BOOKOOK Securities Co., Ltd.
KRX:001270.KS
27350 (KRW) • At close January 22, 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 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2007 Q4 | 2007 Q3 | 2007 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0 | 428,334.003 | 319,517.388 | 165,982.883 | 580,346.961 | 527,400.254 | 543,740.103 | 352,604.827 | 821,256.138 | 1,652,236.336 | 773,259.862 | 301,703 | 1,208,649.153 | 575,743.78 | 775,300.227 | 349,086.12 | 584,392.748 | 675,950.23 | 624,313.561 | 164,796.13 | 665,042.634 | 730,976.871 | 589,155.01 | 232,713.292 | 493,996.942 | 563,089.667 | 364,109.942 | 183,418.872 | 946,799.297 | 366,074.042 | 338,357.791 | 210,692.704 | 264,455.65 | 259,704.796 | 183,166.962 | 178,869.134 | 274,767.846 | 333,234.543 | 289,899.686 | 170,260.051 | 147,036.816 | 121,024.42 | 126,201.908 | 238,042.629 | 677,442.403 | 176,659.612 | 176,357.232 | 240,295.201 | 236,886.135 | 581,182.322 | 372,725.253 | 407,603.68 | 823,652.919 | 193,333.327 | 106,648.688 | 158,778.775 | 218,957.055 | 267,917.59 | 248,375.559 | 121,564.688 | 120,683.696 |
Kortetermijnbeleggingen
| 0 | 129,551.438 | 84,242.228 | 124,141.924 | 257,077.77 | 204,699.275 | 140,909.193 | 123,287.73 | 618,535.659 | 1,351,008.613 | 446,474.346 | 243,249.388 | 793,291.344 | 237,020.03 | 378,890.495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 0 | 316,729.291 | 403,759.616 | 290,124.807 | 580,346.961 | 527,400.254 | 543,740.103 | 352,604.827 | 821,256.138 | 1,652,236.336 | 773,259.862 | 301,703 | 1,208,649.153 | 575,743.78 | 775,300.227 | 349,086.12 | 584,392.748 | 675,950.23 | 624,313.561 | 164,796.13 | 665,042.634 | 730,976.871 | 589,155.01 | 232,713.292 | 493,996.942 | 563,089.667 | 364,109.942 | 183,418.872 | 946,799.297 | 366,074.042 | 338,357.791 | 210,692.704 | 264,455.65 | 259,704.796 | 183,166.962 | 178,869.134 | 274,767.846 | 333,234.543 | 289,899.686 | 170,260.051 | 147,036.816 | 121,024.42 | 126,201.908 | 238,042.629 | 677,442.403 | 176,659.612 | 176,357.232 | 240,295.201 | 236,886.135 | 581,182.322 | 372,725.253 | 407,603.68 | 823,652.919 | 193,333.327 | 106,648.688 | 158,778.775 | 218,957.055 | 267,917.59 | 248,375.559 | 121,564.688 | 120,683.696 |
Nettovorderingen
| 0 | 0 | 1,401,726.263 | 159,743.648 | 1,177,336.109 | 1,258,277.229 | 1,295,315.217 | 60,054.921 | 1,175,219.703 | 1,045,596.886 | 880,025.339 | 66,432.91 | 859,905.969 | 1,329,632.237 | 1,338,711.86 | 85,864.661 | 772,326.096 | 1,529,919.149 | 741,918.797 | 43,960.618 | 739,178.298 | 1,706,450.581 | 895,536.061 | 32,900.986 | 1,085,252.796 | 1,179,880.895 | 993,570.424 | 49,686.519 | 1,072,084.83 | 1,658,432.836 | 1,544,334.795 | 37,607.976 | 1,977,551.141 | 1,631,257.152 | 1,359,917.408 | 49,824.832 | 1,753,301.771 | 1,515,439.447 | 2,664,360.38 | 1,623,737.73 | 1,693,274.057 | 42,194.354 | 179,031.927 | 1,560,149.048 | 1,202,595.279 | 17,696.114 | 237,086.22 | 1,377,776.598 | 2,112,942.588 | 159,585.027 | 1,485,871.64 | 878,662.383 | 15,427.327 | 1,181,111.04 | 552,011.565 | 78,047.362 | 430,433.157 | 873,807.387 | 1,781.616 | 511,445.582 | 695,729.528 |
