
Steakholder Foods Ltd.
NASDAQ:STKH
1.4799 (USD) • At close June 27, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 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
| 1.26 | 1.26 | 5.436 | 5.436 | 4.248 | 4.248 | 3.912 | 3.912 | 6.284 | 11.203 | 8.434 | 15.257 | 19.176 | 25.441 | 30.637 | -13.705 | 13.556 | 5.201 | 5.201 | 0.021 | 1.274 | 2.167 | -0.031 | 0.133 | 0.542 | 0.001 | -0.557 | 0.041 | 0.001 | 0.001 | 0.001 | 0.005 | 0.006 | 0.007 | 0.015 | 0.004 | 0.002 | 0.001 | 0.011 | 0.013 | 0.033 | 0.072 | 0.178 | 0.393 | 0.896 | 1.235 | 2.272 | 1.326 | 2.588 | 4.359 | 7.911 | 9.889 | 12.886 | 7.829 | 10.113 | 6.438 |
Kortetermijnbeleggingen
| 0.102 | 0.102 | 0.232 | 0.232 | 0.351 | 0.351 | 0.13 | 0.13 | 0.136 | 0.135 | 0.137 | 0.151 | 0.154 | 0.149 | 0.147 | 27.41 | 0.149 | 0.134 | 0.134 | 0 | 0 | 0 | 0.062 | 0.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.076 | 0.077 | 0.081 | 0.08 | 0.08 | 0.062 | 0.06 | 1.062 | 1.002 | 0 | 0 | 0.055 |
Liquide middelen en kortetermijnbeleggingen
| 1.362 | 1.362 | 5.668 | 5.668 | 4.599 | 4.599 | 4.042 | 4.042 | 6.42 | 11.338 | 8.571 | 15.408 | 19.33 | 25.59 | 30.784 | 13.705 | 13.705 | 5.335 | 5.335 | 0.021 | 1.274 | 2.167 | 0.031 | 0.133 | 0.542 | 0.001 | -0.557 | 0.041 | 0.001 | 0.001 | 0.001 | 0.005 | 0.006 | 0.007 | 0.015 | 0.004 | 0.002 | 0.001 | 0.011 | 0.013 | 0.033 | 0.072 | 0.178 | 0.393 | 0.972 | 1.312 | 2.353 | 1.406 | 2.668 | 4.421 | 7.972 | 10.951 | 13.888 | 7.829 | 10.113 | 6.493 |
Nettovorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0.064 | 0 | 0 | 0.764 | 0 | 0 | 2.039 | 0.645 | 1.174 | 0 | 0.111 | 0.073 | 0 | 0.345 | 0 | 0.383 | 0 | 0.267 | 0.302 | 0.286 | 0.176 | 0.108 | 0.266 | 0.177 | 0.27 | 0.273 | 0.367 | 0.462 | 0.438 | 0 | 0 | 0.001 | 0.001 | 0 | 0.017 | 0.022 | 0.061 | 0.053 | 0.003 | 0.008 | 0.293 | 0.388 | 0.121 | 0.634 | 0.357 | 0.627 | 0.289 | 0.288 | 0.177 | 0.317 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 0.448 | 0 | 0.287 | -0.001 | 0 | -1.513 | 0.74 | 1.243 | -0.001 | 0 | 0.02 | -0 | 0 | 0.103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.117 | 0.453 | 0.469 | 0.66 | 0.449 | 0.652 | 0.592 | 0.576 | 0.703 | 0.728 | 0.348 | 0.132 | 0.132 |
Overige vlottende activa
| 0.411 | 0.411 | 0 | 0.676 | 0.367 | 0.367 | 0.449 | 0.513 | 0.694 | 0 | 0.854 | 0 | 0.743 | 1.245 | 0 | 0 | 0.02 | 0 | 0.073 | 0.002 | 0.347 | 0 | 0 | 0.007 | 0 | 0.007 | 0 | 0.007 | 0 | 0 | 0 | 0.019 | 0 | 0 | 0 | 0.006 | 0 | 0 | 0 | 0 | 0.004 | 0.063 | 0.063 | 0.243 | 0.221 | 0.55 | 0 | 0.007 | 0.551 | 0.904 | 0 | 0 | 0.624 | 0.411 | 0.384 | 0 |
Totaal vlottende activa
