Kangnam Jevisco Co., Ltd
KRX:000860.KS
26400 (KRW) • At close January 15, 2025
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 | 72,984.324 | 60,491.016 | 85,760.313 | 80,665.277 | 89,024.006 | 83,149.073 | 79,302.579 | 62,189.454 | 55,740.596 | 56,474.647 | 66,520.835 | 68,730.559 | 78,766.128 | 65,916.74 | 75,832.714 | 73,821.163 | 69,121.037 | 57,885.778 | 54,295.635 | 53,413.375 | 62,207.93 | 48,363.843 | 35,903.283 | 45,120.498 | 45,208.702 | 41,077.165 | 47,244.611 | 72,631.303 | 82,727.152 | 80,548.148 | 78,060.54 | 72,493.037 | 95,412.144 | 136,578.642 | 73,843.176 | 117,335.215 | 102,165.283 | 80,528.762 | 76,333.984 | 117,325.416 | 107,495.096 | 99,569.96 | 88,890.762 | 94,721.8 | 89,323.569 | 68,864.221 | 63,587.375 | 42,959.892 | 45,522.265 | 46,402.13 | 41,011.032 | 41,052.067 | 40,714.162 | 33,296.584 | 30,058.112 | 28,997.742 | 15,558.616 | 10,806.668 | 7,857.483 | 7,535.07 | 10,479.55 | 11,367.532 | 11,195.198 |
Kortetermijnbeleggingen
| 0 | 26,364.581 | 28,324.829 | 18,299.987 | 7,330.449 | 85.135 | 70.979 | 96.622 | 0.72 | 100.72 | 172.634 | 205.54 | 140.114 | 2,120.764 | 3,103.1 | 160.737 | 3,213.498 | 3,187.668 | 6,127.578 | 197.955 | 4,291.957 | 6,367.743 | 13,735.678 | 35,421.872 | 38,520.352 | 43,528.821 | 48,536.116 | 56,863.889 | 74,655.904 | 79,263.734 | 76,774.722 | 54,542.488 | 90,984.868 | 73,448.539 | 17,299.619 | 59,013.328 | 28,719.104 | 43,957.584 | 47,211.642 | 37,231.87 | 848.615 | 527.508 | 506.053 | 539.108 | 267.725 | 115.967 | 246.308 | 346.549 | 825.121 | 541.891 | 514.555 | 679.847 | 647.69 | 524.065 | 530.605 | 953.568 | 1,100.914 | 684.768 | 897.092 | 397.081 | 680.311 | 940.868 | 866.425 | 536.371 |
Liquide middelen en kortetermijnbeleggingen
| 0 | 99,348.905 | 88,815.845 | 104,060.3 | 87,995.726 | 89,109.141 | 83,220.052 | 79,399.201 | 62,190.174 | 55,841.316 | 56,647.281 | 66,726.375 | 68,870.673 | 80,886.892 | 69,019.84 | 75,993.451 | 77,034.66 | 72,308.705 | 64,013.356 | 54,493.59 | 57,705.332 | 68,575.673 | 62,099.521 | 71,325.155 | 83,640.85 | 88,737.523 | 89,613.281 | 104,108.5 | 147,287.207 | 161,990.886 | 157,322.87 | 132,603.028 | 163,477.905 | 168,860.683 | 153,878.261 | 132,856.504 | 146,054.319 | 146,122.867 | 127,740.404 | 113,565.854 | 118,174.031 | 108,022.604 | 100,076.013 | 89,429.87 | 94,989.525 | 89,439.536 | 69,110.529 | 63,933.924 | 43,785.013 | 46,064.156 | 46,916.685 | 41,690.879 | 41,699.757 | 41,238.227 | 33,827.189 | 31,011.68 | 30,098.656 | 16,243.384 | 11,703.76 | 8,254.564 | 8,215.381 | 11,420.418 | 12,233.957 | 11,731.569 |
Nettovorderingen
| 0 | 145,670.728 | 139,865.703 | 134,649.802 | 141,110.446 | 141,075.991 | 133,343.251 | 137,846.269 | 133,743.907 | 149,332.16 | 149,776.048 | 135,942.289 | 124,762.358 | 134,048.716 | 131,271.247 | 71,589.063 | 71,199.616 | 67,642.385 | 73,367.033 | 71,724.285 | 68,489.132 | 75,631.114 | 72,110.444 | 67,054.499 | 71,950.057 | 69,223.106 | 66,742.42 | 66,693.537 | 79,180.135 | 78,694.08 | 72,362.471 | 67,219.417 | 76,361.618 | 76,854.654 | 73,567.939 | 61,609.574 | 0 | 74,672.781 | 73,433.324 | 63,244.493 | 75,322.985 | 86,117.057 | 81,724.563 | 74,040.81 | 76,880.628 | 0 | 0 | 70,298.509 | 71,023.095 | 69,803.087 | 0 | 0 | 0 | 53,643.63 | 48,489.1 | 44,421.734 | 42,380.355 | 0 | 40,439.002 | 43,948.043 | 39,335.495 | 39,573.884 | 45,929.248 | 39,435.827 |
Voorraad