Voorraad
| 0 | 0 | 0 | 0 | 2,012,925.813 | 1,965,918.092 | 1,955,894.038 | 469,162.937 | 2,190,410.615 | 2,797,383.952 | 1,801,892.553 | 573,739.608 | 2,154,844.682 | 2,066,383.379 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 vlottende activa
| 0 | 0 | -1,805,485.879 | -449,868.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,371.217 | 10,406.009 | 0 | 0 | 0 | 0 | 0 | 6,902.421 | 9,158.541 | 16,768.97 | 15,250.651 | 9,605.767 | 10,761.192 | 7,543.254 | 8,084.6 | 10,522.958 | 3,789.344 | 1,138.546 | 4,548.473 | 2,180.593 | 3,101.041 | 3,103.876 |
Totaal vlottende activa
| 0 | 316,729.291 | 0 | 0 | 1,757,683.07 | 1,785,677.483 | 1,839,055.32 | 412,659.748 | 1,996,475.841 | 2,697,833.222 | 1,653,285.201 | 368,135.91 | 2,068,555.122 | 1,905,376.017 | 2,114,012.087 | 434,950.781 | 1,356,718.844 | 2,205,869.379 | 1,366,232.358 | 208,756.748 | 1,404,220.932 | 2,437,427.452 | 1,484,691.071 | 265,614.278 | 1,579,249.738 | 1,742,970.562 | 1,357,680.366 | 233,105.391 | 2,018,884.127 | 2,024,506.878 | 1,882,692.586 | 248,300.68 | 2,242,006.791 | 1,890,961.948 | 1,543,084.37 | 228,693.966 | 2,028,069.617 | 1,848,673.99 | 2,954,260.066 | 1,793,997.781 | 1,840,310.873 | 163,218.774 | 305,233.835 | 1,798,191.677 | 1,880,037.682 | 194,355.726 | 413,443.452 | 1,618,071.799 | 2,349,828.723 | 740,767.349 | 1,858,596.893 | 1,286,266.063 | 839,080.246 | 1,374,444.367 | 658,660.253 | 236,826.137 | 649,390.212 | 1,141,724.977 | 250,157.175 | 633,010.27 | 816,413.224 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 0 | 0 | 98,226.134 | 98,372.666 | 98,771.915 | 98,498.293 | 84,613.192 | 86,432.691 | 84,739.983 | 84,639.362 | 84,425.293 | 84,522.361 | 84,088.053 | 84,093.491 | 59,201.15 | 59,326.229 | 59,636.092 | 60,013.479 | 60,198.046 | 60,270.016 | 60,131.249 | 60,179.633 | 60,311.103 | 60,048.67 | 60,163.072 | 60,401.438 | 60,508.938 | 60,588.535 | 60,910.458 | 61,031.224 | 61,200.083 | 61,244.876 | 28,760.521 | 28,910.849 | 28,997.142 | 29,241.865 | 29,444.284 | 29,548.257 | 30,559.651 | 32,830.022 | 33,494.786 | 33,948.145 | 34,701.105 | 35,373.622 | 36,151.443 | 36,928.335 | 33,977.806 | 32,629.207 | 32,123.986 | 64,877.787 | 65,170.443 | 64,466.583 | 64,769.894 | 64,480.029 | 63,992 | 32,380.767 | 32,976.751 | 33,622.687 | 33,809.476 | 33,738.193 | 33,721.571 |
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 |
Immateriële activa