| 1.773 | 1.773 | 6.344 | 6.344 | 4.966 | 4.966 | 4.555 | 4.555 | 7.114 | 12.102 | 10.808 | 16.921 | 22.112 | 27.48 | 31.958 | 13.705 | 13.836 | 5.408 | 5.408 | 0.399 | 1.621 | 2.549 | 0.031 | 0.406 | 0.844 | 0.294 | 0.176 | 0.18 | 0.266 | 0.178 | 0.271 | 0.298 | 0.374 | 0.468 | 0.453 | 0.005 | 0.002 | 0.002 | 0.012 | 0.013 | 0.053 | 0.157 | 0.302 | 0.805 | 1.645 | 2.336 | 3.306 | 2.243 | 4 | 6.556 | 8.905 | 12.281 | 15.528 | 8.876 | 10.806 | 6.942 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 5.646 | 5.646 | 5.512 | 5.512 | 5.556 | 5.556 | 5.274 | 5.274 | 6.715 | 7.864 | 8.265 | 8.233 | 3.329 | 2.795 | 2.512 | 0 | 1.074 | 0.42 | 0.42 | 0.018 | 0.324 | 1.652 | 0 | 1.546 | 1.671 | 1.767 | 1.783 | 0.08 | 0.086 | 0.086 | 0.093 | 0.093 | 0.096 | 0.04 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.466 | 0.876 | 1.035 | 1.069 | 1.017 | 1.086 | 1.117 | 1.075 | 0.903 | 0.58 | 0.608 | 0.555 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 13.44 | 11.351 | 9.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.256 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.706 | 12.36 | 13.196 | 0.013 | 0.011 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.024 | 0.023 | 0.594 | 0.653 | 0.662 | 2.697 | 2.972 | 2.93 | 1.55 | 3.96 | 3.73 | 3.898 | 3.823 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.706 | 12.36 | 13.196 | 13.453 | 11.362 | 9.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.024 | 0.023 | 0.594 | 0.653 | 0.662 | 2.697 | 2.972 | 2.93 | 3.806 | 3.96 | 3.73 | 3.898 | 3.823 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | -0.351 | 0 | 0.698 | 0.698 | 1.156 | 1.18 | 1.209 | 1.333 | 1.355 | 1.287 | 1.264 | 0 | 2.513 | 1.164 | 1.164 | 1.661 | 0 | 1.178 | 0 | 1.474 | 2.24 | 2.798 | 3.208 | 2.962 | 2.441 | 2.359 | 2.407 | 2.268 | 2.332 | 2.191 | 2.114 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.133 | 0.106 | 0.109 | 0.104 | 0.087 | 0.079 | 0.058 | 0.054 | 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
| 0.368 | 0.368 | 0.298 | 0.298 | 0.652 | 0.301 | 0.309 | 0.309 | 0.331 | 0.374 | 0.38 | 0.415 | 0.405 | 0.391 | 0.388 | -13.705 | 0.051 | 0.072 | 0.072 | -0 | 0.042 | 0.083 | -0.031 | 0.012 | 0 | 0.014 | 0.089 | 1.623 | 0.891 | 0.924 | 0.821 | 0.795 | 0.073 | 0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.083 | 0.086 | 0.095 | 0.129 | 0.133 | 0.151 | 0.166 | 0.187 | 0.195 | 0.052 | 0.548 | 0.342 | 0.075 |
Totaal niet-vlottende activa
| 6.014 | 6.014 | 5.81 | 5.81 | 5.857 | 5.857 | 6.281 | 6.281 | 8.202 | 21.124 | 22.214 | 23.177 | 18.542 | 15.835 | 14.094 | -13.705 | 3.638 | 1.656 | 1.656 | 1.782 | 0.366 | 2.913 | -0.031 | 3.032 | 3.911 | 4.579 | 5.08 | 4.798 | 3.524 | 3.478 | 3.425 | 3.243 | 2.58 | 2.336 | 2.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.107 | 0.575 | 1.565 | 1.817 | 1.864 | 3.865 | 4.225 | 4.234 | 5.077 | 4.916 | 4.858 | 4.847 | 4.454 |
