SK Securities Co., Ltd.
KRX:001510.KS
480 (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 | 2011 Q1 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0 | 897,270.135 | 210,745 | 179,187 | 285,483 | 246,737 | 882,026.393 | 1,003,083.402 | 954,651.143 | 1,323,209.9 | 1,165,191.797 | 1,125,720.291 | 1,410,591.525 | 1,137,454.295 | 1,158,596.176 | 986,931.147 | 1,032,262.299 | 1,312,052.982 | 1,016,092.894 | 655,355.926 | 691,390.296 | 608,207.466 | 614,366.595 | 636,417.822 | 729,928.57 | 634,321.867 | 557,774.135 | 581,449.854 | 625,752.514 | 645,259.601 | 676,590.41 | 636,007.291 | 641,058.729 | 647,318 | 529,125.016 | 501,123.966 | 630,111.676 | 771,446.214 | 583,952.33 | 580,563.028 | 613,153.044 | 595,702.486 | 597,950.062 | 527,534.207 | 672,035.558 | 495,224.391 | 629,010.358 | 665,365.823 | 679,151.491 | 717,996.783 | 526,294.229 | 636,575.805 | 494,568.504 | 771,278.576 | 534,746.365 | 719,847.921 | 792,858.401 | 681,887.415 | 324,562.238 | 297,815.78 | 354,966.331 | 336,854.386 | 878,241.461 | 280,299.06 | 373,133.495 | 386,434.126 |
Kortetermijnbeleggingen
| 0 | 182,722.135 | 231,569.199 | 229,097.9 | 253,712.226 | 169,277.261 | 134,378.393 | 261,914.403 | 179,535.143 | 295,438.9 | 206,270.797 | 181,109.882 | 315,444.525 | 169,943.295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 228,472 | 442,314.199 | 408,284.9 | 539,195.226 | 416,014.261 | 882,026.393 | 1,003,083.402 | 954,651.143 | 1,323,209.9 | 1,165,191.797 | 1,125,720.291 | 1,410,591.525 | 1,137,454.295 | 1,158,596.176 | 986,931.147 | 1,032,262.299 | 1,312,052.982 | 1,016,092.894 | 655,355.926 | 691,390.296 | 608,207.466 | 614,366.595 | 636,417.822 | 729,928.57 | 634,321.867 | 557,774.135 | 581,449.854 | 625,752.514 | 645,259.601 | 676,590.41 | 636,007.291 | 641,058.729 | 647,318 | 529,125.016 | 501,123.966 | 630,111.676 | 771,446.214 | 583,952.33 | 580,563.028 | 613,153.044 | 595,702.486 | 597,950.062 | 527,534.207 | 672,035.558 | 495,224.391 | 629,010.358 | 665,365.823 | 679,151.491 | 717,996.783 | 526,294.229 | 636,575.805 | 494,568.504 | 771,278.576 | 534,746.365 | 719,847.921 | 792,858.401 | 681,887.415 | 324,562.238 | 297,815.78 | 354,966.331 | 336,854.386 | 878,241.461 | 280,299.06 | 373,133.495 | 386,434.126 |
Nettovorderingen
| 0 | 0 | 740,358.06 | 416,816.978 | 526,498.422 | 591,166.826 | 705,520 | 265,418 | 508,819 | 710,863 | 592,439 | 503,335 | 993,334 | 809,444 | 731,158 | 607,705 | 640,846 | 588,045.195 | 1,078,559 | 228,800 | 382,348 | 543,706 | 1,179,605 | 213,121 | 690,715 | 692,456 | 560,061 | 294,301 | 456,571 | 589,270 | 501,337 | 285,889 | 552,803 | 623,806 | 505,910 | 281,218 | 434,575 | 440,479 | 509,719.383 | 331,218.565 | 548,721 | 828,799 | 445,496 | 412,590 | 447,726 | 362,088 | 368,820 | 479,319 | 611,463 | 532,619 | 381,901 | 566,176.995 | 553,625.754 | 417,060 | 46,087.187 | 