Young Poong Corporation
KRX:000670.KS
400000 (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 | 192,374.691 | 264,669.898 | 267,016.48 | 281,939.367 | 257,951.525 | 212,368.98 | 147,719.134 | 219,435.021 | 186,894.217 | 254,048.912 | 134,940.517 | 179,716.722 | 175,178.377 | 146,789.913 | 204,493.288 | 274,652.66 | 314,659.985 | 219,197.511 | 166,597.391 | 184,178.206 | 142,328.69 | 161,538.755 | 190,015.503 | 233,422.759 | 232,006.833 | 270,782.324 | 191,664.667 | 245,285.431 | 247,704.804 | 227,587.235 | 206,699.062 | 148,439.722 | 192,495.15 | 262,834.834 | 167,880.912 | 184,741.71 | 133,075.911 | 246,982.842 | 120,498.054 | 109,110.777 | 121,781.118 | 150,496.212 | 85,945.228 | 223,637.462 | 190,914.538 | 163,718.879 | 45,628.023 | 168,360.749 | 103,089.813 | 85,793.386 | 71,406.714 | 76,982.502 | 77,448.998 | 80,447.729 | 93,171.782 | 97,992.98 | 116,746.884 | 134,962.878 | 90,410.855 | 121,147.993 | 72,273.282 | 42,011.697 | 68,184.084 |
Kortetermijnbeleggingen
| 0 | 293,625.734 | 234,725.639 | 210,207.639 | 236,159.18 | 186,365.895 | 272,338.904 | 337,719.334 | 437,923.912 | 507,597.477 | 372,994.435 | 465,334.434 | 451,545.241 | 494,660.055 | 438,562.39 | 428,600.95 | 367,530.578 | 343,413.901 | 339,349.113 | 348,875.263 | 312,479.548 | 314,997.379 | 294,590.602 | 272,152.066 | 212,035.355 | 197,186.483 | 184,916.483 | 153,164.5 | 112,180.754 | 116,351.001 | 103,115.979 | 84,050.937 | 116,463.709 | 108,693.192 | 80,461.16 | 163,659.325 | 149,506.273 | 152,946.643 | 92,693.75 | 106,119.399 | 75,633.639 | 44,783.227 | 97,948.977 | 104,733.531 | 68,226.855 | 156,190.836 | 166,472.76 | 96,950 | 15,290.649 | 35,815.344 | 37,322.389 | 53,405.951 | 24,115.704 | 51,889.143 | 28,440.39 | 3.7 | 15,004.875 | 15,297.58 | 3,065.48 | 2,921.71 | 3,514.09 | 3,265.894 | 602.584 | 1,182.739 |
Liquide middelen en kortetermijnbeleggingen
| 0 | 486,000.425 | 499,395.537 | 477,224.119 | 518,098.547 | 444,317.42 | 484,707.884 | 485,438.468 | 657,358.933 | 694,491.694 | 627,043.347 | 600,274.951 | 631,261.963 | 669,838.432 | 585,352.303 | 633,094.238 | 642,183.238 | 658,073.886 | 558,546.624 | 515,472.654 | 496,657.754 | 457,326.069 | 456,129.357 | 462,167.569 | 445,458.114 | 429,193.316 | 455,698.807 | 344,829.167 | 357,466.185 | 364,055.805 | 330,703.214 | 290,749.999 | 264,903.431 | 301,188.342 | 343,295.994 | 331,540.237 | 334,247.983 | 286,022.554 | 339,676.592 | 226,617.453 | 184,744.416 | 166,564.345 | 248,445.189 | 190,678.759 | 291,864.317 | 347,105.374 | 330,191.639 | 142,578.023 | 183,651.398 | 138,905.157 | 123,115.775 | 124,812.665 | 101,098.206 | 129,338.141 | 108,888.119 | 93,175.482 | 112,997.855 | 132,044.464 | 138,028.358 | 93,332.565 | 124,662.083 | 75,539.176 | 42,614.281 | 69,366.823 |
Nettovorderingen
| 0 | 345,455.566 | 420,372.246 | 440,333.358 | 585,116.072 | 488,789.735 | 446,681.052 | 589,495.304 | 719,917.661 | 522,035.718 | 622,235.416 | 528,465.156 | 487,678.316 | 369,097.801 | 401,004.002 | 431,351.728 | 424,047.352 | 402,219.55 | 400,122.326 | 462,852.672 | 454,465.847 | 378,636.299 | 356,863.853 | 350,240.29 | 327,167.522 | 300,843.145 | 305,972.333 | 544,200.591 | 586,728.865 | 361,064.639 | 365,134.546 | 354,203.312 | 345,528.771 | 319,940.209 | 270,611.04 | 272,015.273 | 332,982.269 | 284,252.421 | 271,715.585 | 279,213.66 | 334,259.028 | 263,485.682 | 303,878.114 | 287,894.064 | 601,100.191 | 0 | 0 | 146,971.302 | 0 | 61,039.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32,926.477 | 0 | 0 | 0 |
Voorraad
