2.337 | 2.337 | 44.177 | 43.386 | 43.627 | 42.29 | 0 | 0 | 0 | 22.474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 37.329 | 37.329 | 37.329 | 35.632 | 35.632 | 32.465 | 32.465 | 32.709 | 32.709 | 32.709 | 32.709 | 112.426 | 23.972 | 26.309 | 26.309 | 26.309 | 26.309 | 24.363 | 24.363 | 0 | 21.928 | 0 | 0 | 0 | 21.759 | 0 | 0 | 0 | 6.809 | 0 | 0 | 0 | 6.809 | 0 | 0 | 0 | 6.809 | 0 | 0 | 0 | 6.632 | 0 | 0 | 0 | 6.437 | 6.387 | 6.387 | 6.387 | 6.387 | 0 | 0 | 6.387 | 6.387 | 6.387 | 6.387 | 6.387 | 6.387 |
Ingehouden winsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -64.538 | 77.629 | 0 | 0 | -112.426 | 65.956 | -145.194 | -121.252 | -69.936 | 12.419 | 0 | 0 | 0 | -47.308 | 0 | 0 | 0 | -44.678 | 0 | 0 | 0 | 54.326 | 0 | 0 | 0 | 62.827 | 0 | 0 | 0 | 111.874 | 0 | 0 | 0 | 106.841 | 0 | 0 | 0 | 153.956 | 151.879 | 128.366 | 128.059 | 101.327 | 0 | 0 | 169.827 | 161.812 | 178.873 | 185.804 | 188.356 | 153.154 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 37.466 | 33.097 | 36.785 | 19.967 | 22.211 | 62.201 | -79.966 | 69.224 | 74.048 | 79.717 | -65.956 | 74.708 | 77.866 | 26.309 | -54.709 | 58.24 | 0 | 21.753 | -22.474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 totale aandeelhoudersvermogen
| 34.668 | 34.613 | 0 | 0 | 126.333 | 0 | 0 | -2.337 | 146.681 | 0 | 0 | 0 | 135.361 | 44.177 | 34.48 | -43.627 | 136.021 | 0 | 61.546 | 126.766 | 130.297 | 147.96 | 137.807 | 134.962 | 150.234 | 172.83 | 175.818 | 168.487 | 83.931 | 127.751 | 147.761 | 152.808 | 80.552 | 135.209 | 190.962 | 192.784 | 64.11 | 185.778 | 186.905 | 182.466 | 64.096 | 179.984 | 184.495 | 223.652 | 56.384 | 54.094 | 54.182 | 53.59 | 57.85 | 163.993 | 217.874 | 55.487 | 55.607 | 55.483 | 54.639 | 56.282 | 55.202 |
Totaal eigen vermogen van aandeelhouders
| 71.997 | 71.942 | 74.795 | 68.729 | 72.417 | 52.432 | 54.676 | 94.91 | 99.424 | 101.933 | 106.757 | 112.426 | 95.714 | 101.017 | 104.175 | 107.493 | 107.621 | 82.603 | 85.909 | 148.519 | 130.102 | 147.96 | 137.807 | 134.962 | 127.315 | 172.83 | 175.818 | 168.487 | 128.717 | 127.751 | 147.761 | 152.808 | 151.16 | 135.209 | 190.962 | 192.784 | 186.932 | 185.778 | 186.905 | 182.466 | 177.569 | 179.984 | 184.495 | 223.652 | 216.777 | 212.36 | 188.935 | 188.036 | 161.727 | 163.993 | 217.874 | 231.701 | 223.806 | 240.743 | 246.83 | 251.025 | 214.743 |
Totaal eigen vermogen
| 71.997 | 71.942 | 74.795 | 68.729 | 72.417 | 52.432 | 54.676 | 94.91 | 99.424 | 101.933 | 106.757 | 112.426 | 95.714 | 101.017 | 104.175 | 107.493 | 107.621 | 82.603 | 85.909 | 148.519 | 130.102 | 148.02 | 138.25 | 135.392 | 127.315 | 173.477 | 176.565 | 174.679 | 134.928 | 138.205 | 162.147 | 167.064 | 185.124 | 152.819 | 201.37 | 202.244 | 195.692 | 196.322 | 196.446 | 195.598 | 190.462 | 190.443 | 192.629 | 227.226 | 219.391 | 212.36 | 188.935 | 188.036 | 161.727 | 163.993 | 217.874 | 231.701 | 223.806 | 240.743 | 246.83 | 251.025 | 214.743 |
Totaal passiva en aandeelhoudersvermogen
| 109.209 | 104.002 | 108.108 | 101.73 | 105.18 | 101.163 | 102.489 | 150.39 | 146.946 | 147.359 | 142.726 | 153.325 | 139.346 | 145.672 | 150.315 | 145.297 | 144.678 | 119.901 | 121.242 | 153.732 | 136.021 | 294.488 | 287.736 | 294.761 | 281.639 | 316.596 | 315.832 | 319.877 | 314.069 | 313.894 | 427.052 | 431.546 | 452.548 | 436.329 | 484.971 | 467.001 | 467.918 | 445.72 | 459.397 | 406.842 | 375.944 | 369.54 | 389.452 | 432.323 | 398.032 | 334.464 | 465.416 | 479.639 | 481.307 | 458.842 | 533.344 | 564.581 | 574.691 | 561.54 | 584.929 | 603.244 | 555.58 |