Namkwang Engineering & Construction Co., Ltd.
KRX:001260.KS
8080 (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 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0 | 78,653.057 | 15,112.423 | 44,948.909 | 28,566.376 | 32,827.361 | 25,151.057 | 76,484.083 | 27,798.551 | 66,514.168 | 73,756.239 | 63,036.295 | 15,819.623 | 40,959.329 | 68,418.465 | 48,318.148 | 105,881.552 | 41,528.336 | 53,051.194 | 41,071.497 | 21,479.024 | 19,685.712 | 20,804.689 | 37,806.043 | 25,148.799 | 33,273.969 | 28,452.081 | 30,344.955 | 35,882.969 | 26,100.043 | 20,936.023 | 27,131.991 | 13,968.954 | 24,276.478 | 17,934.197 | 27,527.731 | 16,476.079 | 22,690.102 | 9,938.673 | 21,171.934 | 9,984.176 | 14,250.105 | 9,565.679 | 15,325.491 | 24,741.225 | 42,109.511 | 15,132.301 | 18,731.05 | 34,580.453 | 16,639.383 | 48,741.446 | 37,029.71 | 19,489.044 | 47,276.478 | 71,423.368 | 78,146.372 | 85,012.648 | 28,938.336 | 31,877.798 | 67,726.472 | 102,879.873 | 69,793.381 | 101,021.117 | 54,157.702 | 79,388.772 | 150,500.926 |
Kortetermijnbeleggingen
| 0 | 163.148 | 163.129 | 163.129 | 163.11 | 163.109 | 152.496 | 152.496 | 710.943 | 321.014 | 320.999 | 813.899 | 810.436 | 1,010.436 | 810.429 | 810.429 | 316.631 | 15.742 | 15.735 | 15.735 | 6,235.306 | 11,349.401 | 11,236.2 | 1,236.65 | 1,174.292 | 1,228.521 | 4,458.524 | 4,460.577 | 4,454.418 | 8,688.658 | 9,097.61 | 9,099.662 | 6,465.556 | 10,910.545 | 8,338.825 | 40,319.833 | 8,949.282 | 7,435.066 | 7,019.737 | 6,912.35 | 6,210.486 | 6,917.984 | 6,613.957 | 5,527.868 | 5,618.453 | 5,880.534 | 7,534.908 | 13,643.619 | 70,308.863 | 72,740.962 | 66,780.387 | 68,115.593 | 67,007.68 | 81,335.783 | 138,494.858 | 105,999.688 | 110,117.373 | 79,546.928 | 64,272.028 | 62,773.858 | 28,107.181 | 28,868.898 | 32,648.262 | 31,412.942 | 35,907.992 | 40,891.633 |
Liquide middelen en kortetermijnbeleggingen
| 0 | 78,816.205 | 15,275.552 | 45,112.038 | 28,729.486 | 32,990.47 | 25,303.553 | 76,636.579 | 28,509.494 | 66,835.182 | 74,077.238 | 63,850.194 | 16,630.059 | 41,969.765 | 69,228.894 | 49,128.577 | 106,198.183 | 41,544.078 | 53,066.929 | 41,087.232 | 27,714.33 | 31,035.113 | 32,040.889 | 39,042.693 | 26,323.091 | 34,502.49 | 32,910.605 | 34,805.532 | 40,337.387 | 34,788.701 | 30,033.633 | 36,231.653 | 20,434.51 | 35,187.023 | 26,273.022 | 67,847.564 | 25,425.361 | 30,125.168 | 16,958.41 | 28,084.284 | 16,194.662 | 21,168.089 | 16,179.636 | 20,853.359 | 30,359.678 | 47,990.045 | 22,667.209 | 32,374.669 | 104,889.316 | 89,380.345 | 115,521.833 | 105,145.303 | 86,496.724 | 128,612.261 | 209,918.226 | 184,146.06 | 195,130.021 | 108,485.264 | 96,149.826 | 130,500.33 | 130,987.054 | 98,662.279 | 133,669.379 | 85,570.644 | 115,296.764 | 191,392.559 |
Nettovorderingen
| 0 | 157,813.936 | 0 | 0 | 0 | 0 | 0 | 105,240.657 | 0 | 0 | 0 | 0 | 0 | -15,834.72 | 61,435.955 | 42,048.179 | 38,550.643 | 106,756.837 | 198,819.444 | 75,041.376 | 70,412.361 | 60,606.145 | 47,481.832 | 57,478.27 | 46,884.972 | 42,705.028 | 43,037.261 | 43,693.311 | 59,170.173 | 67,946.658 | 70,821.27 | 76,121.76 | 0 | 71,638.906 | 49,652.312 | 47,136.357 | 79,839.874 | 72,680.934 | -1,636 | 105,627.756 | 149,283.388 | 149,135.635 | 181,629.438 | -1,636 | 190,506.346 | 0 | 310,325.07 | 321,339.85 | 512,652.019 | 645,987.086 | 780,160.029 | 766,440.509 | 607,244.62 | 579,534.542 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 231,635.157 |
