GS Global Corp.
KRX:001250.KS
3220 (KRW) • At close November 4, 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 Q3 | 2010 Q2 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 221,142.584 | 306,609.349 | 205,027.271 | 240,269.362 | 191,529.677 | 104,168.488 | 150,614.447 | 159,093.503 | 81,190.866 | 75,242.509 | 61,976.173 | 153,034.106 | 102,137.448 | 115,167.581 | 92,487.841 | 108,474.732 | 117,008.011 | 101,769.347 | 82,631.459 | 67,799.406 | 71,075.552 | 88,404.071 | 68,016.799 | 118,374.595 | 89,597.362 | 112,157.186 | 78,493.477 | 71,586.394 | 80,838.739 | 80,768.648 | 49,171.949 | 42,840.29 | 57,844.296 | 122,707.059 | 50,902.973 | 84,056.479 | 40,272.712 | 35,524.197 | 42,929.152 | 42,664.137 | 46,529.774 | 137,699.231 | 74,658.53 | 109,632.822 | 82,757.715 | 90,484.219 | 88,385.955 | 118,083.004 | 142,065.267 | 174,537.174 | 113,779.04 | 156,025.627 | 125,772.901 | 113,875.877 | 68,146.138 | 49,969.983 | 37,165.457 | 44,493.31 | 51,649.07 | 18,574.113 | 16,743.736 | 22,689.406 | 22,740.356 | 18,943.561 | 22,467.185 |
Kortetermijnbeleggingen
| 7,558.727 | 6,836.516 | 1,963.216 | 114.262 | 113.521 | 114.408 | 655.668 | 651.027 | 146.073 | 124.07 | 226.269 | 172.492 | 191.489 | 650.491 | 648.721 | 647.149 | 168.841 | 192.605 | 421.826 | 1,930.252 | 1,578.909 | 891.074 | 529.941 | 549.065 | 3,596.303 | 3,956.491 | 751.491 | 1,341.706 | 14,595.373 | 8,496.214 | 878.651 | 540.021 | 297.101 | 12,364.608 | 453.971 | 12,950.829 | 1,050.671 | 368.097 | 373.547 | 398.309 | 412.633 | 414.943 | 422.527 | 434.785 | 15,702.191 | 11,176.859 | 581.955 | 3,825.492 | 5,500.661 | 2,531.73 | 2,879.405 | 10,143.51 | 7,376.728 | 1,580.261 | -12,037.421 | 171.56 | 7,849.844 | 2,581.805 | 3,326.71 | 4,563.119 | 7,180.442 | 5,393.086 | 3,995.084 | 4,152.273 | 10,692.521 |
Liquide middelen en kortetermijnbeleggingen
| 228,701.311 | 313,445.865 | 206,990.486 | 240,383.624 | 191,643.198 | 104,282.896 | 151,270.115 | 159,744.53 | 81,336.939 | 75,366.579 | 62,202.442 | 153,206.598 | 102,328.937 | 115,818.072 | 93,136.562 | 109,121.881 | 117,176.852 | 101,961.952 | 83,053.285 | 69,729.658 | 72,654.461 | 89,295.145 | 68,546.74 | 118,923.66 | 93,193.665 | 116,113.677 | 79,244.968 | 72,928.1 | 95,434.112 | 89,264.862 | 50,050.6 | 43,380.311 | 58,141.397 | 135,071.667 | 51,356.944 | 97,007.308 | 41,323.383 | 35,892.294 | 43,302.699 | 43,062.446 | 46,942.407 | 138,114.174 | 75,081.057 | 110,067.607 | 98,459.906 | 101,661.078 | 88,967.91 | 121,908.496 | 147,565.928 | 177,068.904 | 116,658.445 | 166,169.137 | 133,149.629 | 115,456.138 | 68,146.138 | 50,141.543 | 45,015.301 | 47,075.115 | 54,975.78 | 23,137.232 | 23,924.178 | 28,082.492 | 26,735.44 | 23,095.834 | 33,159.706 |
Nettovorderingen
| 488,936.162 | 440,022.18 | 481,760.007 | 482,388.65 | 520,734.082 | 561,017.976 | 613,006.409 | 708,516.893 | 708,055.88 | 763,601.559 | 678,883.894 | 604,917.289 | 494,786.541 | 417,002.018 | 376,777.613 | 385,558.345 | 456,544.777 | 548,440.851 | 472,735.004 | 517,285.639 | 550,013.952 | 562,139.203 | 548,826.468 | 540,824.177 | 530,626.159 | 447,551.805 | 552,416.714 | 479,837.594 | 421,925.452 | 436,970.473 | 554,308.934 | 439,884.619 | 384,900.55 | 394,165.95 | 379,552.246 | 350,424.875 | 376,684.089 | 369,436.503 | 377,805.005 | 371,108.75 | 291,819.757 | 0 | 260,873.648 | 280,729.291 | 258,473.599 | 253,236.674 | 442,604.778 | 509,363.791 | 0 | 515,770.94 | 443,257.884 | 425,669.258 | 0 | 312,924.697 | 89,342.031 | 0 | 0 | 0 | 0 | 0 | 59,251.747 | 0 | 67,884.462 | 58,967.203 | 0 |
Voorraad