| 0 | 95,631.591 | 93,047.014 | 89,123.988 | 91,089.067 | 94,533.831 | 98,487.455 | 99,412.08 | 109,180.654 | 115,204.5 | 107,388.938 | 92,591.499 | 93,440.977 | 88,112.29 | 90,185.347 | 47,598.99 | 49,903.934 | 52,554.011 | 55,436.537 | 50,810.941 | 54,068.27 | 52,811.642 | 51,469.348 | 48,083.457 | 52,350.72 | 43,492.211 | 44,415.144 | 39,136.306 | 51,785.113 | 49,054.052 | 49,234.136 | 38,720.711 | 48,589.354 | 47,429.545 | 48,057.614 | 36,803.927 | 49,094.15 | 49,961.277 | 50,881.396 | 38,598.557 | 52,808.386 | 52,573.728 | 53,666.848 | 39,947.746 | 55,403.865 | 53,900.806 | 54,483.611 | 44,076.268 | 45,587.22 | 47,871.857 | 47,135.272 | 48,567.713 | 42,321.768 | 38,365.773 | 38,316.161 | 35,217.339 | 35,022.516 | 29,119.884 | 44,531.805 | 49,145.063 | 44,480.914 | 36,966.053 | 35,845.327 | 34,830.778 |
Overige vlottende activa
| 312,996.095 | 3,143.059 | 1,206.811 | 3,838.171 | 1,392.942 | 1,229.504 | 2,108.417 | 3,687.54 | 1,431.249 | 1,740.304 | 1,940.379 | 4,302.243 | 4,072.652 | 3,277.137 | 1,704.058 | 77,495.399 | 1,459.898 | 2,599.543 | 1,894.703 | 5,113.72 | 2,293.619 | 2,140.484 | 5,304.417 | 2,796.969 | 2,491.104 | 2,583.421 | 4,509.722 | 2,149.958 | 2,298.722 | 1,294.08 | 4,108.764 | 2,740.381 | 1,951.056 | 2,292.939 | 3,959.213 | 1,468.621 | 848.554 | 1,375.118 | 3,914.868 | 1,226.258 | 1,690.265 | 1,398.411 | 2,801.871 | 1,217.646 | 1,288.52 | 443.91 | 633.941 | 70,298.509 | 71,023.094 | 69,803.086 | 66,819.905 | 62,688.83 | 56,106.87 | 53,643.631 | 48,489.101 | 44,421.732 | 42,380.353 | 37,127.118 | 40,439.003 | 43,948.044 | 39,335.496 | 39,573.885 | 45,929.249 | 39,435.829 |
Totaal vlottende activa
| 312,996.095 | 343,794.283 | 322,935.373 | 329,042.678 | 321,588.181 | 325,948.467 | 317,159.175 | 318,471.402 | 306,545.983 | 322,118.281 | 315,752.646 | 296,850.342 | 291,146.661 | 306,325.037 | 296,580.461 | 201,087.84 | 203,998.077 | 195,104.644 | 194,711.629 | 178,788.07 | 182,556.354 | 199,158.913 | 190,983.73 | 187,924.543 | 210,432.731 | 204,036.261 | 205,280.567 | 212,085.301 | 280,551.177 | 291,033.098 | 283,028.241 | 241,277.537 | 290,379.933 | 295,437.821 | 279,463.027 | 232,732.626 | 268,986.056 | 272,132.043 | 255,969.992 | 216,632.161 | 247,995.667 | 248,111.8 | 238,269.295 | 204,633.072 | 228,562.538 | 239,298.124 | 211,997.14 | 178,308.701 | 160,395.327 | 163,739.099 | 160,871.862 | 152,947.422 | 140,128.395 | 133,247.631 | 120,632.451 | 110,650.751 | 107,501.525 | 82,490.386 | 96,674.568 | 101,347.671 | 92,031.791 | 87,960.356 | 94,008.533 | 85,998.176 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 0 | 436,896.328 | 441,572.296 | 441,692.21 | 444,585.876 | 428,999.419 | 428,698.501 | 425,603.581 | 446,638.087 | 438,110.339 | 427,240.572 | 417,283.637 | 441,533.511 | 415,497.024 | 401,800.761 | 276,641.616 | 272,156.249 | 272,156.385 | 271,458.51 | 269,738.272 | 268,977.277 | 267,434.356 | 266,692.688 | 259,686.643 | 249,029.617 | 195,630.789 | 184,263.995 | 172,853.566 | 164,291.964 | 149,613.233 | 136,126.506 | 129,612.805 | 118,093.763 | 114,382.396 | 113,129.334 | 110,596.53 | 113,339 | 113,059.998 | 111,684.211 | 109,289.284 | 112,622.4 | 112,144.133 | 107,287.442 | 104,354.538 | 108,441.163 | 109,138.203 | 109,449.193 | 105,484.767 | 102,581.434 | 103,212.371 | 103,198.956 | 103,373.273 | 101,166.293 | 101,447.236 | 101,674.711 | 103,147.333 | 104,245.328 | 104,973.939 | 107,445.424 | 107,994.288 | 108,804.646 | 112,247.727 | 109,551.287 | 106,417.926 |