166,894.059 | 196,246.791 | 318,446.875 | 34,769.995 | 31,503.953 | 270,271.122 | 362,594.86 | 25,612.398 | 28,060.161 | 46,019.967 | 57,955.371 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 1,025,741.827 | 725,138.095 | 885,251.634 | 1,419,731.9 | 1,047,705.225 | 828,067.882 | 1,547,269.525 | 1,069,383.295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1,182,672.26 | -825,101.877 | -1,065,693.648 | -1,007,181.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,331 | 25,077 | 0 | 0 | 29,259 | 21,953 | 18,400 | 11,452 | 16,632.503 | 23,075.788 | 14,146 | 13,634.924 | 6,651.748 | 9,596.931 | 10,880.559 | 11,875.724 | 8,491.535 | 9,141.539 | 18,428.448 | 20,601.795 | 13,034.516 | 9,223.937 | 15,723.549 |
Totaal vlottende activa
| 0 | 228,472 | 0 | 0 | -0 | 0 | 1,587,546.393 | 1,268,501.402 | 1,463,470.143 | 2,034,072.9 | 1,757,630.797 | 1,629,055.291 | 2,403,925.525 | 1,946,898.295 | 1,889,754.176 | 1,594,636.147 | 1,673,108.299 | 1,900,098.177 | 2,094,651.894 | 884,155.926 | 1,073,738.296 | 1,151,913.466 | 1,793,971.595 | 849,538.822 | 1,420,643.57 | 1,326,777.867 | 1,117,835.135 | 875,750.854 | 1,082,323.514 | 1,234,529.601 | 1,177,927.41 | 921,896.291 | 1,193,861.729 | 1,271,124 | 1,035,035.016 | 782,341.966 | 1,064,686.676 | 1,211,925.214 | 1,093,671.713 | 911,781.593 | 1,161,874.044 | 1,424,501.486 | 1,043,446.062 | 940,124.207 | 1,119,761.558 | 857,312.391 | 997,830.358 | 1,144,684.823 | 1,290,614.491 | 1,250,615.783 | 908,195.229 | 1,202,752.8 | 1,048,194.258 | 1,188,338.576 | 580,833.552 | 886,741.98 | 989,105.192 | 1,000,334.29 | 359,332.233 | 329,319.733 | 625,237.453 | 699,449.246 | 903,853.859 | 308,359.221 | 419,153.462 | 444,389.497 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 0 | 123,062.593 | 123,493.166 | 124,436.682 | 125,517.027 | 127,559.474 | 132,870.927 | 137,313.18 | 145,433.379 | 147,897.021 | 143,722.65 | 143,330.941 | 108,576.959 | 108,117.097 | 107,834.995 | 107,742.095 | 107,798.696 | 109,439.956 | 107,970.799 | 109,026.431 | 108,829.001 | 110,563.698 | 18,029.033 | 18,825.288 | 17,819.695 | 18,522.145 | 17,062.802 | 18,196.427 | 16,086.706 | 16,002.295 | 8,903.794 | 4,677.6 | 4,365.774 | 4,653.763 | 4,961.422 | 4,914.258 | 4,810.496 | 5,041.632 | 4,864.162 | 5,126.962 | 5,223.444 | 5,677.654 | 5,878.627 | 6,628.483 | 7,159.725 | 7,397.357 | 6,719.343 | 7,489.256 | 7,894.963 | 8,256.623 | 8,852.269 | 9,381.945 | 9,670.684 | 10,942.86 | 13,663.793 | 14,256.397 | 14,829.89 | 15,154.37 | 15,742.621 | 16,574.589 | 16,636.454 | 13,700.698 | 12,518.058 | 12,413.505 | 11,899.044 | 9,734.862 |
Goodwill
