Hyundai Marine & Fire Insurance Co., Ltd.
KRX:001450.KS
25950 (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 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 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 | 1,092,913.299 | 1,167,054.108 | 1,175,076.403 | 1,157,312.034 | 1,130,132.777 | 1,151,945.969 | 1,162,771.409 | 1,003,507.844 | 1,028,357.106 | 848,204.937 | 1,005,415.146 | 964,921.544 | 995,657.47 | 1,131,639.108 | 1,102,353.275 | 995,265.891 | 1,379,020.624 | 1,958,696.31 | 1,443,898.499 | 1,332,504.336 | 1,269,615.883 | 1,399,306.793 | 1,293,146.678 | 1,282,105.107 | 1,160,795.81 | 1,060,181.933 | 1,072,078.083 | 1,552,080.933 | 1,281,170.225 | 1,277,158.029 | 1,349,756.305 | 1,104,371.235 | 1,162,674.166 | 1,389,292.946 | 1,705,310.675 | 1,475,292.408 | 1,096,317.162 | 1,158,072.214 | 1,400,764.801 | 1,351,571.77 | 1,045,232.866 | 1,019,979.927 | 1,287,804.061 | 1,154,146.979 | 844,219.769 | 547,395.661 | 1,003,205.383 | 1,184,730.783 | 461,008.321 | 520,458.473 | 831,885.466 | 391,825.528 | 618,533.906 | 479,260.581 | 339,159.605 | 407,647.28 | 273,584.591 | 441,144.382 | 699,913.336 | 624,247.919 | 624,531.341 | 536,689.223 | 434,221.391 | 330,695.485 |
Kortetermijnbeleggingen
| 0 | 428.643 | 3,500.342 | 13,336.15 | 17,965,416.394 | 18,568,789.589 | 18,868,593.518 | 12,920,923.379 | 13,795,935.989 | 13,577,872.688 | 14,125,807.14 | 17,631,940.911 | 17,390,531.507 | 17,896,149.954 | 17,391,685.544 | 21,078,954.309 | 21,815,115.062 | 20,128,683.469 | 20,399,356.473 | 20,049,346.124 | 20,676,753.901 | 20,014,370.734 | 19,222,140.517 | 23,108,215.444 | 22,245,301.836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,093,341.942 | 1,170,554.45 | 21,032,785.617 | 19,122,728.428 | 19,698,922.366 | 20,020,539.487 | 14,083,694.788 | 14,799,443.833 | 14,606,229.794 | 14,974,012.077 | 18,637,356.057 | 18,355,453.051 | 18,891,807.424 | 18,523,324.652 | 22,181,307.584 | 22,810,380.953 | 21,507,704.093 | 22,358,052.783 | 21,493,244.623 | 22,009,258.237 | 21,283,986.617 | 20,621,447.31 | 24,401,362.122 | 23,527,406.943 | 1,160,795.81 | 1,060,181.933 | 1,072,078.083 | 1,552,080.933 | 1,281,170.225 | 1,277,158.029 | 1,349,756.305 | 1,104,371.235 | 1,162,674.166 | 1,389,292.946 | 1,705,310.675 | 1,475,292.408 | 1,096,317.162 | 1,158,072.214 | 1,400,764.801 | 1,351,571.77 | 1,045,232.866 | 1,019,979.927 | 1,287,804.061 | 1,154,146.979 | 844,219.769 | 547,395.661 | 1,003,205.383 | 1,184,730.783 | 461,008.321 | 520,458.473 | 831,885.466 | 391,825.528 | 618,533.906 | 479,260.581 | 339,159.605 | 407,647.28 | 273,584.591 | 441,144.382 | 699,913.336 | 624,247.919 | 624,531.341 | 536,689.223 | 434,221.391 | 330,695.485 |
Nettovorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3,120,583.644 | 2,076,306.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 82.185 | 686.655 | 0 | 0 | 209.697 | 269.017 | 15,806.641 | 17,388.189 | 16,644.823 | 0 | 21,660.187 | 17,813.727 | 16,747.762 | 71,629.336 | 67,310.635 | 52,716.534 | 32,930.679 | 35,900.457 | 32,615.023 | 17,004.415 | 18,316.845 | 25,166.325 |
Totaal vlottende activa