Goodwill
| 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,601 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 24,602.554 | 25,373.842 | 26,131.83 | 26,903.572 | 27,627.727 | 28,407.42 | 29,573.697 | 33,071.414 | 33,202.065 | 34,008.996 | 31,755.395 | 37,391.321 | 38,129.113 | 52,571.133 | 4,728.273 | 4,881.086 | 5,038.732 | 5,199.903 | 5,348.958 | 5,506.611 | 5,651.428 | 5,800.304 | 5,922.679 | 6,207.234 | 741.063 | 756.424 | 732.106 | 758.142 | 777.444 | 768.282 | 772.765 | 1,597.576 | 1,595.891 | 1,607.852 | 1,617.685 | 1,391.757 | 1,391.868 | 1,432.715 | 1,432.015 | 1,431.434 | 1,405.112 | 1,394.629 | 1,394.378 | 1,384.127 | 1,376.474 | 1,371.283 | 1,369.322 | 1,356.313 | 1,355.013 | 1,357.105 | 1,355.013 | 28.762 | 24.979 | 26.514 | 19.663 | 17.594 | 16.48 | 19.699 | 21.961 | 22.488 | 25.094 | 27.8 | 29.909 |
Goodwill en immateriële activa
| 0 | 24,602.554 | 25,373.842 | 26,131.83 | 26,903.572 | 27,627.727 | 28,407.42 | 29,573.697 | 33,071.414 | 33,202.065 | 34,008.996 | 34,356.395 | 37,391.321 | 38,129.113 | 52,571.133 | 4,728.273 | 4,881.086 | 5,038.732 | 5,199.903 | 5,348.958 | 5,506.611 | 5,651.428 | 5,800.304 | 5,922.679 | 6,207.234 | 741.063 | 756.424 | 732.106 | 758.142 | 777.444 | 768.282 | 772.765 | 1,597.576 | 1,595.891 | 1,607.852 | 1,617.685 | 1,391.757 | 1,391.868 | 1,432.715 | 1,432.015 | 1,431.434 | 1,405.112 | 1,394.629 | 1,394.378 | 1,384.127 | 1,376.474 | 1,371.283 | 1,369.322 | 1,356.313 | 1,355.013 | 1,357.105 | 1,355.013 | 28.762 | 24.979 | 26.514 | 19.663 | 17.594 | 16.48 | 19.699 | 21.961 | 22.488 | 25.094 | 27.8 | 29.909 |
Langetermijnbeleggingen
| 0 | 159,169.147 | 154,384.934 | 152,821.65 | 107,472.953 | 118,104.667 | 117,290.521 | 118,656.325 | 115,635.655 | 116,090.7 | 114,033.469 | 113,365.025 | 118,409.296 | 115,926.982 | 120,632.409 | 212,576.177 | 207,209.571 | 202,173.979 | 192,601.511 | 200,408.508 | 190,806.194 | 184,661.562 | 171,598.092 | 149,911.36 | 148,077.202 | 148,096.421 | 138,441.81 | 130,384.472 | 91,004.457 | 83,503.125 | 82,624.547 | 124,317.546 | 64,518.184 | 78,676.165 | 132,613.119 | 108,206.093 | 117,578.852 | 98,268.715 | 92,563.547 | 116,066.68 | 137,127.515 | 133,527.204 | 131,514.27 | 141,635.178 | 123,102.638 | 121,679.38 | 117,009.393 | 122,615.885 | 26,602.002 | 26,772.445 | 26,447.054 | 23,230.306 | 102,105.025 | 100,875.841 | 97,424.309 | 91,943.144 | 89,656.38 | 88,054.995 | 90,315.051 | 87,337.727 | 85,259.803 | 80,200.427 | 79,786.212 | 79,303.539 |
Belastingvorderingen
| 0 | 19,422.34 | 19,203.289 | 19,555.451 | 18,143.079 | 17,139.199 | 16,644.386 | 15,507.538 | 225.33 | 110.629 | 96.403 | 86.335 | 139.819 | 110.518 | 125.099 | 94.821 | 134.024 | 128.173 | 109.714 | 72.481 | 19,049.839 | 21,531.193 | 30,167.559 | 54,420.824 | 53,619.998 | 51,683.294 | 57,599.821 | 68,628.837 | 82,420.127 | 86,982.426 | 84,507.375 | 64,953.724 | 98,736.609 | 81,216.176 | 25,418.392 | 69,107.211 | 36,824.93 | 52,078.801 | 55,311.685 | 47,365.3 | 8,991.446 | 8,494.929 | 6,439.031 | 8,541.984 | 8,356.33 | 8,296.281 | 7,282.36 | 8,349.869 | 5,406.383 | 0 | 0 | 0 | 1,362.61 | 1,413.16 | 1,303.422 | 1,263.902 | 1,246.299 | 1,100.016 | 1,462.952 | 1,562.501 | 1,334.633 | 1,346.542 | 1,421.048 | 1,337.295 |
Overige niet-vlottende activa
