Chunil Express Co., Ltd.
KRX:000650.KS
41350 (KRW) • At close October 17, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
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 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 1,471.58 | 1,280.141 | 2,970.917 | 4,965.616 | 7,373.37 | 6,546.562 | 7,608.061 | 8,279.255 | 8,821.117 | 10,793.938 | 13,293.122 | 14,598.627 | 16,292.134 | 2,708.743 | 4,847.894 | 7,766.576 | 1,578.662 | 690.743 | 1,046.077 | 1,400.867 | 1,455.903 | 1,143.751 | 1,273.324 | 1,187.522 | 2,766.273 | 2,907.172 | 2,534.515 | 3,034.346 | 5,383.938 | 3,252.501 | 2,287.282 | 3,839.414 | 3,326.481 | 3,550.248 | 3,496.921 | 2,990.841 | 3,420.601 | 3,576.883 | 1,980.435 | 2,490.099 | 2,500.973 | 1,512.758 | 2,675.472 | 1,561.807 | 2,966.718 | 2,417.228 | 2,071.289 | 1,264.083 | 1,659.158 | 380.84 | 1,017.043 | 647.578 | 1,330.812 | 250.896 | 1,352.038 | 1,185.746 | 921.451 | 265.905 | 426.473 | 377.969 | 270.474 | 198.502 | 1,089.097 | 695.915 | 352.738 | 293.794 | 1,037.236 | 1,119.406 | 663.303 | 559.289 |
Kortetermijnbeleggingen
| 24 | 15 | 6 | 33 | 24 | 15 | 6 | 36 | 24 | 15 | 6 | 33 | 24 | 15 | 6 | 221.541 | 257.843 | 296.971 | 310.958 | 394.542 | 428.24 | 475.758 | 873.249 | 443.644 | 2,282.737 | 13,627.039 | 16,616.45 | 25,155.55 | 9,530 | 9,423.07 | 8,381.5 | 10,382.43 | 11,076.99 | 16,984.11 | 15,887.68 | 21,807.517 | 20,562.617 | 18,636.757 | 17,813.697 | 16,175.71 | 16,997.045 | 11,752.885 | 10,609.535 | 18,020.04 | 17,115.13 | 15,420.03 | 16,778.19 | 17,325.23 | 16,002.81 | 15,672.71 | 15,519.46 | 16,460.95 | 16,318.65 | 14,270.551 | 3.38 | 169.193 | 228.81 | 0 | 3.205 | 0 | 4.325 | 0 | 3.555 | 2.405 | 2.546 | 6.751 | 11.111 | 22.651 | 29.144 | 9,387.194 |
Liquide middelen en kortetermijnbeleggingen
| 1,495.58 | 1,295.141 | 2,976.917 | 4,998.616 | 7,397.37 | 6,561.562 | 7,614.061 | 8,315.255 | 8,845.117 | 10,808.938 | 13,299.122 | 14,631.627 | 16,316.134 | 2,723.743 | 4,853.894 | 7,988.117 | 1,836.505 | 987.714 | 1,046.077 | 1,795.409 | 1,884.143 | 1,619.509 | 2,146.573 | 1,631.166 | 5,049.01 | 16,534.211 | 19,150.965 | 28,189.896 | 14,913.938 | 12,675.571 | 10,668.782 | 14,221.844 | 14,403.471 | 20,534.358 | 19,384.601 | 24,798.358 | 23,983.218 | 22,213.64 | 19,794.132 | 18,665.809 | 19,498.018 | 13,265.643 | 13,285.007 | 19,581.847 | 20,081.848 | 17,837.258 | 18,849.479 | 18,589.313 | 17,661.968 | 16,053.55 | 16,536.503 | 17,108.528 | 17,649.462 | 14,521.447 | 1,355.418 | 1,354.939 | 1,150.261 | 265.905 | 429.678 | 377.969 | 274.799 | 198.502 | 1,092.652 | 698.32 | 355.284 | 300.545 | 1,048.347 | 1,142.057 | 692.447 | 9,946.483 |
Nettovorderingen
| 1,227.592 | 1,248.47 | 1,521.588 | 2,101.041 | 1,021.402 | 1,007.95 | 1,462.153 | 1,075.213 | 1,209.377 | 1,040.926 | 1,217.889 | -14,887.304 | 1,533.722 | 0 | 10,343.777 | 10,291.02 | 9,776.923 | 9,298.868 | 10,767.141 | 9,721.719 | 9,371.648 | 9,378.265 | 10,331.183 | 0 | 0 | 0 | 9,715.53 | 9,125.653 | 0 | 0 | 2,181.319 | 0 | 1,118.728 | 1,444.266 | 2,367.27 | 0 | 1,493.92 | 0 | 2,256.955 | 0 | 0 | 2,439.262 | 1,967.164 | 0 | 2,060.324 | 0 | 1,987.987 | 0 | 0 | 0 | 1,565.835 | 1,949.173 | 1,293.368 | 1,363.271 | 1,311.018 | 2,014.003 | 1,539.716 | 2,029.371 | 1,405.395 | 1,960.815 | 1,516.196 | 1,423.86 | 1,363.459 | 1,820.216 | 2,026.392 | 2,519.912 | 1,290.363 | 2,093.966 | 1,533.118 | 1,453.558 |