| 248,902.028 | 225,272.845 | 213,129.592 | 252,675.066 | 204,039.373 | 189,064.317 | 242,312.102 | 307,228.943 | 292,011.76 | 278,725.59 | 296,513.06 | 218,548.629 | 148,061.078 | 106,117.225 | 90,630.557 | 119,711.454 | 119,809.818 | 147,927.938 | 164,876.055 | 165,871.12 | 177,628.228 | 172,400.459 | 183,088.045 | 118,911.34 | 120,364.838 | 125,566.439 | 209,411.521 | 145,350.216 | 118,320.593 | 124,522.428 | 146,270.981 | 110,684.074 | 102,472.19 | 104,282.434 | 115,511.921 | 91,995.381 | 77,910.493 | 96,610.984 | 147,128.589 | 139,239.774 | 107,965.337 | 84,185.916 | 95,428.891 | 100,168.791 | 99,858.431 | 85,014.798 | 114,097.819 | 112,250.42 | 110,815.796 | 133,188.527 | 118,471.541 | 150,014.745 | 107,673.54 | 97,047.004 | 32,274.772 | 29,045.301 | 19,817.99 | 14,432.478 | 12,649.505 | 21,442.515 | 36,486.709 | 14,639.129 | 18,977.708 | 5,381.042 | 13,964.036 |
Overige vlottende activa
| 40,668.11 | 49,997.752 | 65,637.073 | 52.919 | 132.643 | 196.324 | 289.747 | 415.235 | 512.037 | 463.536 | 1,127.516 | 867.63 | 534.241 | 421.442 | 271.647 | 224.456 | 215.206 | 347.847 | 287.235 | 630.12 | 700.788 | 670.842 | 400.294 | 31,245.064 | 29,181.905 | 30,048.817 | 380.98 | 25,355.647 | 50,389.461 | 60,109.552 | 341.311 | 61,583.715 | 85,101.432 | 128,343.843 | 0.001 | 27,355.061 | 16,322.978 | 0.001 | -0 | -0 | -0.001 | 284,838.653 | 0 | -0.002 | 0.001 | -0.001 | 0.001 | -0.001 | 531,575.761 | -0.001 | -0.001 | 0.001 | 385,183.709 | 0.002 | 0.001 | 72,993.79 | 44,139.857 | 58,151.646 | 55,203.136 | 52,430.807 | 0.001 | 44,563.224 | 0.002 | 0.002 | 45,261.83 |
Totaal vlottende activa
| 1,007,207.611 | 1,028,738.643 | 967,517.158 | 975,500.259 | 916,549.297 | 854,561.512 | 1,006,878.372 | 1,175,905.601 | 1,081,916.615 | 1,118,157.264 | 1,038,726.912 | 977,540.146 | 745,710.797 | 639,358.757 | 560,816.379 | 614,616.136 | 693,746.652 | 798,678.589 | 720,951.579 | 753,516.537 | 800,997.429 | 824,505.649 | 800,861.547 | 809,904.241 | 773,366.567 | 719,280.738 | 841,454.183 | 723,471.557 | 686,069.618 | 710,867.315 | 750,971.826 | 655,532.719 | 630,615.569 | 761,863.894 | 546,421.112 | 566,782.625 | 512,240.943 | 501,939.782 | 568,236.292 | 553,410.97 | 446,727.5 | 507,138.743 | 431,383.597 | 490,965.687 | 456,791.937 | 439,912.549 | 645,670.508 | 743,522.706 | 789,957.485 | 826,028.37 | 678,387.869 | 741,853.141 | 626,006.878 | 525,427.841 | 189,762.942 | 152,180.634 | 108,973.148 | 119,659.239 | 122,828.421 | 97,010.554 | 119,662.635 | 87,284.845 | 113,597.612 | 87,444.081 | 92,385.572 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 324,297.944 | 318,358.156 | 312,096.613 | 326,686.817 | 314,518.628 | 305,209.256 | 305,928.387 | 309,384.045 | 311,099.048 | 313,320.603 | 315,888.95 | 320,192.241 | 335,390.967 | 335,584.455 | 338,337.067 | 356,269.447 | 361,858.772 | 364,239.438 | 356,236.572 | 387,085.482 | 383,277.73 | 388,182.13 | 380,462.979 | 381,922.671 | 384,562.427 | 384,805.143 | 390,304.712 | 405,512.806 | 414,699.646 | 414,090.811 | 423,361.051 | 424,711.941 | 434,319.193 | 434,428.53 | 107,093.838 | 110,015.823 | 106,188.432 | 108,736.697 | 107,138.223 | 96,794.447 | 91,163.866 | 93,272.456 | 86,624.221 | 78,991.381 | 70,278.28 | 58,190.51 | 370,210.107 | 340,368.504 | 307,761.215 | 291,809.356 | 273,249.72 | 258,024.856 | 253,396.776 | 151,185.858 | 4,520.349 | 4,429.93 | 2,173.889 | 2,284.314 | 2,223.705 | 2,329.392 | 2,400.07 | 2,381.059 | 3,115.187 | 3,153.631 | 3,790.691 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57,386.537 | 0 | 0 | 0 | 57,386.537 | 57,386.537 | 57,386.537 | 57,386.537 | 