Voorraad
| 0 | 0 | 0 | 0 | 40,796.335 | 64,302.859 | 69,319.866 | 58,707.155 | 59,299.949 | 60,328.753 | 60,759.223 | 45,609.431 | 50,927.166 | 127.224 | 127.224 | 127.224 | 127.224 | 127.224 | 127.224 | 127.224 | 127.224 | 127.224 | 127.224 | 127.224 | 127.224 | 127.224 | 77.67 | 127.224 | 205.004 | 668.228 | 693.786 | 718.195 | 1,605.227 | 1,241.437 | 1,502.743 | 1,277.325 | 6,094.548 | 6,739.969 | 10,583.229 | 10,345.522 | 12,247.1 | 12,320.667 | 11,779.933 | 11,922.455 | 10,755.54 | 11,705.513 | 12,045.516 | 11,859.862 | 17,923.212 | 24,047.857 | 25,910.141 | 25,315.419 | 24,470.823 | 25,434.456 | 30,073.037 | 48,783.939 | 54,656.801 | 67,348.53 | 74,897.359 | 72,335.447 | 28,685.457 | 21,565.879 | 18,268.872 | 18,037.179 | 16,409.08 | 17,923.808 |
Overige vlottende activa
| 292,858.973 | 82,219.453 | 55,611.267 | 40,988.782 | 223,581.505 | 220,963.211 | 228,325.964 | 186,492.761 | 201,052.722 | 203,041.364 | 163,358.687 | 141,982.68 | 176,863.495 | 142,374.328 | 41,970.753 | 36,214.169 | 37,480.634 | 31,931.648 | 27,834.977 | 25,638.134 | 20,626.495 | 19,684.754 | 19,031.607 | 19,950.698 | 21,345.647 | 19,757.29 | 30,726.116 | 29,841.46 | 23,577.038 | 25,625.66 | 29,616.765 | 28,985.896 | 36,808.892 | 37,874.492 | 37,299.959 | 36,806.688 | 76,267.023 | 73,539.495 | 162,723.21 | 170,298.413 | 205,974.678 | 205,879.043 | 278,744.003 | 285,941.217 | 111,190.801 | 298,479.745 | 310,325.069 | 321,339.849 | 512,652.02 | 645,987.087 | 780,160.028 | 766,440.508 | 607,244.617 | 579,534.543 | 761,096.709 | 744,122.463 | 835,189.03 | 801,964.457 | 704,045.621 | 670,613.259 | 619,055.969 | 510,289.86 | 457,225.737 | 357,085.513 | 314,840.733 | 231,635.155 |
Totaal vlottende activa
| 292,858.973 | 318,849.594 | 318,433.419 | 296,406.26 | 252,310.991 | 253,953.681 | 253,629.516 | 263,129.339 | 229,562.217 | 269,876.547 | 237,435.925 | 205,832.874 | 193,493.555 | 184,471.317 | 172,762.826 | 127,518.149 | 182,356.684 | 180,359.787 | 137,183.456 | 141,893.966 | 117,660.832 | 110,119.563 | 97,461.074 | 99,013.198 | 93,522.357 | 95,879.105 | 102,308.716 | 104,022.537 | 99,990.009 | 104,119.176 | 102,691.155 | 112,638.386 | 117,811.028 | 117,954.743 | 110,333.147 | 148,622.945 | 183,181.817 | 178,346.777 | 190,264.849 | 208,728.219 | 234,416.44 | 239,367.799 | 306,703.572 | 318,717.031 | 337,250.417 | 358,175.303 | 345,037.794 | 365,574.38 | 635,464.548 | 759,415.289 | 921,592.002 | 896,901.23 | 718,212.164 | 733,581.26 | 1,001,087.972 | 977,052.462 | 1,084,975.852 | 977,798.251 | 875,092.806 | 873,449.036 | 778,728.48 | 630,518.018 | 609,163.988 | 460,693.336 | 446,546.577 | 440,951.522 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 0 | 4,835.261 | 6,300.381 | 6,195.523 | 7,561.378 | 7,502.493 | 4,795.062 | 4,827.967 | 5,614.744 | 5,532.477 | 6,178.519 | 6,195.875 | 4,380.577 | 4,454.964 | 4,327.681 | 4,431.813 | 4,451.992 | 4,463.57 | 4,632.026 | 4,875.079 | 4,958.11 | 4,971.513 | 6,642.436 | 3,470.29 | 3,507.163 | 3,527.965 | 3,527.83 | 3,490.662 | 3,336.555 | 3,056.571 | 2,976.139 | 2,523.621 | 18,122.172 | 18,038.844 | 28,009.381 | 28,052.749 | 28,441.314 | 28,007.741 | 28,248.237 | 28,466.581 | 28,112.96 | 28,263.046 | 29,681.817 | 29,215.061 | 31,247.557 | 31,389.38 | 