| 0 | 10,097 | 10,097 | 10,097 | 10,097 | 10,991 | 10,991 | 10,991 | 10,665 | 10,665 | 10,665 | 10,665 | 3,337 | 1,006 | 1,006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 540 | 577 | 558 | 539 | 562 | 579 | 571 | 636 | 649 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 16,445.974 | 26,997.832 | 29,392.958 | 41,223.273 | 43,938.589 | 32,793.748 | 31,490.366 | 38,050.02 | 34,308.853 | 34,712.825 | 34,691.756 | 28,662.817 | 33,769.393 | 33,872.458 | 30,131.314 | 32,254.688 | 32,756.708 | 31,960.019 | 30,956.868 | 27,898.72 | 24,687.66 | 22,777.543 | 21,983.829 | 16,510.893 | 15,854.97 | 14,617.829 | 15,148.311 | 13,450.28 | 12,383.272 | 12,317.768 | 12,382.559 | 11,728.875 | 10,543.069 | 10,098 | 10,038.699 | 8,850.855 | 9,320 | 10,221.669 | 11,054 | 12,846 | 14,374 | 15,975 | 20,647 | 21,928 | 23,495 | 27,391 | 29,157 | 30,643 | 31,671 | 33,205 | 34,233.528 | 35,923.931 | 36,767 | 29,056.54 | 22,767.36 | 20,569.451 | 16,543.75 | 15,941.776 | 12,881.596 | 8,745.785 | 8,614.189 | 3,931.559 | 3,680.187 | 3,810.759 | 3,293.594 |
Goodwill en immateriële activa
| 0 | 26,542.974 | 10,097 | 39,489.958 | 51,320.273 | 54,929.589 | 43,784.748 | 42,481.366 | 48,715.02 | 44,973.853 | 45,377.825 | 45,356.756 | 31,999.817 | 34,775.393 | 34,878.458 | 30,131.314 | 32,254.688 | 32,756.708 | 31,960.019 | 30,956.868 | 27,898.72 | 24,687.66 | 22,777.543 | 21,983.829 | 16,510.893 | 15,854.97 | 14,617.829 | 15,148.311 | 13,450.28 | 12,383.272 | 12,317.768 | 12,382.559 | 11,728.875 | 10,543.069 | 10,098 | 10,038.699 | 8,850.855 | 9,320 | 10,221.669 | 11,054 | 12,846 | 14,374 | 15,975 | 21,187 | 22,505 | 24,053 | 27,930 | 29,719 | 31,222 | 32,242 | 33,841 | 34,882.528 | 35,923.931 | 36,767 | 29,056.54 | 22,767.36 | 20,569.451 | 16,543.75 | 15,941.776 | 12,881.596 | 8,745.785 | 8,614.189 | 3,931.559 | 3,680.187 | 3,810.759 | 3,293.594 |
Langetermijnbeleggingen
| 0 | 3,402,333.425 | 393,919.39 | 366,539.928 | 409,140.527 | 405,670.13 | 3,182,532.104 | 3,733,398.338 | 3,684,465.39 | 3,317,415.003 | 3,125,355.246 | 3,403,033.43 | 3,401,269.621 | 3,161,407.066 | 3,013,303.283 | 3,083,430.938 | 3,054,006.027 | 3,272,620.48 | 3,294,657.822 | 2,677,514.287 | 2,600,646.168 | 2,724,888.544 | 2,611,320.684 | 2,314,231.405 | 2,641,723.112 | 2,547,707.806 | 2,469,557.138 | 2,337,170.565 | 2,426,329.506 | 2,326,686.777 | 2,434,948.691 | 2,584,765.966 | 2,712,005.196 | 2,546,696.372 | 2,483,867.236 | 2,440,035.85 | 2,419,650.585 | 2,332,629.284 | 2,733,909.037 | 2,446,739.255 | 3,035,007.424 | 2,959,312.095 | 2,713,800.48 | 3,275,873.528 | 3,197,538.926 | 2,916,268.758 | 2,628,320.594 | 2,621,077.54 | 2,530,320.343 | 2,541,232.556 | 2,376,819.893 | 2,046,155.258 | 2,145,637.369 | 1,948,477.417 | 2,052,584.427 | 1,574,437.542 | 1,807,534.565 | 2,045,941.713 | 1,357,498.677 | 1,282,186.07 | 1,365,609.431 | 1,753,122.163 | 1,619,157.603 | 1,687,722.434 | 1,298,478.083 | 1,109,832.379 |
Belastingvorderingen