| 0 | 3,120,583.644 | 2,076,306.072 | 2,110,300.873 | 19,122,728.428 | 19,698,922.366 | 20,020,539.487 | 14,083,694.788 | 14,799,443.833 | 14,606,229.794 | 14,974,012.077 | 18,637,356.057 | 18,355,453.051 | 18,891,807.424 | 18,523,324.652 | 22,181,307.584 | 22,810,380.953 | 21,507,704.093 | 22,358,052.783 | 21,493,244.623 | 22,009,258.237 | 21,283,986.617 | 20,621,447.31 | 24,401,362.122 | 23,527,406.943 | 1,160,795.81 | 1,060,181.933 | 1,072,078.083 | 1,552,080.933 | 1,281,170.225 | 1,277,158.029 | 1,349,756.305 | 1,104,371.235 | 1,162,674.166 | 1,389,292.946 | 1,705,310.675 | 1,475,292.408 | 1,096,317.162 | 1,158,072.214 | 1,400,764.801 | 1,351,571.77 | 1,045,232.866 | 1,019,979.927 | 1,287,804.061 | 1,154,146.979 | 844,219.769 | 547,395.661 | 1,003,205.383 | 1,184,730.783 | 461,008.321 | 520,458.473 | 831,885.466 | 391,825.528 | 618,533.906 | 479,260.581 | 339,159.605 | 407,647.28 | 273,584.591 | 441,144.382 | 699,913.336 | 624,247.919 | 624,531.341 | 536,689.223 | 434,221.391 | 330,695.485 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 0 | 1,169,711.091 | 1,174,770.736 | 1,177,873.952 | 1,178,402.862 | 1,179,868.517 | 1,175,841.082 | 1,171,138.829 | 1,179,181.942 | 1,189,106.966 | 1,204,905.626 | 1,185,829.849 | 1,191,336.914 | 876,364.248 | 867,251.214 | 882,045.959 | 884,807.032 | 888,945.728 | 886,773.705 | 920,688.755 | 907,489.797 | 913,770.242 | 889,853.173 | 838,861.632 | 828,798.996 | 831,395.662 | 828,564.851 | 830,399.019 | 831,800.975 | 808,014.417 | 805,405.626 | 713,916.668 | 699,935.202 | 701,748.83 | 618,381.863 | 610,261.579 | 617,462.635 | 617,110.789 | 622,637.704 | 627,811.121 | 630,318.163 | 635,349.764 | 661,005.29 | 661,906.247 | 658,727.587 | 638,220.86 | 599,901.156 | 586,877.211 | 587,840.664 | 582,539.742 | 580,703.206 | 594,463.126 | 591,032.145 | 878,128.256 | 891,218.785 | 899,568.949 | 884,982.369 | 885,878.309 | 887,690.617 | 714,864.059 | 705,153.262 | 708,176.874 | 698,487.533 | 683,591.316 | 663,452.363 |
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 |
Immateriële activa
| 0 | 125,791.755 | 129,310.2 | 126,043.182 | 132,333.876 | 138,330.448 | 139,880.649 | 99,851.517 | 100,049.628 | 93,860.626 | 98,059.809 | 99,144.966 | 98,316.401 | 103,867.397 | 94,278.334 | 99,501.497 | 95,930.559 | 87,110.618 | 92,486.983 | 97,314.448 | 94,053.993 | 97,361.833 | 71,855.586 | 71,424.085 | 73,252.186 | 75,664.004 | 63,903.317 | 64,603.215 | 58,014.839 | 57,204.694 | 53,629.627 | 53,648.809 | 48,301.66 | 50,389.377 | 48,865.749 | 42,919.713 | 41,741.124 | 43,888.524 | 44,514.527 | 46,768.895 | 51,968.697 | 57,641.892 | 61,720.141 | 68,252.182 | 69,401.967 | 73,684.791 | 77,551.281 | 81,751.782 | 83,891.524 | 84,018.231 | 89,609.845 | 94,005.266 | 97,082.195 | 67,767.875 | 71,003.366 | 74,954.223 | 19,409.124 | 20,574.794 | 20,501.883 | 20,456.66 | 15,301.784 | 16,511.845 | 15,912.794 | 15,261.955 | 6,548.395 |
Goodwill en immateriële activa
| 0 | 125,791.755 | 129,310.2 | 126,043.182 | 132,333.876 | 138,330.448 | 139,880.649 | 99,851.517 | 100,049.628 | 93,860.626 | 98,059.809 | 99,144.966 | 98,316.401 | 103,867.397 | 94,278.334 | 99,501.497 | 95,930.559 | 87,110.618 | 92,486.983 | 97,314.448 | 94,053.993 | 97,361.833 | 71,855.586 | 71,424.085 | 73,252.186 | 75,664.004 | 63,903.317 | 64,603.215 | 58,014.839 | 57,204.694 | 53,629.627 | 53,648.809 | 48,301.66 | 50,389.377 | 48,865.749 | 42,919.713 | 41,741.124 | 43,888.524 | 44,514.527 | 46,768.895 | 51,968.697 | 57,641.892 | 61,720.141 | 68,252.182 | 69,401.967 | 73,684.791 | 77,551.281 | 81,751.782 | 83,891.524 | 84,018.231 | 89,609.845 | 94,005.266 | 97,082.195 | 67,767.875 | 71,003.366 | 74,954.223 | 19,409.124 | 20,574.794 | 20,501.883 | 20,456.66 | 15,301.784 | 16,511.845 | 15,912.794 | 15,261.955 | 6,548.395 |