31,100.628 | 30,954.311 | 20,528.627 | 21,020.504 | 20,273.899 | 20,789.9 | 20,746.917 | 21,053.078 | 21,389.158 | 22,077.146 | 22,342.023 | 22,655.351 | 23,063.191 | 16,389.951 | 14,862.422 | 13,796.834 | 14,035.292 | 14,480.937 | 14,961.397 | 15,611.757 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 1,559.473 | 1,560.802 | 1,562.13 | 1,563.459 | 1,564.788 | 1,566.116 | 1,567.445 | 1,568.774 | 1,570.103 | 1,571.431 | 1,572.76 | 1,574.089 | 1,575.417 | 1,576.746 | 1,578.075 | 1,591.903 | 1,593.232 | 1,596.228 | 1,573.482 | 1,610.982 | 1,613.482 | 1,615.982 | 1,618.482 | 1,773.473 | 1,776.443 | 1,779.413 | 1,789.73 | 1,962.488 | 1,973.275 | 1,984.072 | 1,996.177 | 2,135.059 | 2,147.648 | 4,334.472 | 4,350.365 | 4,412.96 | 5,354.412 | 5,298.283 | 5,383.305 | 6,304.218 | 6,675.791 | 6,796.659 | 6,837.862 | 10,220.546 | 10,227.56 | 10,064.368 | 10,044.718 | 9,347.174 | 9,448.771 | 9,550.142 | 9,577.637 | 958.838 | 1,132.863 | 1,129.407 | 1,351.295 | 1,527.659 | 1,599.436 | 1,780.443 | 1,907.503 | 2,074.763 | 2,151.877 | 2,296.311 | 2,448.851 | 2,579.268 | 2,653.179 |
Goodwill en immateriële activa
| 0 | 1,559.473 | 1,560.802 | 1,562.13 | 1,563.459 | 1,564.788 | 1,566.116 | 1,567.445 | 1,568.774 | 1,570.103 | 1,571.431 | 1,572.76 | 1,574.089 | 1,575.417 | 1,576.746 | 1,578.075 | 1,591.903 | 1,593.232 | 1,596.228 | 1,573.482 | 1,610.982 | 1,613.482 | 1,615.982 | 1,618.482 | 1,773.473 | 1,776.443 | 1,779.413 | 1,789.73 | 1,962.488 | 1,973.275 | 1,984.072 | 1,996.177 | 2,135.059 | 2,147.648 | 4,334.472 | 4,350.365 | 4,412.96 | 5,354.412 | 5,298.283 | 5,383.305 | 6,304.218 | 6,675.791 | 6,796.659 | 6,837.862 | 10,220.546 | 10,227.56 | 10,064.368 | 10,044.718 | 9,347.174 | 9,448.771 | 9,550.142 | 9,577.637 | 958.838 | 1,132.863 | 1,129.407 | 1,351.295 | 1,527.659 | 1,599.436 | 1,780.443 | 1,907.503 | 2,074.763 | 2,151.877 | 2,296.311 | 2,448.851 | 2,579.268 | 2,653.179 |
Langetermijnbeleggingen
| 0 | 21,450.866 | 69,081.732 | 69,152.312 | 21,127.306 | 20,992.475 | 20,765.105 | 20,765.105 | 19,732.87 | 19,987.704 | 19,683.487 | 19,190.587 | 18,955.628 | 20,037.218 | 20,257.05 | 24,916.893 | 25,020.209 | 25,409.74 | 21,440.803 | 21,011.711 | 15,838.697 | 7,815.627 | 8,127.755 | 17,736.946 | 29,932.787 | 29,889.558 | 26,637.222 | 26,912.322 | 18,299.054 | 14,064.814 | 21,386.428 | 21,384.376 | 16,872.214 | 10,778.029 | 12,855.911 | -19,108.597 | 12,211.404 | 13,669.692 | 16,112.353 | 16,219.74 | 19,432.69 | 18,707.871 | 18,893.321 | 19,761.206 | 21,558.476 | 21,251.356 | 5,336.677 | -999.108 | 29,544.655 | 54,031.163 | 45,247.536 | 44,046.914 | 43,130.478 | 61,693.067 | 9,785.336 | 24,100.03 | 3,773.969 | 50,115.283 | 57,383.119 | 52,010.151 | 80,631.797 | 79,460.462 | 11,233.078 | 3,895.037 | -4,955.814 | -15,104.548 |
Belastingvorderingen
| 0 | 0 | 2,682.002 | 2,682.002 | 3,116.319 | 3,116.319 | 3,574.411 | 3,574.411 | -19,732.87 | -19,987.704 | 0 | 41,186.254 | 31,507.295 | 35,944.437 | 50,152.789 | 45,573.891 | 37,243.14 | 35,230.48 | 35,194.002 | 33,212.426 | 35,954.412 | 41,296.43 | 38,351.01 | 27,067.733 | 26,715.5 | 0 | 29,849.553 | 30,200.816 | 40,002.103 | 0 | 40,866.024 | 37,351.319 | 0 | 0 | 45,018.601 | 77,321.83 | 39,407.52 | 30,445.101 | 0 | 266,754.66 | 0 | 0 | 85,568.72 | 83,402.174 | 21,237.322 | 0 | 25,936.565 | 31,312.432 | 60,683.493 | 60,683.493 | 55,458.524 | 53,052.681 | 55,906.789 | 48,344.934 | 21,544.097 | 20,841.137 | 18,649.997 | 15,508.074 | 16,128.289 | 21,478.304 | 20,943.523 | 20,454.361 | 19,842.189 | 13,745.803 | 14,879.658 | 14,231.793 |