| 0 | -3,402,333.425 | 0 | 152.342 | 775.638 | 0 | 0 | 0 | 106.494 | 0 | 146.492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,577,447.477 | -527,509.556 | -530,618.91 | -586,753.466 | -588,159.194 | -3,359,187.779 | -3,913,192.884 | -106.494 | -3,510,285.878 | -146.492 | -3,591,721.127 | -3,541,846.397 | -3,304,299.556 | -3,156,016.735 | -3,221,304.346 | -3,194,059.411 | -3,414,817.144 | -3,434,588.64 | -2,817,497.586 | -2,737,373.889 | -2,860,139.901 | -2,652,127.261 | -2,355,040.523 | -2,676,053.7 | -2,582,084.921 | -2,501,237.769 | -2,370,515.303 | -2,455,866.492 | -2,355,072.344 | -2,456,170.253 | -2,601,826.125 | -2,728,099.846 | -2,561,893.204 | -2,498,926.658 | -2,454,988.808 | -2,433,311.937 | -2,346,990.916 | -2,748,994.867 | -2,462,920.217 | -3,053,076.868 | -2,979,363.749 | -2,735,654.107 | -3,303,689.011 | -3,227,203.651 | -2,947,719.115 | -2,662,969.937 | -2,658,285.796 | -2,569,437.305 | -2,581,731.179 | -2,419,513.162 | -2,090,419.731 | -2,191,231.985 | -1,996,187.278 | -2,095,304.76 | -1,611,461.299 | -1,842,933.906 | -2,077,639.833 | -1,389,183.074 | -1,311,642.255 | -1,390,991.67 | -1,775,437.05 | -1,635,607.22 | -1,703,816.126 | -1,314,187.886 | -1,122,860.835 |
Totaal niet-vlottende activa
| 0 | 6,129,386.469 | 0 | 0 | 685,256.697 | -0.001 | 3,359,187.779 | 3,913,192.884 | 3,878,613.789 | 3,510,285.878 | 3,314,455.721 | 3,591,721.127 | 3,541,846.397 | 3,304,299.556 | 3,156,016.735 | 3,221,304.346 | 3,194,059.411 | 3,414,817.144 | 3,434,588.64 | 2,817,497.586 | 2,737,373.889 | 2,860,139.901 | 2,652,127.261 | 2,355,040.523 | 2,676,053.7 | 2,582,084.921 | 2,501,237.769 | 2,370,515.303 | 2,455,866.492 | 2,355,072.344 | 2,456,170.253 | 2,601,826.125 | 2,728,099.846 | 2,561,893.204 | 2,498,926.658 | 2,454,988.808 | 2,433,311.937 | 2,346,990.916 | 2,748,994.867 | 2,462,920.217 | 3,053,076.868 | 2,979,363.749 | 2,735,654.107 | 3,303,689.011 | 3,227,203.651 | 2,947,719.115 | 2,662,969.937 | 2,658,285.796 | 2,569,437.305 | 2,581,731.179 | 2,419,513.162 | 2,090,419.731 | 2,191,231.985 | 1,996,187.278 | 2,095,304.76 | 1,611,461.299 | 1,842,933.906 | 2,077,639.833 | 1,389,183.074 | 1,311,642.255 | 1,390,991.67 | 1,775,437.05 | 1,635,607.22 | 1,703,816.126 | 1,314,187.886 | 1,122,860.835 |
Totaal activa
| 6,470,054.36 | 6,357,858.469 | 6,759,805.662 | 6,449,093.772 | 6,730,233.07 | 6,474,714.18 | 6,333,946.613 | 6,464,840.83 | 6,499,905.523 | 6,676,626.444 | 6,248,552.049 | 6,371,402.201 | 6,641,572.206 | 5,931,075.153 | 5,587,409.381 | 5,359,425.406 | 5,385,628.409 | 5,804,614.988 | 5,952,244.9 | 4,139,474.179 | 4,267,300.248 | 4,447,416.768 | 5,035,685.806 | 3,758,829.303 | 4,626,602.362 | 4,509,507.798 | 4,205,205.576 | 3,778,776.391 | 4,014,994.282 | 4,055,693.257 | 4,038,874.4 | 3,921,512.071 | 4,202,474.267 | 4,092,040.42 | 3,807,906.878 | 3,508,069.266 | 3,791,901.548 | 3,866,889.741 | 4,153,687.123 | 3,675,675.045 | 4,545,703.428 | 4,774,244.606 | 4,072,247.658 | 4,524,313.554 | 4,643,117.973 | 4,113,363.515 | 3,961,719.375 | 4,862,231.724 | 4,142,037.34 | 4,124,231.742 | 3,599,976.751 | 3,614,042.787 | 3,584,808.586 | 3,486,931.439 | 2,968,415.734 | 2,768,844.55 | 3,113,347.741 | 3,328,009.346 | 1,927,478.672 | 1,889,471.151 | 2,246,171.036 | 2,742,046.97 | 2,934,466.924 | 2,233,889.146 | 1,956,802.193 | 1,867,676.833 |