57,386.537 | 57,386.537 | 57,386.537 | 57,386.537 | 57,386.537 | 57,386.537 | 57,386.537 | 55,923.557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50,418.024 | 50,418.024 | 50,418.024 | 50,418.024 | 50,418.024 | 40,845.385 | 40,845.385 | 27,980.468 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 11,298.609 | 11,378.496 | 11,621.352 | 11,518.429 | 11,254.954 | 5,662.051 | 4,951.972 | 4,838.254 | 4,853.781 | 4,952.751 | 5,552.164 | 5,515.001 | 8,295.273 | 8,114.744 | 7,469.311 | 72,069.641 | 72,812.029 | 74,017.242 | 15,650.16 | 86,241.43 | 86,044.075 | 86,253.791 | 28,826.745 | 29,935.415 | 30,732.196 | 30,982.239 | 31,044.177 | 33,143.748 | 33,530.461 | 33,226.357 | 34,838.296 | 33,148.841 | 35,092.873 | 41,532.725 | 31,221.6 | 32,438.179 | 30,930.15 | 30,637.008 | 31,495.027 | 30,225.241 | 29,141.85 | 30,319.582 | 29,817.75 | 30,543.849 | 32,005.805 | 30,677.907 | 28,632.413 | 50,348.926 | 11,156.493 | 11,246.316 | 11,316.781 | 11,492.733 | 11,573.717 | 11,556.936 | 130.18 | 139.466 | 1,494.711 | 1,559.697 | 1,630.854 | 1,772.707 | 1,835.14 | 1,905.885 | 2,047.253 | 2,117.992 | 2,188.774 |
Goodwill en immateriële activa
| 11,298.609 | 11,378.496 | 11,621.352 | 11,518.429 | 11,254.954 | 5,662.051 | 4,951.972 | 4,838.254 | 4,853.781 | 4,952.751 | 5,552.164 | 5,515.001 | 8,295.273 | 8,114.744 | 7,469.311 | 72,069.641 | 72,812.029 | 74,017.242 | 73,036.697 | 86,241.43 | 86,044.075 | 86,253.791 | 86,213.282 | 87,321.952 | 88,118.733 | 88,368.776 | 88,430.714 | 90,530.285 | 90,916.998 | 90,612.894 | 92,224.833 | 90,535.378 | 92,479.41 | 97,456.282 | 31,221.6 | 32,438.179 | 30,930.15 | 30,637.008 | 31,495.027 | 30,225.241 | 29,141.85 | 30,319.582 | 29,817.75 | 30,543.849 | 32,005.805 | 30,677.907 | 79,050.437 | 100,766.95 | 61,574.517 | 61,664.34 | 61,734.805 | 52,338.118 | 52,419.102 | 39,537.404 | 130.18 | 139.466 | 1,494.711 | 1,559.697 | 1,630.854 | 1,772.707 | 1,835.14 | 1,905.885 | 2,047.253 | 2,117.992 | 2,188.774 |
Langetermijnbeleggingen
| 101,952.508 | 95,945.032 | 97,104.531 | 73,682.73 | 63,586.437 | 69,775.928 | 74,062.957 | 82,234.439 | 63,489.025 | 67,577.056 | 70,059.777 | 49,844.626 | 37,197.591 | 31,207.641 | 34,938.187 | 31,962.69 | 32,882.498 | 33,078.852 | 32,708.82 | 32,647.644 | 30,003.063 | 41,838.42 | 36,217.717 | 40,438.719 | 38,703.765 | 36,199.725 | 41,214.379 | 50,216.528 | 26,988.872 | 16,847.435 | 23,944.838 | 23,101.501 | 22,983.636 | 2,878.709 | 81,767.66 | 81,787.226 | 101,995.479 | 113,270.095 | 118,224.152 | 124,473.391 | 126,141.761 | 119,907.776 | 121,893.665 | 118,059.993 | 101,579.185 | 108,429.083 | 14,598.779 | 12,141.53 | 10,624.257 | 12,857.952 | 13,437.579 | 7,743.544 | 9,944.38 | 28,943.86 | 44,292.825 | 25,076.419 | 18,755.268 | 24,152.97 | 23,153.396 | 23,768.904 | 9,834.802 | 7,617.498 | 8,310.428 | 11,752.338 | 3,729.878 |
Belastingvorderingen
| 5,360.931 | 5,076.971 | 6,065.093 | 9,066.696 | 11,857.745 | 16,713.96 | 17,033.844 | 8,819.391 | 6,991.295 | 6,722.734 | 9,310.543 | 8,871.866 | 6,153.722 | 8,177.744 | 8,708.378 | 8,855.01 | 10,937.291 | 9,803.004 | 11,282.296 | 12,344.845 | 13,273.71 | 14,863.78 | 16,374.206 | 15,321.25 | 17,794.882 | 19,073.69 | 19,974.136 | 20,876.415 | 20,277.271 | 22,086.476 | 22,255.911 | 23,804.317 | 23,840.04 | 24,420.343 | 26,673.306 | 26,672.775 | 26,501.338 | 26,531.616 | 26,859.73 | 26,894.583 | 26,617.911 | 25,434.976 | 25,434.86 | 24,429.958 | 24,651.518 | 24,553.105 | 25,145.718 | 24,486.751 | 25,859.487 | 25,704.399 | 25,837.908 | 20,456.604 | 19,760.982 | 19,751.806 | 15,096.63 | 15,096.63 | 15,096.63 | 15,096.63 | 15,096.63 | 15,096.63 | 15,096.63 | 15,096.63 | 15,096.63 | 15,096.63 | 15,096.63 |
