Kyungbangco.Ltd
KRX:000050.KS
6300 (KRW) • At close December 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
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 Q1 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0 | 50,376.442 | 42,819.029 | 29,320.807 | 23,751.284 | 28,162.759 | 18,041.287 | 20,627.098 | 16,991.252 | 43,070.179 | 24,436.145 | 12,811.974 | 26,107.898 | 16,489.76 | 21,337.593 | 39,545.764 | 91,116.897 | 32,246.746 | 22,573.979 | 13,004.343 | 9,524.083 | 5,907.836 | 7,269.111 | 6,216.234 | 4,436.784 | 7,773.253 | 9,553.799 | 9,482.362 | 3,553.668 | 6,098.907 | 5,703.505 | 7,526.164 | 4,086.705 | 10,817.971 | 4,257.072 | 6,812.712 | 3,454.33 | 7,284.913 | 5,554.629 | 8,233.336 | 6,191.844 | 10,494.028 | 5,616.845 | 10,961.535 | 7,467.044 | 6,317.401 | 10,988.636 | 11,322.343 | 11,092.558 | 9,624.508 | 8,165.823 | 9,214.491 | 14,436.736 | 27,379.898 | 68,194.59 | 2,909.531 | 9,237.892 | 7,210.932 | 6,138.751 | 10,491.704 | 3,827.129 | 5,043.543 | 11,103.296 | 32,882.59 |
Kortetermijnbeleggingen
| 0 | 599,640.223 | 64.004 | 500 | 500 | -826,099.085 | -827,695.444 | -830,911.19 | -840,795.563 | -843,335.191 | -844,161.808 | -847,970.761 | -852,157.014 | -855,086.931 | -857,897.488 | 2,355 | 3,000 | 3,000 | 500 | 500 | 500 | 500 | 0 | 600 | 600 | 600 | 1,600 | 1,800 | 1,800 | 1,800 | 1,600 | 1,600 | 1,600 | 1,600 | 1,600 | 1,700 | 1,898 | 1,898 | 2,198 | 2,196 | 2,000 | 1,396 | 2,396 | 2,371 | 2,106 | 2,306 | 2,296 | 2,446 | 1,170 | 1,170 | 160 | 3,360 | 6,300 | 6,300 | 0 | 490.421 | 642.816 | 8,257.911 | 927.376 | 1,057.421 | 1,099.546 | 1,518.45 | 1,254.663 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 0 | 50,376.442 | 42,883.034 | 29,820.807 | 24,251.284 | 28,162.759 | 18,041.287 | 20,627.098 | 16,991.252 | 43,070.179 | 24,436.145 | 12,811.974 | 26,107.898 | 16,489.76 | 21,337.593 | 41,900.764 | 91,116.897 | 32,246.746 | 23,073.979 | 13,504.343 | 10,024.083 | 6,407.836 | 7,269.111 | 6,816.234 | 5,036.784 | 8,373.253 | 11,153.799 | 11,282.362 | 5,353.668 | 7,898.907 | 7,303.505 | 9,126.164 | 5,686.705 | 12,417.971 | 5,857.072 | 8,512.712 | 5,352.33 | 9,182.913 | 7,752.629 | 10,429.336 | 8,191.844 | 11,890.028 | 8,012.845 | 13,332.535 | 9,573.044 | 8,623.401 | 13,284.636 | 13,768.343 | 12,262.558 | 10,794.508 | 8,325.823 | 12,574.491 | 20,736.736 | 33,679.898 | 68,194.59 | 3,399.952 | 9,880.708 | 15,468.843 | 7,066.127 | 11,549.125 | 4,926.675 | 6,561.993 | 12,357.959 | 32,882.59 |
Nettovorderingen
| 0 | 44,209.179 | 55,192.485 | 57,148.86 | 49,091.055 | 44,817.144 | 49,002.258 | 36,488.407 | 50,577.311 | 49,840.694 | 56,251.793 | 61,170.427 | 48,447.439 | 49,756.627 | 41,833.328 | 40,199.131 | 54,616.481 | 58,167.213 | 44,098.322 | 47,441.346 | 41,287.504 | 40,387.856 | 49,320.396 | 48,497.947 | 43,616.037 | 46,290.65 | 38,016.286 | 42,444.758 | 40,779.285 | 38,987.315 | 46,697.083 | 45,709.841 | 39,360.039 | 35,952.548 | 37,601.701 | 37,854.796 | 39,321.237 | 34,377.708 | 32,334 | 35,171.569 | 28,359.075 | 29,575.53 | 31,526.502 | 33,668.149 | 29,819.586 | 49,266.462 | 49,854.821 | 55,185.875 | 40,303.269 | 37,789.122 | 40,528.622 | 47,113.887 | 36,482.873 | 42,419.966 | 38,253.409 | 86,306.398 | 47,234.413 | 34,496.758 | 35,460.95 | 43,285.542 | 35,472.139 | 34,205.652 | 38,713.701 | 0 |
Voorraad