| 654,161.554 | 13,945.952 | 15,133.121 | 16,442.908 | 54,688.217 | 47,835.521 | 48,921.875 | 49,978.771 | 37,813.974 | 39,241.997 | 40,416.472 | 42,069.22 | 38,192.618 | 39,542.277 | 37,965.459 | 17,027.102 | 19,730.783 | 19,816.196 | 23,024.607 | 17,914.025 | 1,935.772 | 1,899.971 | 1,893.109 | 0 | 1,835.829 | 1,923.858 | 1,906.39 | -0 | 2,000.108 | 1,969.573 | 1,899.699 | -0 | 1,905.549 | 2,024.449 | 2,053.487 | 0.001 | 2,092.222 | 2,067.781 | 2,063.109 | 0 | 2,046.842 | 2,015.154 | 2,077.498 | 0 | -0.001 | -0.001 | 1,040.06 | 0.001 | 1,352.112 | 6,500.084 | 6,476.17 | 6,649.266 | 3,317.129 | 3,335.445 | 3,342.407 | 3,809.492 | 3,919.643 | 3,534.774 | 3,789.321 | 3,223.075 | 3,494.523 | 2,973.063 | 2,896.64 | 2,501.586 |
Totaal niet-vlottende activa
| 654,161.554 | 654,036.321 | 655,667.482 | 656,644.049 | 651,793.696 | 639,706.534 | 639,962.703 | 639,319.913 | 633,384.46 | 626,755.73 | 615,795.913 | 607,160.611 | 635,666.564 | 609,205.914 | 613,094.861 | 511,067.989 | 504,111.713 | 499,313.465 | 492,394.244 | 493,482.243 | 486,275.693 | 481,178.51 | 476,151.752 | 469,941.507 | 458,769.88 | 398,075.425 | 382,968.44 | 372,598.981 | 340,474.798 | 322,845.801 | 305,926.409 | 319,656.84 | 284,851.681 | 277,895.077 | 274,822.184 | 289,527.519 | 271,226.761 | 266,867.163 | 263,055.267 | 274,153.279 | 262,219.637 | 257,586.532 | 248,712.87 | 255,926.078 | 241,284.257 | 240,490.337 | 236,152.289 | 237,819.843 | 137,298.244 | 137,839.913 | 137,479.285 | 134,607.858 | 207,979.819 | 207,096.661 | 203,771.363 | 200,183.534 | 199,085.244 | 197,680.204 | 203,032.447 | 200,139.552 | 198,916.093 | 196,792.853 | 193,682.987 | 189,590.255 |
Totaal activa
| 967,157.649 | 997,830.605 | 978,602.855 | 985,686.727 | 973,381.877 | 965,655.001 | 957,121.878 | 957,791.315 | 939,930.443 | 948,874.01 | 931,548.558 | 904,010.952 | 926,813.225 | 915,530.951 | 909,675.321 | 712,155.829 | 708,109.79 | 694,418.109 | 687,105.873 | 672,270.313 | 668,832.046 | 680,337.423 | 667,135.482 | 657,866.05 | 669,202.61 | 602,111.686 | 588,249.007 | 584,684.282 | 621,025.975 | 613,878.899 | 588,954.65 | 560,934.377 | 575,231.614 | 573,332.898 | 554,285.211 | 522,260.145 | 540,212.817 | 538,999.205 | 519,025.259 | 490,785.44 | 510,215.304 | 505,698.332 | 486,982.165 | 460,559.15 | 469,846.795 | 479,788.461 | 448,149.429 | 416,128.544 | 297,693.571 | 301,579.012 | 298,351.147 | 287,555.28 | 348,108.214 | 340,344.292 | 324,403.815 | 310,834.284 | 306,586.769 | 280,170.59 | 299,707.015 | 301,487.223 | 290,947.883 | 284,753.209 | 287,691.52 | 275,588.431 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 99,524.629 | 84,922.953 | 83,365.006 | 83,944.564 | 80,771.931 | 76,946.066 | 85,952.115 | 76,371.652 | 100,541.389 | 91,413.521 | 87,487.998 | 79,833.156 | 94,589.423 | 84,384.4 | 48,429.204 | 45,124.615 | 40,659.32 | 41,536.313 | 43,914.514 | 43,635.853 | 56,361.151 | 45,209.114 | 43,796.84 | 52,582.35 | 51,548.271 | 45,020.885 | 46,691.361 | 56,988.973 | 55,141.472 | 45,131.026 | 42,086.526 | 45,519.396 | 48,713.842 | 41,987.45 | 32,793.484 | 42,250.395 | 47,726.456 | 41,344.943 | 34,980.683 | 46,767.82 | 55,145.638 | 48,960.559 | 39,835.028 | 49,549.79 | 61,526.995 | 47,933.831 | 36,525.806 | 43,490.968 | 42,815.246 | 44,833.01 | 39,782.407 | 41,320.656 | 40,532.216 | 33,442.201 | 32,082.581 | 35,160.601 | 19,685.136 | 30,321.53 | 42,037.121 | 35,875.374 | 28,967.002 | 34,928.561 | 28,288.013 |
Kortlopende schulden
