Leistungsbilanzanalyse zum 31.12.2007: Atlantic
Prozentuale Auswertung sortiert nach negativen Abweichungen
| <- zurück zur Gesamtübersicht |
| Emissions- jahr |
Schiffsname | Eigenkapital in TEUR |
Fremdkapital in TEUR |
Ausschüttungen in TEUR |
Hypothekenstand in TUS $ |
Kapitalbindung in % |
Bewertung |
| |
Plan |
Ist |
Plan |
Ist |
Plan |
Ist |
Plan |
Ist |
|
| 1998 |
MS LAURITA RICKMERS |
12.015 |
12.015 |
13.500 |
13.500 |
5.286 |
3.364 |
2.813 |
1.069 |
10,3 |
0 |
0 |
- |
+ |
| 1998 |
MS LILLY RICKMERS |
12.680 |
12.654 |
13.500 |
13.500 |
5.642 |
4.302 |
2.812 |
751 |
6,8 |
+ |
0 |
- |
+ |
| 1998 |
MS FIONA RICKMERS |
15.083 |
14.981 |
18.960 |
18.960 |
7.013 |
6.966* |
4.345 |
0 |
9,5 |
+ |
0 |
0 |
+ |
| 1999 |
MS CLASEN RICKMERS |
16.106 |
16.103 |
22.700 |
22.700 |
5.637 |
6.280 |
5.700 |
1.683 |
6,2 |
+ |
0 |
+ |
+ |
| 1999 |
MS SOPHIE RICKMERS |
16.924 |
16.845 |
18.000 |
18.000 |
9.331 |
8.969 |
6.000 |
1.541 |
-0,6 |
+ |
0 |
- |
+ |
| 1999 |
MS MARIE RICKMERS |
17.946 |
17.923 |
18.000 |
18.000 |
9.152 |
9.364 |
6.000 |
600 |
-0,3 |
+ |
0 |
+ |
+ |
| 2000 |
MS TETE RICKMERS |
11.913 |
11.913 |
11.500 |
11.500 |
5.182 |
5.003 |
4.300 |
2.147 |
8,8 |
0 |
0 |
- |
+ |
| 2000 |
MS CARLA RICKMERS |
11.504 |
11.504 |
11.500 |
11.500 |
5.291 |
5.090 |
4.540 |
2.637 |
15,5 |
0 |
0 |
- |
+ |
| 2000 |
MS ERNST RICKMERS |
11.964 |
11.954 |
11.500 |
11.500 |
5.543 |
5.199 |
4.780 |
2.280 |
19,0 |
+ |
0 |
- |
+ |
| 2000 |
MS ASTA RICKMERS |
12.526 |
12.280 |
11.500 |
11.500 |
5.699 |
5.341 |
4.780 |
2.771 |
15,4 |
+ |
0 |
- |
+ |
| 2001 |
MS MARIE SCHULTE |
13.750 |
13.310 |
18.000 |
18.000 |
8.525 |
6.122 |
9.644 |
6.937 |
37,0 |
+ |
0 |
- |
+ |
| 2001 |
MS JOCK RICKMERS |
9.971 |
9.204 |
12.200 |
12.100 |
4.985 |
3.819 |
5.591 |
3.451 |
37,3 |
+ |
+ |
- |
+ |
| 2001 |
MS GEORGE RICKMERS |
13.150 |
13.132 |
15.500 |
15.500 |
6.443 |
4.990 |
8.840 |
7.953 |
40,4 |
+ |
0 |
- |
+ |
| 2002 |
MS BENJAMIN RICKMERS |
13.550 |
13.438 |
15.500 |
15.500 |
5.691 |
4.031 |
9.130 |
7.794 |
53,8 |
+ |
0 |
- |
+ |
| 2002 |
MS RICKMERS HAMBURG |
16.200 |
16.055 |
18.052 |
18.052 |
6.642 |
4.013 |
11.646 |
10.876 |
49,5 |
+ |
0 |
- |
+ |
| 2002 |
MS CATHRINE RICKMERS |
27.050 |
26.755 |
30.000 |
30.000 |
10.820 |
9.096 |
20.000 |
15.500 |
48,3 |
+ |
0 |
- |
+ |
| 2003 |
MS RICKMERS TOKYO |
15.825 |
15.825 |
17.996 |
18.000 |
5.697 |