Voorraad
| 426.024 | 331.737 | 298.863 | 477.594 | 381.516 | 390.855 | 404.664 | 409.006 | 404.592 | 332.072 | 279.457 | 255.677 | 313.069 | 286.561 | 303.906 | 321.895 | 321.235 | 323.034 | 336.2 | 341.321 | 347.916 | 410.913 | 333.643 | 463.466 | 339.694 | 340.894 | 276.148 | 333.225 | 370.066 | 351.382 | 313.451 | 312.466 | 320.433 | 386.607 | 383.668 | 446.824 | 346.784 | 287.421 | 333.618 | 340.215 | 375.741 | 345.315 | 363.058 | 419.591 | 401.152 | 415.703 | 323.155 | 404.368 | 402.464 | 455.254 | 416.173 | 410.646 | 405.746 | 448.988 | 415.189 | 316.711 | 447.676 | 372.455 | 342.581 | 327.92 | 377.951 | 375.713 | 367.445 | 543.38 | 495.613 | 296.808 | 310.501 | 355.583 | 341.663 | 323.768 |
Overige vlottende activa
| 172.111 | 189.445 | 740.605 | -0 | 0 | 229.789 | 0 | -0 | 0 | -0 | 0 | 16,398.181 | -0 | 10,213.276 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0.001 | -0 | 10,710.69 | 9,370.029 | 9,510.941 | -0 | 0.001 | 4,213.677 | 1,363.329 | 0 | 1,203.827 | 0.001 | 0.001 | 0.001 | 1,917.285 | 0.002 | 1,591.208 | 0 | 1,888.37 | 1,539.594 | 0.002 | -0 | 6,078.983 | -0.001 | 2,832.941 | 0 | 2,958.454 | 1,705.678 | 1,889.695 | -0 | 0.001 | 0.001 | -0.001 | 14,173.01 | 14,411.691 | 12,626.691 | 16,042.114 | 16,183.109 | 15,313.355 | 17,068.958 | 14,541.573 | 14,082.222 | 13,622.619 | 12,301.368 | 11,062.781 | 9,417.511 | 10,078.84 | 10,700.446 | 0.001 |
Totaal vlottende activa
| 3,321.307 | 3,064.793 | 5,537.972 | 7,577.252 | 8,800.288 | 8,190.156 | 9,480.878 | 9,799.473 | 10,459.086 | 12,181.936 | 14,796.468 | 16,398.181 | 18,162.926 | 13,223.58 | 15,501.577 | 18,601.032 | 11,934.663 | 10,609.616 | 12,149.418 | 11,858.449 | 11,603.707 | 11,408.688 | 12,811.399 | 12,805.322 | 14,758.733 | 26,386.046 | 29,142.643 | 37,648.775 | 19,497.681 | 14,390.282 | 13,163.553 | 15,738.137 | 15,842.633 | 22,365.232 | 22,135.541 | 27,162.467 | 25,823.924 | 24,092.269 | 22,384.706 | 20,894.394 | 21,413.353 | 16,050.222 | 15,615.229 | 26,080.421 | 22,543.323 | 21,085.902 | 21,160.621 | 21,952.135 | 19,770.11 | 18,398.499 | 18,518.511 | 19,468.348 | 19,348.577 | 16,333.705 | 17,254.635 | 18,097.344 | 15,764.344 | 18,709.845 | 18,360.763 | 17,980.059 | 19,237.904 | 16,539.648 | 16,905.778 | 16,684.535 | 15,178.657 | 14,180.046 | 12,066.722 | 13,670.446 | 13,267.674 | 11,723.81 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 13,669.69 | 13,371.564 | 13,977.367 | 12,339.627 | 12,885.985 | 11,951.718 | 12,616.571 | 13,126.374 | 13,872.986 | 14,660.733 | 14,407.206 | 15,970.796 | 16,673.826 | 17,443.987 | 17,961.417 | 18,719.603 | 19,451.27 | 19,156.664 | 19,184.423 | 18,419.844 | 17,122.679 | 18,184.762 | 16,751.676 | 17,630.488 | 14,403.606 | 15,021.732 | 15,738.954 | 14,534.128 | 14,907.104 | 13,682.375 | 13,708.906 | 13,246.948 | 13,852.632 | 14,458.599 | 15,205.161 | 14,519.109 | 13,686.741 | 14,315.592 | 14,268.144 | 14,215.574 | 11,772.077 | 11,746.648 | 11,190.496 | 11,965 | 10,692.261 | 11,127.276 | 10,407.979 | 10,974.206 | 11,570.758 | 11,534.149 | 11,004.939 | 11,815.845 | 11,360.61 | 11,922.981 | 19,360.073 | 20,008.42 | 20,660.444 | 21,174.884 | 21,806.032 | 22,762.688 | 20,880.068 | 21,515.517 | 20,332.332 | 21,202.574 | 21,962.022 | 22,138.947 | 22,827.919 | 22,221.127 | 21,676.107 | 21,982.853 |