| 0 | 415,187.139 | 390,643.058 | 442,089.006 | 474,576.56 | 520,759.923 | 671,355.994 | 661,819.948 | 750,645.224 | 821,970.272 | 773,732.601 | 711,585.117 | 649,663.155 | 561,326.404 | 515,806.758 | 505,955.052 | 533,956.078 | 430,139.435 | 452,328.324 | 472,786.946 | 490,144.12 | 566,708.458 | 541,466.654 | 554,964.549 | 531,658.703 | 578,059.064 | 599,089.093 | 552,531.494 | 547,705.176 | 424,675.228 | 434,029.846 | 435,870.686 | 452,976.044 | 365,561.403 | 356,683.365 | 342,688.452 | 398,067.001 | 391,086.852 | 351,918.259 | 286,651.403 | 445,655.613 | 400,759.496 | 399,056.72 | 372,731.465 | 458,099.334 | 371,079.883 | 381,211.236 | 210,640.564 | 159,153.326 | 196,718.144 | 132,915.537 | 153,099.007 | 146,772.431 | 119,892.361 | 152,374.54 | 124,700.201 | 100,396.346 | 75,183.779 | 105,583.616 | 96,613.031 | 86,184.137 | 181,723.688 | 133,569.477 | 157,369.915 |
Overige vlottende activa
| 1,717,841.915 | 8,280.276 | 112,020.765 | 10,248.34 | 101,015.876 | 98,800.651 | 118,500.671 | 100,555.498 | 25,714.818 | 25,621.961 | 13,050.968 | 81,486.2 | 14,810.45 | 14,670.927 | 108,863.657 | 28,539.682 | 45,646.997 | 11,393.05 | 16,480.872 | 62,716.5 | 71,647.233 | 50,121.757 | 12,600.485 | 53,828.472 | 16,958.326 | 19,681.372 | 58,453.549 | 161,772.25 | 19,565.381 | 45,831.067 | 69,576.224 | 50,037.433 | 361,014.269 | 15,694.261 | 359,388.717 | 42,924.869 | 55,336.69 | 60,401.8 | 78,568.251 | 354,142.83 | 63,692.833 | 57,738.889 | 70,806.362 | 71,657.869 | 101,459.29 | 26,888.453 | 38,301.422 | 490,642.348 | 7,882.224 | 61,039.069 | 73,136.974 | 39,543.04 | 54,047.264 | 33,935.613 | 39,412.162 | 33,423.793 | 51,573.714 | 10,207.85 | 19,361.72 | 44,086.764 | 32,926.476 | 37,516.042 | 48,000.684 | 39,313.646 |
Totaal vlottende activa
| 1,717,841.915 | 1,333,606.8 | 1,317,978.921 | 1,369,894.823 | 1,587,406.911 | 1,461,383.276 | 1,616,921.06 | 1,747,077.425 | 2,153,636.636 | 2,064,119.646 | 2,036,062.332 | 1,846,657.403 | 1,783,413.884 | 1,614,933.564 | 1,611,026.721 | 1,578,390.385 | 1,645,833.664 | 1,501,825.921 | 1,427,478.146 | 1,464,762.876 | 1,512,638.139 | 1,452,485.768 | 1,366,738.534 | 1,375,051.138 | 1,321,035.85 | 1,327,560.082 | 1,418,866.967 | 1,464,265.662 | 1,510,655.459 | 1,194,756.591 | 1,198,288.402 | 1,097,366.088 | 1,078,433.464 | 1,002,384.215 | 1,059,368.076 | 988,793.393 | 1,120,633.943 | 1,021,763.627 | 1,041,878.687 | 867,411.687 | 1,028,351.89 | 888,548.412 | 1,022,186.385 | 922,817.211 | 1,452,523.132 | 1,207,318.529 | 1,230,035.446 | 500,189.89 | 423,055.119 | 396,662.37 | 329,168.286 | 368,321.201 | 301,917.901 | 283,166.115 | 300,674.821 | 251,299.476 | 264,967.915 | 217,436.093 | 262,973.694 | 234,032.36 | 243,772.696 | 294,778.906 | 224,184.442 | 266,050.384 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 0 | 910,613.42 | 924,278.302 | 920,394.593 | 1,043,663.903 | 1,049,537.179 | 1,040,814.077 | 1,050,785.244 | 1,096,282.962 | 1,025,287.108 | 947,038.978 | 900,313.884 | 877,420.394 | 870,745.589 | 870,977.526 | 866,079.171 | 897,679.357 | 918,298.015 | 921,843.888 | 924,189.758 | 961,129.502 | 984,572.357 | 1,005,726.999 | 1,044,904.606 | 1,057,934.989 | 1,068,884.024 | 1,094,589.922 | 1,113,840.934 | 1,085,177.854 | 1,018,270.213 | 982,091.838 | 940,766.657 | 938,324.455 | 962,421.088 | 985,867.665 | 1,022,188.233 | 1,053,221.524 | 1,112,336.467 | 1,136,681.348 | 1,166,328.904 | 1,213,929.461 | 1,245,424.586 | 1,274,429.685 | 1,268,582.47 | 1,273,578.148 | 1,268,059.183 | 1,238,038.754 | 500,983.64 | 362,912.576 | 361,221.336 | 347,147.603 | 332,193.469 | 452,940.381 | 454,420.265 | 449,712.342 | 444,735.021 | 430,144.515 | 427,994.258 | 418,889.474 | 413,611.565 | 407,433.129 | 410,261.602 | 417,328.496 | 418,466.97 |
Goodwill