Overige niet-vlottende activa
| 78,154.947 | 66,001.314 | 1,312.37 | 1,329.711 | 51,293.057 | 52,991.628 | 53,033.531 | 52,058.617 | 68,498.653 | 67,750.865 | 45,424.057 | -0.001 | 0.001 | -0.001 | 0.001 | -0.001 | -0 | -0.001 | 0.001 | -0 | -0 | 0.001 | 0.001 | -0.001 | -0.001 | 26,960.167 | 0.001 | 0 | 0.001 | 44,428.113 | 1,615.784 | -0 | 38,989.272 | 42,819.796 | -0.001 | -0.001 | 0.001 | 0.001 | 31,563.562 | -0.001 | 84,104.42 | 77,657.606 | -0.001 | 0.001 | -0.001 | 22,891.084 | -0.001 | -0 | 91,516.423 | 79,951.599 | 95,699.777 | 94,415.574 | 113,784.524 | 128,295 | 207,693.689 | 142,010.238 | 146,012.484 | 115,820.989 | 102,319.91 | 100,914.229 | 64,456.737 | 63,532.035 | 68,898.812 | 67,250.776 | 69,997.667 | 82,390.261 |
Totaal niet-vlottende activa
| 78,154.947 | 93,846.915 | 80,937.287 | 80,921.678 | 84,661.518 | 86,167.702 | 83,734.225 | 82,793.545 | 75,682.171 | 74,853.444 | 72,857.494 | 68,145.475 | 56,417.59 | 62,012.035 | 76,314.267 | 76,500.671 | 68,307.245 | 66,697.021 | 62,863.061 | 60,672.698 | 58,362.2 | 55,697.052 | 54,737.184 | 49,893.449 | 61,928.922 | 62,154.133 | 61,794.019 | 62,393.53 | 63,600.201 | 63,522.773 | 68,828.447 | 63,255.492 | 76,118.717 | 73,784.317 | 90,218.364 | 90,616.347 | 84,473.199 | 77,476.947 | 81,222.435 | 316,824.285 | 137,954.288 | 131,304.314 | 140,940.516 | 139,216.303 | 84,263.9 | 85,759.38 | 72,438.237 | 71,312.352 | 211,620.372 | 225,135.53 | 226,229.878 | 221,882.706 | 234,527.546 | 260,518.942 | 261,541.687 | 210,379.846 | 192,306.132 | 205,699.133 | 200,674.952 | 192,700.138 | 182,969.242 | 179,395.569 | 116,305.682 | 101,821.404 | 97,462.176 | 99,782.442 |
Totaal activa
| 371,013.919 | 412,696.509 | 399,370.706 | 377,327.938 | 336,972.509 | 340,121.382 | 337,363.741 | 345,922.884 | 305,244.388 | 344,729.991 | 310,293.419 | 273,978.349 | 249,911.145 | 246,483.352 | 249,077.093 | 204,018.82 | 250,663.928 | 247,056.808 | 200,046.516 | 202,566.665 | 176,023.033 | 165,816.615 | 152,198.258 | 148,906.647 | 155,451.279 | 158,033.238 | 164,102.735 | 166,416.067 | 163,590.21 | 167,641.949 | 171,519.602 | 175,893.879 | 193,929.745 | 191,739.06 | 200,551.511 | 239,239.292 | 267,655.016 | 255,823.724 | 271,487.284 | 525,552.504 | 372,370.728 | 370,672.114 | 447,644.088 | 457,933.334 | 421,514.317 | 443,934.683 | 417,476.031 | 436,886.733 | 847,084.92 | 984,550.819 | 1,147,821.88 | 1,118,783.936 | 952,739.71 | 994,100.202 | 1,262,629.659 | 1,187,432.308 | 1,277,281.984 | 1,183,497.384 | 1,075,767.758 | 1,066,149.174 | 961,697.722 | 809,913.587 | 725,469.67 | 562,514.74 | 544,008.753 | 540,733.964 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 88,066.597 | 64,098.184 | 84,762.482 | 59,087.932 | 52,557.308 | 45,923.031 | 74,052.571 | 41,146.918 | 26,210.046 | 25,331.874 | 34,401.739 | 22,506.026 | 22,298.622 | 21,307.154 | 25,899.919 | 15,569.187 | 20,023.909 | 22,139.479 | 44,863.602 | 27,892.225 | 26,220.22 | 20,006.025 | 20,325.907 | 11,223.812 | 9,407.493 | 8,234.968 | 11,976.068 | 7,468.348 | 12,241.597 | 13,777.339 | 15,037.128 | 14,045.088 | 15,656.763 | 20,994.357 | 27,966.753 | 25,562.827 | 9,917.571 | 24,788.272 | 25,175.658 | 29,089.727 | 27,502.35 | 60,218.4 | 63,541.623 | 64,310.693 | 77,583.455 | 74,988.628 | 77,783.648 | 231,475.053 | 270,776.661 | 376,362.944 | 359,771.089 | 248,129.352 | 299,033.667 | 326,705.245 | 312,862.132 | 277,145.95 | 280,044.003 | 301,064.623 | 265,393.082 | 206,373.324 | 192,771.519 | 206,061.518 | 174,931.111 | 177,233.281 | 158,307.182 |