Overige niet-vlottende activa
| 4,526.342 | 6,859.091 | 6,693.634 | 10,273.527 | 9,233.281 | 10,080.182 | 10,557.425 | 3,635.486 | 2,941.012 | 3,001.998 | 3,143.476 | 3,167.901 | 3,282.56 | 3,858.403 | 6,552.379 | 3,849.528 | 4,369.641 | 4,118.759 | 11,028.891 | 15,154.956 | 18,296.372 | 14,238.355 | 15,876.811 | 15,866.649 | 19,103.123 | 18,777.821 | 16,476.388 | 17,115.087 | 27,080.704 | 20,667.401 | 13,664.573 | 14,397.023 | 14,256.879 | 26,925.998 | 7,537.237 | 17,325.054 | 5,173.25 | 4,658.67 | 4,657.638 | 4,814.064 | 4,870.909 | 5,194.276 | 5,161.579 | 5,495.601 | 20,981.273 | 16,704.051 | 9,357.14 | 14,559.881 | 16,098.466 | 13,076.632 | 13,416.572 | 18,280.429 | 15,298.451 | 14,920.719 | 16.001 | 12,224.526 | 19,404.27 | 15,403.622 | 11,554.643 | 14,318.31 | 16,929.8 | 15,715.851 | 15,455.8 | 15,581.64 | 22,678.293 |
Totaal niet-vlottende activa
| 447,436.334 | 437,617.746 | 433,581.222 | 431,228.2 | 410,451.045 | 407,441.377 | 412,534.586 | 408,911.617 | 389,374.16 | 395,575.142 | 403,954.909 | 387,591.635 | 390,320.114 | 386,942.987 | 396,005.322 | 473,006.316 | 482,860.23 | 485,257.296 | 484,293.276 | 533,474.357 | 530,894.95 | 545,376.476 | 535,144.995 | 540,871.241 | 548,282.93 | 547,225.155 | 556,400.33 | 584,251.121 | 579,963.491 | 564,305.017 | 575,451.207 | 576,550.16 | 587,879.158 | 586,109.862 | 254,293.641 | 268,239.057 | 270,788.649 | 283,834.086 | 288,374.77 | 283,201.725 | 277,936.297 | 274,129.066 | 268,932.075 | 257,520.782 | 249,496.061 | 238,554.656 | 498,362.182 | 492,323.616 | 421,917.942 | 405,112.679 | 387,676.584 | 356,843.551 | 350,819.691 | 254,339.647 | 64,055.985 | 56,966.971 | 56,924.768 | 58,497.233 | 53,659.228 | 57,285.943 | 46,096.442 | 42,716.923 | 44,025.298 | 47,702.231 | 47,484.266 |
Totaal activa
| 1,454,643.945 | 1,466,356.389 | 1,401,098.38 | 1,406,728.459 | 1,327,000.342 | 1,262,002.889 | 1,419,412.958 | 1,584,817.218 | 1,471,290.776 | 1,513,732.406 | 1,442,681.821 | 1,365,131.781 | 1,136,030.911 | 1,026,301.744 | 956,821.701 | 1,087,622.452 | 1,176,606.882 | 1,283,935.885 | 1,205,244.855 | 1,286,990.894 | 1,331,892.38 | 1,369,882.125 | 1,336,006.542 | 1,350,775.482 | 1,321,649.497 | 1,266,505.894 | 1,397,854.513 | 1,307,722.677 | 1,266,033.109 | 1,275,172.332 | 1,326,423.033 | 1,232,082.879 | 1,218,494.727 | 1,347,973.756 | 800,714.753 | 835,021.681 | 783,029.592 | 785,773.868 | 856,611.062 | 836,612.695 | 724,663.797 | 781,267.808 | 700,315.672 | 748,486.469 | 706,287.999 | 678,467.204 | 1,144,032.69 | 1,235,846.322 | 1,211,875.427 | 1,231,141.049 | 1,066,064.452 | 1,098,696.692 | 976,826.57 | 779,767.488 | 253,818.927 | 209,147.605 | 165,897.916 | 178,156.472 | 176,487.649 | 154,296.496 | 165,759.077 | 130,001.768 | 157,622.91 | 135,146.312 | 139,869.838 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 234,034.605 | 269,827.137 | 258,418.006 | 208,530.446 | 208,036.349 | 179,529.305 | 236,397.611 | 189,589.338 | 192,663.45 | 249,218.004 | 237,002.496 | 239,091.259 | 151,845.859 | 146,996.039 | 119,726.105 | 133,817.414 | 154,374.894 | 213,207.376 | 209,525.495 | 240,637.064 | 300,707.282 | 349,480.027 | 322,993.084 | 320,613.845 | 286,971.251 | 263,096.823 | 343,674.213 | 242,126.297 | 218,944.796 | 226,479.004 | 280,161.029 | 177,449.468 | 122,940.937 | 176,851.492 | 153,880.926 | 131,601.222 | 150,084.72 | 144,973.099 | 217,078.788 | 222,156.006 | 191,330.695 | 239,408.547 | 198,330.924 | 222,602.817 | 185,065.566 | 189,085.989 | 245,686.708 | 270,479.807 | 284,769.463 | 332,252.382 | 198,353.163 | 246,885.618 | 210,981.046 | 153,120.979 | 138,100.355 | 106,594.215 | 67,439.4 | 62,611.805 | 58,120.784 | 59,572.549 | 76,786.788 | 60,848.759 | 83,056.96 | 53,119.724 | 59,709.761 |