| 0 | 80,173.537 | 79,694.858 | 89,729.287 | 46,718.956 | 45,621.239 | 38,478.574 | 66,510.984 | 70,743.547 | 66,336.394 | 58,083.005 | 3,057.741 | 9,139.927 | 12,035.808 | 5,244.213 | 2,737.716 | 2,789.473 | 2,629.284 | 2,626.939 | 2,547.408 | 4,063.311 | 3,911.142 | 3,838.631 | -9,867.405 | 2,176.79 | 2,231.552 | 1,215.272 | -11,233.469 | 1,433.27 | 3,276.195 | 2,797.651 | -6,140.207 | 3,289.538 | 5,330.706 | 4,162.124 | 4,242.515 | 4,317.032 | 5,658.092 | 5,779.08 | -8,600.484 | 5,380.14 | 3,630.912 | 3,825.764 | -8,903.806 | 7,281.316 | 12,668.696 | 11,328.201 | 8,052.841 | 3,690.855 | 10,644.026 | 10,318.606 | 11,233.801 | 10,817.555 | 8,565.952 | 6,226.721 | 3,956.51 | 4,075.581 | 15.566 | 8,743.143 | 4,019.276 | 2,441.783 | 2,360.356 | 1,570.225 | 1,680.895 |
Belastingschulden
| 0 | 3,818.225 | 5,678.49 | 4,327.392 | 3,528.57 | 3,590.292 | 3,898.064 | 4,869.243 | 3,547.217 | 3,664.792 | 2,805.481 | 2,102.644 | 1,421.433 | 2,989.862 | 2,760.949 | 592.416 | 638.165 | 761.453 | 883.965 | 803.605 | 670.623 | 1,288.491 | 821.43 | 543.594 | 1,549.916 | 1,889.887 | 508.112 | 157.84 | 2,800.03 | 4,491.442 | 4,295.439 | 3,607.224 | 3,868.874 | 6,495.543 | 5,678.211 | 4,290.916 | 4,138.625 | 6,037.031 | 6,106.537 | 5,896.707 | 7,156.436 | 5,872.169 | 4,589.437 | 3,956.64 | 4,027.96 | 3,412.849 | 3,325.572 | 2,231.27 | 1,964.425 | 1,927.887 | 2,154.752 | 1,067.312 | 808.075 | 1,718.214 | 1,797.065 | 3,541.914 | 2,837.773 | 1,466.661 | 1,667.655 | 1,809.38 | 2,010.585 | 2,792.031 | 2,645.374 | 2,753.48 |
Uitgestelde opbrengsten
| 0 | 0 | 5,678.49 | 21,102.447 | 23,629.348 | 20,988.526 | 0 | 10,727.089 | 0 | 0 | 0 | 43,900.529 | 20,847.445 | 21,813.062 | 26,394.932 | 17,415.815 | 11,659.17 | 10,550.567 | 13,112.172 | 13,452.143 | 8,915.053 | 11,165.59 | 16,564.548 | 13,225.017 | 11,298.911 | 13,334.959 | 16,464.833 | 12,429.589 | 13,494.49 | 17,068.848 | 16,710.154 | 9,755.918 | 9,631.264 | 13,734.527 | 15,718.116 | 13,643.605 | 10,157.743 | 14,792.858 | 16,626.778 | 14,153.487 | 13,104.122 | 13,659.647 | 13,804.39 | 12,778.338 | 8,953.47 | 9,385.511 | 11,220.811 | 9,500.423 | 1,964.425 | 1,927.887 | 2,154.752 | 10,164.586 | 808.075 | 6,363.364 | 1,797.065 | 3,541.914 | 7,070.425 | 7,454.209 | 6,612.711 | 6,611.604 | 7,919.256 | 8,877.552 | 2,645.374 | 9,391.127 |
Overige kortlopende verplichtingen
| 197,734.772 | 43,141.169 | 44,366.865 | 42,849.173 | 43,663.879 | -1,113.354 | 46,240.351 | 22,939.577 | 32,960.164 | 34,591.708 | 41,149.91 | 41,797.885 | -19,759.007 | -22,362.117 | -25,150.428 | 16,823.441 | -8,090.338 | -6,833.089 | -10,639.741 | 12,649.159 | -6,427.329 | -9,546.098 | 1,355.972 | -543.593 | 1,063.502 | 1,137.098 | 1,652.266 | -157.84 | -621.084 | -1,181.668 | -2,179.549 | -1,843.631 | -78.61 | -3,108.813 | -3,233.765 | 9,352.688 | 56.942 | -2,691.17 | -4,109.816 | -5,896.706 | -3,976.387 | -2,437.492 | -2,023.139 | -3,956.639 | -590.222 | 9,289.711 | 9,812.577 | 7,269.154 | 8,402.617 | 7,338.98 | 7,093.719 | 9,097.273 | 4,548.547 | 4,645.151 | 7,420.527 | 4,362.841 | 4,232.654 | 5,987.547 | 4,945.057 | 4,802.223 | 5,908.669 | 6,085.52 | 7,061.086 | 6,637.648 |
Totaal kortlopende verplichtingen