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 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 581.88 | 581.88 | 581.88 | 581.88 | 581.88 | 581.88 | 581.88 | 581.88 | 581.88 | 581.88 | 581.88 | 581.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 927.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 717.602 | 581.88 | 581.88 | 581.88 | 581.88 | 581.88 | 581.88 | 581.88 | 581.88 | 581.88 | 581.88 | 581.88 | 581.88 | 0 | 1,287.762 | 1,347.379 | 0 | 0 | 0 | 622.014 | 0 | 0 | 620.254 | 0 | 0 | 0 | 0 | 0 | 9,960.322 |
Langetermijnbeleggingen
| 34,789.449 | 34,787.622 | 34,815.834 | 27,060.991 | 27,069.763 | 27,078.978 | 27,088.002 | 27,745.083 | 27,758.262 | 27,768.255 | 27,776.462 | 27,796.727 | 27,806.291 | 27,868.197 | 27,876.854 | 33,612.213 | 33,576.167 | 33,537.818 | 33,525.96 | 35,391.22 | 35,358.409 | 35,310.401 | 34,914.089 | 38,430.4 | 36,588.027 | 25,244.361 | -9,232.173 | -17,770.76 | -2,144.728 | -2,039.212 | -997.523 | -2,999.299 | -3,693.817 | -9,599.93 | -8,503.028 | -14,422.408 | -13,177.511 | -11,250.152 | -10,427.681 | -3,015.764 | -3,837.929 | 3,705.548 | 4,948.323 | -8,230.457 | -7,326.319 | -7,770.701 | -9,079.502 | -9,671.542 | -8,393.968 | -8,108.04 | -7,805.392 | -7,991.301 | -8,132.518 | -6,370.902 | 7,777.339 | 7,486.881 | 7,383.039 | 0 | 2,912.794 | 0 | 3,381.519 | 0 | 2,974.168 | 2,695.321 | 2,651.023 | 2,604.072 | 2,729.699 | 3,521.841 | 3,222.768 | -6,251.88 |
Belastingvorderingen
| -927.602 | -927.602 | 5,572.993 | 0 | 4,721.2 | -27,078.978 | 4,205.597 | 0 | 0 | 0 | 4,798.312 | 4,714.81 | 0 | 4,698.744 | 4,752.468 | 0 | 13,777.701 | 14,180.616 | 14,257.38 | 13,180.161 | 13,250.125 | 13,936.7 | 15,214.261 | 13,374.341 | 15,249.715 | 28,449.724 | 31,475.416 | 38,231.371 | 22,642.102 | 26,842.533 | 0 | 0 | 26,745.084 | 34,678.346 | 33,512.332 | 0 | 38,098.573 | 36,212.343 | 35,330.233 | 0 | 0 | 29,026.511 | 28,002.691 | 0 | 34,399.444 | 32,752.923 | 34,156.661 | 0 | 0 | 32,559.259 | 32,378.659 | 33,358.4 | 33,263.58 | 0 | 0 | 546.386 | 291.144 | 0 | 0 | 337.226 | 85.776 | 34.199 | 0 | 179.118 | 143.908 | 140.179 | 0 | 356.661 | 113.791 | 118.44 |
Overige niet-vlottende activa
| 927.602 | 927.602 | 0 | 4,821.44 | 0 | 31,809.639 | 527.009 | 4,793.44 | 4,790.557 | 4,776.455 | 0 | -0 | 4,708.52 | 0 | 0 | 4,970.281 | -0 | -0 | -0 | 1,210.618 | 1,313.871 | 761.773 | 0 | 1,446.724 | 1,446.725 | -0.001 | -0 | 1,819.425 | 1,908.811 | -0.001 | 25,949.443 | 27,995.804 | 2,090.711 | -0.001 | -0 | 39,268.371 | -0.001 | -0.001 | -0 | 33,736.776 | 34,521.941 | -0.001 | 0 | 35,258.775 | -0.001 | -0.001 | -0 | 34,711.376 | 33,431.631 | 0.001 | 0.001 | 0.001 | 0.001 | 31,221.161 | 1,121.949 | 0.001 | -0.001 | 3,884.223 | 609.895 | 4,279.492 | 0.001 | 3,718.659 | 621.344 | 0.001 | 581.674 | 585.879 | 584.74 | 596.279 | 602.272 | 0.001 |