Kortlopende schulden
| 0 | 37,109.738 | 29,278.951 | 29,278.951 | 25,566.793 | 25,566.793 | 23,183.536 | 26,183.536 | 26,747.256 | 26,747.256 | 27,070.846 | 36,399.19 | 9,866.859 | 9,991.857 | 10,338.558 | 10,463.556 | 10,168.158 | 10,403.771 | 10,841.89 | 25,916.423 | 29,810.289 | 9,810.289 | 9,245.011 | 9,245.011 | 9,245.011 | 9,245.011 | 9,245.011 | 9,245.011 | 9,245.011 | 9,245.011 | 9,245.011 | 9,245.011 | 9,245.011 | 9,245.011 | 9,245.011 | 9,245.011 | 9,245.011 | 9,245.011 | 9,245.011 | 9,245.011 | 9,245.011 | 9,245.011 | 9,245.011 | 9,245.011 | 9,245.011 | 9,245.011 | 0 | 0 | 118,033.945 | 185,803.863 | 191,182.998 | 195,555.654 | 302,132.766 | 261,111.85 | 215,784.653 | 282,669.481 | 251,075.786 | 191,779.945 | 175,750.939 | 233,346.108 | 160,060.001 | 124,202.744 | 71,017.194 | 60,301.322 | 45,254.85 | 79,063.922 |
Belastingschulden
| 0 | 260.515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 143.989 | 0 | 1,748.378 | 0 | 368.415 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,804.061 | 5,013.612 | 1,008.834 | 512.941 | 0 |
Uitgestelde opbrengsten
| 0 | 69,104.121 | 89,727.38 | 31,783.162 | 24,880.612 | 113,102.617 | 65,394.378 | 33,288.799 | 53,339.584 | 124,917.5 | 93,115.372 | 80,514.671 | 119,953.368 | 121,335.567 | 99,200.178 | 80,372.859 | 136,965.741 | 0 | 88,378.647 | 46,247.806 | 0 | 44,692.327 | 47,582.883 | 37,819.956 | 56,961.013 | 50,091.584 | 0 | 52,789.25 | 65,629.994 | 67,125.88 | 79,734.613 | 63,784.365 | 84,872.796 | 81,981.084 | 90,550.654 | 112,657.437 | 129,296.765 | 147,614.758 | 142,564.171 | 197,833.992 | 127,400.425 | 0 | 149,713.177 | 205,391.089 | 0 | 168,167.802 | 0 | 0 | 205,388.986 | 0 | 216,068.946 | 0 | 238,855.418 | 0 | 225,552.436 | 187,106.457 | 0 | 0 | 0 | 0 | 0 | 2,804.061 | 61,684.103 | 52,137.235 | 58,834.301 | 80,525.004 |
Overige kortlopende verplichtingen
| 228,823.195 | 87,690.064 | 164,204.953 | 127,792.842 | 114,995.615 | 128,725.93 | 133,793.225 | 115,846.515 | 119,307.595 | 174,969.227 | 143,586.304 | 98,630.662 | 132,315.39 | 132,965.32 | 140,296.958 | 94,532.502 | 157,396.555 | 150,836.344 | 101,934.62 | 69,554.151 | 54,911.767 | 67,713.531 | 60,117.136 | 64,243.147 | 70,582.349 | 75,228.806 | 85,954.335 | 85,177.753 | 87,081.061 | 90,203.385 | 89,574.444 | 92,135.547 | 94,175.533 | 97,307.927 | 100,092.465 | 125,811.134 | 158,804.661 | 169,198.365 | 147,228.479 | 206,009.923 | 193,727.735 | 185,668.246 | 209,542.555 | 210,684.539 | 210,415.837 | 209,279.609 | 190,111.501 | 199,830.152 | 205,388.987 | 204,184.351 | 216,068.945 | 222,208.126 | 238,855.419 | 249,340.009 | 225,552.438 | 187,106.456 | 181,253.576 | 150,539.518 | 100,170.716 | 100,406.211 | 104,197.363 | 87,753.968 | 56,670.492 | 54,580.535 | 61,368.283 | 82,801.196 |
Totaal kortlopende verplichtingen