| 0 | 19,767.508 | 19,900.975 | 19,956.917 | 20,016.474 | 19,582.193 | 19,793.8 | 19,803.5 | 19,831.69 | 19,862.176 | 19,892.003 | 19,904.985 | 18,816.709 | 18,473.065 | 18,448.759 | 18,475.803 | 18,129.327 | 17,726.836 | 17,753.387 | 17,766.806 | 16,200.271 | 16,198.355 | 16,225.309 | 17,215.036 | 17,178.331 | 17,216.012 | 17,276.025 | 17,313.873 | 17,385.432 | 17,422.708 | 17,440.632 | 17,199.433 | 17,242.388 | 17,284.793 | 17,307.332 | 16,275.897 | 16,346.494 | 14,766.562 | 16,047.233 | 16,654.029 | 17,551.078 | 16,231.149 | 17,277.184 | 17,541.69 | 18,326.106 | 18,317.292 | 16,395.565 | 16,586.313 | 16,684.138 | 0 | 0 | 15,415.109 | 15,826.291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 19,767.508 | 19,900.975 | 19,956.917 | 20,016.474 | 19,582.193 | 19,793.8 | 19,803.5 | 19,831.69 | 19,862.176 | 19,892.003 | 19,904.985 | 18,816.709 | 18,473.065 | 18,448.759 | 18,475.803 | 18,129.327 | 17,726.836 | 17,753.387 | 17,766.806 | 16,200.271 | 16,198.355 | 16,225.309 | 17,215.036 | 17,178.331 | 17,216.012 | 17,276.025 | 17,313.873 | 17,385.432 | 17,422.708 | 17,440.632 | 17,199.433 | 17,242.388 | 17,284.793 | 17,307.332 | 16,275.897 | 16,346.494 | 14,766.562 | 16,047.233 | 16,654.029 | 17,551.078 | 16,231.149 | 17,277.184 | 17,541.69 | 18,326.106 | 18,317.292 | 16,395.565 | 16,586.313 | 16,684.138 | 0 | 0 | 15,415.109 | 15,826.291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 3,701,949.671 | 42,152.185 | 28,809.138 | 2,773,396.059 | 2,895,181.872 | 3,108,287.282 | 823,047.533 | 2,459,652.19 | 2,307,746.239 | 2,356,625.488 | 1,005,337.859 | 2,302,298.361 | 3,002,322.189 | 2,841,290.86 | 916,765.923 | 2,805,353.487 | 2,840,583.301 | 2,696,431.869 | 1,025,384.443 | 2,779,303.016 | 2,309,716.559 | 2,483,674.901 | 921,258.267 | 2,061,830.113 | 2,226,955.496 | 2,222,368.825 | 854,846.375 | 1,665,282.323 | 2,071,252.822 | 1,835,938.342 | 925,688.236 | 2,518,875.28 | 2,418,030.384 | 2,217,504.977 | 736,483.077 | 1,882,196.935 | 2,122,442.162 | 2,885,994.857 | 1,044,845.612 | 1,236,855.982 | 274,918.177 | 1,048,085.637 | 932,279.876 | 683,376.997 | 267,774.303 | 755,912.528 | 1,026,419.665 | 1,973,919.624 | 1,702,937.393 | 1,675,375.5 | 1,749,753.497 | 994,661.473 | 953,576.49 | 865,611.533 | 682,227.956 | 577,181.972 | 442,752.981 | 199,260.409 | 302,510.841 | 204,134.919 |
Belastingvorderingen
| 0 | 0 | 187.661 | 283.623 | 259.213 | 348.87 | 238.236 | 242.42 | 306.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 activa