| 0 | 577.271 | 577.271 | 577.271 | 577.271 | 577.271 | 577.271 | 577.271 | 577.271 | 577.271 | 577.271 | 577.271 | 577.271 | 577.271 | 577.271 | 577.271 | 577.271 | 577.271 | 577.271 | 577.271 | 577.271 | 577.271 | 577.271 | 577.271 | 577.271 | 577.271 | 577.271 | 577.271 | 3,595.972 | 10.016 | 10.016 | 10.016 | 10.016 | 10.016 | 10.016 | 10.016 | 10.016 | 10.016 | 10.016 | 10.016 | 10.016 | 10.016 | 0 | 10.016 | 10.016 | 10.016 | 0 | 10.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 5,951.103 | 6,137.033 | 6,347.458 | 6,340.247 | 6,496.665 | 6,559.679 | 6,466.019 | 7,037.679 | 7,310.978 | 7,176.446 | 7,237.465 | 7,338.422 | 7,463.826 | 7,699.62 | 7,774.669 | 5,773.163 | 6,056.72 | 6,018.146 | 6,217.948 | 8,242.456 | 11,052.23 | 11,094.924 | 11,387.288 | 11,625.285 | 11,957.995 | 11,983.407 | 11,474.713 | 10,710.816 | 10,787.772 | 10,822.977 | 10,934.236 | 11,902.142 | 12,033.289 | 12,072.601 | 10,667.086 | 10,712.177 | 10,338.514 | 11,764.047 | 10,170.572 | 10,588.454 | 11,066.825 | 10,763.048 | 11,021.186 | 11,270.941 | 8,184.67 | 8,065.459 | 4,742.032 | 4,395.848 | 3,568.902 | 3,595.901 | 3,622.9 | 1,275.801 | 1,303.549 | 1,331.298 | 1,386.512 | 1,414.247 | 1,441.982 | 1,491.805 | 1,527.661 | 866.743 | 907.662 | 927.026 | 946.389 |
Goodwill en immateriële activa
| 0 | 6,528.374 | 577.271 | 6,924.729 | 6,917.518 | 7,073.936 | 7,136.95 | 7,043.29 | 7,614.95 | 7,888.249 | 7,753.717 | 7,814.736 | 7,915.693 | 8,041.097 | 8,276.891 | 8,351.94 | 6,350.434 | 6,633.991 | 6,595.417 | 6,795.219 | 8,819.727 | 11,629.501 | 11,672.195 | 11,964.559 | 12,202.556 | 12,535.266 | 12,560.678 | 12,051.984 | 14,306.788 | 10,797.788 | 10,832.993 | 10,944.252 | 11,912.158 | 12,043.305 | 12,082.617 | 10,677.102 | 10,722.193 | 10,348.53 | 11,774.063 | 10,180.588 | 10,598.47 | 11,076.841 | 10,763.048 | 11,031.202 | 11,280.957 | 8,194.686 | 8,065.459 | 4,742.032 | 4,395.848 | 3,568.902 | 3,595.901 | 3,622.9 | 1,275.801 | 1,303.549 | 1,331.298 | 1,386.512 | 1,414.247 | 1,441.982 | 1,491.805 | 1,527.661 | 866.743 | 907.662 | 927.026 | 946.389 |
Langetermijnbeleggingen
| 0 | 2,828,360.318 | 3,267,087.742 | 3,258,948.412 | 2,457,998.869 | 2,508,371.252 | 2,309,976.189 | 2,213,253.666 | 2,028,473.773 | 1,854,239.63 | 1,865,806.626 | 1,816,551.604 | 1,766,900.66 | 1,625,425.857 | 1,623,373.428 | 1,640,684.129 | 1,633,810.792 | 1,621,229.224 | 1,595,950.554 | 1,607,409.209 | 1,609,292.699 | 1,550,054.112 | 1,516,950.451 | 1,547,844.249 | 1,591,516.316 | 1,571,105.107 | 1,533,483.367 | 1,590,108.454 | 1,603,037.903 | 1,549,307.909 | 1,506,598.952 | 1,528,315.365 | 1,434,172.856 | 1,412,184.952 | 1,401,849.913 | 1,324,634.35 | 1,324,012.309 | 1,276,974.719 | 1,282,144.371 | 1,262,153.076 | 1,252,433.507 | 1,238,256.631 | 1,156,369.882 | 1,138,182.544 | 1,161,427.301 | 1,043,848.762 | 1,000,938.138 | 1,308,639.505 | 765,996.831 | 752,497.126 | 749,842.685 | 737,512.247 | 873,517.366 | 803,250.054 | 770,161.493 | 727,185.88 | 660,361.319 | 623,941.248 | 596,218.967 | 656,793.353 | 599,697.676 | 615,712.946 | 633,737.762 | 591,895.828 |
Belastingvorderingen
| 0 | 5,951.103 | 6,137.033 | 112,672.845 | 744,785.926 | 697,893.68 | -2,309,976.189 | 103,374.274 | -2,028,473.773 | 0 | -1,865,806.626 | 89,631.371 | 930,973.003 | 965,975.629 | 910,197.586 | 907,350.328 | 840,726.16 | 817,443.428 | 814,247.641 | 829,442.644 | 779,628.099 | 781,669.75 | 761,772.027 | 741,687.407 | 680,719.759 | 666,624.141 | 655,232.932 | 623,471.825 | 582,801.972 | 587,306.128 | 574,816.812 | 557,509.987 | 590,413.996 | 583,275.695 | 554,896.322 | 640,500.21 | 626,373.603 | 12,747.032 | 570,957.441 | 589,282.905 | 573,628.739 | 543,599.402 | 589,827.007 | 598,772.091 | 562,546.663 | 651,369.048 | 699.147 | 581,804.888 | 501,108.643 | 523,715.356 | 526,004.686 | 542,195.811 | 30,482.97 | 903.402 | 34,883.886 | 6,462.13 | 984.824 | 579.455 | 3,040.647 | 1,044.153 | 814.879 | 13,091.246 | 10,427.936 | 1,182.739 |
Overige niet-vlottende activa