| 0 | 63,955.056 | 46,857.591 | 53,893.628 | 61,132.545 | 57,561.529 | 61,553.777 | 80,622.146 | 77,659.322 | 65,788.157 | 50,466.174 | 42,638.707 | 44,223.1 | 39,523.451 | 32,052.963 | 26,578.558 | 27,879.625 | 31,766.37 | 33,435.756 | 31,308.041 | 45,673.776 | 59,807.445 | 56,333.159 | 59,792.825 | 52,074.277 | 43,678.633 | 39,927.856 | 31,921.285 | 37,864.745 | 48,854.626 | 52,542.94 | 45,810.493 | 43,359.678 | 49,616.08 | 53,981.936 | 52,862.91 | 41,535.916 | 48,849.536 | 43,563.543 | 37,758.471 | 36,185.84 | 39,103.02 | 44,191.752 | 40,216.862 | 45,037.432 | 47,844.749 | 52,327.177 | 52,907.652 | 72,707.196 | 56,074.499 | 69,500.161 | 51,122.902 | 35,073.251 | 37,471.267 | 34,994.61 | 33,304.456 | 37,142.299 | 40,745.297 | 41,662.215 | 40,736.425 | 39,081.586 | 36,623.955 | 33,957.017 | 34,459.39 |
Overige vlottende activa
| 133,818.392 | 4,660.175 | 16,024.502 | 14,945.672 | 11,867.913 | 11,302.825 | 56,458.805 | 12,144.723 | 68,285.737 | 62,358.697 | 67,865.29 | 70,050.381 | 56,907.874 | 60,144.929 | 52,458.027 | 8,652.365 | 135,797.511 | 280,353.403 | 271,772.271 | 220,048.631 | 66,932.218 | 12,958.425 | 19,702.733 | 12,885.427 | 17,982.366 | 14,336.032 | 17,117.362 | 13,098.019 | 19,001.344 | 16,755.713 | 18,688.742 | 12,379.265 | 14,122.191 | 11,612.472 | 13,047.03 | 8,863.005 | 11,493.9 | 13,558.216 | 15,406.076 | 18,066.023 | 12,721.683 | 11,190.765 | 15,148.303 | 16,589.358 | 17,768.557 | 50,347.335 | 51,019.912 | 57,009.736 | 42,052.239 | 41,121.546 | 42,516.762 | 50,002.662 | 39,486.475 | 44,383.97 | 40,140.934 | 86,826.105 | 47,734.662 | 34,870.097 | 35,657.476 | 43,927.263 | 35,922.331 | 34,550.738 | 39,249.123 | 38,374.085 |
Totaal vlottende activa
| 133,818.392 | 171,775.113 | 152,636.461 | 147,155.593 | 140,379.148 | 136,043.712 | 136,053.87 | 149,882.373 | 162,936.311 | 171,217.033 | 142,767.609 | 125,501.062 | 127,238.872 | 116,158.139 | 105,848.583 | 117,330.818 | 254,794.034 | 344,366.519 | 328,282.005 | 264,861.016 | 122,630.078 | 115,046.606 | 126,295.708 | 120,711.492 | 112,329.079 | 104,971.943 | 99,848.746 | 90,254.697 | 94,559.856 | 104,858.245 | 117,129.29 | 106,002.223 | 97,319.776 | 109,599.071 | 110,487.739 | 108,093.423 | 97,505.383 | 105,770.373 | 98,858.248 | 101,229.398 | 85,458.442 | 91,363.343 | 98,483.402 | 103,410.904 | 101,802.619 | 106,815.485 | 116,631.725 | 123,685.731 | 127,021.993 | 107,990.553 | 120,342.746 | 113,700.055 | 95,296.462 | 115,535.135 | 143,330.134 | 123,530.513 | 94,757.669 | 91,084.237 | 84,385.818 | 96,212.813 | 79,930.592 | 77,736.686 | 85,564.099 | 105,716.065 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 0 | 291,254.628 | 285,650.614 | 288,840.134 | 98,883.12 | 103,474.387 | 107,548.431 | 109,464.952 | 126,773.882 | 121,971.006 | 118,409.429 | 121,326.174 | 126,025.12 | 127,291.632 | 132,576.722 | 133,534.163 | 145,066.838 | 147,989.343 | 132,106.97 | 145,683.128 | 283,852.349 | 289,621.416 | 284,753.734 | 285,829.683 | 282,371.044 | 285,871.807 | 286,182.987 | 310,601.15 | 310,403.782 | 320,559.632 | 312,074.258 | 315,500.908 | 313,197.294 | 320,044.762 | 321,595.798 | 325,770.66 | 329,649.321 | 329,789.736 | 331,596.306 | 307,855.729 | 297,863.58 | 304,541.851 | 304,625.904 | 306,515.477 | 320,423.119 | 324,989.45 | 326,775.164 | 324,064.12 | 307,216.063 | 308,950.851 | 310,162.497 | 297,351.429 | 1,303,041.166 | 1,306,613.189 | 1,310,097.183 | 1,262,517.057 | 825,427.558 | 665,016.241 | 494,102.693 | 488,820.085 | 443,062.454 | 413,652.043 | 411,145.089 | 401,385.201 |
Goodwill