Langetermijnbeleggingen
| 0 | 29,683,669.213 | 141,216.312 | 303,829.591 | 26,499,638.269 | 27,515,986.831 | 27,444,786.406 | 27,938,873.863 | 29,179,774.919 | 28,533,168.041 | 28,436,669.625 | 28,547,962.007 | 28,224,156.721 | 27,465,302.492 | 26,644,403.299 | 27,203,949.623 | 27,510,821.233 | 26,432,059.483 | 25,618,696.407 | 25,173,147.85 | 25,689,914.421 | 24,657,203.767 | 23,676,928.666 | 23,292,733.845 | 22,472,276.781 | 21,371,355.428 | 20,997,207.038 | 20,942,511.016 | 20,305,035.06 | 19,832,708.912 | 18,573,387.569 | 18,553,094.952 | 19,514,641.178 | 18,801,421.261 | 16,972,745.257 | 16,332,402.372 | 15,737,119.129 | 15,336,950.567 | 14,855,687.563 | 14,052,579.031 | 13,540,686.607 | 13,105,140.407 | 12,496,078.481 | 11,243,171.718 | 10,612,320.726 | 10,335,457.434 | 10,194,561.997 | 9,889,627.699 | 9,027,821.796 | 8,538,965.689 | 7,486,701.691 | 6,927,906.934 | 6,565,822.58 | 6,041,602.722 | 5,788,236.779 | 5,458,362.149 | 4,829,253.876 | 4,653,928.65 | 4,331,255.502 | 3,869,505.256 | 3,892,463.598 | 3,897,917.645 | 3,697,235.019 | 3,688,534.9 | 3,562,761.204 |
Belastingvorderingen
| 0 | -29,540,143.904 | -129,310.2 | 38,265,803.98 | 0 | 0 | 0 | 3,965.263 | 4,452.689 | 3,708.061 | 2,403.511 | 2,758.95 | 820.374 | 683.093 | 566.172 | 707.822 | 1,220.142 | 727.826 | 2,223.54 | 2,183.96 | 4,186.253 | 3,141.309 | 2,888.375 | 2,679.308 | 1,062.082 | 878.104 | 858.148 | 860.172 | 1,197.713 | 1,194.343 | 1,275.399 | 1,263.782 | 3,847.317 | 3,162.853 | 2,207.64 | 1,354.358 | 2,895.25 | 2,241.506 | 2,297.744 | 1,591.822 | 6,002.065 | 4,894.868 | 3,979.101 | 10,849.63 | 10,886.449 | 11,951.623 | 12,279.695 | 11,306.642 | 10,072.72 | 8,892.952 | 5,803.134 | 5,600.174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,491.302 | 8,249.65 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0 | 11,277,470.009 | 39,579,925.803 | 984,167.201 | -27,810,375.007 | -28,834,185.796 | -28,760,508.137 | -29,213,829.472 | -30,463,459.178 | -29,819,843.693 | -29,742,038.571 | -29,835,695.772 | -29,514,630.411 | -28,446,217.23 | -27,606,499.02 | -28,186,204.902 | -28,492,778.966 | -27,408,843.655 | -26,600,180.635 | -26,193,335.013 | -26,695,644.464 | -25,671,477.152 | -24,641,525.799 | -24,205,698.869 | -23,375,390.045 | -22,279,293.197 | -21,890,533.354 | -21,838,373.422 | -21,196,048.587 | -20,699,122.365 | -19,433,698.222 | -19,321,924.211 | -20,266,725.356 | -19,556,722.322 | -17,642,200.508 | -16,986,938.022 | -16,399,218.138 | -16,000,191.385 | -15,525,137.538 | -14,728,750.869 | -14,228,975.533 | -13,803,026.93 | -13,222,783.013 | -11,984,179.776 | -11,351,336.729 | -11,059,314.707 | -10,884,294.13 | -10,569,563.334 | -9,709,626.704 | -9,214,416.613 | -8,162,817.875 | -7,621,975.5 | -7,253,936.92 | -6,987,498.853 | -6,750,458.93 | -6,432,885.321 | -5,733,645.369 | -5,560,381.753 | -5,239,448.002 | -4,616,317.277 | -4,621,168.294 | -4,622,606.364 | -4,411,635.346 | -4,387,388.171 | -4,232,761.962 |