| 0 | -3,721,717.179 | -160,466.954 | -147,422.344 | -259.213 | -348.87 | -238.236 | -242.42 | -306.23 | -2,412,247.777 | -2,460,942.784 | -1,109,765.205 | -2,405,203.123 | -3,104,888.745 | -2,918,940.769 | -994,567.955 | -2,883,118.907 | -2,918,323.615 | -2,774,383.302 | -1,103,421.265 | -2,855,634.537 | -2,386,094.547 | -2,560,211.313 | -998,521.973 | -2,139,171.515 | -2,304,572.945 | -2,300,153.788 | -932,748.782 | -1,743,578.212 | -2,149,706.753 | -1,914,579.057 | -1,004,132.545 | -2,564,878.188 | -2,464,226.026 | -2,263,809.451 | -782,000.839 | -1,927,987.713 | -2,166,756.981 | -2,932,601.741 | -1,094,329.663 | -1,287,901.846 | -325,097.471 | -1,100,063.926 | -985,195.188 | -737,854.546 | -323,019.929 | -806,285.898 | -1,075,635.185 | -2,022,727.748 | -1,767,815.18 | -1,740,545.943 | -1,829,635.189 | -1,075,257.658 | -1,018,056.519 | -929,603.533 | -714,608.723 | -610,158.723 | -476,375.668 | -233,069.885 | -336,249.034 | -237,856.49 |
Totaal niet-vlottende activa
| 0 | 3,721,717.179 | 0 | 0 | 2,892,184.447 | 3,013,262.358 | 3,212,694.273 | 929,283.725 | 2,564,223.862 | 2,412,247.777 | 2,460,942.784 | 1,109,765.205 | 2,405,203.123 | 3,104,888.745 | 2,918,940.769 | 994,567.955 | 2,883,118.907 | 2,918,323.615 | 2,774,383.302 | 1,103,421.265 | 2,855,634.537 | 2,386,094.547 | 2,560,211.313 | 998,521.973 | 2,139,171.515 | 2,304,572.945 | 2,300,153.788 | 932,748.782 | 1,743,578.212 | 2,149,706.753 | 1,914,579.057 | 1,004,132.545 | 2,564,878.188 | 2,464,226.026 | 2,263,809.451 | 782,000.839 | 1,927,987.713 | 2,166,756.981 | 2,932,601.741 | 1,094,329.663 | 1,287,901.846 | 325,097.471 | 1,100,063.926 | 985,195.188 | 737,854.546 | 323,019.929 | 806,285.898 | 1,075,635.185 | 2,022,727.748 | 1,767,815.18 | 1,740,545.943 | 1,829,635.189 | 1,075,257.658 | 1,018,056.519 | 929,603.533 | 714,608.723 | 610,158.723 | 476,375.668 | 233,069.885 | 336,249.034 | 237,856.49 |
Totaal activa
| 6,710,168.769 | 5,691,336.386 | 6,075,192.003 | 1,770,492.019 | 4,934,524.106 | 5,015,362.386 | 5,320,856.02 | 1,481,429.884 | 4,733,620.445 | 5,252,827.877 | 4,329,784.615 | 1,647,423.236 | 4,620,062.684 | 5,211,756.175 | 5,190,646.305 | 1,608,864.797 | 4,550,100.864 | 5,309,390.028 | 4,315,227.196 | 1,481,280.322 | 4,405,817.801 | 5,049,323.96 | 4,408,615.754 | 1,435,051.166 | 4,015,395.844 | 4,353,395.541 | 3,853,810.876 | 1,388,823.168 | 4,066,258.062 | 4,441,853.311 | 3,961,081.147 | 1,433,431.137 | 4,999,316.43 | 4,541,454.169 | 4,000,825.259 | 1,207,762.397 | 4,154,351.155 | 4,211,614.042 | 6,067,476.661 | 3,094,912.34 | 3,298,361.191 | 655,734.393 | 1,627,959.541 | 2,950,539.412 | 2,800,426.635 | 647,856.333 | 1,346,718.579 | 2,804,329.903 | 4,489,101.956 | 2,806,940.325 | 4,121,868.657 | 3,312,917.005 | 2,031,551.246 | 2,613,063.548 | 1,765,077.671 | 1,064,238.3 | 1,382,484.276 | 1,811,444.463 | 619,188.034 | 1,206,956.561 | 1,189,970.672 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,111,167.531 | 1,350,541.566 | 1,033,999.491 | 41,901.454 | 1,455,962.552 | 1,320,290.048 | 2,345,837.701 | 1,481,964.287 | 1,832,516.713 | 57,376.252 | 223,675.143 | 1,583,918.768 | 1,301,892.951 | 69,583.646 | 215,714.544 | 1,433,450.879 | 2,176,179.802 | 150,139.779 | 1,512,226.624 | 856,947.733 | 143.428 | 1,227,621.082 | 594,443.057 | 77,207.142 | 426,905.747 | 898,378.748 | 179.266 | 499,001.521 | 683,736.791 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 1,166.919 | 2,820.445 | 1,128.002 | 1,984.123 | 1,880.676 | 6,416.083 | 8,274.061 | 7,430.837 | 7,498.386 | 14,632.64 | 18,076.713 | 13,087.68 | 16,014.183 | 14,550.369 | 14,101.429 | 8,319.644 | 4,026.426 | 2,932.565 | 1,440.033 | 818.657 | 693.368 | 1,127.872 | 772.53 | 921.848 | 3,079.225 | 6,882.223 | 5,503.182 | 6,073.336 | 5,818.317 | 3,611.035 | 1,531.127 | 2,380.406 | 2,015.503 | 2,959.561 | 401.37 | 939.539 | 704.674 | 1,157.346 | 1,188.425 | 1,465.052 | 95.079 | 203.35 | 254.327 | 411.336 | 396.989 | 398.261 | 394.064 | 1,018.689 | 0 | 1,149.085 | 3,736.757 | 4,578.277 | 5,788.615 | 6,614.284 | 1,997.201 | 2,560.698 | 6,676.542 | 9,451.89 | 6,626.48 | 7,693.864 |
Uitgestelde opbrengsten
| 0 | 0 | 884.884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 915.952 | 737.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 kortlopende verplichtingen
| 0 | 2,821,721.304 | 3,018,023.37 | 515,449.135 | -1,984.123 | -1,880.676 | -6,416.083 | -8,274.061 | -7,430.837 | -7,498.386 | -14,632.64 | -18,076.713 | -13,087.68 | -16,930.135 | -15,288.319 | -14,101.429 | -8,319.644 | -4,026.426 | -2,932.565 | -1,440.033 | -818.657 | -693.368 | -1,127.872 | -772.53 | -921.848 | -3,079.225 | -6,882.223 | -5,503.182 | -6,073.336 | -5,818.317 | -3,611.035 | -1,531.127 | -2,380.406 | -2,015.503 | -2,959.561 | -401.37 | -939.539 | -704.674 | -1,157.346 | -1,483,152.712 | -1,833,981.765 | -95.079 | -203.35 | -1,584,173.095 | -1,302,304.287 | -396.989 | -398.261 | -1,433,844.943 | -2,177,198.491 | 0 | -1,149.085 | -3,736.757 | -4,578.277 | -1,233,409.697 | -6,614.284 | -1,997.201 | -2,560.698 | -905,055.29 | -9,451.89 | -505,628.001 | -691,430.655 |
Totaal kortlopende verplichtingen
| 0 | 2,822,888.223 | 3,021,728.699 | 516,577.137 | 2,023,705.709 | 2,034,463.052 | 2,571,580.356 | 345,528.94 | 792,989.648 | 504,525.81 | 504,183.463 | 338,052.592 | 373,415.668 | 430,511.414 | 825,093.342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,111,167.531 | 1,350,541.566 | 1,033,999.491 | 41,901.454 | 1,455,962.552 | 1,320,290.048 | 2,345,837.701 | 1,481,964.287 | 1,832,516.713 | 57,376.252 | 223,675.143 | 1,583,918.768 | 1,301,892.951 | 69,583.646 | 215,714.544 | 1,433,450.879 | 2,176,179.802 | 150,139.779 | 1,512,226.624 | 856,947.733 | 143.428 | 1,227,621.082 | 594,443.057 | 77,207.142 | 426,905.747 | 898,378.748 | 179.266 | 499,001.521 | 683,736.791 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 162,802.273 | 1,172.445 | 1,277.968 | 1,044.606 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 278,231.962 | 168,064.964 | 176,385.981 | 0 | 0 | 0 | 459.007 | 0 | 0 | 605,585.718 | 0 | 190,116.04 | 0 | 378,915.441 | 70,901.