Totaal activa
| 7.787 | 7.787 | 12.154 | 12.154 | 10.823 | 10.823 | 10.836 | 10.836 | 15.316 | 33.226 | 33.022 | 40.098 | 40.654 | 43.315 | 46.052 | 0 | 17.474 | 7.064 | 7.064 | 2.181 | 1.987 | 5.462 | 0 | 3.438 | 4.755 | 4.873 | 5.256 | 4.978 | 3.79 | 3.656 | 3.696 | 3.541 | 2.954 | 2.804 | 2.625 | 0.005 | 0.002 | 0.002 | 0.012 | 0.013 | 0.053 | 0.157 | 0.302 | 0.912 | 2.22 | 3.901 | 5.122 | 4.107 | 7.865 | 10.781 | 13.139 | 17.358 | 20.444 | 13.734 | 15.653 | 11.395 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0.166 | 0.166 | 0.452 | 0.452 | 0.154 | 0.154 | 0.251 | 0.251 | 0.734 | 0.581 | 0.779 | 0.746 | 0.382 | 0.313 | 0.359 | 0 | 0.351 | 0.061 | 0.061 | 0.069 | 0.069 | 0.022 | 0 | 0.045 | 0.042 | 0.152 | 0.136 | 0.203 | 0.185 | 0.177 | 0.164 | 0.127 | 0.037 | 0.06 | 0.064 | 0.109 | 0.015 | 0.017 | 0.005 | 0.009 | 0.055 | 0.059 | 0.043 | 0.111 | 0.096 | 0.168 | 0.434 | 0.402 | 0.623 | 0.515 | 0.834 | 1.028 | 0.78 | 0.426 | 0.391 | 0.308 |
Kortlopende schulden
| 0.386 | 0.386 | 0.359 | 0.359 | 0.355 | 0.355 | 0.351 | 0.351 | 0.394 | 0.407 | 0.428 | 0.488 | 0.165 | 0.251 | 0.21 | 0 | 0.18 | 0.109 | 0.109 | 0.228 | 0.109 | 0.046 | 0 | 0.045 | 0.451 | 0.858 | 0.281 | 0.307 | 0.342 | 0.369 | 0.397 | 0.151 | 0.043 | -0.06 | 0.1 | 0.012 | 0 | 0.092 | 0.055 | 0.03 | 0.44 | 0.422 | 0.379 | 0.257 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 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 | 0.095 | 0 | 0.1 | 0 | 0.183 | 0.201 | 0 | 0.085 | 0 | 0 | 0 | 0 | 0 | 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 opbrengsten
| 0 | 0 | 0 | 0 | 1.783 | 0 | 1.703 | 0 | 0.314 | 0 | 0.252 | 0 | 0.218 | 0.266 | 0 | 0 | 0.996 | 0.398 | 0 | 0 | 0 | 0 | 0 | 0.219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 1.119 | 1.119 | 1.379 | 1.379 | 1.976 | 1.976 | 6.693 | 6.693 | 3.196 | 4.604 | 2.174 | 2.628 | 2.239 | 1.837 | 1.573 | 0 | 1.312 | 0.401 | 0.401 | -0.081 | 0.226 | 0.03 | 0 | 0.036 | 0.18 | 0.333 | 0.06 | 0.132 | 0.08 | 0.156 | 0.072 | 0.076 | 0.168 | 0.209 | 0.203 | 0.56 | 0.043 | 0.038 | 0.066 | 0.049 | 0.128 | 0.155 | 0.173 | 0.701 | 0.506 | 0.529 | 0.545 | 0.632 | 0.693 | 0.869 | 0.838 | 0.913 | 0.798 | 0.63 | 1.024 | 0.711 |
Totaal kortlopende verplichtingen