Kortlopende schulden
| 419,087.292 | 349,621.719 | 338,697.094 | 472,647.357 | 298,549.923 | 361,664.391 | 447,877.062 | 647,795.763 | 621,022.31 | 665,315.712 | 592,870.276 | 505,077.278 | 442,554.833 | 345,583.695 | 325,830.659 | 358,844.653 | 377,631.178 | 439,016.089 | 373,353.543 | 412,739.108 | 387,045.379 | 369,809.407 | 339,143.485 | 350,208.358 | 446,313.868 | 426,555.065 | 502,064.512 | 443,874.73 | 364,159.182 | 382,970.001 | 375,025.595 | 351,483.511 | 391,240.706 | 580,859.277 | 216,885.021 | 240,281.407 | 253,109.571 | 256,885.418 | 242,420.874 | 223,041.819 | 152,844.767 | 162,804.233 | 135,971.371 | 158,562.028 | 159,862.539 | 131,448.231 | 344,285.493 | 385,213.691 | 372,700.442 | 369,182.973 | 384,995.6 | 389,349.931 | 339,150.923 | 261,197.755 | 790.962 | 1,543.003 | 224.598 | 6,960.969 | 14,980.211 | 10,964.985 | 16,897.118 | 7,500 | 6,000 | 7,926.866 | 7,907.694 |
Belastingschulden
| 13,927.321 | 10,656.264 | 10,402.447 | 8,912.454 | 10,087.418 | 8,096.792 | 3,198.393 | 11,283.625 | 8,300.722 | 8,533.387 | 3,969.239 | 3,064.36 | 4,583.807 | 7,036.221 | 5,382.34 | 2,394.982 | 3,202.955 | 3,097.314 | 5,800.211 | 3,362.594 | 2,971.849 | 4,625.005 | 5,417.899 | 4,079.428 | 2,828.851 | 2,070.368 | 1,803.572 | 1,955.581 | 1,152.32 | 868.545 | 1,555.231 | 1,275.823 | 255.99 | 446.133 | 1,081.784 | 785.954 | 595.22 | 487.398 | 697.307 | 935.373 | 743.326 | 693.187 | 482.911 | 823.249 | 1,229.591 | 4,076.757 | 3,798.501 | 7,516.695 | 8,159.043 | 6,962.462 | 10,151.374 | 3,774.701 | 2,992.168 | 1,267.622 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 74,082.233 | 77,766.554 | 76,461.177 | 128,149.047 | 122,330.589 | 7,056.076 | 12,461.223 | 32,680.298 | 39,283.343 | 15,383.11 | 24,976.835 | 95,555.449 | 101,120.487 | 102,806.405 | 94,760.917 | 67,734.301 | 77,668.403 | 91,322.161 | 89,729.945 | 72,933.12 | 57,604.307 | 80,003.683 | 87,385.766 | 53,223.709 | 57,840.385 | 49,506.891 | 59,953.502 | 51,072.818 | 53,362.147 | 126,689.65 | 173,835.971 | 123,436.106 | 86,221.675 | 97,632.095 | 54,526.602 | 26,048.445 | 20,579.853 | 27,894.704 | 48,712.63 | 34,536.494 | 32,423.843 | 693.187 | 27,339.055 | 823.249 | 1,229.591 | 37,071.403 | 66,786.665 | 94,515.616 | 86,669.414 | 98,020.768 | 98,680.262 | 89,046.73 | 49,841.847 | 1,267.622 | 18,680.53 | 9,277.379 | 0 | 0 | 27,535.602 | 0 | 12,142.086 | 0 | 14,915.791 | 0 | 14,892.043 |
Overige kortlopende verplichtingen
| 96,125.39 | 96,189.006 | 96,123.298 | -0 | -0 | 87,813.435 | 108,913.606 | 106,852.218 | 95,177.51 | 76,031.024 | 71,793.214 | 0 | 0.001 | 0 | -0 | 17,188.054 | 25,234.345 | 7,068.805 | -0.001 | 31,303.552 | 30,500.653 | 6,637.804 | -0 | 25,422.484 | 27,011.517 | 35,519.236 | -0 | 10,505.849 | 52,933.54 | 38,500.564 | 0.001 | 46,571.771 | 46,556.178 | 55,979.863 | 0 | 15,867.1 | 6,815.498 | -0.001 | -0 | -0 | -0.001 | 32,436.216 | 0 | 26,468.855 | 25,801.69 | -0.001 | 0.001 | 0.001 | -0.001 | 0.001 | -0 | -0.001 | -0.001 | 60,316.581 | 0.001 | 0.001 | 17,580.68 | 20,043.81 | -0.001 | 12,088.089 | -0.001 | 9,316.498 | 0.001 | 17,180.445 | 0.001 |
Totaal kortlopende verplichtingen