Totaal niet-vlottende activa
| 49,386.741 | 49,086.787 | 55,293.796 | 45,149.659 | 45,604.549 | 44,688.959 | 45,364.78 | 46,592.499 | 47,349.407 | 48,133.044 | 47,909.582 | 49,409.934 | 50,116.239 | 50,938.53 | 51,518.34 | 58,229.698 | 67,732.74 | 67,802.699 | 67,895.364 | 68,919.444 | 67,762.686 | 68,911.238 | 67,597.628 | 71,599.555 | 68,405.675 | 69,433.418 | 38,699.798 | 37,531.766 | 38,030.891 | 39,203.297 | 39,378.427 | 38,961.055 | 39,712.212 | 40,254.616 | 40,932.067 | 40,082.674 | 39,325.404 | 39,995.384 | 39,888.297 | 45,654.188 | 43,173.691 | 45,196.308 | 44,723.39 | 39,575.198 | 38,347.265 | 36,691.377 | 36,067.019 | 36,595.92 | 37,190.301 | 36,567.249 | 36,160.086 | 37,764.825 | 37,073.553 | 37,355.12 | 28,259.361 | 29,329.45 | 29,682.005 | 25,059.107 | 25,328.721 | 27,379.406 | 24,969.378 | 25,268.375 | 23,927.844 | 24,697.268 | 25,338.627 | 25,469.077 | 26,142.358 | 26,695.908 | 25,614.938 | 25,809.736 |
Totaal activa
| 52,708.048 | 52,151.58 | 60,831.768 | 52,726.911 | 54,404.838 | 52,879.115 | 54,845.658 | 56,391.972 | 57,808.492 | 60,314.981 | 62,706.05 | 65,808.116 | 68,279.164 | 64,162.11 | 67,019.917 | 76,830.73 | 79,667.403 | 78,412.316 | 80,044.782 | 80,777.893 | 79,366.393 | 80,319.926 | 80,409.027 | 84,404.877 | 83,164.408 | 95,819.464 | 67,842.442 | 75,180.541 | 57,528.572 | 53,593.579 | 52,541.981 | 54,699.192 | 55,554.845 | 62,619.847 | 63,067.608 | 67,245.142 | 65,149.327 | 64,087.653 | 62,273.002 | 66,548.582 | 64,587.044 | 61,246.53 | 60,338.619 | 65,655.619 | 60,890.588 | 57,777.279 | 57,227.639 | 58,548.055 | 56,960.41 | 54,965.747 | 54,678.596 | 57,233.173 | 56,422.129 | 53,688.825 | 45,513.996 | 47,426.794 | 45,446.349 | 43,768.952 | 43,689.484 | 45,359.466 | 44,207.282 | 41,808.023 | 40,833.622 | 41,381.803 | 40,517.284 | 39,649.123 | 38,209.08 | 40,366.354 | 38,882.612 | 37,533.546 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,202.154 | 1,157.935 | 1,209.838 | 1,421.876 | 1,089.739 | 1,203.642 | 1,360.051 | 1,518.1 | 1,392.164 | 1,110.209 | 930.633 | 915.224 | 964.805 | 900.914 | 796.982 | 781.958 | 806.517 | 778.974 | 1,532.842 | 1,333.842 | 1,364.088 | 1,490.387 | 1,375.814 | 1,684.951 | 1,493.389 | 1,411.74 | 1,442.809 | 1,380.511 | 1,307.309 | 1,323.007 | 1,472.038 | 1,292.361 | 1,327.753 | 1,306.547 | 1,374.174 | 1,498.033 | 1,385.89 | 1,475.823 | 1,623.42 | 1,613.091 | 1,676.676 | 1,613.754 | 1,706.316 | 1,835.371 | 1,655.488 | 1,809.385 | 1,872.913 | 1,926.426 | 1,701.995 | 1,898.914 | 1,815.834 | 1,603.543 | 2,539.192 | 2,531.112 | 2,402.942 | 2,437.707 | 2,232.54 | 2,193.805 | 2,321.801 | 2,246.814 | 2,034.404 | 1,936.721 | 1,983.7 | 2,384.319 | 2,992.383 | 2,343.638 | 2,128.17 | 2,180.599 | 1,911.215 | 1,786.802 |
Kortlopende schulden