Totaal niet-vlottende activa
| 0 | 42,256,642.068 | 40,895,912.851 | 40,857,717.907 | 27,810,375.007 | 28,834,185.796 | 28,760,508.137 | 29,213,829.472 | 30,463,459.178 | 29,819,843.693 | 29,742,038.571 | 29,835,695.772 | 29,514,630.411 | 28,446,217.23 | 27,606,499.02 | 28,186,204.902 | 28,492,778.966 | 27,408,843.655 | 26,600,180.635 | 26,193,335.013 | 26,695,644.464 | 25,671,477.152 | 24,641,525.799 | 24,205,698.869 | 23,375,390.045 | 22,279,293.197 | 21,890,533.354 | 21,838,373.422 | 21,196,048.587 | 20,699,122.365 | 19,433,698.222 | 19,321,924.211 | 20,266,725.356 | 19,556,722.322 | 17,642,200.508 | 16,986,938.022 | 16,399,218.138 | 16,000,191.385 | 15,525,137.538 | 14,728,750.869 | 14,228,975.533 | 13,803,026.93 | 13,222,783.013 | 11,984,179.776 | 11,351,336.729 | 11,059,314.707 | 10,884,294.13 | 10,569,563.334 | 9,709,626.704 | 9,214,416.613 | 8,162,817.875 | 7,621,975.5 | 7,253,936.92 | 6,987,498.853 | 6,750,458.93 | 6,432,885.321 | 5,733,645.369 | 5,560,381.753 | 5,239,448.002 | 4,616,317.277 | 4,621,168.294 | 4,622,606.364 | 4,411,635.346 | 4,387,388.171 | 4,232,761.962 |
Totaal activa
| 46,746,561.605 | 45,377,225.713 | 42,972,218.922 | 42,968,018.78 | 41,891,386.085 | 42,861,118.935 | 43,028,542.338 | 52,227,555.286 | 53,609,576.826 | 52,859,397.1 | 52,526,979.344 | 52,818,002.945 | 51,651,111.131 | 50,197,549.103 | 49,058,703.974 | 49,194,086.423 | 48,337,682.866 | 47,698,673.669 | 47,238,302.184 | 46,393,828.891 | 46,812,939.541 | 45,682,549.767 | 44,734,732.243 | 44,092,169.05 | 42,505,958.872 | 41,196,641.133 | 40,609,546.077 | 40,492,502.177 | 39,580,353.837 | 38,772,363.91 | 37,233,711.677 | 37,057,390.872 | 36,388,405.472 | 35,576,186.58 | 33,757,253.386 | 32,781,364.187 | 31,394,834.725 | 30,068,573.129 | 29,311,924.761 | 28,610,402.738 | 27,147,712.627 | 26,282,896.12 | 25,262,950.698 | 22,754,675.195 | 21,966,346.244 | 21,437,167.315 | 20,768,645.648 | 20,045,591.332 | 19,117,551.688 | 18,096,198.235 | 16,825,518.784 | 15,646,321.941 | 14,791,223.98 | 12,567,495.964 | 12,045,351.056 | 11,514,591.586 | 10,623,844.769 | 10,032,884.326 | 9,750,009.882 | 9,191,310.879 | 8,926,071.407 | 8,713,393.14 | 8,193,737.839 | 7,887,830.936 | 7,599,427.776 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 753,125.95 | 888,871.754 | 849,030.806 | 839,975.833 | 723,023.566 | 612,391.596 | 554,933.392 | 548,720.295 | 502,236.597 | 531,450.645 | 521,109.88 | 538,854.229 | 491,508.229 | 520,915.048 | 479,096.614 | 465,822.232 | 426,723.738 | 0 | 0 | 0 | 488,666.763 | 0 | 0 | 0 | 473,606.95 | 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 |
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 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 5,146.599 | 4,131.034 | 2,571.25 | 128,731.155 | 47,149.96 | 2,103.318 | 38,342.701 | 42,028.472 | 67,733.722 | 62,925.642 | 78,167.524 | 45,455.533 | 57,318.329 | 41,749.275 | 82,812.958 | 75,935.148 | 20,844.503 | 2,393.846 | 34,412.575 | 2,320.633 | 3,094.545 | 21,338.611 | 54,844.607 | 71,845.797 | 70,292.718 | 87,177.741 | 100,586.201 | 82,976.023 | 56,885.373 | 26,337.586 | 25,878.255 | 19,003.979 | 3,603.105 | 2,110.487 | 62,918.624 | 13,109.252 | 7,665.375 | 3,404.976 | 26,385.162 | 31,806.446 | 12,369.691 | 8,063.238 | 10,899.987 | 33,669.145 | 69,505.584 | 