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 1,819.838 | 1,409.311 | 1,415.798 | 1,430.862 | 1,442.616 | 1,454.355 | 1,459.016 | 1,494.464 | 1,491.385 | 1,490.705 | 1,500.573 | 1,514.409 | 1,512.619 | 1,454.016 | 1,456.027 | 1,447.823 | 1,442.079 | 16,588.194 | 16,460.735 | 16,869.42 | 20,176.679 | 20,323.956 | 13,801.217 | 7,944.955 | 8,160.857 | 7,888.871 | 4,270.268 | 4,490.21 | 4,491.673 | 4,449.506 | 4,729.83 | 4,506.313 | 4,720.735 | 4,721.637 | 4,773.493 | 4,845.785 | 4,768.982 | 4,871.432 | 4,925.305 | 4,804.429 | 4,700.747 | 4,928.126 | 4,909.693 | 4,999.476 | 5,118.167 | 4,994.035 | 4,596.438 | 1,921.564 | 1,921.564 | 1,921.564 | 1,921.564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 1,819.838 | 1,409.311 | 1,415.798 | 1,430.862 | 1,442.616 | 1,454.355 | 1,459.016 | 1,494.464 | 1,491.385 | 1,490.705 | 1,500.573 | 1,514.409 | 1,512.619 | 1,454.016 | 1,456.027 | 1,447.823 | 1,442.079 | 16,588.194 | 16,460.735 | 16,869.42 | 20,176.679 | 20,323.956 | 13,801.217 | 7,944.955 | 8,160.857 | 7,888.871 | 4,270.268 | 4,490.21 | 4,491.673 | 4,449.506 | 4,729.83 | 4,506.313 | 4,720.735 | 4,721.637 | 4,773.493 | 4,845.785 | 4,768.982 | 4,871.432 | 4,925.305 | 4,804.429 | 4,700.747 | 4,928.126 | 4,909.693 | 4,999.476 | 5,118.167 | 4,994.035 | 4,596.438 | 1,921.564 | 1,921.564 | 1,921.564 | 1,921.564 | 6,784.201 | 6,964.201 | 0 | 0 | 10,499.834 | 18,164.929 | 10,850.986 | 10,964.439 | 11,006.564 | 11,436.951 | 11,205.985 | 0 |
Langetermijnbeleggingen
| 0 | 145,833.143 | 748,089.564 | 754,090.291 | 970,408.708 | 978,435.539 | 980,918.556 | 977,629.264 | 981,674.14 | 995,010.061 | 1,006,238.455 | 1,011,400.555 | 1,014,987.814 | 1,028,692.606 | 1,025,501.388 | 139,519.251 | 93,185.017 | 68,414.512 | 46,537.093 | 34,545.462 | 31,393.714 | 31,344.806 | 0 | 18,771.454 | 20,148.287 | 19,880.055 | 14,421.295 | 12,094.046 | 12,466.595 | 16,954.288 | 17,547.505 | 18,193.298 | 17,845.666 | 18,203.178 | 17,535.409 | 10,999.197 | 8,057.027 | 7,612.51 | 6,578.254 | 7,253.486 | 1,915.749 | 2,892.412 | 1,983.836 | 2,450.284 | 2,148.28 | 2,067.351 | 2,188.176 | 2,046.234 | 7,452.677 | 8,578.085 | 9,659.602 | 4,335.652 | -349.406 | -53.508 | 0 | 6,227.892 | 7,536.397 | 953.407 | 26,452.155 | 13,643.604 | 13,382.087 | 19,209.575 | 21,285.363 | 0 |
Belastingvorderingen
| 0 | 0 | -1,409.311 | 0 | -0 | -978,435.539 | -980,918.556 | -977,629.264 | -981,674.14 | -995,010.061 | -1,006,238.455 | -1,011,400.555 | -1,014,987.814 | -1,028,692.606 | -1,025,501.388 | 870,264.371 | 880,207.374 | 883,659.893 | 880,102.925 | 908,114.345 | 878,677.068 | 881,851.141 | 0 | 861,987.921 | 865,131.476 | 867,514.091 | 870,144.793 | 856,362.105 | 860,150.878 | 857,768.611 | 0 | 857,113.102 | 860,591.085 | 863,628.702 | 866,087.849 | 869,006.54 | 0 | 0 | 877,181.917 | 0 | 884,397.167 | 874,195.334 | 0 | 879,702.784 | 871,087.086 | 0 | 876,734.828 | 880,627.147 | 0 | 0 | 0 | 901,310.188 | 182.631 | 1,842.041 | 896.414 | 0 | 6,724.476 | 7,349.293 | 6,751.416 | 8,116.556 | 7,168.958 | 4,785.904 | 4,503.164 | 5,885.346 |
Overige niet-vlottende activa
| 1,060,353.039 | 614,360.452 | 16,451.141 | 15,359.135 | 8,465.342 | 987,165.714 | 991,230.597 | 987,511.972 | 991,950.021 | 1,005,949.342 | 1,017,970.902 | 1,022,477.309 | 1,025,534.341 | 1,039,327.485 | 1,036,474.971 | 2,797.42 | 2,616.734 | 2,360.306 | 2,674.107 | 1,077.806 | 761.789 | 543.677 | 916,914.663 | 691.074 | 552.891 | 471.528 | 465.04 | 459.97 | 0.001 | 0.001 | 859,430.756 | 371.599 | 0.001 | 0.002 | 0.001 | -0 | 872,008.221 | 875,184.012 | -0.001 | 880,577.461 | -0.002 | 0.001 | 876,298.742 | 0 | 0 | 873,605.861 | -0.001 | 20.26 | 889,982.942 | 893,873.655 | 895,678.691 | -0.001 | 1,921.564 | 1,921.564 | 8,456.64 | 12,268.848 | 1,921.564 | 1,921.564 | 1,900.666 | 1,900.664 | 1,900.663 | 1,900.664 | 1,900.664 | 38,848.517 |