| 4,159,156.002 | 498,749.689 | 8,927.903 | 11,954.413 | 334.577 | 329.658 | 3,096,878.145 | 750,399.753 | 2,938,571.877 | 982,297.529 | 2,719,286.269 | 860,032.408 | -0 | 4,171.832 | 8,463.096 | -0.001 | 5,737.88 | 6,114.546 | 6,322.445 | 90.59 | 2,007.54 | 2,107.16 | 1,838.86 | 101.304 | 1,610.984 | 1,542.159 | 1,355.198 | 0 | 1,727.29 | 1,104.132 | 1,346.755 | 0 | -0.001 | 0.417 | 0.414 | 1,095.073 | 1,755.28 | 632,225.321 | 359.555 | -0 | 303.554 | 368.157 | 442.915 | 0.001 | 573.138 | 643.386 | 671,600.824 | 119.113 | 517.439 | -0.002 | -0.001 | 674.721 | 4,104.203 | 62,308.533 | 3,952.122 | 2,930.124 | 24,496.595 | 24,218.327 | 11,985.296 | 11,846.466 | 12,438.846 | 2,560.797 | 2,560.796 | 12,936.587 |
Totaal niet-vlottende activa
| 4,159,156.002 | 4,250,202.904 | 4,207,008.251 | 4,310,894.992 | 4,253,700.794 | 4,263,205.705 | 4,144,829.173 | 4,124,856.227 | 4,042,469.788 | 3,869,712.517 | 3,674,078.964 | 3,674,344.003 | 3,583,209.749 | 3,474,360.004 | 3,421,288.527 | 3,422,465.567 | 3,384,304.623 | 3,369,719.204 | 3,344,959.946 | 3,367,927.42 | 3,360,877.567 | 3,330,032.88 | 3,297,960.532 | 3,346,502.125 | 3,343,984.604 | 3,320,690.697 | 3,297,222.097 | 3,339,473.197 | 3,287,051.807 | 3,166,786.17 | 3,075,687.35 | 3,037,536.261 | 2,974,823.464 | 2,969,925.457 | 2,954,696.931 | 2,999,094.968 | 3,016,084.909 | 3,044,632.069 | 3,001,916.778 | 3,027,945.473 | 3,050,893.731 | 3,038,725.617 | 3,031,832.537 | 3,016,568.308 | 3,009,406.207 | 2,972,115.065 | 2,919,342.322 | 2,396,289.178 | 1,634,931.337 | 1,641,002.718 | 1,626,590.874 | 1,616,199.148 | 1,362,320.721 | 1,322,185.803 | 1,260,041.141 | 1,182,699.667 | 1,117,401.5 | 1,078,175.27 | 1,031,626.189 | 1,084,823.198 | 1,021,251.273 | 1,042,534.253 | 1,064,982.016 | 1,025,428.513 |
Totaal activa
| 5,876,997.917 | 5,583,809.704 | 5,524,987.172 | 5,680,789.815 | 5,841,107.705 | 5,724,588.982 | 5,761,750.233 | 5,871,933.652 | 6,196,106.424 | 5,933,832.162 | 5,710,141.296 | 5,521,001.406 | 5,366,623.633 | 5,089,293.568 | 5,032,315.248 | 5,000,855.951 | 5,030,138.287 | 4,871,545.125 | 4,772,438.092 | 4,832,690.296 | 4,873,515.706 | 4,782,518.649 | 4,664,699.066 | 4,721,553.263 | 4,665,020.454 | 4,648,250.779 | 4,716,089.064 | 4,803,738.859 | 4,797,707.266 | 4,361,542.761 | 4,273,975.752 | 4,134,902.349 | 4,053,256.927 | 3,972,309.672 | 4,014,065.007 | 3,987,888.361 | 4,136,718.852 | 4,066,395.696 | 4,043,795.465 | 3,895,357.159 | 4,079,245.621 | 3,927,274.029 | 4,054,018.922 | 3,939,385.519 | 4,461,929.339 | 4,179,433.594 | 4,149,377.768 | 2,896,479.068 | 2,057,986.458 | 2,037,665.09 | 1,955,759.16 | 1,984,520.349 | 1,664,238.622 | 1,605,351.917 | 1,560,715.962 | 1,433,999.143 | 1,382,369.415 | 1,295,611.363 | 1,294,599.883 | 1,318,855.558 | 1,265,023.969 | 1,337,313.159 | 1,289,166.458 | 1,291,478.897 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 192,382.915 | 189,939.761 | 220,920.406 | 295,170.488 | 280,473.914 | 234,539.076 | 421,377.833 | 470,301.856 | 408,519.676 | 398,515.894 | 419,329.96 | 447,838.913 | 281,379.267 | 186,134.353 | 322,574.145 | 296,895.871 | 233,827.56 | 232,637.915 | 282,560.124 | 298,236.949 | 290,371.342 | 281,338.789 | 315,831.704 | 244,092.254 | 192,481.669 | 208,080.95 | 341,931.786 | 388,286.536 | 242,331.686 | 297,824.919 | 262,032.434 | 261,290.573 | 252,548.961 | 234,146.638 | 213,098.193 | 266,429.049 | 194,249.548 | 175,975.825 | 196,774.109 | 284,177.142 | 185,011.74 | 222,158.704 | 274,146.039 | 546,266.856 | 273,122.523 | 297,293.079 | 394,325.983 | 41,125.342 | 60,918.208 | 27,796.468 | 33,364.205 | 45,664.286 | 31,766.705 | 21,299.946 | 53,395.256 | 25,372.084 | 15,562.198 | 41,528.569 | 20,767.666 | 28,706.818 | 60,714.235 | 28,575.996 | 22,303.431 |
Kortlopende schulden