26,418.401 | 43,552.336 | 86,064.786 | 103,737.135 | 83,768.418 | 66,501.336 | 34,789.727 | 13,854.568 | 17,954.883 | 18,690.036 | 49,040.243 | 46,248.632 | 40,529.05 | 45,533.279 | 59,164.681 | 43,856.498 | 53,522.559 | 38,562.372 | 20,269.41 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 94,946.712 | 0 | 0 | 0 | 91,727.008 | 618,125.95 | 0 | 0 | 87,162.776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -5,146.599 | -4,131.034 | -97,517.962 | -128,731.155 | -47,149.96 | -2,103.318 | -38,342.701 | -795,154.422 | -956,605.476 | -911,956.448 | -918,143.357 | -768,479.099 | -669,709.925 | -596,682.667 | -631,533.253 | -578,171.745 | -552,295.148 | -523,503.726 | -573,266.804 | -493,828.862 | -524,009.593 | -500,435.225 | -520,666.839 | -498,569.535 | -70,292.718 | -87,177.741 | -100,586.201 | -571,642.786 | -56,885.373 | -26,337.586 | -25,878.255 | -492,610.929 | -3,603.105 | -2,110.487 | -62,918.624 | -13,109.252 | -7,665.375 | -3,404.976 | -26,385.162 | -31,806.446 | -12,369.691 | -8,063.238 | -10,899.987 | -33,669.145 | -69,505.584 | -26,418.401 | -43,552.336 | -86,064.786 | -103,737.135 | -83,768.418 | -66,501.336 | -34,789.727 | -13,854.568 | -17,954.883 | -18,690.036 | -49,040.243 | -46,248.632 | -40,529.05 | -45,533.279 | -59,164.681 | -43,856.498 | -53,522.559 | -38,562.372 | -20,269.41 |
Totaal kortlopende verplichtingen
| 0 | 107,191.585 | 257,111.764 | 717,429.983 | 262,339.223 | 139,658.4 | 71,720.772 | 734,630.652 | 753,125.95 | 888,871.754 | 849,030.806 | 839,975.833 | 723,023.566 | 612,391.596 | 554,933.392 | 548,720.295 | 502,236.597 | 531,450.645 | 521,109.88 | 538,854.229 | 491,508.229 | 520,915.048 | 479,096.614 | 465,822.232 | 426,723.738 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 1,595,476.65 | 1,354,501.463 | 858,351.929 | 1,085,150.365 | 1,085,261.939 | 1,170,171.717 | 1,165,115.964 | 1,207,492.796 | 1,207,407.271 | 1,297,164.374 | 1,297,074.534 | 1,296,984.896 | 1,296,896.887 | 947,850.043 | 947,784.632 | 1,042,571.576 | 1,042,499.488 | 1,117,430.107 | 1,117,360.344 | 1,126,879.933 | 1,117,222.114 | 1,117,322.373 | 1,117,086.881 | 1,126,739.291 | 1,116,958.277 | 1,116,849.659 | 1,116,929.225 | 1,116,838.811 | 1,114,804.202 | 609,474.368 | 604,945.486 | 581,262.656 | 550,332.001 | 583,957.246 | 516,327.318 | 104,643.381 | 89,697.603 | 87,300 | 79,256.01 | 62,100 | 64,567.787 | 6,524.368 | 42,312.005 | 40,841.894 | 38,936.302 | 46,334.543 | 48,617.234 | 55,945.205 | 57,745.196 | 68,504.574 | 84,346.478 | 54,973.81 | 0 | 2,918.233 | 5,847.051 | 8,676.689 | 4,100.114 | 10,188.05 | 10,187.687 | 7,122.968 | 4,915.412 | 17,057.37 | 16,680.104 | 14,155.986 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 33,358,151.139 | 94,946.712 | 0 | 0 | 0 | 61,692.984 | 0 | 0 | 0 | 59,522.801 | -394,478.627 | -499,813.13 | -204,911.368 | 37,764.336 | -615,860.143 | -557,341.234 | -574,021.448 | 229,643.155 | -728,345.075 | -598,178.387 | -590,654.788 | 41,616.647 | -529,362.221 | 0 | 0 | 16,860.165 | 0 | 0 | 0 | 16,572.243 | 0 | 0 | 0 | 25,724.396 | 0 | 0 | 0 | 19,708.292 | 0 | 0 | 0 | 0 | 0 | 18,209.645 | 0 | 0 | 0 | 19,405.266 | 22,196.09 | 18,839.921 | 21,692.234 | 23,378.151 | 11,637.332 | 16,436.369 | 24,965.865 | 15,545.008 | 14,590.451 | 30,862.355 | 21,603.133 | 26,388.916 | 