Totaal niet-vlottende activa
| 1,060,353.039 | 1,053,268.061 | 1,050,191.32 | 1,059,705.358 | 1,079,188.031 | 1,092,082.717 | 1,100,233.383 | 1,098,435.94 | 1,120,218.367 | 1,129,411.733 | 1,137,871.036 | 1,145,304.056 | 1,153,073.87 | 1,168,131.736 | 1,170,505.709 | 1,147,571.233 | 1,122,523.785 | 1,103,866.133 | 1,078,009.288 | 1,105,881.476 | 1,211,554.34 | 1,223,537.719 | 1,221,992.353 | 1,181,081.35 | 1,176,148.653 | 1,181,898.338 | 1,179,102.986 | 1,183,787.54 | 1,187,511.466 | 1,199,774.205 | 1,193,502.025 | 1,195,908.736 | 1,196,140.359 | 1,206,597.379 | 1,209,940.694 | 1,210,549.889 | 1,214,560.354 | 1,217,355.24 | 1,220,227.908 | 1,200,611.981 | 1,188,980.923 | 1,186,330.345 | 1,187,836.608 | 1,193,578.238 | 1,198,657.962 | 1,205,780.829 | 1,210,692.202 | 1,211,354.199 | 1,206,573.246 | 1,213,324.155 | 1,217,422.354 | 1,204,918.832 | 1,311,580.156 | 1,317,287.487 | 1,319,450.237 | 1,281,013.797 | 852,109.829 | 693,405.434 | 540,057.916 | 523,445.348 | 476,520.726 | 450,985.137 | 450,040.265 | 446,119.064 |
Totaal activa
| 1,194,171.431 | 1,225,043.175 | 1,202,827.781 | 1,206,860.951 | 1,219,567.18 | 1,228,126.429 | 1,236,287.253 | 1,248,318.314 | 1,283,154.678 | 1,300,628.766 | 1,280,638.646 | 1,270,805.118 | 1,280,312.742 | 1,284,289.876 | 1,276,354.292 | 1,264,902.051 | 1,377,317.819 | 1,448,232.653 | 1,406,291.293 | 1,370,742.491 | 1,334,184.418 | 1,338,584.325 | 1,348,288.061 | 1,301,792.841 | 1,288,477.732 | 1,286,870.281 | 1,278,951.732 | 1,274,042.237 | 1,282,071.322 | 1,304,632.45 | 1,310,631.315 | 1,301,910.96 | 1,293,460.135 | 1,316,196.45 | 1,320,428.433 | 1,318,643.312 | 1,312,065.737 | 1,323,125.613 | 1,319,086.156 | 1,301,841.379 | 1,274,439.365 | 1,277,693.688 | 1,286,320.01 | 1,296,989.142 | 1,300,460.581 | 1,312,596.314 | 1,327,323.927 | 1,335,039.93 | 1,333,595.239 | 1,321,314.708 | 1,337,765.1 | 1,318,618.888 | 1,406,876.618 | 1,432,822.622 | 1,462,780.371 | 1,404,544.31 | 946,867.498 | 784,489.671 | 624,443.734 | 619,658.159 | 556,451.317 | 528,721.823 | 535,604.364 | 551,835.129 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 12,418.602 | 18,759.035 | 21,613.444 | 19,085.116 | 17,904.743 | 20,379.838 | 22,934.875 | 19,940.786 | 16,849.508 | 17,144.045 | 25,151.597 | 17,140.217 | 16,276.332 | 18,449.847 | 17,563.955 | 18,314.133 | 15,982.652 | 14,291.768 | 18,966.096 | 17,327.703 | 13,624.106 | 16,208.888 | 18,980.495 | 17,090.371 | 14,671.549 | 16,656.168 | 18,728.926 | 16,167.878 | 14,158.282 | 15,314.721 | 19,400.284 | 15,588.824 | 13,740.536 | 14,988.258 | 17,651.694 | 14,140.408 | 12,070.634 | 15,151.033 | 18,551.019 | 14,854.494 | 13,691.266 | 15,951.281 | 20,361.22 | 15,202.016 | 16,079.483 | 18,116.025 | 20,758.1 | 2,964.246 | 1,860.653 | 1,230.412 | 3,440.885 | 2,061.954 | 2,571.748 | 3,401.392 | 2,556.596 | 2,941.767 | 3,681.459 | 2,965.691 | 3,018.169 | 3,429.765 | 4,596.947 | 5,230.29 | 4,424.297 |
Kortlopende schulden
| 0 | 224,420.001 | 190,642.063 | 189,096.621 | 200,583.609 | 120,582.512 | 111,878.883 | 115,996.809 | 126,928.094 | 171,495.346 | 151,186.993 | 147,713.333 | 114,100.534 | 196,914.389 | 145,167.216 | 104,628.919 | 215,923.733 | 163,747.035 | 108,915.967 | 97,665.046 | 85,185.525 | 98,514.104 | 84,560.023 | 82,011.519 | 78,251.776 | 252,876.963 | 242,396.66 | 238,072.519 | 104,154.989 | 82,283.392 | 69,647.863 | 66,864.024 | 60,210.689 | 97,108.549 | 117,382.169 | 107,113.15 | 281,252.386 | 342,298.349 | 339,479.432 | 337,294.692 | 126,654.307 | 96,943.975 | 67,374.435 | 90,148.155 | 72,727.086 | 104,445.451 | 116,700.016 | 117,815.765 | 340,952.257 | 125,371.081 | 117,776.63 | 105,827.127 | 78,646.454 | 94,306.69 | 83,706.794 | 369,584.271 | 305,248.347 | 73,090.019 | 80,147.274 | 80,420.219 | 63,488.056 | 40,471.849 | 22,652.514 | 36,798.308 |