| 0 | 236,776.465 | 226,752.812 | 183,075.841 | 191,715.283 | 194,389.496 | 308,036.838 | 190,922.892 | 317,880.287 | 350,969.163 | 431,622.439 | 329,215.491 | 300,461.727 | 282,967.901 | 311,811.572 | 265,707.562 | 294,517.328 | 266,256.16 | 229,651.046 | 201,479.708 | 247,633.766 | 269,915.189 | 222,182.581 | 122,754.601 | 257,612.738 | 272,284.576 | 301,455.823 | 60,099.777 | 324,466.465 | 233,166.444 | 194,328.421 | 54,533.059 | 157,988.52 | 135,106.46 | 215,810.34 | 125,195.665 | 307,389.652 | 308,846.241 | 341,620.55 | 160,302.509 | 356,459.863 | 318,158.233 | 346,797.251 | 200,312.717 | 447,336.942 | 502,145.521 | 531,661.985 | 89,291.26 | 152,639.45 | 162,474.606 | 105,705.43 | 138,933.223 | 111,757.994 | 122,643.081 | 124,154.9 | 73,128.171 | 100,443.291 | 69,127.032 | 85,240.359 | 120,852.306 | 97,103.399 | 123,852.379 | 139,817.878 | 201,484.641 |
Belastingschulden
| 0 | 455.35 | 445.345 | 4,147.864 | 29,465.61 | 27,807.387 | 40,758.415 | 34,451.225 | 50,018.667 | 47,122.615 | 34,233.313 | 13,888.175 | 13,302.5 | 22,749.336 | 29,827.106 | 19,383.822 | 35,692.301 | 39,582.667 | 50,187.676 | 38,264.896 | 27,266.462 | 18,999.47 | 15,667.703 | 7,676.262 | 7,793.259 | 14,933.517 | 29,063.314 | 20,111.007 | 12,979.141 | 14,750.771 | 23,183.039 | 16,058.934 | 10,585.533 | 18,384.272 | 24,534.83 | 21,020.718 | 14,586.677 | 19,986.813 | 18,860.985 | 13,404.831 | 6,019.067 | 8,039.494 | 14,765.657 | 15,851.769 | 18,044.632 | 34,087.665 | 47,593.582 | 30,457.655 | 16,929.687 | 12,519.943 | 14,731.787 | 14,204.154 | 8,705.835 | 10,007.25 | 12,362.401 | 3,754.965 | 7,275.107 | 10,049.049 | 12,971.314 | 7,212.357 | 16,484.76 | 24,590.398 | 13,185.063 | 16,714.185 |
Uitgestelde opbrengsten
| 0 | 10,746.297 | 8,884.738 | 10,684.236 | 250,245.602 | 269,102.368 | 10,761.72 | 9,401.947 | 2,093.558 | 662.895 | 2,589.732 | 2,832.12 | 167,228.328 | 196,987.445 | 182,840.46 | 200,870.343 | 164,323.38 | 172,658.611 | 143,438.73 | 184,440.754 | 118,709.971 | 141,349.612 | 104,346.254 | 135,632.384 | 99,606.985 | 107,275.833 | 129,508.986 | 191,652.426 | 120,477.875 | 119,522.566 | 107,331.906 | 92,659.202 | 66,961.296 | 48,465.375 | 68,826.65 | 75,198.385 | 69,853.656 | 88,047.196 | 92,672.191 | 65,643.949 | 69,596.869 | 94,235.804 | 116,211.802 | 116,264.347 | 137,300.657 | 150,785.586 | 137,197.696 | 75,133.241 | 43,218.988 | 40,958.145 | 43,558.444 | 47,925.428 | 30,300.311 | 30,562.642 | 32,185.173 | 3,754.965 | 27,888.412 | 37,444.512 | 32,080.792 | 26,329.485 | 16,484.76 | 24,590.398 | 32,954.893 | 38,953.527 |
Overige kortlopende verplichtingen
| 994,348.333 | 243,641.432 | 236,869.527 | 280,065.097 | -29,465.61 | -27,807.386 | 225,448.736 | 269,765.033 | 250,807.309 | 228,313.626 | 201,204.897 | 245,497.975 | 670.266 | -22,749.336 | 240,945.758 | 181,486.521 | -8,811.486 | -29,819.15 | -36,767.805 | -38,264.896 | -6,446.697 | 105,984.833 | 15,791.951 | -7,529.29 | 15,638.479 | 25,236.541 | 30,575.877 | -17,487.645 | 52,139.854 | -3,931.857 | -7,527.85 | -9,722.536 | 4,985.764 | -4,248.391 | -17,173.595 | -19,787.817 | -3,108.393 | -6,564.275 | 9,709.023 | -13,404.83 | -68.449 | -1,088.164 | 6,910.927 | 100,412.578 | -9,045.177 | 126,345.681 | 106,733.306 | -230,056.643 | 42,043.405 | 28,438.203 | 28,826.656 | 34,475.712 | 21,594.475 | 20,555.394 | 19,822.771 | 21,965.679 | 20,613.304 | 27,395.461 | 19,109.477 | 19,117.127 | 23,173.501 | 15,979.867 | 19,769.831 | 22,758.247 |
Totaal kortlopende verplichtingen