| 197,734.772 | 226,657.56 | 214,663.165 | 220,270.858 | 177,855.968 | 170,847.161 | 165,563.055 | 190,999.009 | 183,622.581 | 205,134.283 | 193,451.916 | 134,446.268 | 112,330.399 | 130,879.1 | 120,028.999 | 68,582.777 | 63,780.254 | 58,318.102 | 60,631.82 | 59,914.686 | 59,772.565 | 74,345.866 | 68,611.125 | 60,379.469 | 68,671.469 | 70,141.767 | 64,861.368 | 60,317.07 | 74,095.679 | 78,796.289 | 66,754.721 | 57,221.747 | 62,230.462 | 71,165.805 | 64,312.136 | 50,679.603 | 60,920.737 | 71,523.267 | 65,747.522 | 54,687.173 | 68,432.131 | 75,870.874 | 69,157.011 | 56,487.899 | 69,222.314 | 86,898.251 | 72,400.181 | 54,079.07 | 57,548.865 | 62,726.139 | 64,400.087 | 61,180.793 | 57,494.833 | 55,461.533 | 48,886.514 | 43,943.846 | 46,306.609 | 27,154.91 | 45,677.385 | 52,668 | 46,236.411 | 40,204.909 | 46,205.246 | 39,360.036 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 35,796.598 | 37,632.849 | 39,790.503 | 75,162.43 | 77,244.612 | 80,733.473 | 52,962.358 | 33,899.126 | 19,733.456 | 19,828.753 | 52,026.645 | 48,297.218 | 17,750.379 | 16,882.091 | 17,582.23 | 17,735.371 | 17,006.938 | 17,114.923 | 1,222.669 | 1,336.652 | 1,449.974 | 1,490.451 | 0 | 1,084.461 | 1,111.742 | 1,063.998 | 1,073.092 | 1,152.562 | 1,143.432 | 1,118.327 | 1,211.901 | 1,099.62 | 0 | 96.846 | 106.11 | 114.025 | 120.601 | 112.709 | 119.728 | 126.156 | 1,637.556 | 1,724.957 | 1,734.046 | 1,766.801 | 1,882.413 | 1,837.746 | 1,759.013 | 155.36 | 166.023 | 171.181 | 176.224 | 185.971 | 190.675 | 195.269 | 204.126 | 208.391 | 212.548 | 220.542 | 224.38 | 228.114 | 235.672 | 238.694 | 242.017 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 92.742 | 95.41 | 96.224 | 99.883 | 97.981 | 101.83 | 104.609 | 105.031 | 103.398 | 107.758 | 111.378 | 119.336 | 109.642 | 112.942 | 107.501 | 107.535 | 103.131 | 108.362 | 113.875 | 111.309 | 100.422 | 105.336 | 2,009.378 | 1,376.236 | 1,340.717 | 1,449.159 | 15,803.604 | 0 | 0 | 1,589.071 | 0 | 0 | 3,328.744 | 1,828.772 | 0 | 0 | 0 | 1,662.191 | 3,848.411 | 0 | 0 | 1,365.736 | 0 | 0 | 0 | 2,622.305 | 0 | 4,531.769 | 0 | 3,918.723 | 5,648.184 | 0 | 0 | 0 | 0 | 0 | 5,819.357 | 5,339.009 | 5,193.441 | 0 | 0 | 5,878.869 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 30,278.625 | 30,435.366 | 30,588.91 | 30,744.053 | 31,314.96 | 31,747.37 | 50,369.916 | 51,631.628 | 51,988.276 | 52,413.127 | 63,567.426 | 64,389.392 | 69,043.987 | 41,093.833 | 49,876.316 | 48,451.21 | 47,289.45 | 47,332.057 | 46,668.048 | 45,779.046 | 45,094.684 | 44,468.653 | 44,767.357 | 36,720.396 | 36,444.348 | 36,920.392 | 35,892.872 | 36,255.614 | 36,114.827 | 36,672.59 | 33,789.529 | 33,752.401 | 33,979.883 | 34,601.46 | 34,810.108 | 34,313.469 | 34,268.713 | 34,576.629 | 32,988.13 | 32,649.779 | 34,579.651 | 34,825.461 | 32,135.077 | 32,005.523 | 30,607.063 | 29,923.846 | 10,242.714 | 10,023.73 | 9,603.693 | 9,036.209 | 15,080.663 | 14,566.019 | 13,711.714 | 12,517.677 | 12,224.506 | 11,932.651 | 15,108.299 | 14,450.424 | 13,847.208 | 13,577.232 | 13,655.028 | 13,721.915 |
Overige niet-vlottende verplichtingen
| 66,532.321 | 33,288.315 | 2,957.872 | 33,527.996 | 33,619.352 | 33,714.323 | 2,922.74 | 3,134.966 | 53,269.516 | 2,972.066 | 54,881.657 | 3,090.189 | 68,869.555 | 4,352.019 | 73,076.379 | 2,285.056 | 53,910.653 | 51,752.892 | 2,509.534 | 49,953.089 | 2,685.616 | 2,249.049 | 47,393.996 | 47,944.04 | 105.361 | 36,830.977 | 36,544.458 | 36,920.392 | 51,696.475 | 39,572.833 | 38,586.691 | 36,672.59 | 38,807.613 | 37,863.991 | 37,308.626 | 36,430.232 | 4,426.462 | 3,660.245 | 37,229.261 | 36,238.82 | 0.001 | 35,755.319 | 37,087.854 | 36,191.197 | 38,361.943 | 5,592.37 | 4,905.942 | 2,622.305 | 2,862.947 | 4,531.768 | 4,205.037 | 0.001 | 5,648.183 | 4,681.397 | 4,318.912 | 5,064.978 | 5,205.016 | 4,786.493 | 5,819.356 | 0.001 | 5,193.44 | 6,622.763 | 6,104.787 | 5,878.868 |