| 228,823.195 | 282,231.036 | 257,582.088 | 241,834.276 | 199,650.34 | 206,850.031 | 202,899.792 | 216,082.621 | 187,201.77 | 228,070.518 | 195,989.024 | 171,179.968 | 164,688.276 | 165,624.214 | 171,942.671 | 130,895.977 | 183,133.9 | 181,264.024 | 134,915.989 | 140,334.177 | 112,614.281 | 103,744.04 | 89,368.172 | 93,814.066 | 91,051.172 | 93,881.31 | 103,434.314 | 106,398.833 | 103,794.42 | 111,689.993 | 112,596.794 | 116,417.687 | 117,465.632 | 122,209.701 | 130,331.833 | 163,022.899 | 193,612.499 | 188,360.947 | 181,261.762 | 240,430.593 | 232,062.473 | 222,415.607 | 279,005.966 | 283,471.173 | 283,971.541 | 296,108.075 | 265,100.129 | 277,613.8 | 554,897.985 | 660,764.875 | 783,614.887 | 777,534.869 | 789,117.537 | 809,485.526 | 768,042.336 | 782,638.069 | 709,475.312 | 622,363.466 | 576,986.278 | 599,145.401 | 470,630.688 | 407,532.292 | 338,762.816 | 290,821.802 | 284,369.355 | 320,172.3 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 488.343 | 9,979.753 | 9,979.753 | 15,248.691 | 15,248.691 | 15,077.558 | 15,077.558 | 15,230.095 | 15,230.095 | 15,603.926 | 6,358.914 | 1,077.542 | 1,077.542 | 910.588 | 910.588 | 1,401.764 | 1,291.149 | 1,100.893 | 1,210.714 | 1,419.533 | 1,440.917 | 3,238.837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 144,872.051 | 241,732.778 | 239,485.681 | 231,899.178 | 39,564.96 | 34,564.96 | 211,528.705 | 119,452.588 | 275,818.372 | 340,617.806 | 301,912.745 | 277,786.585 | 301,801.547 | 207,950.981 | 192,502.421 | 125,349.36 | 122,642.791 | 92,652.549 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 niet-vlottende verplichtingen
| 22,612.794 | 11,865.844 | 14,338.448 | 12,894.119 | 13,586.968 | 12,876.501 | 8,110.283 | 7,760.627 | 10,623.557 | 9,699.053 | 9,319.167 | 8,694.222 | 7,701.998 | 7,044.444 | 6,503.161 | 5,910.299 | 7,269.705 | 8,131.07 | 8,125.644 | 8,148.848 | 9,706.565 | 9,143.473 | 7,755.344 | 5,979.978 | 20,538.215 | 20,858.176 | 17,213.602 | 16,707.244 | 17,322.014 | 18,169.133 | 18,551.004 | 18,823.974 | 34,989.897 | 32,268.297 | 36,094.287 | 36,775.877 | 66,171.935 | 57,248.302 | 56,690.909 | 351,041.457 | 147,779.992 | 146,636.965 | 146,776.885 | 146,344.289 | 118,106.441 | 113,928.811 | 117,002.008 | 112,338.309 | 62,334.066 | 65,758.714 | 66,488.549 | 33,769.838 | 15,626.095 | 15,762.2 | 15,299.357 | 11,486.408 | 11,261.928 | 11,216.178 | 12,781.447 | 10,809.804 | 9,349.568 | 13,234.262 | 11,835.06 | 11,574.476 | 11,618.337 | 11,807.655 |
Totaal niet-vlottende verplichtingen
| 22,612.794 | 12,354.187 | 24,318.201 | 22,873.871 | 28,835.659 | 28,125.191 | 23,187.841 | 22,838.185 | 25,853.652 | 24,929.148 | 24,923.093 | 15,053.136 | 8,779.54 | 8,121.986 | 7,413.749 | 6,820.887 | 8,671.468 | 9,422.219 | 9,226.537 | 9,359.562 | 11,126.098 | 10,584.39 | 10,994.181 | 5,979.978 | 20,538.214 | 20,858.175 | 17,213.602 | 16,707.244 | 17,322.014 | 18,169.133 | 18,551.005 | 18,823.974 | 34,989.898 | 32,268.297 | 36,094.287 | 36,775.877 | 66,171.936 | 57,248.303 | 56,690.909 | 351,041.457 | 147,779.992 | 146,636.965 | 146,776.884 | 146,344.289 | 118,106.441 | 113,928.811 | 117,002.008 | 112,338.309 | 207,206.117 | 307,491.492 | 305,974.23 | 265,669.016 | 55,191.055 | 50,327.16 | 226,828.062 | 130,938.996 | 287,080.3 | 351,833.984 | 314,694.192 | 288,596.389 | 311,151.115 | 221,185.243 | 204,337.481 | 136,923.836 | 134,261.128 | 104,460.204 |
Totaal passiva