| 994,348.333 | 684,002.459 | 654,007.445 | 688,209.208 | 737,131.374 | 743,965.778 | 819,544.785 | 925,918.93 | 1,091,101.676 | 1,035,587.975 | 1,068,166.275 | 1,010,763.721 | 929,501.734 | 761,334.614 | 768,718.789 | 789,152.05 | 782,617.394 | 682,505.848 | 619,147.563 | 668,480.586 | 685,400.451 | 685,270.834 | 639,327.278 | 709,998.045 | 624,743.715 | 612,212.136 | 698,684.95 | 787,959.776 | 898,349.871 | 605,839.61 | 615,140.435 | 508,220.295 | 501,811.686 | 450,256.677 | 526,144.863 | 489,923.529 | 655,150.641 | 604,565.523 | 638,838.574 | 488,364.517 | 716,184.492 | 604,357.107 | 706,844.341 | 590,723.103 | 1,139,903.91 | 935,701.39 | 983,281.952 | 284,018.255 | 252,737.884 | 264,350.96 | 177,060.341 | 220,977.294 | 187,722.59 | 184,972.43 | 177,640.018 | 152,244.071 | 153,703.786 | 122,133.74 | 158,849.719 | 167,949.456 | 165,468.478 | 225,136.879 | 201,348.768 | 263,260.504 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 218,628.934 | 250,914.528 | 241,698.972 | 251,345.728 | 206,769.329 | 172,842.914 | 194,037.219 | 207,449.793 | 182,069.686 | 96,633.989 | 42,442.355 | 6,134.901 | 6,315.556 | 5,915.368 | 5,926.221 | 6,001.363 | 8,346.519 | 10,555.246 | 23,053.774 | 25,295.685 | 25,908.152 | 32,578.408 | 35,867.985 | 45,524.912 | 55,234.155 | 52,344.988 | 62,118.845 | 74,566.399 | 77,585.84 | 56,514.224 | 35,698.769 | 38,618.333 | 43,652.5 | 49,258.727 | 60,980.841 | 53,608.098 | 58,687.743 | 64,123.203 | 68,725.832 | 74,822.35 | 83,177.446 | 99,059.117 | 106,926.777 | 124,245.422 | 122,829.423 | 169,455.741 | 73,815.148 | 38,061.656 | 37,088.417 | 32,792.168 | 34,225.694 | 37,212.126 | 38,766.132 | 39,545.878 | 39,279.833 | 40,052.528 | 32,585.612 | 33,701.427 | 29,989.287 | 35,678.701 | 38,148.349 | 37,454.371 | 37,288.914 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 55,591.338 | 56,056.999 | 57,363.121 | 59,376.662 | 53,475.655 | 53,190.437 | 60,913.664 | 21,708.985 | 0 | 0 | 150,065.802 | 95,538.558 | 94,758.877 | 96,460.148 | 60,455.234 | 61,901.007 | 61,217.402 | 57,297.527 | 78,336.158 | 78,231.5 | 74,759.963 | 74,620.539 | 81,827.582 | 87,154.823 | 91,960.43 | 94,409.185 | 94,899.107 | 0 | 0 | 84,698.753 | 0 | 84,203.852 | 0 | 81,518.373 | 77,433.517 | 69,715.109 | 0 | 69,632.992 | 66,325.342 | 61,162.485 | 60,797.517 | 0 | 0 | 0 | 0 | 38,107.812 | 0 | 45,783.085 | 0 | 0 | 52,577.109 | 54,997.885 | 61,628.146 | 0 | 0 | 61,660.888 | 0 | 0 | 80,621.823 | 82,283.41 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 85,567.005 | 195,919.222 | 128,117.632 | 123,581.108 | 120,738.822 | 110,456.776 | 448,729.7 | 427,116.591 | 408,605.974 | 409,852.35 | 411,650.801 | 406,070.409 | 395,075.381 | 395,929.038 | 393,888.721 | 389,955.095 | 381,731.287 | 380,945.885 | 391,794.205 | 395,827.637 | 386,477.336 | 390,066.774 | 390,544.441 | 388,184.864 | 382,062.236 | 389,740.204 | 393,639.879 | 373,115.544 | 359,872.631 | 363,974.396 | 356,001.16 | 353,031.803 | 347,280.932 | 352,023.695 | 354,889.7 | 368,427.093 | 351,061.188 | 356,391.333 | 355,057.959 | 353,385.999 | 361,317.141 | 366,052.776 | 364,337.109 | 367,372.648 | 380,263.75 | 319,301.068 | 253,250.425 | 225,894.834 | 229,728.2 | 216,413.589 | 163,698.698 | 153,147.238 | 146,460.399 | 132,957.77 | 122,722.733 | 114,875.683 | 134,633.273 | 147,680.826 | 134,788.862 | 139,448.854 | 140,618.38 | 129,180.814 |
Overige niet-vlottende verplichtingen
| 553,422.716 | 352,306.378 | 209,462.174 | 216,136.619 | 198,131.48 | 193,650.991 | 187,269.525 | 184,943.663 | 147,116.522 | 151,656.321 | 157,980.066 | 155,652.272 | 412,684.857 | 406,904.314 | 396,144.079 | 397,181.044 | 412,232.843 | 3,639.427 | 385,638.561 | 4,462.005 | 3,415.221 | 3,945.965 | 3,629.05 | 3,629.05 | 4,230.165 | 391,741.759 | 382,062.237 | 484,149.389 | 393,639.88 | 464,078.29 | 85,374.642 | 363,974.396 | 440,306.242 | 84,203.852 | 430,531.694 | 352,023.695 | 354,889.701 | 438,142.201 | 420,287.016 | 0 | 66,325.341 | 0 | 422,114.657 | 425,261.95 | 426,699.639 | 57,234.77 | 58,112.677 | -3,769.544 | 40,357.184 | 45,783.084 | 45,754.785 | 48,668.095 | 52,577.108 | 54,997.884 | 0.001 | 60,828.098 | 60,543.985 | 61,660.887 | 78,291.169 | 79,070.906 | 80,621.822 | 0.001 | 84,690.512 | 87,742.404 |