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 | 518,358 | 527,818 | 409,390 | 245,638 | 420,006 | 352,525 | 457,954.923 | 271,181 | 530,246 | 838,025 | 402,194 | 374,985 | 427,888 | 340,281 | 320,143 | 506,322 | 587,975 | 484,056 | 355,338 | 529,022.032 | 465,369.233 | 390,552 | 23,510.392 | 17,141.088 | 279,639.708 | 246,971.368 | 83.45 | 13,222.531 | 273,549.765 | 301,156.447 | 3,904.734 | 3,704.544 | 46,493.441 | 40,500.177 |
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 | 0 |
Belastingschulden
| 0 | 787.826 | 1,059.808 | 908.649 | 77.403 | 0 | 0 | 0 | 7,136.2 | 9,899.943 | 6,933.424 | 14,552.621 | 11,066.962 | 4,995.454 | 268.418 | 5,427.408 | 0 | 562.176 | 0 | 2,240.468 | 5,772.408 | 5,483.355 | 9,776 | 1,445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,925 | 0 | 0 | 0 | 3,339.833 | 7,090.399 | 7,463.143 | 3,463.48 | 139.291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 5,568 | 5,907 | 6,823 | 5,897 | 6,775 | 8,068 | 13,655 | 13,542 | 0 | 0 | 0 | 8,988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,227,735.174 | 2,190,553.192 | 2,324,293.351 | 2,513,017.597 | 2,250,869 | -6,775 | -8,068 | -20,791.2 | -23,441.943 | -6,933.424 | -14,552.621 | -11,066.962 | -13,983.454 | -268.418 | -5,427.408 | 0 | -562.176 | 0 | -2,240.468 | -5,772.408 | -5,483.355 | -9,776 | -1,445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -527,818 | 0 | 0 | -420,006 | -352,525 | 0 | -0.358 | 0 | 0 | 0 | 0 | 0 | 0 | -320,143 | -506,322 | 0 | 0 | -2,925 | 0 | 0 | -390,552 | -3,339.833 | -7,090.399 | -7,463.143 | -3,463.48 | -139.291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal kortlopende verplichtingen
| 0 | 2,228,523 | 2,197,181 | 2,331,109 | 2,519,918 | 2,256,766 | 2,231,146 | 2,702,571 | 2,727,411 | 2,738,548 | 2,498,134 | 2,825,923 | 2,786,434 | 2,404,134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 518,358 | 527,818 | 409,390 | 245,638 | 420,006 | 352,525 | 457,954.923 | 271,180.642 | 530,246 | 838,025 | 402,194 | 374,985 | 427,888 | 340,281 | 320,143 | 506,322 | 587,975 | 484,056 | 355,338 | 529,022.032 | 465,369.233 | 390,552 | 23,510.392 | 17,141.088 | 279,639.708 | 246,971.368 | 83.45 | 13,222.531 | 273,549.765 | 301,156.447 | 3,904.734 | 3,704.544 | 46,493.441 | 40,500.177 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 81,760.5 | 83,751.092 | 84,003.26 | 85,164.82 | 85,726.375 | 87,419.599 | 98,356.37 | 99,538.079 | 95,616.489 | 93,714.417 | 91,393.908 | 91,974.394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 617,455.29 | 0 | 573,267.481 | 400,505.034 | 399,197.494 | 446,647.39 | 509,082.041 | 163,223.603 | 263,522.563 | 261,694.704 | 0 | 669,044.667 | 0 | 279,216.23 | 375,870.649 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 5,568 | 5,907 | 6,823 | 5,897 | 6,775 | 8,068 | 13,655 | 13,542 | 11,391 | 10,984 | 9,506 | 8,988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 15,874.76 | 19,682.368 | 19,316.887 | 19,998.592 | 9,961.382 | 14,512.701 | 15,336.943 | 14,960.979 | 10,186.127 | 5,173.622 | 8,935.398 | 15,062.639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -103,203.26 | -109,340.46 | -84,003.26 | -85,164.82 | -85,726.375 | -87,419.599 | -98,356.37 | -99,538.079 | -95,616.489 | -93,714.417 | -91,393.908 | -91,974.394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -617,455.29 | 0 | -573,267.481 | -400,505.034 | -399,197.494 | -446,647.39 | -509,082.041 | -163,223.603 | -263,522.563 | -261,694.704 | 0 | -669,044.667 | 0 | -279,216.23 | -375,870.649 |
Totaal niet-vlottende verplichtingen
| 0 | 0 | 2,772,023.611 | 2,333,967.718 | 2,383,380.72 | 2,431,455.298 | 1,512,323 | 1,367,394.536 | 5,842,899.63 | 1,943,246.079 | 1,917,139.598 | 1,790,490.46 | 1,628,420.44 | 1,465,126.154 | 1,324,136.235 | 1,176,027.144 | 1,241,473.265 | 1,272,038.411 | 1,091,476.245 | 953,236.079 | 937,134.028 | 839,038 | 993,137.099 | 775,227.708 | 854,276.943 | 912,739.897 | 943,175.255 | 857,827 | 798,241.655 | 788,547 | 818,170.777 | 693,960 | 677,533.622 | 584,371.504 | 524,360.846 | 519,019.111 | 416,125.225 | 564,851 | 732,855.981 | 579,366.515 | 714,864.177 | 660,858.388 | 619,682.576 | 716,317 | 795,957 | 605,582 | 707,785.045 | 1,464,830.21 | 748,857.506 | 766,632.919 | 611,490.017 | 617,455.29 | 620,910.847 | 573,267.481 | 400,505.034 | 399,197.494 | 446,647.39 | 509,082.041 | 163,223.603 | 263,522.563 | 261,694.704 | 572,536.638 | 669,044.667 | 344,072.357 | 279,216.23 | 375,870.649 |
Totaal passiva
| 5,882,652.456 | 5,766,850.42 | 6,100,281.376 | 5,786,407.293 | 6,061,827.06 | 5,801,029.066 | 1,512,323 | 1,367,394.536 | 5,842,899.63 | 1,943,246.079 | 1,917,139.598 | 1,790,490.46 | 1,628,420.44 | 1,465,126.154 | 1,324,136.235 | 1,176,027.144 | 1,241,473.265 | 1,272,038.411 | 1,091,476.245 | 953,236.079 | 937,134.028 | 839,038 | 993,137.099 | 775,227.708 | 854,276.943 | 912,739.897 | 943,175.255 | 857,827 | 798,241.655 | 788,547 | 818,170.777 | 693,960 | 3,784,706.712 | 3,672,721.795 | 3,396,695.221 | 3,096,618.889 | 3,380,237.749 | 3,466,080.069 | 3,767,574.84 | 3,290,946.447 | 4,165,289.76 | 4,401,357.842 | 3,694,929.686 | 4,111,665.139 | 4,223,444.803 | 3,683,563.986 | 3,526,837.294 | 4,421,881.481 | 3,698,632.054 | 3,671,622.214 | 3,159,991.991 | 3,151,735.212 | 3,128,951.238 | 3,031,626.323 | 2,531,133.619 | 2,338,339.817 | 2,678,827.968 | 2,907,411.867 | 1,521,258.567 | 1,505,713.515 | 1,869,777.789 | 2,356,860.353 | 2,537,581.458 | 1,849,375.935 | 1,573,059.447 | 1,542,475.099 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 1,956 | 1,956 | 1,956 | 1,956 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956 | 1,956 | 1,956.258 | 1,956.257 | 1,956 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 | 1,956.257 |