| 13,129.847 | 1,797.487 | 623.143 | 663.635 | 701.549 | 11,705.174 | 11,552.406 | 11,603.963 | 11,646.929 | 689.035 | 545.631 | 586.136 | 627.481 | 660.002 | 556.176 | 1,570.725 | 4,498.51 | 11,902.376 | 8,964.373 | 7,019.983 | 7,526.658 | 1,224.59 | 1,575.194 | 720.699 | 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 | 115.268 | 0 | 1,201.2 | 0 | 129.733 | 0 | 0 | 0 | 1,150.236 | 2,113.429 | 1,357.801 | 37.546 | 874.277 | 0 | 793.289 | 151.893 | 2,082.499 | 1,286.856 | 1,120.663 | 1,485.129 | 653.532 |
Belastingschulden
| 0 | 465.779 | 0.006 | 497.115 | 481.21 | 434.794 | 455.322 | 383.551 | 347.184 | 228.28 | 321.217 | 261.465 | 522.927 | 236.283 | 271.048 | 329.501 | 247.237 | 352.708 | 579.462 | 662.107 | 653.557 | 519.314 | 709.559 | 445.518 | 799.258 | 4,780.704 | 8,257.015 | 8,914.613 | 1,131.472 | 1,159.525 | 1,671.226 | 1,722.317 | 1,348.529 | 661.465 | 496.758 | 1,490.79 | 1,140.765 | 1,448.009 | 1,027.802 | 1,677.865 | 1,641.041 | 1,277.524 | 1,308.175 | 1,616.035 | 779.137 | 261.27 | 179.988 | 517.85 | 1,071.812 | 374.209 | 421.732 | 693.602 | 480.605 | 153.138 | 883.163 | 1,397.579 | 1,376.156 | 1,150.367 | 1,026.926 | 1,383.478 | 1,688.432 | 1,149.837 | 1,159.362 | 750.25 | 886.843 | 982.245 | 1,079.639 | 1,414.435 | 1,424.754 | 1,460.095 |
Uitgestelde opbrengsten
| 205.112 | 196.988 | 186.568 | 5,278.511 | 6,406.945 | 144.083 | 132.288 | 118.301 | 106.281 | 96.038 | 4,686.247 | -1,501.36 | 522.927 | 236.283 | 7,417.356 | 329.501 | 247.237 | 352.708 | 7,349.099 | 7,071.141 | 653.557 | 519.314 | 709.559 | 6,664.185 | 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 | 374.209 | 0 | 693.602 | 0 | 6,966.476 | 0 | 0 | 0 | 5,525.502 | 5,269.711 | 5,676.77 | 1,688.432 | 5,610.631 | 0 | 750.25 | 886.843 | 5,654.728 | 5,981.744 | 1,414.435 | 6,084.839 | 1,460.095 |
Overige kortlopende verplichtingen
| 4,827.529 | 4,642.135 | 6,671.854 | 0 | 0 | 4,489.578 | 4,961.81 | 4,845.712 | 4,810.781 | 7,655.564 | -0.001 | 7,015.089 | 5,155.56 | 9,132.448 | 0 | 6,857.542 | 5,299.007 | 5,065.156 | -0 | -0 | 5,565.301 | 10,993.736 | 6,233.876 | -0.001 | 6,165.505 | 18,308.007 | 13,929.94 | 13,975.099 | 19,930.058 | 14,431.069 | 7,010.846 | 8,680.239 | 8,437.583 | 15,943.195 | 9,600.66 | 8,815.015 | 8,349.921 | 8,180.073 | 8,738.436 | 9,393.238 | 8,828.93 | 8,089.423 | 8,818.405 | 9,610.84 | 8,463.475 | 7,473.959 | 8,005.327 | 7,775.468 | 7,865.638 | 6,483.323 | 7,088.718 | 6,928.741 | 7,724.866 | -0.001 | 6,911.991 | 6,471.495 | 5,891.615 | -0.001 | -0.001 | -0.001 | 4,683.905 | 0.001 | 5,917.859 | 5,073.702 | 4,744.361 | 0.001 | -0.001 | 5,028.227 | -0.001 | 4,667.114 |
Totaal kortlopende verplichtingen
| 19,364.642 | 7,794.545 | 8,691.402 | 7,364.022 | 8,198.233 | 17,542.478 | 18,006.556 | 18,086.076 | 17,956.155 | 9,550.845 | 6,162.51 | 7,015.089 | 7,270.772 | 10,929.646 | 8,770.514 | 9,539.726 | 10,851.271 | 18,099.214 | 17,846.314 | 15,424.966 | 15,109.604 | 14,228.027 | 9,894.442 | 9,069.834 | 7,658.894 | 19,719.747 | 15,372.749 | 15,355.61 | 21,237.367 | 15,754.076 | 8,482.884 | 9,972.6 | 9,765.336 | 17,249.742 | 10,974.834 | 10,313.048 | 9,735.811 | 9,655.896 | 10,361.856 | 11,006.329 | 10,505.606 | 9,703.177 | 10,524.721 | 11,446.211 | 10,118.963 | 9,283.344 | 9,878.24 | 9,701.894 | 9,567.633 | 8,871.714 | 8,904.552 | 10,427.086 | 10,264.058 | 9,627.32 | 