Totaal niet-vlottende verplichtingen
| 66,532.321 | 69,084.913 | 70,962.088 | 73,318.499 | 108,781.781 | 110,958.935 | 115,069.153 | 87,946.523 | 87,168.642 | 74,442.18 | 74,710.409 | 107,637.72 | 117,166.773 | 86,611.126 | 89,958.47 | 61,074.062 | 71,646.024 | 68,759.829 | 67,017.038 | 51,175.758 | 50,804.192 | 49,589.377 | 48,884.447 | 47,944.04 | 47,966.555 | 39,318.955 | 38,949.173 | 39,442.643 | 52,849.037 | 40,716.265 | 39,705.018 | 39,473.562 | 39,907.233 | 37,863.991 | 37,405.472 | 36,536.342 | 39,350.594 | 38,094.316 | 37,341.97 | 36,358.548 | 36,962.698 | 37,392.875 | 38,812.811 | 37,925.243 | 40,128.744 | 39,480.306 | 37,350.751 | 34,305.164 | 13,261.021 | 14,721.521 | 13,979.911 | 13,131.157 | 20,914.817 | 19,438.091 | 18,225.895 | 17,786.781 | 17,637.913 | 16,931.692 | 21,148.197 | 20,013.814 | 19,268.762 | 20,435.667 | 19,998.509 | 19,842.8 |
Totaal passiva
| 264,267.093 | 295,742.473 | 285,625.253 | 293,589.356 | 286,637.749 | 281,806.096 | 280,632.208 | 278,945.532 | 270,791.223 | 279,576.464 | 268,162.326 | 242,083.988 | 229,497.172 | 217,490.227 | 209,987.468 | 129,656.84 | 135,426.278 | 127,077.931 | 127,648.858 | 111,090.443 | 110,576.756 | 123,935.244 | 117,495.572 | 108,323.509 | 116,638.025 | 109,460.722 | 103,810.541 | 99,759.713 | 126,944.716 | 119,512.554 | 106,459.739 | 96,695.309 | 102,137.695 | 109,029.796 | 101,717.608 | 87,215.945 | 100,271.332 | 109,617.582 | 103,089.492 | 91,045.721 | 105,394.829 | 113,263.749 | 107,969.822 | 94,413.142 | 109,351.058 | 126,378.557 | 109,750.932 | 88,384.235 | 70,809.886 | 77,447.66 | 78,379.999 | 74,311.949 | 78,409.65 | 74,899.624 | 67,112.41 | 61,730.627 | 63,944.521 | 44,086.602 | 66,825.583 | 72,681.814 | 65,505.173 | 60,640.577 | 66,203.755 | 59,202.836 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 48,196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 |
Ingehouden winsten
| 0 | 543,680.292 | 536,656.146 | 315,675 | 537,210.998 | 534,451.099 | 527,511.525 | 531,251.018 | 522,800.569 | 524,595.981 | 520,408.758 | 520,421.088 | 556,227.814 | 558,497.162 | 556,454.031 | 471,023.122 | 460,982.452 | 456,100.937 | 449,079.469 | 447,275.217 | 448,916.033 | 447,008.037 | 440,155.585 | 436,814.707 | 441,133.357 | 413,791.347 | 406,074.193 | 406,365.676 | 402,589.79 | 398,456.625 | 388,514.303 | 385,612.212 | 381,040.019 | 372,296.095 | 360,806.057 | 356,178.333 | 347,510.323 | 338,634.299 | 326,252.077 | 320,640.674 | 316,055.207 | 306,068.339 | 292,855.771 | 287,788.798 | 273,035.294 | 265,648.212 | 253,398.317 | 249,372.95 | 156,912.77 | 154,244.609 | 150,360.312 | 144,194.636 | 187,576.692 | 183,184.599 | 175,304.706 | 166,631.786 | 159,990.185 | 152,940.452 | 150,692.091 | 148,034.027 | 144,938.635 | 143,558.294 | 140,534.042 | 135,331.464 |
Overige gereserveerde algehele resultaten