| 1.671 | 1.671 | 2.19 | 2.19 | 2.485 | 2.485 | 7.295 | 7.295 | 4.324 | 5.592 | 3.381 | 3.862 | 2.786 | 2.401 | 2.142 | 0 | 1.843 | 0.571 | 0.571 | 0.312 | 0.404 | 0.198 | 0 | 0.31 | 0.874 | 1.344 | 0.561 | 0.642 | 0.607 | 0.702 | 0.633 | 0.434 | 0.415 | 0.418 | 0.367 | 0.093 | 0.058 | 0.146 | 0.127 | 0.087 | 0.623 | 0.635 | 0.591 | 1.068 | 0.602 | 0.698 | 0.98 | 1.035 | 1.316 | 1.384 | 1.672 | 1.941 | 1.578 | 1.056 | 1.415 | 1.019 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 2.069 | 2.069 | 2.199 | 2.199 | 2.456 | 2.456 | 2.845 | 2.845 | 2.746 | 3.195 | 3.247 | 3.595 | 0.246 | 0.081 | 0.102 | 0 | 0 | 0.037 | 0.037 | 0.092 | 0.092 | 0.496 | 0 | 0.479 | 0.528 | 0.657 | 1.814 | 0.741 | 0.441 | 0.42 | 0.443 | 0.578 | 0.357 | 0.243 | 0.186 | 0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.177 | 0.147 | 0.151 | 0 | 0 | 0 | 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 | 0.207 | 0 | 0 | 0 | 0 | 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 | 0.014 | 0 | 0.248 | 0 | 0.236 | 0.221 | 0.214 | 0.173 | 0.23 | 0.124 | 0.121 | 0.123 | 0.127 | 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 | 0.363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.078 | 0 | 0.015 | 0 | 0 | 0 | 0.273 | -0.419 | 0.268 | 0.179 | 0.077 | 0.078 | 0.073 | 0.075 | 0.076 | 0.072 | 0.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.359 | 1.832 | 1.863 | 1.779 | 1.615 | 1.546 | 1.464 | 1.497 | 2.224 | 2.1 | 2.058 | 2.633 |
Totaal niet-vlottende verplichtingen
| 2.069 | 2.069 | 2.199 | 2.199 | 2.456 | 2.456 | 2.845 | 2.845 | 3.109 | 3.195 | 3.247 | 3.595 | 0.246 | 0.081 | 0.102 | 0 | 0 | 0.037 | 0.037 | 0.014 | 0.092 | 0.759 | 0 | 0.715 | 0.749 | 1.144 | 1.568 | 1.17 | 0.745 | 0.618 | 0.644 | 0.778 | 0.431 | 0.319 | 0.257 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.359 | 2.009 | 2.01 | 1.93 | 1.615 | 1.546 | 1.464 | 1.497 | 2.224 | 2.1 | 2.058 | 2.633 |
Totaal passiva
| 3.74 | 3.74 | 4.389 | 4.389 | 4.941 | 4.941 | 10.14 | 10.14 | 7.433 | 8.787 | 6.628 | 7.457 | 3.032 | 2.482 | 2.244 | 0 | 1.843 | 0.608 | 0.608 | 0.326 | 0.496 | 0.957 | 0 | 1.024 | 1.623 | 2.488 | 2.129 | 1.813 | 1.352 | 1.32 | 1.277 | 1.212 | 0.847 | 0.737 | 0.625 | 0.093 | 0.058 | 0.146 | 0.127 | 0.087 | 0.623 | 0.635 | 0.591 | 1.068 | 1.961 | 2.707 | 2.989 | 2.966 | 2.931 | 2.931 | 3.136 | 3.438 | 3.802 | 3.157 | 3.473 | 3.652 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 74.992 | 74.992 | 73.234 | 72.231 | 70.476 | 70.059 | 69.61 | 68.348 | 65.283 | 0 | 30.481 | 18.497 | 18.497 | 5.189 | 1.88 | 5.028 | 0 | 2.419 | 1.961 | 0.741 | 0.738 | 0.669 | 0.686 | 0.668 | 0.681 | 0.659 | 0.655 | 0.681 | 0.651 | 0 | 0 | 0 | 0 | 0 | 1.133 | 1.108 | 1.106 | 1.082 | 1.026 | 1.032 | 0.948 | 0.702 | 0.684 | 0.749 | 0.728 | 0.718 | 0.683 | 0.52 | 0.54 | 0.471 |
Ingehouden winsten