| 251,435.988 | 294,585.223 | 281,900.289 | 264,708.147 | 228,486 | 234,975.222 | 226,087.633 | 238,920.806 | 213,055.422 | 252,999.666 | 220,912.117 | 186,233.105 | 173,467.816 | 173,746.199 | 179,356.42 | 137,716.864 | 191,805.369 | 190,686.243 | 144,142.526 | 149,693.739 | 123,740.38 | 114,328.43 | 100,362.353 | 99,794.043 | 111,589.387 | 114,739.486 | 120,647.916 | 123,106.077 | 121,116.434 | 129,859.126 | 131,147.798 | 135,241.661 | 152,455.529 | 154,477.998 | 166,426.12 | 199,798.776 | 259,784.434 | 245,609.249 | 237,952.671 | 591,472.05 | 379,842.465 | 369,052.572 | 425,782.851 | 429,815.463 | 402,077.982 | 410,036.886 | 382,102.137 | 389,952.109 | 762,104.103 | 968,256.367 | 1,089,589.117 | 1,043,203.885 | 844,308.592 | 859,812.686 | 994,870.398 | 913,577.064 | 996,555.612 | 974,197.45 | 891,680.47 | 887,741.79 | 781,781.803 | 628,717.535 | 543,100.296 | 427,745.638 | 418,630.484 | 424,632.504 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,279.59 |
Gewone aandelen
| 0 | 49,162.86 | 49,162.86 | 49,162.86 | 49,162.86 | 49,162.86 | 49,162.86 | 49,145.07 | 49,145.07 | 49,145.07 | 49,145.07 | 49,145.07 | 49,144.505 | 49,144.505 | 49,144.505 | 49,144.505 | 49,143.055 | 49,143.055 | 49,143.055 | 49,143.055 | 49,136.98 | 49,136.98 | 49,136.98 | 49,136.98 | 49,130.375 | 49,130.375 | 49,095.925 | 49,095.925 | 48,982.275 | 48,982.275 | 48,982.275 | 48,982.275 | 48,982.275 | 48,982.275 | 48,982.275 | 48,982.275 | 36,198.12 | 36,198.12 | 34,935.915 | 41,357.37 | 40,161.285 | 40,161.285 | 40,161.285 | 38,614.59 | 38,614.59 | 38,614.59 | 35,166.21 | 281,578.7 | 93,938.085 | 173,058.57 | 173,058.57 | 173,058.57 | 173,058.57 | 173,058.57 | 170,001.41 | 170,000 | 170,000 | 125,000 | 110,000 | 110,000 | 110,000 | 110,000 | 110,000 | 87,966.5 | 87,966.5 | 78,686.91 |
Ingehouden winsten
| 0 | 84,995.2 | 84,700.402 | 79,849.777 | 75,422.496 | 72,082.147 | 78,117.417 | 73,861.177 | 59,138.008 | 58,679.367 | 56,164.659 | 54,528.601 | 43,079.936 | 39,374.29 | 36,267.902 | 32,849.185 | 25,628.205 | 23,140.21 | 22,634.681 | 19,603.617 | 19,150.98 | 18,179.868 | 18,456.946 | 15,739.72 | 10,391.281 | 9,860.963 | 8,555.621 | 8,430.567 | 8,025.936 | 3,332.182 | 5,846.394 | -861,063.627 | -857,393.561 | -862,226.589 | -864,863.403 | -859,551.538 | -836,386.983 | -833,500.104 | -808,795.783 | -783,131.157 | -716,201.449 | -705,099.754 | -685,530.681 | -677,218.034 | -674,100.614 | -658,406.778 | -646,414.463 | -635,713.168 | -344,490.737 | -262,606.8 | -219,923.376 | -202,908.29 | -172,890.328 | -152,967.204 | -11,949.018 | -4,395.134 | 1,721.649 | 11,407.85 | 13,571.432 | 15,000.626 | 17,780.727 | 19,320.526 | 20,726.697 | 19,750.388 | 10,486.607 | 1,147.086 |
Overige gereserveerde algehele resultaten
| 0 | 19,433.577 | 19,499.851 | 19,499.851 | 19,381.505 | 19,381.505 | 19,476.182 | 19,476.182 | 19,386.239 | 19,386.239 | 19,551.924 | 19,551.924 | 19,698.674 | 19,698.674 | 13,251.808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 119,577.931 | -35,892.697 | -35,892.697 | -35,892.697 | -35,480.351 | -35,480.351 | -35,480.351 | -35,480.351 | -35,480.351 | -35,480.351 | -35,480.351 | -35,480.351 | -35,479.786 | -35,480.316 | -28,943.542 | -15,691.734 | -15,912.7 | -15,912.7 | -15,873.746 | -15,873.746 | -16,005.306 | -15,828.663 | -15,758.022 | -15,764.096 | -15,659.764 | -15,697.586 | -35,902.293 | -35,445.325 | -14,534.435 | -14,531.634 | -14,456.865 | 885,435.639 | 885,485.017 | 885,568.982 | 885,568.983 | 850,009.78 | 856,369.843 | 860,986.703 | 849,546.472 | 675,690.641 | 668,404.827 | 666,394.411 | 667,067.034 | 653,028.493 | 654,673.892 | 653,441.517 | 646,373.68 | 400,820.624 | 335,533.468 | 105,842.682 | 105,097.569 | 105,429.769 | 108,262.876 | 114,196.15 | 109,706.869 | 108,250.378 | 109,004.723 | 72,892.083 | 60,515.856 | 53,406.759 | 52,135.192 | 51,875.526 | 51,642.677 | 27,052.215 | 26,925.163 | 26,987.875 |
Totaal eigen vermogen van aandeelhouders
| 119,577.931 | 117,698.94 | 117,470.417 | 112,619.791 | 108,486.509 | 105,146.16 | 111,276.108 | 107,002.078 | 92,188.966 | 91,730.325 | 89,381.302 | 87,745.244 | 76,443.329 | 72,737.153 | 69,720.673 | 66,301.956 | 58,858.56 | 56,370.565 | 55,903.99 | 52,872.926 | 52,282.653 | 51,488.185 | 51,835.904 | 49,112.604 | 43,861.892 | 43,293.752 | 43,454.819 | 43,309.99 | 42,473.776 | 37,782.823 | 40,371.804 | 40,652.218 | 41,474.215 | 37,261.062 | 34,125.391 | 39,440.516 | 7,870.582 | 10,214.475 | 33,371.013 | -66,083.146 | -7,635.337 | 1,455.942 | 21,697.638 | 27,954.271 | 19,187.868 | 33,649.329 | 35,125.427 | 46,686.156 | 84,980.816 | 16,294.452 | 58,232.763 | 75,580.049 | 108,431.118 | 134,287.516 | 267,759.261 | 273,855.244 | 280,726.372 | 209,299.933 | 184,087.288 | 178,407.385 | 179,915.919 | 181,196.052 | 182,369.374 | 134,769.103 | 125,378.27 | 116,101.461 |
Totaal eigen vermogen
| 119,577.931 | 117,698.94 | 117,470.417 | 112,619.791 | 108,486.509 | 105,146.16 | 111,276.108 | 107,002.078 | 92,188.966 | 91,730.325 | 89,381.302 | 87,745.244 | 76,443.329 | 72,737.153 | 69,720.673 | 66,301.956 | 58,858.56 | 56,370.565 | 55,903.99 | 52,872.926 | 52,282.653 | 51,488.185 | 51,835.904 | 49,112.604 | 43,861.892 | 43,293.752 | 43,454.819 | 43,309.99 | 42,473.776 | 37,782.823 | 40,371.804 | 40,652.218 | 41,474.215 | 37,261.062 | 34,125.391 | 39,440.516 | 7,870.582 | 10,214.475 | 33,534.613 | -65,919.546 | -7,471.737 | 1,619.542 | 21,861.238 | 28,117.871 | 19,436.336 | 33,897.797 | 35,373.895 | 46,934.624 | 84,980.816 | 16,294.452 | 58,232.763 | 75,580.049 | 108,431.118 | 134,287.516 | 267,759.261 | 273,855.244 | 280,726.372 | 209,299.933 | 184,087.288 | 178,407.385 | 179,915.919 | 181,196.052 | 182,369.374 | 134,769.103 | 125,378.27 | 116,101.461 |
Totaal passiva en aandeelhoudersvermogen
| 371,013.919 | 412,696.509 | 399,370.706 | 377,327.938 | 336,972.509 | 340,121.382 | 337,363.741 | 345,922.884 | 305,244.388 | 344,729.991 | 310,293.419 | 273,978.349 | 249,911.145 | 246,483.352 | 249,077.093 | 204,018.82 | 250,663.928 | 247,056.808 | 200,046.516 | 202,566.665 | 176,023.033 | 165,816.615 | 152,198.257 | 148,906.647 | 155,451.279 | 158,033.238 | 164,102.735 | 166,416.067 | 163,590.21 | 167,641.949 | 171,519.602 | 175,893.879 | 193,929.745 | 191,739.06 | 200,551.511 | 239,239.292 | 267,655.016 | 255,823.724 | 271,487.284 | 525,552.504 | 372,370.728 | 370,672.114 | 447,644.088 | 457,933.334 | 421,514.318 | 443,934.683 | 417,476.032 | 436,886.733 | 847,084.92 | 984,550.819 | 1,147,821.88 | 1,118,783.934 | 952,739.71 | 994,100.202 | 1,262,629.659 | 1,187,432.308 | 1,277,281.984 | 1,183,497.383 | 1,075,767.758 | 1,066,149.175 | 961,697.722 | 809,913.587 | 725,469.67 | 562,514.741 | 544,008.753 | 540,733.965 |