| 823,329.52 | 793,404.416 | 769,699.575 | 809,326.85 | 628,916.861 | 636,063.208 | 805,649.501 | 976,917.616 | 948,146.613 | 1,005,947.85 | 926,642.821 | 839,723.986 | 695,521.18 | 595,386.139 | 540,317.681 | 577,584.422 | 634,908.82 | 750,614.431 | 672,608.983 | 757,612.843 | 775,857.62 | 805,930.921 | 749,522.335 | 749,468.396 | 818,137.021 | 774,678.015 | 905,692.228 | 747,579.694 | 689,399.665 | 774,639.219 | 829,022.596 | 698,940.856 | 646,959.496 | 911,322.727 | 425,292.549 | 413,798.174 | 430,589.642 | 429,753.22 | 508,212.292 | 479,734.319 | 376,599.304 | 435,342.183 | 361,641.35 | 408,456.949 | 371,959.386 | 357,605.622 | 656,758.867 | 750,209.115 | 744,139.318 | 799,456.124 | 682,029.025 | 725,282.278 | 599,973.815 | 475,902.937 | 157,571.848 | 117,414.598 | 85,244.678 | 89,616.584 | 100,636.596 | 82,625.623 | 105,825.991 | 77,665.257 | 103,972.752 | 78,227.035 | 82,509.499 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 111,957.979 | 177,021.831 | 158,448.129 | 144,833.583 | 263,145.814 | 193,372.971 | 193,672.334 | 191,130.695 | 139,503.074 | 140,245.651 | 158,000.6 | 178,753.894 | 124,068.909 | 124,827.9 | 107,254.881 | 105,798.747 | 141,230.221 | 139,438.04 | 144,507.518 | 103,325.072 | 135,878.312 | 142,781.483 | 175,059.551 | 182,625.509 | 92,498.576 | 92,780.602 | 96,981.048 | 146,533.018 | 187,615.165 | 124,457.989 | 131,807.391 | 153,644.854 | 134,989.842 | 137,137.759 | 127,613.126 | 155,443.85 | 85,913.358 | 86,821.429 | 88,721.143 | 87,049.714 | 82,166.4 | 85,397.12 | 79,780.68 | 73,786.16 | 68,982 | 59,052.51 | 208,064.884 | 200,373.231 | 186,272.63 | 158,905.112 | 120,125.459 | 117,300 | 122,200 | 37,100 | 0 | 0 | 0 | 5,000 | 0 | 0 | 0 | 6,000 | 16,000 | 21,000 | 24,000 |
Uitgestelde opbrengsten niet-vlottend
| 959.384 | 3,723.681 | 1,015.662 | 913.901 | 827.955 | 1,047.802 | 1,016.466 | 1,070.325 | 927.95 | 960.363 | 985.642 | 1,056.838 | 1,021.839 | 1,020.35 | 1,036.413 | 947.249 | 1,129.458 | 965.46 | 863.802 | 1,356.604 | 874.202 | 832.893 | 884.257 | 9,950.491 | 0 | 0 | 6,013.721 | 0 | 8,243.091 | 0 | 6,549.822 | 9,895.411 | 82,478.441 | 0 | 40,450.178 | 0 | 5,339.441 | 0 | 0 | 3,527.929 | 0 | 0 | 0 | 0 | 0 | 0 | 4,491.096 | 0 | 0 | 0 | 4,267.164 | 9,775.409 | 8,301.951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 6,435.774 | 5,449.115 | 5,634.175 | 8,328.778 | 6,672.02 | 8,089.885 | 9,516.222 | 10,473.477 | 8,136.444 | 9,192.924 | 10,021.75 | 5,314.307 | 3,304.638 | 3,036.774 | 3,479.78 | 10,512.002 | 9,226.938 | 867.284 | 800.447 | 844.556 | 493.634 | 2,259.919 | 2,046.646 | 2,841.978 | 2,853.555 | 2,103.83 | 1,498.6 | 4,533.921 | 4,505.848 | 4,412.932 | 4,778.271 | 4,334.645 | 4,605.091 | 4,560.807 | 4,633.954 | 4,722.917 | 4,444.563 | 4,508.002 | 4,346.111 | 3,627.149 | 2,853.675 | 15.962 | 1.962 | 0 | 0 | 0 | 1,767.49 | 1,467.755 | 1,467.755 | 1,467.755 | 1,467.755 | 1,467.755 | 1,467.755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 23,128.269 | 19,881.219 | 18,312.716 | 3,087.658 | 3,034.157 | 2,980.191 | 2,844.001 | 8,125.501 | 6,657.958 | 4,950.231 | 4,517.254 | 9,225.593 | 8,663.778 | 7,631.782 | 5,717.121 | -0 | 0 | 8,413.612 | 6,540.315 | 9,176.072 | 8,088.803 | 6,782.55 | 5,398.817 | 0.001 | 8,849.217 | 7,397.561 | 0 | 9,569.254 | 0.002 | 6,936.013 | 0 | -0.001 | -0.001 | 104,889.256 | 0 | 6,224.976 | -0.001 | 5,063.284 | 3,622.135 | -0 | 3,187.545 | 2,742.88 | 2,219.03 | 4,636.734 | 4,321.491 | 3,828.907 | 0 | 7,709.452 | 6,342.86 | 5,184.449 | -0 | -0.001 | -0.001 | 9,675.532 | 4,831.583 | 4,745.563 | 3,325.725 | 3,474.516 | 3,420.718 | 2,969.238 | 2,884.864 | 2,823.696 | 2,603.677 | 2,452.978 | 2,104.575 |
Totaal niet-vlottende verplichtingen