9,314.933 | 8,909.202 | 8,124.155 | 8,869.542 | 9,704.94 | 9,281.384 | 8,444.287 | 8,421.63 | 7,901.559 | 9,001.56 | 8,775.48 | 10,080.866 | 9,396.769 | 9,743.924 | 9,481.182 | 8,567.543 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 11,000 | 11,000 | 12,243.351 | 12,106.689 | 1,266.275 | 1,272.101 | 1,338.102 | 1,472.393 | 12,640.099 | 11,984.658 | 12,111.254 | 12,220.087 | 12,333.682 | 12,423.598 | 12,541.406 | 12,653.302 | 1,715.77 | 1,329.483 | 1,864.553 | 71.513 | 720.594 | 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 | 900 | 900 | 900 | 900 | 900 | 0 | 0 | 0 | 0 | 900 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 1,130.129 | 1,211.564 | 4,660.673 | 4,359.358 | 0 | 0 | 0 | 0 | 0 | 0 | 5,401.43 | 4,943.942 | 4,502.206 | 4,006.222 | 4,115.698 | 3,613.716 | 3,088.078 | 0 | 2,054.602 | 1,542.76 | 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 | 4,093.537 | 4,021.859 | 0 | 0 | 5,398.146 | 0 | 0 | 0 | 0 | 5,358.105 |
Uitgestelde belastingverplichtingen niet-vlottend
| 3,559.641 | 3,678.016 | 9,675.973 | 4,540.749 | 4,516.241 | 4,788.156 | 4,899.626 | 5,140.137 | 5,304.273 | 5,589.49 | 4,755.903 | 4,689.622 | 5,253.752 | 3,676.853 | 3,880.561 | 6,153.088 | 6,574.199 | 7,872.017 | 7,512.739 | 8,219.047 | 8,247.725 | 8,295.716 | 8,049.875 | 7,896.811 | 8,095.671 | 8,205.489 | 1,371.514 | 906.104 | 1,016.378 | 1,217.54 | 1,268.175 | 1,425.446 | 1,612.823 | 1,801.858 | 1,659.276 | 1,079.078 | 1,167.602 | 1,130.601 | 1,110.953 | 998.053 | 1,184.363 | 1,343.363 | 1,355.489 | 917.527 | 1,071.714 | 1,274.612 | 1,308.928 | 1,669.325 | 1,823.767 | 1,915.215 | 1,874.671 | 1,747.518 | 1,903.613 | 1,967.395 | 58.348 | 106.957 | 83.358 | 71.741 | 89.049 | 119.22 | 89.102 | 73.88 | 79.077 | 121.549 | 78.088 | 61.976 | 53.079 | 93.259 | 64.828 | 38.447 |
Overige niet-vlottende verplichtingen
| 12,917.074 | 11,506.447 | 11,193.881 | 0.001 | -0 | 4,235.178 | 4,051.622 | 5,173.7 | 4,749.985 | 4,289.478 | 3,874.732 | -0 | -0 | -0 | -0 | -0 | 0 | 0.001 | 2,352.479 | 0.001 | 0.001 | 1,288.695 | 581.056 | 5,689.916 | 4,998.33 | 4,801.852 | 3,959.398 | 6,072.988 | 5,329.438 | 4,807.749 | 3,935.786 | 3,554.31 | 2,857.539 | 2,118.648 | 1,251.897 | 5,759.16 | 5,149.662 | 5,479.757 | 4,541.55 | 5,794.97 | 5,209.529 | 4,627.312 | 3,881.931 | 6,437.568 | 6,031.48 | 5,526.293 | 4,864.087 | 3,755.055 | 3,127.369 | 3,312.183 | 2,795.818 | 4,156.253 | 3,835.803 | 3,498.214 | 3,657.562 | 6,346.319 | 5,264.542 | 3,750.658 | 3,718.167 | 5,108.8 | 0.001 | -0.001 | 4,666.759 | 5,525.816 | 0.001 | 5,251.618 | 4,090.73 | 6,043.01 | 5,349.033 | 0.001 |
Totaal niet-vlottende verplichtingen
| 16,476.715 | 27,314.592 | 33,081.417 | 21,444.773 | 20,982.288 | 10,289.608 | 10,223.349 | 11,651.938 | 11,526.651 | 22,519.067 | 20,615.293 | 22,202.306 | 22,417.78 | 20,512.741 | 20,310.382 | 22,810.192 | 22,841.217 | 12,675.866 | 11,194.701 | 12,138.203 | 9,861.998 | 10,305.005 | 8,630.931 | 13,586.727 | 13,094.001 | 13,007.341 | 5,330.912 | 6,979.092 | 6,345.816 | 6,025.289 | 5,203.961 | 4,979.756 | 4,470.362 | 3,920.506 | 2,911.174 | 6,838.238 | 6,317.264 | 6,610.358 | 5,652.503 | 6,793.023 | 6,393.892 | 5,970.675 | 5,237.42 | 7,355.095 | 7,103.194 | 6,800.905 | 6,173.015 | 5,424.38 | 4,951.136 | 5,227.398 | 4,670.489 | 5,903.771 | 5,739.416 | 5,465.609 | 3,715.91 | 6,453.276 | 5,347.9 | 3,822.399 | 3,807.216 | 5,228.02 | 5,082.64 | 4,995.738 | 5,645.836 | 6,547.365 | 6,376.235 | 5,313.594 | 4,143.809 | 6,136.269 | 5,413.861 | 6,296.553 |