Totaal niet-vlottende verplichtingen
| 553,422.716 | 570,935.312 | 601,535.044 | 709,811.813 | 634,957.961 | 583,378.089 | 534,326.915 | 542,628.095 | 864,209.679 | 782,551.582 | 663,220.028 | 607,946.977 | 568,885.561 | 508,758.428 | 496,818.323 | 499,567.412 | 478,689.439 | 463,842.048 | 457,411.21 | 465,759.191 | 498,841.27 | 503,913.254 | 497,444.756 | 504,184.348 | 522,127.1 | 534,130.737 | 526,367.655 | 546,268.234 | 563,105.386 | 541,664.13 | 501,761.497 | 484,371.918 | 478,924.575 | 480,888.154 | 479,790.421 | 494,522.909 | 485,931.316 | 496,829.944 | 484,410.219 | 494,750.157 | 496,205.65 | 497,725.932 | 521,173.774 | 532,188.727 | 550,945.061 | 547,436.841 | 607,832.168 | 431,224.028 | 331,669.265 | 308,766.335 | 308,275.153 | 299,307.378 | 253,487.932 | 246,911.254 | 247,634.424 | 233,065.701 | 223,319.246 | 209,122.182 | 246,625.869 | 256,741.019 | 251,089.385 | 259,880.614 | 262,763.263 | 254,212.132 |
Totaal passiva
| 1,547,771.05 | 1,254,937.771 | 1,255,542.49 | 1,398,021.02 | 1,372,089.335 | 1,327,343.867 | 1,353,871.699 | 1,468,547.025 | 1,955,311.356 | 1,818,139.557 | 1,731,386.303 | 1,618,710.698 | 1,498,387.294 | 1,270,093.042 | 1,265,537.112 | 1,288,719.463 | 1,261,306.833 | 1,146,347.896 | 1,076,558.773 | 1,134,239.778 | 1,184,241.72 | 1,189,184.088 | 1,136,772.035 | 1,214,182.394 | 1,146,870.816 | 1,146,342.873 | 1,225,052.605 | 1,334,228.01 | 1,461,455.257 | 1,147,503.74 | 1,116,901.932 | 992,592.213 | 980,736.261 | 931,144.832 | 1,005,935.284 | 984,446.438 | 1,141,081.957 | 1,101,395.467 | 1,123,248.793 | 983,114.674 | 1,212,390.142 | 1,102,083.038 | 1,228,018.115 | 1,122,911.83 | 1,690,848.971 | 1,483,138.231 | 1,591,114.12 | 715,242.283 | 584,407.15 | 573,117.295 | 485,335.494 | 520,284.672 | 441,210.523 | 431,883.683 | 425,274.442 | 385,309.772 | 377,023.031 | 331,255.922 | 405,475.588 | 424,690.475 | 416,557.863 | 485,017.493 | 464,112.03 | 517,472.636 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 1,677,418.988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 | 9,210.2 |
Ingehouden winsten
| 0 | 2,163,341.309 | 2,108,248.173 | 2,060,287.669 | 3,964,084.028 | 3,885,868.432 | 3,897,696.917 | 3,905,748.873 | 3,664,625.664 | 3,612,612.369 | 3,507,186.615 | 3,460,006.485 | 3,455,830.856 | 3,440,882.273 | 3,383,462.718 | 3,343,149.244 | 3,349,723.25 | 3,303,296.831 | 3,260,932.495 | 3,225,366.786 | 3,183,229.904 | 3,097,541.455 | 3,032,707.728 | 3,011,155.737 | 2,992,951.714 | 2,969,664.84 | 2,944,285.153 | 2,908,301.183 | 2,840,350.263 | 2,759,655.739 | 2,716,984.891 | 2,681,329.196 | 2,640,145.492 | 2,603,740.984 | 2,561,016.418 | 2,539,025.84 | 2,518,043.064 | 2,485,230.777 | 2,441,199.022 | 2,424,340.335 | 2,393,791.602 | 2,353,694.574 | 2,331,592.72 | 2,312,578.819 | 2,280,703.789 | 2,200,952.405 | 2,038,903.524 | 2,133,495.06 | 1,465,678.593 | 1,453,886.53 | 1,455,392.803 | 1,196,429.957 | 862,022.572 | 813,457.969 | 771,863.355 | 698,277.916 | 650,133.327 | 609,688.886 | 527,106.328 | 500,924.8 | 464,070.656 | 445,035.179 | 393,191.675 | 346,868.021 |
Overige gereserveerde algehele resultaten