22,823.993 | 15,998.774 | 28,293.475 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 914,374.705 | 1,035,446.699 | 1,077,354.833 | 1,159,368.358 | 1,168,714.066 | 1,539,640.005 | 226,185.291 | 158,523.005 | 253,565.615 | 366,816.768 | 534,787.788 | 543,540.863 | 427,699.435 | 366,928.109 | 543,088.17 | 577,761.761 | 577,743.036 | 498,811.101 | 481,527.082 | 584,481.6 | 522,786.369 | 431,525.643 | 371,567.294 | 256,070.406 | 208,707.803 | 203,801.776 | 275,607.128 | 264,798.372 | 308,485.15 | 264,004.768 | 283,771.261 | 548,470.143 | 543,867.151 | 319,483.596 | 235,839.005 | 214,617.832 | 201,304.286 | 229,985.473 | 179,738.677 | 184,720.536 | 184,922.101 | 160,803.853 | 178,088.734 | 167,188.707 | 221,354.051 | 214,395.912 | 232,863.202 | 181,314.11 | 182,500.026 | 177,412.509 | 149,334.652 | 162,873.777 | 68,450.761 | 68,173.56 | 60,131.643 | 38,918.227 | 40,799.774 | 38,310.018 | 0 | 0 | 11,883.813 | 39,358.339 | 56,528.242 | 43,100.638 |
Overige niet-vlottende verplichtingen
| 0 | 37,536,844.413 | 2,694,299.83 | -2,030,653.474 | -2,244,518.724 | -1,085,261.939 | -1,170,171.717 | -1,165,115.964 | -1,207,492.796 | -1,207,407.271 | -1,297,164.374 | -1,297,074.534 | -1,296,984.896 | -1,296,896.887 | -947,850.043 | -947,784.632 | -1,042,571.576 | -1,042,499.488 | -1,616,241.208 | -1,117,360.344 | -1,126,879.933 | -1,117,222.114 | -1,117,322.373 | -1,117,086.881 | -1,126,739.291 | -1,116,958.277 | -1,116,849.659 | -1,116,929.225 | -1,116,838.811 | -1,114,804.202 | -873,479.135 | -604,945.486 | -581,262.656 | -1,094,199.152 | -583,957.246 | -516,327.318 | -104,643.381 | -89,697.603 | -87,300 | -79,256.01 | -62,100 | -64,567.787 | -6,524.368 | -220,400.739 | -208,030.601 | -38,936.302 | -46,334.543 | -281,480.436 | -237,259.315 | -259,650.488 | -268,113.173 | -252,521.051 | -239,539.821 | -91,828.912 | -82,729.125 | -82,415.063 | -72,560.781 | -60,444.896 | -63,088.519 | -41,050.042 | -28,726.101 | -43,188.141 | -79,239.702 | -89,207.12 | -85,550.099 |
Totaal niet-vlottende verplichtingen
| 0 | 40,046,695.768 | 37,058,071.342 | 36,195,196.92 | 2,244,518.724 | 2,253,976.005 | 2,709,811.723 | 734,630.652 | 753,125.95 | 888,871.754 | 849,030.806 | 839,975.833 | 723,023.566 | 612,391.596 | 554,933.392 | 548,720.295 | 502,236.597 | 531,450.645 | 521,109.88 | 538,854.229 | 491,508.229 | 520,915.048 | 479,096.614 | 465,822.232 | 426,723.738 | 38,145,471.659 | 37,741,937.871 | 37,388,773.284 | 36,504,473.749 | 35,688,942.788 | 34,437,428.164 | 34,209,223.378 | 32,725,294.565 | 32,071,873.071 | 31,043,543.751 | 30,278,670.104 | 28,811,842.244 | 27,605,874.023 | 26,809,211.134 | 26,238,081.276 | 24,839,505.001 | 24,081,178.734 | 23,178,581.719 | 20,721,784.028 | 20,018,687.583 | 19,286,496.237 | 18,700,816.31 | 17,986,118.375 | 17,303,304.349 | 16,314,969.336 | 15,135,283.051 | 14,072,361.489 | 13,282,001.386 | 11,450,084.477 | 10,917,139.84 | 10,449,834.606 | 9,669,522.532 | 9,126,600.32 | 8,880,818.534 | 8,536,624.539 | 8,264,253.093 | 8,062,948.897 | 7,559,592.636 | 7,270,563.777 | 7,057,971.456 |
Totaal passiva