3.323 |
12.376 |
10.879 |
58,2 |
0 |
0 |
- |
+ |
| 2003 |
MS RICKMERS SHANGHAI |
15.050 |
15.050 |
18.000 |
18.000 |
4.966 |
3.612 |
12.653 |
10.550 |
50,8 |
0 |
0 |
- |
+ |
| 2003 |
MS RICKMERS ANTWERP |
15.050 |
14.800 |
17.400 |
17.400 |
4.966 |
3.848 |
12.504 |
9.926 |
50,1 |
+ |
0 |
- |
+ |
| 2003 |
MS FELICITAS RICKMERS |
10.775 |
10.775 |
15.000 |
15.000 |
4.310 |
4.310 |
9.544 |
0 |
46,5 |
0 |
0 |
0 |
+ |
| 2003 |
MS JOHAN RICKMERS |
10.775 |
10.025 |
15.000 |
15.000 |
4.310 |
4.411 |
9.544 |
0 |
42,4 |
+ |
0 |
+ |
+ |
| 2003 |
MS WILLI RICKMERS |
12.100 |
12.100 |
16.700 |
16.700 |
4.356 |
4.356 |
10.240 |
5.400 |
44,7 |
0 |
0 |
0 |
+ |
| 2003 |
MS ROBERT RICKMERS |
10.400 |
9.650 |
16.900 |
16.900 |
3.328 |
3.860 |
12.388 |
5.200 |
52,2 |
+ |
0 |
+ |
+ |
| 2004 |
MS JENNIFER RICKMERS |
19.850 |
19.850 |
36.500 |
36.500 |
4.168 |
4.267 |
29.698 |
25.950 |
66,9 |
0 |
0 |
+ |
+ |
| 2004 |
MS CHARLOTTE C:RICKMERS |
19.300 |
19.300 |
36.500 |
36.500 |
4.053 |
4.130 |
29.698 |
28.400 |
63,5 |
0 |
0 |
+ |
+ |
| 2004 |
MS SAYLEMOON RICKMERS MS NINA RICKMERS |
20.850 |
19.650 |
38.000 |
38.000 |
5.004 |
3.930 |
29.745 |
28.965 |
65,2 |
+ |
0 |
- |
+ |
| 2004 |
MS JACKY RICKMERS |
10.250 |
10.089 |
19.000 |
19.000 |
2.972 |
2.623 |
15.190 |
15.190 |
79,6 |
+ |
0 |
- |
0 |
| 2004 |
MS SEAN RICKMERS |
11.165 |
11.140 |
15.000 |
15.000 |
4.019 |
4.010* |
8.940 |
7.365 |
73,7 |
+ |
0 |
0 |
+ |
| 2005 |
MS ISABELLE SCHULTE |
17.555 |
17.519 |
30.500 |
30.500 |
1.404 |
1.401* |
23.174 |
21.371 |
81,9 |
+ |
0 |
0 |
+ |
| 2005 |
MS NATALIE SCHULTE |
16.490 |
16.390 |
30.500 |
30.500 |
1.154 |
0 |
23.264 |
23.486 |
100,1 |
+ |
0 |
- |
- |
| 2005 |
MS ARUNI RICKMERS |
10.565 |
10.565 |
21.400 |
21.400 |
739 |
739 |
17.590 |
17.590 |
93,6 |
0 |
0 |
0 |
0 |
| 2006 |
MS CLARA SCHULTE |
21.340 |
20.997 |
23.500 |
23.500 |
1.067 |
1.049* |
30.632 |
30.632 |
95,8 |
+ |
0 |
0 |
0 |
| |
| * Es wurde weniger EK eingeworben aber % ual wie prospektiert ausgeschüttet |
| |
| Bewertung mit Dilution |
| von 128 erreichbaren Punkten wurden erreicht: |
57 x |
+ |
entspricht |
44.53% |
| |
51 x |
0 |
entspricht |
39.84% |
| |
20 x |
- |
entspricht |
15.63% |
| |
| Bewertung ohne Dilution |
| von 64 erreichbaren Punkten wurden erreicht: |
34 x |
+ |
entspricht |
53.13% |
| |
10 x |
0 |
entspricht |
15.63% |
| |
20 x |
- |
entspricht |
31.25% |
|