| 0 | 1,691,044.762 | 1,690,319.677 | 1,750,848.235 | 1,751,400.306 | 1,751,960.092 | 1,752,723.331 | 1,811,063.46 | 1,803,740.888 | 1,800,687.045 | 1,797,621.161 | 1,842,504.693 | 1,839,736.077 | 1,830,708.439 | 1,905.708 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,867,464.236 | -1,684,598.077 | 1,674,356.584 | -7,179.088 | -7,179.088 | -7,179.088 | -7,179.088 | -5,713.629 | 59,037.232 | 16,269.519 | 3,653.964 | -7,304.491 | -7,304.492 | -7,304.491 | -23,901.932 | -31,126.939 | 11,120.043 | 8,403.778 | 16,051.549 | 16,939.884 | 18,258.372 | 29,196.457 | 18,258.372 | 18,258.371 | 34,626.206 | 35,365.478 | 36,433.449 | 48,306.299 | 36,433.655 | -6,587.96 | -11,530.458 | 32,596.743 | -7,401.441 | -7,798.485 | -7,798.485 | 32,218.596 | -7,544.918 | -7,688.135 | -7,388.352 | -7,388.352 | 9,089.366 | -7,383.121 | -7,326.737 | -7,326.737 | 18,022.274 | 24,971.515 | 39,816.844 | 60,436.578 | -1,309.485 | 1,451.065 | 5,820.664 | 258,595.52 | 351,795.327 | 350,800.065 | 354,367.964 | 341,201.255 | 346,002.857 | 345,456.355 | 352,807.766 | 384,030.082 | 375,185.25 | 398,050.288 | 422,652.553 | 417,928.041 |
Totaal eigen vermogen van aandeelhouders
| 3,867,464.236 | 3,856,417.182 | 3,800,598.961 | 3,813,167.015 | 3,980,115.123 | 3,911,607.916 | 3,921,253.53 | 3,909,245.445 | 3,732,873.096 | 3,638,092.088 | 3,520,050.779 | 3,460,618.886 | 3,453,674.641 | 3,429,698.421 | 3,370,676.694 | 3,321,232.505 | 3,370,367.461 | 3,334,126.603 | 3,301,934.02 | 3,256,491.229 | 3,224,936.867 | 3,135,948.111 | 3,069,390.621 | 3,041,220.338 | 3,039,801.18 | 3,023,807.91 | 2,989,928.802 | 2,965,817.682 | 2,885,994.118 | 2,799,225.034 | 2,744,385.259 | 2,723,136.139 | 2,668,783.185 | 2,640,619.982 | 2,598,725.014 | 2,580,454.637 | 2,563,131.773 | 2,524,297.332 | 2,469,090.06 | 2,448,727.025 | 2,412,091.168 | 2,364,661.154 | 2,345,414.954 | 2,326,532.702 | 2,307,936.263 | 2,235,134.12 | 2,087,930.568 | 2,181,236.785 | 1,473,579.308 | 1,464,547.795 | 1,470,423.667 | 1,464,235.677 | 1,223,028.099 | 1,173,468.234 | 1,135,441.519 | 1,048,689.371 | 1,005,346.384 | 964,355.441 | 889,124.294 | 894,165.082 | 848,466.106 | 852,295.667 | 825,054.428 | 774,006.262 |
Totaal eigen vermogen
| 4,329,226.868 | 4,328,871.933 | 4,269,444.682 | 4,282,768.795 | 4,469,018.37 | 4,397,245.115 | 4,407,878.533 | 4,403,386.627 | 4,240,795.068 | 4,115,692.605 | 3,978,754.993 | 3,902,290.708 | 3,868,236.339 | 3,819,200.526 | 3,766,778.136 | 3,712,136.489 | 3,768,831.454 | 3,725,197.229 | 3,695,879.319 | 3,698,450.518 | 3,689,273.986 | 3,593,334.561 | 3,527,927.031 | 3,507,370.869 | 3,518,149.638 | 3,501,907.906 | 3,491,036.458 | 3,469,510.849 | 3,336,252.009 | 3,214,039.021 | 3,157,073.82 | 3,142,310.136 | 3,072,520.666 | 3,041,164.841 | 3,008,129.723 | 3,003,441.922 | 2,995,636.895 | 2,965,000.229 | 2,920,546.671 | 2,912,242.486 | 2,866,855.479 | 2,825,190.991 | 2,826,000.807 | 2,816,473.689 | 2,771,080.367 | 2,696,295.363 | 2,558,263.647 | 2,571,158.967 | 1,473,579.308 | 1,464,547.795 | 1,470,423.667 | 1,464,235.677 | 1,223,028.099 | 1,173,468.234 | 1,135,441.519 | 1,048,689.371 | 1,005,346.384 | 964,355.441 | 889,124.294 | 894,165.082 | 848,466.106 | 852,295.667 | 825,054.428 | 774,006.262 |
Totaal passiva en aandeelhoudersvermogen
| 5,415,235.286 | 5,583,809.704 | 5,524,987.172 | 5,680,789.815 | 5,841,107.705 | 5,724,588.982 | 5,761,750.233 | 5,871,933.652 | 6,196,106.424 | 5,933,832.162 | 5,710,141.296 | 5,521,001.406 | 5,366,623.633 | 5,089,293.568 | 5,032,315.248 | 5,000,855.951 | 5,030,138.287 | 4,871,545.125 | 4,772,438.092 | 4,832,690.296 | 4,873,515.706 | 4,782,518.649 | 4,664,699.066 | 4,721,553.263 | 4,665,020.454 | 4,648,250.779 | 4,716,089.063 | 4,803,738.859 | 4,797,707.266 | 4,361,542.761 | 4,273,975.752 | 4,134,902.349 | 4,053,256.927 | 3,972,309.672 | 4,014,065.007 | 3,987,888.361 | 4,136,718.852 | 4,066,395.696 | 4,043,795.464 | 3,895,357.159 | 4,079,245.621 | 3,927,274.029 | 4,054,018.922 | 3,939,385.519 | 4,461,929.338 | 4,179,433.594 | 4,149,377.767 | 2,896,479.068 | 2,057,986.458 | 2,037,665.09 | 1,955,759.161 | 1,984,520.349 | 1,664,238.622 | 1,605,351.917 | 1,560,715.961 | 1,433,999.143 | 1,382,369.415 | 1,295,611.363 | 1,294,599.882 | 1,318,855.557 | 1,265,023.969 | 1,337,313.16 | 1,289,166.458 | 1,291,478.898 |