| 0 | 60,332.175 | 59,779.354 | 226,265.956 | 55,763.731 | 56,519.489 | 57,289.998 | 234,044.09 | 58,404.466 | 57,411.629 | 56,953.329 | 283,108.157 | 56,159.724 | 55,116.138 | 58,388.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 617,679.13 | 7,321.796 | 7,790.593 | 62,017.796 | 6,807.265 | 7,790.028 | 7,790.029 | 63,769.868 | 65,726.262 | 7,789.796 | 64,275.125 | 7,789.796 | 63,481.519 | 7,321.796 | 7,789.796 | 68,645.367 | 12,483.626 | 12,483.626 | 12,483.626 | 7,789.796 | 69,632.345 | 12,483.626 | 12,483.626 | 74,056.933 | 72,708.685 | 68,122.454 | 68,122.454 | 13,426.454 | 68,122.454 | 13,426.454 | 72,267.361 | 13,426.454 | 13,426.454 | 13,426.454 | 72,398.379 | 13,426.454 | 13,426.454 | 13,426.454 | 13,426.454 | 13,426.453 | 72,644.264 | 71,002.906 | 71,767.212 | 13,629.03 | 73,766.68 | 74,568.844 | 72,435.465 | 71,871.359 | 63,470.915 | 63,386.743 | 63,110.836 | 62,548.695 | 75,621.873 | 75,760.069 | 75,486.699 | 75,971.871 | 76,152.063 | 76,643.537 | 75,689.341 | 74,271.382 | 74,004.075 | 74,054.338 | 74,453.723 | 74,554.131 |
Totaal eigen vermogen van aandeelhouders
| 617,679.13 | 617,834.262 | 610,257.296 | 610,458.751 | 606,796.526 | 604,792.383 | 598,623.318 | 601,520.886 | 595,026.83 | 595,829.406 | 591,183.883 | 590,724.953 | 626,209.333 | 627,435.095 | 628,663.931 | 546,168.49 | 536,605.32 | 531,772.478 | 524,306.241 | 526,624.253 | 525,048.379 | 523,502.859 | 517,121.927 | 517,371.64 | 520,342.042 | 492,650.964 | 484,438.466 | 484,924.569 | 481,699.822 | 478,383.747 | 467,281.664 | 464,239.068 | 458,969.934 | 450,849.469 | 439,704.436 | 435,044.2 | 427,791.806 | 417,747.47 | 405,397.615 | 399,739.719 | 395,199.471 | 383,571.245 | 371,122.983 | 366,146.007 | 353,301.974 | 346,717.056 | 332,333.782 | 327,744.309 | 226,883.685 | 224,131.352 | 219,971.148 | 213,243.331 | 269,698.565 | 265,444.668 | 257,291.405 | 249,103.657 | 242,642.248 | 236,083.989 | 232,881.432 | 228,805.409 | 225,442.71 | 224,112.632 | 221,487.765 | 216,385.595 |
Totaal eigen vermogen
| 702,890.556 | 702,088.131 | 692,977.602 | 692,097.371 | 686,744.129 | 683,848.905 | 676,489.669 | 678,845.783 | 669,139.22 | 669,297.547 | 663,386.233 | 661,926.965 | 697,316.053 | 698,040.724 | 699,687.853 | 582,498.989 | 572,683.512 | 567,340.178 | 559,457.015 | 561,179.87 | 558,255.29 | 556,402.179 | 549,639.91 | 549,542.54 | 552,564.585 | 492,650.964 | 484,438.466 | 484,924.569 | 494,081.258 | 494,366.345 | 482,494.91 | 464,239.068 | 473,093.919 | 464,303.102 | 452,567.602 | 435,044.2 | 439,941.485 | 429,381.623 | 415,935.767 | 399,739.719 | 404,820.475 | 392,434.582 | 379,012.342 | 366,146.007 | 360,495.737 | 353,409.904 | 338,398.497 | 327,744.309 | 226,883.685 | 224,131.352 | 219,971.148 | 213,243.331 | 269,698.565 | 265,444.668 | 257,291.405 | 249,103.657 | 242,642.248 | 236,083.989 | 232,881.432 | 228,805.409 | 225,442.71 | 224,112.632 | 221,487.765 | 216,385.595 |
Totaal passiva en aandeelhoudersvermogen
| 967,157.649 | 997,830.605 | 978,602.855 | 985,686.727 | 893,434.275 | 965,655.001 | 957,121.878 | 957,791.315 | 939,930.443 | 948,874.01 | 931,548.558 | 904,010.952 | 926,813.225 | 915,530.951 | 909,675.321 | 712,155.829 | 708,109.79 | 694,418.109 | 687,105.873 | 672,270.313 | 668,832.046 | 680,337.423 | 667,135.482 | 657,866.05 | 669,202.61 | 602,111.686 | 588,249.007 | 584,684.282 | 621,025.974 | 613,878.899 | 588,954.649 | 560,934.377 | 575,231.614 | 573,332.898 | 554,285.21 | 522,260.145 | 540,212.817 | 538,999.205 | 519,025.259 | 490,785.44 | 510,215.304 | 505,698.331 | 486,982.164 | 460,559.15 | 469,846.795 | 479,788.461 | 448,149.429 | 416,128.544 | 297,693.571 | 301,579.012 | 298,351.147 | 287,555.28 | 348,108.215 | 340,344.292 | 324,403.815 | 310,834.284 | 306,586.769 | 280,170.591 | 299,707.015 | 301,487.223 | 290,947.883 | 284,753.209 | 287,691.52 | 275,588.431 |