| 41,437,719.358 | 40,046,695.768 | 37,315,183.106 | 36,912,626.903 | 2,244,518.724 | 2,253,976.005 | 2,709,811.723 | 48,001,361.423 | 49,434,715.593 | 48,479,087.126 | 47,947,891.628 | 47,809,992.57 | 46,643,883.447 | 45,579,098.682 | 44,731,715.454 | 44,389,432.859 | 43,322,104.7 | 42,860,184.384 | 42,645,455.133 | 41,883,425.626 | 41,987,204.725 | 41,087,841.229 | 40,444,083.284 | 39,960,818.156 | 38,730,695.665 | 38,145,471.659 | 37,741,937.871 | 37,388,773.284 | 36,504,473.749 | 35,688,942.788 | 34,437,428.164 | 34,209,223.378 | 32,725,294.565 | 32,071,873.071 | 31,043,543.751 | 30,278,670.104 | 28,811,842.244 | 27,605,874.023 | 26,809,211.134 | 26,238,081.276 | 24,839,505.001 | 24,081,178.734 | 23,178,581.719 | 20,721,784.028 | 20,018,687.583 | 19,286,496.237 | 18,700,816.31 | 17,986,118.375 | 17,303,304.349 | 16,314,969.336 | 15,135,283.051 | 14,072,361.489 | 13,282,001.386 | 11,450,084.477 | 10,917,139.84 | 10,449,834.606 | 9,669,522.532 | 9,126,600.32 | 8,880,818.534 | 8,536,624.539 | 8,264,253.093 | 8,062,948.897 | 7,559,592.636 | 7,270,563.777 | 7,057,971.456 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 275,087.286 | 275,538.798 | 216,337.474 | 412,208.243 | 505,296.443 | 0 | 1,046,121.836 | 704,909.073 | 290,429.583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 | 44,700 |
Ingehouden winsten
| 0 | 6,966,948.987 | 6,619,204.663 | 6,411,732.725 | 6,429,672.073 | 6,167,661.252 | 7,363,625.296 | 4,317,937.398 | 4,244,847.821 | 4,109,268.686 | 3,893,679.547 | 3,877,325.47 | 3,833,813.738 | 3,695,570.733 | 3,567,456.633 | 3,550,100.472 | 3,556,740.507 | 3,358,617.811 | 3,237,797.943 | 3,241,356.184 | 3,223,463.799 | 3,147,606.821 | 3,065,045.388 | 3,081,766.57 | 3,077,264.54 | 2,976,838.048 | 2,817,198.254 | 2,833,546.44 | 2,770,700.153 | 2,660,573.176 | 2,485,534.431 | 2,476,772.665 | 2,422,229.957 | 2,271,363.99 | 2,156,910.885 | 2,123,870.956 | 2,160,050.013 | 2,080,709.727 | 1,982,361.168 | 1,975,047.594 | 1,917,372.255 | 1,864,920.845 | 1,797,989.156 | 1,735,750.206 | 1,671,687.359 | 1,608,047.999 | 1,585,549.042 | 1,513,671.158 | 1,417,733.836 | 1,397,643.494 | 1,312,269.403 | 1,223,834.66 | 1,125,706.929 | 705,461.404 | 679,726.985 | 665,623.563 | 598,319.241 | 540,429.142 | 517,618.867 | 529,221.384 | 515,485.29 | 476,361.59 | 411,720.889 | 358,363.784 | 317,374.999 |
Overige gereserveerde algehele resultaten
| 0 | -2,114,046.91 | -1,439,808.183 | -766,745.261 | -216,337.474 | -412,208.243 | -505,296.443 | 2,606,563.885 | -1,046,121.836 | -704,909.073 | -290,429.583 | 3,523,875.947 | 197,469.28 | 181,947.052 | 157,852.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,308,842.247 | 432,927.868 | -252,301.837 | -259,797.376 | -409,889.5 | 1,767,743.315 | 1,571,080.781 | -5,259,106.918 | -2,092,138.389 | 226,341.289 | -267,644.134 | 22,785.449 | 22,785.449 | 22,785.449 | 714,831.886 | 45,467.765 | 45,490.534 | 45,477.467 | 53,972.538 | 53,969.08 | 53,894.727 | 53,894.727 | 53,969.08 | 53,969.08 | 53,969.08 | 53,969.08 | 53,969.08 | 53,969.08 | 53,969.08 | 53,969.136 | 53,969.08 | 53,969.08 | 53,969.08 | 53,969.035 | 53,969.035 | 53,969.035 | 53,969.035 | 53,969.08 | 71,424.112 | 72,096.137 | 114,222.845 | 71,424.112 | 71,424.112 | 234,343.948 | 213,854.943 | 428,194.045 | 420,996.985 | 485,177.814 | 336,702.786 | 324,251.42 | 319,196.586 | 291,852.328 | 325,709.651 | 367,250.083 | 403,784.231 | 354,433.417 | 311,302.996 | 321,154.864 | 306,872.481 | 80,764.956 | 101,633.024 | 129,382.653 | 177,724.314 | 214,203.375 | 179,381.321 |