| 142,481.406 | 206,075.846 | 183,410.682 | 157,163.92 | 273,679.946 | 205,490.849 | 207,049.024 | 210,799.997 | 155,225.425 | 155,349.168 | 173,525.246 | 194,350.632 | 137,059.164 | 136,516.807 | 117,488.195 | 117,257.997 | 151,586.617 | 149,684.396 | 152,712.081 | 114,702.304 | 145,334.95 | 152,656.845 | 183,389.271 | 195,417.979 | 104,201.348 | 102,281.993 | 104,493.37 | 160,636.193 | 200,364.106 | 135,806.934 | 143,135.485 | 167,874.909 | 222,073.373 | 246,587.822 | 172,697.258 | 166,391.743 | 95,697.361 | 96,392.715 | 96,689.39 | 94,204.792 | 88,207.62 | 88,155.962 | 82,001.672 | 78,422.894 | 73,303.491 | 62,881.417 | 214,323.47 | 209,550.438 | 194,083.245 | 165,557.316 | 125,860.377 | 128,543.163 | 131,969.705 | 46,775.532 | 4,831.583 | 4,745.563 | 3,325.725 | 8,474.516 | 3,420.718 | 2,969.238 | 2,884.864 | 8,823.696 | 18,603.677 | 23,452.978 | 26,104.575 |
Totaal passiva
| 965,810.926 | 999,480.262 | 953,110.257 | 966,490.771 | 902,596.807 | 841,554.057 | 1,012,698.525 | 1,187,717.614 | 1,103,372.038 | 1,161,297.018 | 1,100,168.067 | 1,034,074.618 | 832,580.344 | 731,902.946 | 657,805.876 | 694,842.419 | 786,495.437 | 900,298.827 | 825,321.064 | 872,315.148 | 921,192.571 | 958,587.766 | 932,911.606 | 944,886.375 | 922,338.369 | 876,960.008 | 1,010,185.598 | 908,215.886 | 889,763.771 | 910,446.153 | 972,158.08 | 866,815.765 | 869,032.869 | 1,157,910.549 | 597,989.808 | 580,189.917 | 526,287.003 | 526,145.935 | 604,901.681 | 573,939.111 | 464,806.924 | 523,498.145 | 443,643.022 | 486,879.843 | 445,262.877 | 420,487.039 | 871,082.337 | 959,759.553 | 938,222.563 | 965,013.439 | 807,889.403 | 853,825.441 | 731,943.52 | 522,678.469 | 162,403.431 | 122,160.162 | 88,570.403 | 98,091.1 | 104,057.314 | 85,594.861 | 108,710.855 | 86,488.952 | 122,576.429 | 101,680.013 | 108,614.074 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,326.081 | 14,630.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 206,334.41 | 56,334.41 | 56,334.41 | 56,334.41 | 56,334.41 | 56,334.41 | 56,334.41 | 56,334.41 | 56,334.41 | 56,334.41 | 56,334.41 | 56,334.41 | 56,334.41 | 56,334.41 | 56,334.41 | 56,334.41 | 56,334.41 | 56,334.41 | 56,334.41 | 56,334.41 | 56,334.41 | 56,334.41 | 28,167.205 | 28,167.205 | 28,167.205 | 26,698.805 | 26,698.805 | 26,698.805 | 26,698.805 | 26,698.805 | 26,698.805 | 26,698.805 | 26,698.805 |
Ingehouden winsten
| 127,012.445 | 108,481.241 | 99,011.763 | 108,223.216 | 95,383.214 | 88,223.21 | 78,818.732 | 51,523.644 | 38,804.694 | 18,908.491 | 7,053.47 | 13,870.954 | -5,731.792 | -14,076.849 | -16,978.025 | 76,727.522 | 74,779.608 | 66,944.972 | 58,890.445 | 95,336.917 | 92,401.54 | 86,072.109 | 79,769.028 | 84,222.031 | 78,282.474 | 70,270.28 | 66,583.867 | 65,832.984 | 61,063.65 | 54,368.434 | 45,451.925 | 45,251.265 | 40,638.861 | 34,580.667 | 28,976.313 | 84,509.075 | 83,365.907 | 85,238.274 | 78,823.089 | 85,901.738 | 82,637.122 | 78,235.565 | 76,179.929 | 78,642.989 | 77,672.788 | 74,010.908 | 59,370.203 | 57,914.132 | 54,907.519 | 49,075.317 | 42,467.51 | 54,681.191 | 52,957.54 | 55,570.335 | 49,598.371 | 44,906.197 | 41,633.985 | 49,257.774 | 44,853.743 | 40,010.889 | 28,460.354 | 15,817.129 | 7,544.713 | 6,229.526 | 4,163.952 |
Overige gereserveerde algehele resultaten