Belastingschulden
| 0 | 5,306.72 | 7,080.512 | 4,519.659 | 4,672.36 | 5,728.818 | 5,346.029 | 3,986.17 | 2,618.442 | 4,896.178 | 8,074.902 | 10,492.043 | 7,297.569 | 10,010.216 | 30,210.14 | 45,911.673 | 27,784.38 | 5,640.235 | 5,729.775 | 4,572.085 | 2,443.395 | 5,478.632 | 9,628.703 | 6,436.479 | 3,034.305 | 5,736.322 | 8,850.664 | 6,478.116 | 4,659.662 | 4,643.302 | 6,013.209 | 6,892.855 | 4,437.912 | 3,697.891 | 3,331.794 | 6,307.289 | 454.89 | 182.675 | 30.806 | 680.497 | 362.471 | 519.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,453.509 | 635.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,073.575 | 13,490.729 | 26,590.169 | 28,708.368 |
Uitgestelde opbrengsten
| 0 | 5,752.844 | 5,990.2 | 5,819.049 | 6,127.146 | 43,506.374 | 6,135.73 | 5,860.447 | 6,050.477 | 5,725.429 | 5,814.504 | 5,725.877 | 48,251.296 | 36,962.488 | 63,643.068 | 79,713.113 | 54,826.702 | 44,584.065 | 53,663.86 | 35,945.158 | 31,058.128 | 27,505.713 | 38,040.624 | 30,767.316 | 27,192.94 | 24,938.581 | 33,455.318 | 31,151.887 | 28,390.264 | 28,271.969 | 35,332.934 | 34,458.948 | 29,432.929 | 26,423.801 | 27,808.921 | 30,427.121 | 22,145.993 | 19,563.601 | 22,085.688 | 26,652.342 | 27,410.066 | 19,633.225 | 20,745.484 | 24,017.634 | 24,161.736 | 22,312.381 | 23,137.191 | 25,352.191 | 16,741.632 | 17,223.015 | 18,170.272 | 14,879.714 | 32,652.121 | 37,453.582 | 70,442.681 | 34,967.695 | 122,127.336 | 59,211.02 | 45,511.133 | 75,370.446 | 33,428.654 | 21,989.375 | 46,766.424 | 32,195.804 |
Overige kortlopende verplichtingen
| 244,087.457 | 55,434.944 | 53,936.514 | 51,879.884 | 50,411.644 | 50,117.752 | 41,700.958 | 44,898.773 | 50,878.546 | 51,258.557 | 44,733.228 | 47,359.441 | 4,121.957 | 3,119.145 | -25,990.972 | -41,890.018 | -18,492.259 | 4,354.492 | 4,112.607 | -713.248 | 9,277.246 | 3,911.961 | -3,105.159 | -5,811.277 | 1,620.66 | 141.911 | -5,809.077 | -6,106.773 | 96.671 | 632.602 | -3,241.365 | -6,639.304 | -620.704 | 668.597 | -861.676 | -5,980.361 | 2,163.439 | 3,413.611 | 1,964.851 | -425.164 | 2,131.85 | 3,275.355 | 2,046.828 | 688.324 | 2,141.432 | 25,317.543 | 25,019.727 | 26,375.558 | 18,334.564 | 19,379.124 | 19,588.755 | 15,847.121 | 35,203.27 | 40,676.046 | 72,493.914 | 38,753.151 | 123,576.942 | 59,338.239 | 45,797.869 | 75,458.847 | 31,507.45 | 8,578.319 | 20,272.31 | 25,231.007 |
Totaal kortlopende verplichtingen
| 244,087.457 | 304,537.243 | 285,552.439 | 284,315.938 | 297,773.325 | 194,333.825 | 191,577.167 | 199,537.522 | 212,466.821 | 255,950.448 | 232,768.177 | 230,716.414 | 239,162.868 | 300,245.057 | 295,122.366 | 285,640.754 | 353,183.39 | 278,892.544 | 240,377.838 | 192,380.293 | 176,350.124 | 176,540.228 | 183,373.703 | 163,151.849 | 154,382.992 | 323,303.907 | 329,005.051 | 319,476.563 | 181,859.728 | 158,261.516 | 158,400.296 | 155,435.755 | 138,482.579 | 168,063.175 | 190,458.387 | 185,946.014 | 342,303.109 | 397,092.471 | 400,797.498 | 409,405.729 | 198,823.254 | 153,696.288 | 126,863.512 | 135,215.333 | 138,394.007 | 145,842.477 | 159,835.768 | 164,949.423 | 362,251.067 | 146,610.858 | 140,049.306 | 125,750.623 | 115,911.678 | 137,554.484 | 159,602.1 | 410,894.018 | 431,767.056 | 136,109.717 | 128,910.834 | 158,897.235 | 100,498.846 | 67,137.844 | 74,745.283 | 95,161.98 