Totaal eigen vermogen van aandeelhouders
| 5,308,842.247 | 5,330,529.945 | 5,657,035.817 | 6,055,391.876 | 6,691,539.934 | 8,180,081.706 | 7,834,677.665 | 4,226,193.864 | 4,174,861.233 | 4,380,309.975 | 4,579,087.715 | 5,008,010.375 | 5,007,227.683 | 4,618,450.421 | 4,326,988.519 | 4,804,653.564 | 5,015,578.167 | 4,838,489.284 | 4,592,847.05 | 4,510,403.265 | 4,825,734.816 | 4,594,708.538 | 4,290,648.959 | 4,131,350.894 | 3,775,263.206 | 3,051,169.474 | 2,867,608.206 | 3,103,728.893 | 3,075,880.088 | 3,083,421.122 | 2,796,283.514 | 2,848,167.494 | 3,663,110.907 | 3,504,313.51 | 2,713,709.634 | 2,502,694.082 | 2,582,992.481 | 2,462,699.106 | 2,502,713.627 | 2,372,321.462 | 2,308,207.626 | 2,197,111.746 | 2,073,921.597 | 2,014,794.154 | 1,930,242.302 | 2,133,767.978 | 2,051,246.027 | 2,043,548.972 | 1,799,136.622 | 1,766,594.914 | 1,676,165.99 | 1,560,386.988 | 1,496,116.58 | 1,117,411.487 | 1,128,211.216 | 1,064,756.98 | 954,322.237 | 906,284.006 | 869,191.348 | 654,686.34 | 661,818.314 | 650,444.243 | 634,145.203 | 617,267.159 | 541,456.32 |
Totaal eigen vermogen
| 5,308,842.247 | 5,330,529.945 | 5,657,035.817 | 6,055,391.876 | 6,691,539.934 | 8,180,081.706 | 7,834,677.665 | 4,226,193.864 | 4,174,861.233 | 4,380,309.975 | 4,579,087.715 | 5,008,010.375 | 5,007,227.683 | 4,618,450.421 | 4,326,988.519 | 4,804,653.564 | 5,015,578.167 | 4,838,489.284 | 4,592,847.05 | 4,510,403.265 | 4,825,734.816 | 4,594,708.538 | 4,290,648.959 | 4,131,350.894 | 3,775,263.206 | 3,051,169.474 | 2,867,608.206 | 3,103,728.893 | 3,075,880.088 | 3,083,421.122 | 2,796,283.514 | 2,848,167.494 | 3,663,110.907 | 3,504,313.51 | 2,713,709.634 | 2,502,694.082 | 2,582,992.481 | 2,462,699.106 | 2,502,713.627 | 2,372,321.462 | 2,308,207.626 | 2,201,717.385 | 2,084,368.98 | 2,032,891.167 | 1,947,658.661 | 2,150,671.077 | 2,067,829.338 | 2,059,472.957 | 1,814,247.339 | 1,781,228.899 | 1,690,235.733 | 1,573,960.452 | 1,509,222.594 | 1,117,411.487 | 1,128,211.216 | 1,064,756.98 | 954,322.237 | 906,284.006 | 869,191.348 | 654,686.34 | 661,818.314 | 650,444.243 | 634,145.203 | 617,267.159 | 541,456.32 |
Totaal passiva en aandeelhoudersvermogen
| 46,746,561.605 | 45,377,225.713 | 42,972,218.922 | 42,968,018.78 | 41,891,386.085 | 42,861,118.935 | 43,028,542.338 | 52,227,555.286 | 53,609,576.826 | 52,859,397.1 | 52,526,979.344 | 52,818,002.945 | 51,651,111.131 | 50,197,549.103 | 49,058,703.974 | 49,194,086.423 | 48,337,682.866 | 47,698,673.669 | 47,238,302.184 | 46,393,828.891 | 46,812,939.541 | 45,682,549.767 | 44,734,732.243 | 44,092,169.05 | 42,505,958.872 | 41,196,641.133 | 40,609,546.077 | 40,492,502.177 | 39,580,353.837 | 38,772,363.91 | 37,233,711.677 | 37,057,390.872 | 36,388,405.472 | 35,576,186.58 | 33,757,253.386 | 32,781,364.187 | 31,394,834.725 | 30,068,573.129 | 29,311,924.761 | 28,610,402.738 | 27,147,712.627 | 26,282,896.12 | 25,262,950.698 | 22,754,675.195 | 21,966,346.244 | 21,437,167.315 | 20,768,645.648 | 20,045,591.332 | 19,117,551.688 | 18,096,198.235 | 16,825,518.784 | 15,646,321.941 | 14,791,223.98 | 12,567,495.964 | 12,045,351.056 | 11,514,591.586 | 10,623,844.769 | 10,032,884.326 | 9,750,009.882 | 9,191,310.879 | 8,926,071.407 | 8,713,393.14 | 8,193,737.839 | 7,887,830.936 | 7,599,427.776 |