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 108,723.721 | 82,962.55 | 0 | 21,420.29 | 0 | 0 | 0 | 117,179.969 | 124,472.523 | 176,436.827 | 241,136.994 | 258,894.22 | 326,690.558 | 0 | 0 | 0 | 97,162.315 | 77,500 | 219,400 | 0 | 0 | 105,000 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 884.884 | 1,112.277 | 1,621.78 | 1,241.945 | 1,403.592 | 2,356.315 | 2,586.534 | 1,711.69 | 1,358.935 | 1,481.89 | 1,373.322 | 915.952 | 737.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 57,350.687 | 58,641.498 | 56,249.263 | 60,064.982 | 54,579.46 | 50,711.928 | 61,837.989 | 63,352.735 | 52,862.171 | 53,933.639 | 56,471.779 | 52,275.174 | 46,784.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | -162,802.273 | -60,926.22 | -1,277.968 | -1,044.606 | 0 | 0 | 0 | -65,064.425 | 0 | -55,415.529 | 0 | 0 | 0 | 0 | -278,231.962 | -168,064.964 | -176,385.981 | 0 | 0 | 0 | -459.007 | 0 | 0 | -605,585.718 | 0 | -190,116.04 | 0 | -378,915.441 | -70,901.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -108,723.721 | -82,962.55 | 0 | -21,420.29 | 0 | 0 | 0 | -117,179.969 | -124,472.523 | -176,436.827 | -241,136.994 | -258,894.22 | -326,690.558 | 0 | 0 | 0 | -97,162.315 | -77,500 | -219,400 | 0 | 0 | -105,000 |
Totaal niet-vlottende verplichtingen
| 0 | 0 | 2,242,439.575 | 456,174.202 | 591,967.485 | 613,485.502 | 539,654.975 | 227,666.764 | 4,023,637.778 | 4,554,674.113 | 3,673,954.336 | 988,411.107 | 3,967,730.718 | 4,579,147.349 | 4,609,636.793 | 1,047,959.747 | 4,015,505.343 | 4,799,698.127 | 3,836,254.78 | 995,301.363 | 3,921,612.645 | 4,564,617.485 | 3,939,631.356 | 970,175.081 | 3,552,016.522 | 3,898,223.506 | 3,404,373.893 | 909,503.267 | 3,587,579.136 | 3,969,898.244 | 3,502,371.762 | 975,096.875 | 2,111,167.531 | 1,350,541.566 | 1,033,999.491 | 41,901.454 | 1,455,962.552 | 1,320,290.048 | 2,345,837.701 | 1,481,964.287 | 1,832,516.713 | 57,376.252 | 223,675.143 | 1,583,918.768 | 1,301,892.951 | 69,583.646 | 215,714.544 | 1,433,450.879 | 2,176,179.802 | 150,139.779 | 1,512,226.624 | 856,947.733 | 143.428 | 1,227,621.082 | 594,443.057 | 77,207.142 | 426,905.747 | 898,378.748 | 179.266 | 499,001.521 | 683,736.791 |
Totaal passiva