Gewone aandelen
| 0 | 236,295.086 | 236,295.343 | 236,295.343 | 236,295.343 | 236,295.343 | 236,295.086 | 236,295.086 | 236,295.086 | 236,295.086 | 236,295.086 | 236,295.086 | 236,295.086 | 236,295.086 | 236,295.086 | 236,295.086 | 236,295.086 | 236,295.086 | 236,295.086 | 236,295.086 | 236,295.086 | 236,295.086 | 236,295.086 | 236,295.086 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.843 | 160,058.843 | 160,058.585 | 160,058.586 | 160,058.843 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 | 160,058.586 |
Ingehouden winsten
| 0 | 159,666 | 206,352 | 228,078 | 248,114 | 241,504 | 244,265.393 | 246,094.994 | 243,819.776 | 241,819.039 | 239,336.56 | 242,639.981 | 245,318.535 | 232,718.698 | 221,497.45 | 207,880.286 | 201,125.74 | 190,363.66 | 186,388.417 | 200,723.27 | 197,998.539 | 193,343.825 | 190,502.481 | 174,172.494 | 172,816.778 | 170,970.719 | 166,667.412 | 159,751.427 | 163,576.656 | 162,330.508 | 150,438.553 | 140,930.469 | 148,976.217 | 148,941.02 | 135,397.074 | 129,481.162 | 135,722.479 | 126,451.469 | 110,247.506 | 106,457.326 | 108,211.274 | 104,020.873 | 104,571.429 | 134,921.613 | 142,251.014 | 143,287.065 | 145,767.9 | 149,364.617 | 148,568.73 | 158,386.049 | 153,973.832 | 174,532.403 | 170,655.977 | 171,398.241 | 170,245.624 | 162,048.859 | 164,817.831 | 157,023.357 | 149,828.152 | 133,142.808 | 122,740.452 | 127,527.457 | 135,144.87 | 122,399.404 | 123,718.161 | 109,362.962 |
Overige gereserveerde algehele resultaten
| 0 | 119,212.547 | 156,286.509 | 140,022.794 | 190,673.139 | 194,033.147 | 181,790.261 | 183,418.951 | 200,886.932 | 196,574.945 | 160,880.619 | 157,511.628 | 155,890.357 | 152,397.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 577,399.397 | 65,430.163 | 97,657.178 | 67,326.881 | 149,850.119 | 29,943.27 | 29,943.529 | 146,780.485 | 29,943.528 | 29,943.528 | 124,272.066 | 126,972.655 | 48,748.327 | 48,747.579 | 133,382.406 | 48,748.063 | 124,042.789 | 124,574.519 | 122,272.622 | 66,623.698 | 66,623.874 | 131,356.539 | 66,624.007 | 129,101.365 | 110,113.197 | 110,081.927 | 109,710.588 | 115,214.626 | 110,415.892 | 110,356.423 | 48,640.936 | 112,134.099 | 106,776.495 | 108,362.763 | 113,799.74 | 119,954.372 | 113,926.478 | 112,343.361 | 113,849.935 | 116,256.43 | 110,187.552 | 106,851.048 | 110,731.7 | 115,711.959 | 115,407.313 | 118,645.366 | 127,099.339 | 128,970.783 | 132,821.713 | 132,208.637 | 123,996.086 | 125,760.329 | 123,186.529 | 121,892.034 | 105,021.648 | 106,441.031 | 107,687.099 | 101,559.28 | 94,377.111 | 88,599.986 | 91,637.952 | 95,644.317 | 99,725.754 | 100,098.964 | 98,009.743 | 53,823.93 |