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 40,536.306 | 40,010.985 | 40,619.153 | 41,259.934 | 141,959.625 | 130,000 | 142,830.101 | 146,782.561 | 117,584.402 | 118,458.484 | 120,604.827 | 121,731.856 | 53,565.512 | 55,600.378 | 34,348.613 | 53,964.704 | 177,067.546 | 204,445.237 | 179,960.439 | 222,936.884 | 194,743.085 | 196,637.708 | 195,142.038 | 189,210.694 | 21,236.06 | 12,423.363 | 16,667.775 | 167,535.013 | 218,181.51 | 230,958.233 | 225,494.443 | 243,528.447 | 240,679.775 | 233,992.53 | 235,918.778 | 73,477.583 | 33,596.524 | 32,999.819 | 9,985.627 | 199,212.904 | 236,051.857 | 273,360.925 | 275,230.163 | 281,375.313 | 287,015.331 | 290,544.061 | 297,503.511 | 57,096.858 | 249,884.185 | 257,874.084 | 250,414.772 | 283,822.487 | 290,646.362 | 301,037.162 | 28,978.395 | 31,157.745 | 189,525.423 | 37,983.223 | 9,101.806 | 11,147.065 | 12,336.98 | 7,782.96 | 5,781.51 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 18,235.95 | 18,849.494 | 20,137.448 | 20,976.582 | 22,368.938 | 23,755.438 | 25,131.201 | 26,424.285 | 27,259.126 | 28,659.01 | 29,945.14 | 31,464.375 | 32,678.814 | 33,947.464 | 35,319.046 | 36,672.087 | 36,571.765 | 37,076.004 | 36,341.771 | 34,640.099 | 35,058.866 | 36,015.695 | 37,666.76 | 38,673.091 | 39,949.453 | 41,252.781 | 42,453.557 | 43,728.504 | 45,024.978 | 46,283.395 | 47,537.037 | 48,769.752 | 50,525.327 | 51,189.738 | 52,117.143 | 53,101.252 | 53,966.665 | 54,752.985 | 55,909.45 | 56,969.125 | 56,663.927 | 57,795.974 | 58,876.263 | 60,059.296 | 61,318.266 | 63,110.624 | 64,953.985 | 59,304.582 | 62,519.644 | 64,091.815 | 65,661.657 | 147,315.962 | 0 | 0 | 110,991.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 41,525.808 | 44,881.802 | 46,259.288 | 41,849.5 | 41,051.172 | 43,757.128 | 43,353.196 | 51,189.687 | 51,128.191 | 54,036.085 | 54,870.883 | 54,440.115 | 55,628.59 | 57,000.215 | 56,983.315 | 72,686.494 | 96,214.132 | 94,768.582 | 97,093.483 | 95,009.813 | 94,444.645 | 95,033.659 | 95,815.799 | 98,159.586 | 97,879.969 | 98,889.947 | 99,492.647 | 99,040.227 | 100,722.452 | 101,310.085 | 101,821.937 | 92,110.559 | 91,673.008 | 91,828.352 | 92,242.08 | 91,695.201 | 91,232.423 | 91,364.077 | 92,456.969 | 91,971.737 | 91,574.073 | 91,671.996 | 90,652.345 | 89,737.664 | 88,342.625 | 87,468.494 | 86,607.625 | 88,116.804 | 90,023.799 | 91,375.391 | 92,701.459 | 93,929.779 | 93,754.076 | 93,968.798 | 97,062.479 | 709.601 | 469.641 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 205,133.056 | 79,676.831 | 142,532.576 | 77,483.58 | 139,329.305 | 149,590.338 | 164,671.919 | 82,457.835 | 81,191.653 | 79,966.453 | 165,133.51 | 167,337.458 | 81,687.713 | 178,413.215 | 180,567.487 | 110,680.515 | 230,817.087 | 255,358.04 | 228,544.384 | 256,848.56 | 226,056.276 | 258,746.928 | 128,768.957 | 101,247.049 | 237,379.722 | 237,521.734 | 238,368.47 | 96,817.623 | 237,604.334 | 95,212.548 | 240,758.15 | 91,778.389 | 231,900.394 | 233,422.098 | 233,413.539 | 233,825.602 | 235,098.845 | 234,196.593 | 87,758.221 | 234,781.209 | 235,027.658 | 99,024.233 | 246,862.755 | 100,576.483 | 249,111.678 | 101,762.416 | 101,386.068 | 100,321.181 | 92,215.324 | 91,451.157 | 89,718.153 | 90,177.944 | 147,315.961 | 148,058.978 | 148,985.121 | 0.001 | 85,156.56 | 60,808.444 | 40,009.318 | 37,801.165 | 28,439.539 | 19,003.049 | 18,897.038 | 12,208.964 |
Totaal niet-vlottende verplichtingen