Totaal passiva
| 35,841.357 | 35,109.137 | 41,772.819 | 28,808.796 | 29,180.521 | 27,832.086 | 28,229.906 | 29,738.015 | 29,482.806 | 32,069.912 | 26,777.803 | 29,217.395 | 29,688.552 | 31,442.387 | 29,080.896 | 32,349.918 | 33,692.488 | 30,775.079 | 29,041.015 | 27,563.169 | 24,971.601 | 24,533.032 | 18,525.373 | 22,656.561 | 20,752.895 | 32,727.088 | 20,703.661 | 22,334.702 | 27,583.183 | 21,779.366 | 13,686.846 | 14,952.356 | 14,235.698 | 21,170.248 | 13,886.008 | 17,151.287 | 16,053.074 | 16,266.254 | 16,014.359 | 17,799.352 | 16,899.498 | 15,673.852 | 15,762.141 | 18,801.306 | 17,222.157 | 16,084.249 | 16,051.255 | 15,126.275 | 14,518.769 | 14,099.112 | 13,575.041 | 16,330.856 | 16,003.475 | 15,092.93 | 13,030.843 | 15,362.478 | 13,472.055 | 12,691.942 | 13,512.156 | 14,509.404 | 13,526.927 | 13,417.368 | 13,547.395 | 15,548.925 | 15,151.715 | 15,394.46 | 13,540.578 | 15,880.193 | 14,895.042 | 14,864.095 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 7,146.1 | 6,741.6 | 6,741.6 | 6,741.6 | 6,741.6 |
Ingehouden winsten
| -15,864.928 | -15,689.14 | -13,672.038 | 1,493.61 | 2,800.039 | 2,622.536 | 4,191.237 | 3,693.584 | 5,364.134 | 5,282.523 | 12,966.494 | 13,591.832 | 15,591.159 | 9,720.733 | 14,940.376 | 13,228.351 | 14,722.197 | 16,385.739 | 19,750.142 | 20,441.028 | 21,620.208 | 23,012.8 | 29,108.382 | 30,138.702 | 30,803.178 | 31,483.406 | 40,089.585 | 45,796.13 | 22,895.198 | 24,765.437 | 31,806.24 | 32,698.787 | 34,271.056 | 34,400.501 | 42,132.03 | 43,043.828 | 42,046.229 | 40,769.876 | 39,207.709 | 41,698.862 | 40,638.009 | 38,523.954 | 37,528.329 | 39,806.457 | 36,621.347 | 34,645.428 | 34,129.423 | 36,374.819 | 35,394.525 | 33,818.692 | 34,056.213 | 33,854.394 | 33,369.249 | 31,546.283 | 25,283.456 | 24,865.953 | 24,775.157 | 23,878.107 | 22,978.079 | 23,650.699 | 23,482.952 | 21,194.641 | 20,089.13 | 18,632.687 | 18,164.536 | 17,025.992 | 17,842.847 | 17,657.824 | 17,160.813 | 15,835.786 |
Overige gereserveerde algehele resultaten
| 25,659.02 | 25,658.984 | 25,658.388 | 23,334.786 | 23,334.558 | 23,334.773 | 23,334.797 | 23,870.654 | 23,871.833 | 23,872.826 | 27,872.034 | 27,909.169 | 27,909.733 | 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 |
Overige totale aandeelhoudersvermogen
| -73.501 | -73.501 | -73.501 | -8,056.381 | -8,056.381 | -8,056.381 | -8,056.381 | -8,056.381 | -8,056.381 | -8,056.381 | -12,056.381 | -12,056.381 | -12,056.381 | 15,852.89 | 15,852.546 | 24,106.361 | 24,106.618 | 24,105.397 | 24,107.525 | 25,627.596 | 25,628.484 | 25,627.993 | 25,629.172 | 24,463.514 | 24,462.235 | 24,462.87 | -96.904 | -96.391 | -95.909 | -97.324 | -97.205 | -98.051 | -98.009 | -97.002 | -96.53 | -96.073 | -96.076 | -94.577 | -95.166 | -95.732 | -96.562 | -97.376 | -97.951 | -98.244 | -99.016 | -98.498 | -99.139 | -99.139 | -98.984 | -98.157 | -98.758 | -98.178 | -96.695 | -96.488 | 53.597 | 52.263 | 53.037 | 52.803 | 53.15 | 53.263 | 51.304 | 49.914 | 50.998 | 54.091 | 54.934 | 82.571 | 84.056 | 86.737 | 85.157 | 92.065 |