| 12,118.513 | 8,976.002 | 6,772.536 | 13,145.556 | 9,810.013 | 12,440.191 | 7,797.941 | 25,457.243 | 8,168.244 | 11,859.235 | 13,667.371 | -6,326.081 | -14,630.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 109,679.511 | 109,679.511 | 109,679.511 | 104,288.757 | 104,295.634 | 104,318.759 | 104,127.009 | 104,134.864 | 104,080.109 | 104,044.076 | 104,026.926 | 98,748.867 | 90,444.383 | 89,805.766 | 96,610.665 | 89,007.334 | 88,154.998 | 89,758.323 | 93,882.04 | 92,461.456 | 91,245.409 | 98,138.006 | 96,515.61 | 94,987.632 | 94,531.385 | 92,654.449 | 94,522.602 | 107,011.031 | 88,652.857 | 59,823.005 | 60,786.69 | 69,480.835 | 46,593.441 | 37,962.278 | 116,493.771 | 112,999.46 | 116,012.658 | 117,073.414 | 115,440.252 | 118,659.181 | 118,147.221 | 118,764.59 | 119,686.658 | 120,892.899 | 120,702.877 | 119,665.988 | 119,648.628 | 122,183.518 | 125,026.157 | 125,342.666 | 125,846.236 | 118,287.457 | 118,894.496 | 119,396.119 | 13,649.92 | 13,914.041 | 7,526.323 | 4,108.794 | 877.787 | 1,991.941 | 1,889.063 | 996.882 | 802.963 | 537.967 | 393.008 |
Totaal eigen vermogen van aandeelhouders
| 455,144.879 | 433,471.164 | 421,798.22 | 431,991.938 | 415,823.271 | 411,316.569 | 397,078.093 | 387,450.161 | 357,387.457 | 341,146.212 | 331,082.177 | 318,954.231 | 291,047.001 | 282,063.326 | 285,967.05 | 372,069.266 | 369,269.017 | 363,037.706 | 359,106.895 | 394,132.782 | 389,981.359 | 390,544.525 | 382,619.048 | 385,544.073 | 379,148.269 | 369,259.139 | 367,440.879 | 379,178.425 | 356,050.917 | 320,525.849 | 312,573.025 | 321,066.51 | 293,566.712 | 128,877.355 | 201,804.495 | 253,842.945 | 255,712.975 | 258,646.098 | 250,597.751 | 260,895.329 | 257,118.753 | 253,334.565 | 252,200.997 | 255,870.298 | 254,710.075 | 250,011.306 | 235,353.241 | 236,432.06 | 236,268.086 | 230,752.393 | 224,648.156 | 229,303.058 | 228,186.446 | 231,300.864 | 91,415.496 | 86,987.443 | 77,327.513 | 80,065.373 | 72,430.335 | 68,701.635 | 57,048.222 | 43,512.816 | 35,046.481 | 33,466.298 | 31,255.765 |
Totaal eigen vermogen
| 488,833.019 | 466,876.127 | 447,988.124 | 440,237.689 | 424,403.535 | 420,448.832 | 406,714.434 | 397,099.604 | 367,918.738 | 352,435.388 | 342,513.754 | 331,057.163 | 303,450.567 | 294,398.798 | 299,015.825 | 392,780.032 | 390,111.445 | 383,637.058 | 379,923.791 | 414,675.746 | 410,699.809 | 411,294.359 | 403,094.936 | 405,889.107 | 399,311.128 | 389,545.886 | 387,668.916 | 399,506.791 | 376,269.339 | 364,726.178 | 354,264.952 | 365,267.114 | 349,461.858 | 190,063.207 | 202,724.945 | 254,831.764 | 256,742.589 | 259,627.932 | 251,709.381 | 262,673.584 | 259,856.873 | 257,769.663 | 256,672.65 | 261,606.626 | 261,025.122 | 257,980.165 | 272,950.352 | 276,086.769 | 273,652.865 | 266,127.609 | 258,175.05 | 244,871.251 | 244,883.05 | 257,089.019 | 91,415.496 | 86,987.443 | 77,327.513 | 80,065.373 | 72,430.335 | 68,701.635 | 57,048.222 | 43,512.816 | 35,046.481 | 33,466.298 | 31,255.765 |
Totaal passiva en aandeelhoudersvermogen
| 1,454,643.945 | 1,466,356.389 | 1,401,098.38 | 1,406,728.459 | 1,327,000.342 | 1,262,002.889 | 1,419,412.958 | 1,584,817.218 | 1,471,290.776 | 1,513,732.406 | 1,442,681.821 | 1,365,131.781 | 1,136,030.911 | 1,026,301.744 | 956,821.701 | 1,087,622.452 | 1,176,606.882 | 1,283,935.885 | 1,205,244.855 | 1,286,990.894 | 1,331,892.38 | 1,369,882.125 | 1,336,006.542 | 1,350,775.482 | 1,321,649.497 | 1,266,505.894 | 1,397,854.513 | 1,307,722.677 | 1,266,033.11 | 1,275,172.331 | 1,326,423.033 | 1,232,082.879 | 1,218,494.727 | 1,347,973.756 | 800,714.753 | 835,021.681 | 783,029.592 | 785,773.867 | 856,611.062 | 836,612.695 | 724,663.797 | 781,267.808 | 700,315.672 | 748,486.469 | 706,287.999 | 678,467.204 | 1,144,032.69 | 1,235,846.322 | 1,211,875.428 | 1,231,141.049 | 1,066,064.452 | 1,098,696.692 | 976,826.57 | 779,767.488 | 253,818.927 | 209,147.605 | 165,897.916 | 178,156.473 | 176,487.649 | 154,296.496 | 165,759.077 | 130,001.768 | 157,622.91 | 135,146.311 | 139,869.839 |