| 5,939,273.978 | 4,922,165.323 | 5,308,254.653 | 1,012,607.101 | 591,967.485 | 613,485.502 | 539,654.975 | 227,666.764 | 4,023,637.778 | 4,554,674.113 | 3,673,954.336 | 988,411.107 | 3,967,730.718 | 4,579,147.349 | 4,609,636.793 | 1,047,959.747 | 4,015,505.343 | 4,799,698.127 | 3,836,254.78 | 995,301.363 | 3,921,612.645 | 4,564,617.485 | 3,939,631.356 | 970,175.081 | 3,552,016.522 | 3,898,223.506 | 3,404,373.893 | 909,503.267 | 3,587,579.136 | 3,969,898.244 | 3,502,371.762 | 975,096.875 | 4,567,121.138 | 4,110,038.893 | 3,578,417.342 | 783,724.631 | 3,731,015.253 | 3,802,280.788 | 5,672,639.761 | 2,709,149.864 | 2,923,219.166 | 279,206.257 | 1,248,424.465 | 2,566,946.896 | 2,421,176.556 | 264,754.736 | 965,619.755 | 2,425,633.548 | 4,114,512.244 | 2,434,549.258 | 3,760,784.373 | 2,961,877.153 | 1,682,008.066 | 2,265,238.558 | 1,430,409.523 | 765,749.59 | 1,090,494.82 | 1,518,921.291 | 319,214.954 | 918,204.813 | 956,744.937 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 |
Gewone aandelen
| 0 | 66,849.43 | 66,849.43 | 66,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 | 51,849.43 |
Ingehouden winsten
| 0 | 436,438.76 | 428,008.76 | 424,370.681 | 415,528.304 | 407,969.588 | 388,389.155 | 380,572.447 | 375,501.942 | 365,916.31 | 354,925.443 | 352,655.111 | 345,133.085 | 317,941.875 | 297,595.534 | 286,132.789 | 271,386.804 | 252,525.565 | 236,823.904 | 236,417.109 | 232,205.941 | 226,194.648 | 217,555.284 | 219,768.231 | 218,732.597 | 210,881.712 | 202,149.901 | 202,797.733 | 200,815.536 | 193,643.334 | 179,624.178 | 177,340.44 | 177,164.348 | 170,527.627 | 161,074.226 | 161,493.64 | 159,298.771 | 149,322.109 | 142,920.785 | 142,133.132 | 137,150.244 | 135,560.676 | 137,211.81 | 135,253.321 | 132,393.153 | 136,116.663 | 135,182.452 | 130,981.544 | 127,757.786 | 106,288.24 | 97,901.226 | 89,037.932 | 92,210.113 | 87,515.642 | 80,952.528 | 84,250.807 | 74,958.029 | 71,864.83 | 75,807.237 | 68,802.297 | 59,554.018 |
Overige gereserveerde algehele resultaten
| 0 | 147,355.202 | 148,383.231 | 148,126.476 | 138,944.624 | 148,811.408 | 137,895.636 | 135,090.39 | 155,814.608 | 152,997.805 | 122,240.815 | 127,694.959 | 128,551.595 | 135,446.683 | 142,286.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 770,825.598 | 118,460.684 | 266,843.915 | 266,602.011 | 118,475.535 | 267,286.943 | 53,669.011 | 112,286.418 | 267,574.128 | 112,334.318 | 53,669.011 | 53,669.011 | 111,744.671 | 53,654.161 | 216,515.343 | 53,654.161 | 53,654.161 | 95,408.372 | 173,519.152 | 53,654.161 | 53,635.127 | 53,635.127 | 95,389.337 | 53,635.127 | 53,635.126 | 53,724.764 | 53,773.162 | 208,353.276 | 209,643.563 | 79,339.441 | 124,316.384 | 79,339.442 | 101,211.521 | 192,641.905 | 79,333.351 | 79,333.351 | 79,284.297 | 79,284.297 | 182,593.705 | 176,523.231 | 170,889.673 | 173,868.588 | 175,225.259 | 78,574.895 | 177,500.366 | 78,402.23 | 179,066.942 | 180,865.381 | 179,982.496 | 199,253.397 | 196,333.628 | 195,152.49 | 190,483.637 | 193,459.918 | 186,866.19 | 147,388.473 | 150,181.997 | 153,808.912 | 157,316.413 | 153,100.021 | 106,822.287 |