| 205,133.056 | 179,974.896 | 182,543.561 | 184,499.469 | 180,589.239 | 291,549.963 | 294,671.919 | 293,772.332 | 305,588.187 | 275,938.172 | 283,591.994 | 287,942.285 | 289,324.059 | 231,978.727 | 236,167.865 | 237,331.49 | 284,781.791 | 432,425.585 | 432,989.621 | 436,808.999 | 448,993.16 | 453,490.013 | 456,456.021 | 429,871.646 | 426,590.416 | 258,757.794 | 250,791.833 | 255,431.601 | 405,139.347 | 459,141.486 | 471,716.383 | 466,631.806 | 475,428.841 | 474,101.873 | 467,406.069 | 469,744.38 | 308,576.428 | 267,793.117 | 266,875.1 | 244,766.836 | 434,240.562 | 483,314.088 | 520,223.68 | 525,335.254 | 530,486.991 | 538,438.638 | 542,509.247 | 549,386.302 | 296,733.568 | 493,878.785 | 503,059.443 | 498,955.832 | 525,068.227 | 532,459.416 | 543,991.081 | 237,032.822 | 117,023.906 | 250,803.508 | 77,992.541 | 46,902.971 | 39,586.604 | 31,340.029 | 26,679.998 | 17,990.474 |
Totaal passiva
| 449,220.513 | 484,512.139 | 468,096 | 468,815.407 | 478,362.565 | 485,883.789 | 486,249.086 | 493,309.854 | 518,055.008 | 531,888.62 | 516,360.171 | 518,658.698 | 528,486.927 | 532,223.784 | 531,290.231 | 522,972.244 | 637,965.181 | 711,318.129 | 673,367.459 | 629,189.292 | 625,343.285 | 630,030.241 | 639,829.723 | 593,023.494 | 580,973.408 | 582,061.701 | 579,796.884 | 574,908.164 | 586,999.075 | 617,403.003 | 630,116.679 | 622,067.56 | 613,911.42 | 642,165.048 | 657,864.456 | 655,690.395 | 650,879.537 | 664,885.588 | 667,672.599 | 654,172.565 | 633,063.816 | 637,010.377 | 647,087.192 | 660,550.587 | 668,880.997 | 684,281.115 | 702,345.015 | 714,335.725 | 658,984.634 | 640,489.643 | 643,108.749 | 624,706.456 | 640,979.905 | 670,013.901 | 703,593.181 | 647,926.839 | 548,790.961 | 386,913.225 | 206,903.375 | 205,800.206 | 140,085.449 | 98,477.872 | 101,425.281 | 113,152.455 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 538,504.889 | 538,504.889 | 538,504.889 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,610.949 | 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 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 13,707.635 | 12,461.49 | 12,461.49 | 12,461.49 | 12,461.49 | 10,400 | 10,400 | 10,400 | 10,400 | 10,400 | 10,400 | 10,400 | 10,400 | 10,400 | 10,400 | 10,400 | 10,400 | 10,400 | 10,400 | 10,400 | 10,400 | 10,400 |
Ingehouden winsten
| 0 | 204,965.727 | -11,380.23 | -17,113.47 | -15,515.492 | 757,545.887 | 765,263.375 | 772,242.871 | 770,356.085 | 782,268.624 | 782,958.709 | 770,958.45 | 766,697.066 | 765,899.148 | 755,516.417 | 751,928.838 | 188,332.234 | 184,490.964 | 178,900.484 | 185,698.853 | 146,772.296 | 147,661.067 | 145,736.794 | 147,054.245 | 699,387.758 | 694,577.989 | 688,266.069 | 687,960.92 | 683,363.659 | 675,387.29 | 668,821.026 | 667,580.975 | 667,839.529 | 661,694.455 | 650,249.793 | 650,587.816 | 649,331.964 | 646,625.08 | 639,820.889 | 635,920.756 | 617,890.973 | 617,362.277 | 614,884.718 | 612,310.562 | 606,956.116 | 602,494.35 | 599,584.525 | 597,426.197 | 649,748.005 | 654,972.137 | 668,683.317 | 668,036.079 | 44,858.887 | 41,431.578 | 38,167.633 | 33,545.804 | 17,584.137 | 16,621.906 | 38,028.346 | 34,359.163 | 37,159.4 | 51,076.606 | 54,970.489 | 59,408.874 |
Overige gereserveerde algehele resultaten
| 0 | 551,952.699 | 210,287.56 | 219,334.297 | 220,899.228 | 221,661.015 | 221,740.643 | 225,419.384 | 237,398.685 | 229,127.762 | 223,976.494 | 201,784.019 | 202,774.362 | 200,280.303 | -4,610.949 | 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 |
Overige totale aandeelhoudersvermogen