Totaal eigen vermogen van aandeelhouders
| 16,866.69 | 17,042.443 | 19,058.949 | 23,918.115 | 25,224.317 | 25,047.029 | 26,615.753 | 26,653.958 | 28,325.686 | 28,245.068 | 35,928.247 | 36,590.721 | 38,590.612 | 32,719.723 | 37,939.021 | 44,480.812 | 45,974.915 | 47,637.236 | 51,003.767 | 53,214.724 | 54,394.791 | 55,786.893 | 61,883.654 | 61,748.316 | 62,411.513 | 63,092.376 | 47,138.78 | 52,845.839 | 29,945.389 | 31,814.213 | 38,855.135 | 39,746.836 | 41,319.147 | 41,449.599 | 49,181.6 | 50,093.855 | 49,096.253 | 47,821.399 | 46,258.643 | 48,749.23 | 47,687.547 | 45,572.678 | 44,576.478 | 46,854.313 | 43,668.431 | 41,693.03 | 41,176.384 | 43,421.78 | 42,441.641 | 40,866.635 | 41,103.555 | 40,902.316 | 40,418.654 | 38,595.895 | 32,483.153 | 32,064.316 | 31,974.294 | 31,077.01 | 30,177.329 | 30,850.062 | 30,680.356 | 28,390.655 | 27,286.228 | 25,832.878 | 25,365.57 | 24,254.663 | 24,668.503 | 24,486.161 | 23,987.57 | 22,669.451 |
Totaal eigen vermogen
| 16,866.69 | 17,042.443 | 19,058.949 | 23,918.115 | 25,224.317 | 25,047.029 | 26,615.753 | 26,653.958 | 28,325.686 | 28,245.068 | 35,928.247 | 36,590.721 | 38,590.612 | 32,719.723 | 37,939.021 | 44,480.812 | 45,974.915 | 47,637.236 | 51,003.767 | 53,214.724 | 54,394.791 | 55,786.893 | 61,883.654 | 61,748.316 | 62,411.513 | 63,092.376 | 47,138.78 | 52,845.839 | 29,945.389 | 31,814.213 | 38,855.135 | 39,746.836 | 41,319.147 | 41,449.599 | 49,181.6 | 50,093.855 | 49,096.253 | 47,821.399 | 46,258.643 | 48,749.23 | 47,687.547 | 45,572.678 | 44,576.478 | 46,854.313 | 43,668.431 | 41,693.03 | 41,176.384 | 43,421.78 | 42,441.641 | 40,866.635 | 41,103.555 | 40,902.316 | 40,418.654 | 38,595.895 | 32,483.153 | 32,064.316 | 31,974.294 | 31,077.01 | 30,177.329 | 30,850.062 | 30,680.356 | 28,390.655 | 27,286.228 | 25,832.878 | 25,365.57 | 24,254.663 | 24,668.503 | 24,486.161 | 23,987.57 | 22,669.451 |
Totaal passiva en aandeelhoudersvermogen
| 52,708.048 | 52,151.58 | 60,831.768 | 52,726.911 | 54,404.838 | 52,879.115 | 54,845.658 | 56,391.972 | 57,808.492 | 60,314.981 | 62,706.05 | 65,808.115 | 68,279.164 | 64,162.11 | 67,019.917 | 76,830.73 | 79,667.403 | 78,412.316 | 80,044.782 | 80,777.893 | 79,366.393 | 80,319.925 | 80,409.027 | 84,404.877 | 83,164.408 | 95,819.464 | 67,842.442 | 75,180.541 | 57,528.572 | 53,593.579 | 52,541.981 | 54,699.192 | 55,554.845 | 62,619.847 | 63,067.608 | 67,245.142 | 65,149.327 | 64,087.653 | 62,273.002 | 66,548.582 | 64,587.045 | 61,246.53 | 60,338.619 | 65,655.619 | 60,890.588 | 57,777.279 | 57,227.639 | 58,548.055 | 56,960.41 | 54,965.747 | 54,678.596 | 57,233.173 | 56,422.129 | 53,688.825 | 45,513.996 | 47,426.794 | 45,446.349 | 43,768.952 | 43,689.485 | 45,359.466 | 44,207.283 | 41,808.023 | 40,833.623 | 41,381.803 | 40,517.285 | 39,649.123 | 38,209.081 | 40,366.354 | 38,882.612 | 37,533.546 |