Totaal eigen vermogen van aandeelhouders
| 770,825.598 | 769,104.076 | 761,702.105 | 757,822.122 | 739,797.892 | 742,105.961 | 705,420.64 | 694,798.685 | 709,925.5 | 698,097.862 | 655,775.209 | 658,959.021 | 652,278.781 | 632,557.455 | 580,960.308 | 560,858 | 532,363.088 | 507,753.426 | 477,192.486 | 485,262.69 | 483,437.752 | 482,724.323 | 465,705.38 | 461,715.881 | 459,469.744 | 451,105.062 | 445,273.958 | 478,000.439 | 477,308.529 | 470,587.335 | 457,458.338 | 457,013.229 | 430,833.27 | 430,018.962 | 420,915.982 | 422,556.46 | 421,549.277 | 407,304.653 | 392,363.919 | 385,505.793 | 374,889.347 | 376,278.693 | 379,286.499 | 381,921.379 | 376,742.949 | 380,353.853 | 381,098.824 | 378,696.355 | 374,589.712 | 372,391.067 | 361,084.284 | 351,039.852 | 349,543.18 | 347,824.99 | 334,668.148 | 298,488.71 | 291,989.456 | 292,523.172 | 299,973.08 | 288,751.748 | 233,225.735 |
Totaal eigen vermogen
| 770,894.792 | 769,171.063 | 766,937.35 | 757,884.919 | 739,859.806 | 742,166.13 | 705,478.934 | 694,855.529 | 709,982.667 | 698,153.764 | 655,830.28 | 659,012.129 | 652,331.967 | 632,608.826 | 581,009.512 | 560,905.05 | 534,595.521 | 509,691.901 | 478,972.416 | 485,978.959 | 484,205.156 | 484,706.475 | 468,984.399 | 464,876.085 | 463,379.322 | 455,172.035 | 449,436.983 | 479,319.901 | 478,678.926 | 471,955.067 | 458,709.384 | 458,334.261 | 432,195.291 | 431,415.276 | 422,407.917 | 424,037.766 | 423,335.902 | 409,333.254 | 394,836.901 | 385,762.476 | 375,142.025 | 376,528.136 | 379,535.076 | 383,592.516 | 379,250.079 | 383,101.597 | 381,098.824 | 378,696.355 | 374,589.712 | 372,391.067 | 361,084.284 | 351,039.852 | 349,543.18 | 347,824.99 | 334,668.148 | 298,488.71 | 291,989.456 | 292,523.172 | 299,973.08 | 288,751.748 | 233,225.735 |
Totaal passiva en aandeelhoudersvermogen
| 6,710,099.576 | 5,691,336.386 | 6,075,192.003 | 1,770,492.019 | 4,934,524.106 | 5,015,362.386 | 5,320,856.02 | 1,481,429.884 | 4,733,620.445 | 5,252,827.877 | 4,329,784.615 | 1,647,423.236 | 4,620,062.684 | 5,211,756.175 | 5,190,646.305 | 1,608,864.797 | 4,550,100.864 | 5,309,390.028 | 4,315,227.196 | 1,481,280.322 | 4,405,817.801 | 5,049,323.96 | 4,408,615.754 | 1,435,051.166 | 4,015,395.844 | 4,353,395.541 | 3,853,810.876 | 1,388,823.168 | 4,066,258.062 | 4,441,853.311 | 3,961,081.147 | 1,433,431.137 | 4,999,316.43 | 4,541,454.169 | 4,000,825.259 | 1,207,762.397 | 4,154,351.155 | 4,211,614.042 | 6,067,476.661 | 3,094,912.34 | 3,298,361.191 | 655,734.393 | 1,627,959.541 | 2,950,539.412 | 2,800,426.635 | 647,856.333 | 1,346,718.579 | 2,804,329.903 | 4,489,101.956 | 2,806,940.325 | 4,121,868.657 | 3,312,917.005 | 2,031,551.246 | 2,613,063.548 | 1,765,077.671 | 1,064,238.3 | 1,382,484.276 | 1,811,444.463 | 619,188.034 | 1,206,956.561 | 1,189,970.672 |