| 744,968.022 | -30,079.127 | -981,648.381 | -427,440.365 | -30,079.127 | -30,079.128 | -28,912.484 | -582,291.651 | -18,942.442 | -27,213.366 | -582,291.651 | -580,546.028 | -577,595.292 | -574,062.345 | -415,298.506 | -198,244.865 | -15,022.865 | -15,022.865 | -13,945.789 | -11,239.138 | -9,357.364 | 547,210.324 | -5,845.868 | -5,584.995 | -142,718.985 | -141,174.927 | -139,553 | -119,053 | -1,976.782 | -1,842.851 | -1,991.89 | -93,053 | -1,976.491 | -1,348.059 | -1,373 | -1,325.867 | -1,830.067 | -2,073.675 | -2,094.402 | -1,942.703 | 12,745.255 | 9,634.968 | 12,745.255 | 11,685.155 | 12,178.614 | 13,380.157 | 12,945.565 | 12,879.753 | 14,462.6 | 15,452.929 | 15,573.034 | 15,476.353 | 710,637.825 | 710,977.145 | 710,619.557 | 712,671.666 | 370,092.399 | 370,554.541 | 369,112.013 | 369,098.79 | 368,806.468 | 368,767.343 | 368,808.594 | 368,873.799 |
Totaal eigen vermogen van aandeelhouders
| 744,968.022 | 740,546.934 | 734,748.361 | 738,061.858 | 741,224.768 | 742,261.41 | 750,058.526 | 755,028.762 | 765,121.278 | 768,762.893 | 764,301.71 | 752,168.599 | 751,848.295 | 752,089.265 | 745,086.077 | 741,952.867 | 739,377.722 | 736,938.35 | 732,947.785 | 741,573.894 | 708,863.645 | 708,579.027 | 708,483.188 | 708,793.619 | 707,526.859 | 704,831.862 | 699,177.44 | 699,152.653 | 695,094.512 | 687,252.074 | 680,536.771 | 679,864.381 | 679,570.673 | 674,054.031 | 662,584.428 | 662,969.584 | 661,209.532 | 658,259.04 | 651,434.122 | 647,685.687 | 641,397.156 | 640,704.88 | 639,252.032 | 636,457.207 | 631,596.22 | 628,335.997 | 624,991.58 | 620,705.95 | 674,610.605 | 680,825.066 | 694,656.351 | 693,912.432 | 765,896.712 | 762,808.723 | 759,187.19 | 756,617.47 | 398,076.536 | 397,576.447 | 417,540.359 | 413,857.953 | 416,365.868 | 430,243.949 | 434,179.083 | 438,682.673 |
Totaal eigen vermogen
| 744,950.918 | 740,531.036 | 734,731.781 | 738,045.544 | 741,204.615 | 742,242.64 | 750,038.167 | 755,008.459 | 765,099.67 | 768,740.145 | 764,278.475 | 752,146.42 | 751,825.815 | 752,066.092 | 745,064.061 | 741,929.808 | 739,352.638 | 736,914.523 | 732,923.834 | 741,553.199 | 708,841.133 | 708,554.084 | 708,458.338 | 708,769.347 | 707,504.324 | 704,808.581 | 699,154.849 | 699,134.073 | 695,072.248 | 687,229.447 | 680,514.636 | 679,843.399 | 679,548.715 | 674,031.401 | 662,563.977 | 662,952.918 | 661,186.201 | 658,240.026 | 651,413.558 | 647,668.814 | 641,375.549 | 640,683.312 | 639,232.818 | 636,438.555 | 631,579.583 | 628,315.2 | 624,978.912 | 620,704.205 | 674,610.605 | 680,825.066 | 694,656.351 | 693,912.432 | 765,896.712 | 762,808.723 | 759,187.19 | 756,617.47 | 398,076.536 | 397,576.447 | 417,540.359 | 413,857.953 | 416,365.868 | 430,243.949 | 434,179.083 | 438,682.673 |
Totaal passiva en aandeelhoudersvermogen
| 1,194,171.431 | 1,225,043.175 | 1,202,827.781 | 1,206,860.951 | 1,219,567.18 | 1,228,126.429 | 1,236,287.253 | 1,248,318.314 | 1,283,154.678 | 1,300,628.766 | 1,280,638.646 | 1,270,805.118 | 1,280,312.742 | 1,284,289.876 | 1,276,354.292 | 1,264,902.051 | 1,377,317.819 | 1,448,232.653 | 1,406,291.293 | 1,370,742.491 | 1,334,184.418 | 1,338,584.325 | 1,348,288.061 | 1,301,792.841 | 1,288,477.732 | 1,286,870.282 | 1,278,951.733 | 1,274,042.237 | 1,282,071.323 | 1,304,632.45 | 1,310,631.315 | 1,301,910.96 | 1,293,460.135 | 1,316,196.449 | 1,320,428.433 | 1,318,643.312 | 1,312,065.738 | 1,323,125.614 | 1,319,086.156 | 1,301,841.379 | 1,274,439.365 | 1,277,693.688 | 1,286,320.01 | 1,296,989.142 | 1,300,460.581 | 1,312,596.315 | 1,327,323.927 | 1,335,039.93 | 1,333,595.239 | 1,321,314.709 | 1,337,765.1 | 1,318,618.888 | 1,406,876.617 | 1,432,822.622 | 1,462,780.371 | 1,404,544.31 | 946,867.498 | 784,489.672 | 624,443.734 | 619,658.159 | 556,451.317 | 528,721.823 | 535,604.364 | 551,835.129 |