| -78.697 | -78.697 | -74.511 | -74.511 | -70.176 | -70.176 | -77.887 | -77.887 | -67.738 | -48.602 | -46.127 | -41.959 | -36.971 | -30.687 | -25.767 | 0 | -18.949 | -13.389 | -13.389 | -4.93 | -0.425 | -2.332 | 0 | -1.655 | -0.368 | -0.074 | 0.676 | 0.998 | 0.385 | 0.343 | 0.39 | 0.371 | 0.162 | 0.197 | 0.215 | -63.139 | -66.672 | -71.553 | -70.114 | -70.459 | -69.087 | -67.492 | -67.208 | -65.616 | 60.815 | 61.645 | 64.586 | 61.125 | 61.149 | 66.713 | 65.078 | 63.984 | 61.536 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 0 | 0 | 0 | 3.591 | 3.591 | 2.387 | -3.091 | 2.045 | 4.541 | 4.983 | 3.172 | 4.292 | 15.631 | 4.099 | 1.348 | 1.348 | 1.596 | 0.036 | 1.809 | -0.002 | 1.651 | 1.539 | 1.62 | 1.614 | 1.409 | 1.276 | 1.237 | 1.257 | 1.21 | 1.202 | 1.097 | 1.048 | 0.01 | 0.009 | 0.01 | 0.007 | 0.005 | 0 | 0 | 0 | 0 | -61.831 | -61.483 | -63.4 | -60.685 | -57.427 | -60.591 | -56.724 | -52.471 | -47.115 | -42.11 | -42.515 | -37.868 |
Overige totale aandeelhoudersvermogen
| 82.744 | 82.744 | 82.276 | 82.276 | 76.058 | 76.058 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | 0.099 | 0.099 | 0.09 | 0.092 | 0.089 | 0.091 | 0.088 | 0.088 | 0.091 | 0.087 | 0 | 66.606 | 71.482 | 70.225 | 70.612 | 68.207 | 66.049 | 66.172 | 64.464 | 0.248 | -0.002 | 0 | -0 | 0.814 | 0.89 | 0.87 | 0.859 | 0.833 | 51.39 | 53.199 | 44.985 |
Totaal eigen vermogen van aandeelhouders
| 4.047 | 4.047 | 7.765 | 7.765 | 5.882 | 5.882 | 0.696 | 0.696 | 7.883 | 24.439 | 26.394 | 32.641 | 37.622 | 40.833 | 43.808 | 15.631 | 15.631 | 6.456 | 6.456 | 1.856 | 1.491 | 4.506 | -0.002 | 2.414 | 3.132 | 2.385 | 3.127 | 3.165 | 2.438 | 2.337 | 2.419 | 2.329 | 2.107 | 2.067 | 2.001 | -0.087 | -0.056 | -0.144 | -0.115 | -0.074 | -0.57 | -0.478 | -0.289 | -0.156 | 0.259 | 1.194 | 2.133 | 1.141 | 5.22 | 7.761 | 9.952 | 13.09 | 15.937 | 9.8 | 11.223 | 7.588 |
Totaal eigen vermogen
| 4.047 | 4.047 | 7.765 | 7.765 | 5.882 | 5.882 | 0.696 | 0.696 | 7.883 | 24.439 | 26.394 | 32.641 | 37.622 | 40.833 | 43.808 | 15.631 | 15.631 | 6.456 | 6.456 | 1.856 | 1.491 | 4.506 | -0.002 | 2.414 | 3.132 | 2.385 | 3.127 | 3.165 | 2.438 | 2.337 | 2.419 | 2.329 | 2.107 | 2.067 | 2.001 | -0.087 | -0.056 | -0.144 | -0.115 | -0.074 | -0.57 | -0.478 | -0.289 | -0.156 | 0.259 | 1.194 | 2.133 | 1.141 | 4.934 | 7.85 | 10.003 | 13.92 | 16.642 | 10.577 | 12.181 | 7.744 |
Totaal passiva en aandeelhoudersvermogen
| 7.787 | 7.787 | 12.154 | 12.154 | 10.823 | 10.823 | 10.836 | 10.836 | 15.316 | 33.226 | 33.022 | 40.098 | 40.654 | 43.315 | 46.052 | 15.631 | 17.474 | 7.064 | 7.064 | 2.181 | 1.987 | 5.462 | -0.002 | 3.438 | 4.755 | 4.873 | 5.256 | 4.978 | 3.79 | 3.656 | 3.696 | 3.541 | 2.954 | 2.804 | 2.625 | 0.005 | 0.002 | 0.002 | 0.012 | 0.013 | 0.053 | 0.157 | 0.302 | 0.912 | 2.22 | 3.901 | 5.122 | 4.107 | 7.865 | 10.781 | 13.139 | 17.358 | 20.444 | 13.734 | 15.653 | 11.395 |