Totaal eigen vermogen van aandeelhouders
| 577,399.397 | 580,603.795 | 630,861.859 | 636,324.143 | 654,894.01 | 651,644.017 | 623,485.132 | 631,126.821 | 646,320.802 | 639,823.815 | 601,859.969 | 607,863.978 | 625,112.7 | 609,021.347 | 593,131.198 | 575,142.402 | 563,419.872 | 553,189.521 | 546,912.382 | 570,145.719 | 567,529.22 | 562,951.706 | 554,990.217 | 541,525.201 | 444,944.818 | 443,067.489 | 438,392.843 | 436,980.895 | 436,007.39 | 434,701.773 | 423,142.673 | 415,079.411 | 417,767.555 | 419,318.625 | 411,211.657 | 411,450.377 | 411,663.799 | 400,809.673 | 386,112.284 | 384,728.599 | 380,413.668 | 372,886.763 | 377,317.972 | 412,648.415 | 419,673.17 | 429,799.529 | 434,882.082 | 440,350.243 | 443,405.286 | 452,609.528 | 439,984.761 | 462,307.575 | 455,857.349 | 455,305.117 | 437,282.115 | 430,504.733 | 434,519.773 | 420,597.48 | 406,220.106 | 383,757.637 | 376,393.247 | 385,186.617 | 396,885.467 | 384,513.211 | 383,742.747 | 325,201.735 |
Totaal eigen vermogen
| 587,401.904 | 612,592.049 | 659,524.286 | 662,686.478 | 665,205.016 | 662,323.114 | 634,108.901 | 641,333.327 | 657,005.893 | 650,582.379 | 612,951.095 | 618,676.192 | 633,204.248 | 617,850.218 | 602,001.95 | 580,668.522 | 568,601.078 | 558,012.109 | 551,034.177 | 570,155.62 | 567,539.032 | 562,951.706 | 554,990.217 | 541,525.201 | 444,944.818 | 443,067.489 | 438,392.843 | 436,980.895 | 436,007.39 | 434,701.773 | 423,142.673 | 415,079.411 | 417,767.555 | 419,318.625 | 411,211.657 | 411,450.377 | 411,663.799 | 400,809.673 | 386,112.284 | 384,728.599 | 380,413.668 | 372,886.763 | 377,317.972 | 412,648.415 | 419,673.17 | 429,799.529 | 434,882.082 | 440,350.243 | 443,405.286 | 452,609.528 | 439,984.761 | 462,307.575 | 455,857.349 | 455,305.117 | 437,282.115 | 430,504.733 | 434,519.773 | 420,597.48 | 406,220.106 | 383,757.637 | 376,393.247 | 385,186.617 | 396,885.467 | 384,513.211 | 383,742.747 | 325,201.735 |
Totaal passiva en aandeelhoudersvermogen
| 6,470,054.36 | 6,357,858.469 | 6,759,805.662 | 6,449,093.772 | 6,730,233.07 | 6,474,714.18 | 6,333,946.613 | 6,464,840.83 | 6,499,905.523 | 6,665,867.879 | 6,237,460.922 | 6,360,589.987 | 6,633,480.658 | 5,931,075.153 | 5,587,409.381 | 5,359,425.406 | 5,380,447.203 | 5,799,792.401 | 5,948,123.105 | 4,139,474.179 | 4,267,300.248 | 4,447,416.768 | 5,035,685.806 | 3,758,829.303 | 4,626,602.362 | 4,509,507.798 | 4,205,205.576 | 3,778,776.391 | 4,014,994.282 | 4,055,693.257 | 4,038,874.4 | 3,921,512.071 | 4,202,474.267 | 4,092,040.42 | 3,807,906.878 | 3,508,069.266 | 3,791,901.548 | 3,866,889.742 | 4,153,687.124 | 3,675,675.046 | 4,545,703.428 | 4,774,244.605 | 4,072,247.658 | 4,524,313.554 | 4,643,117.973 | 4,113,363.515 | 3,961,719.376 | 4,862,231.724 | 4,142,037.34 | 4,124,231.742 | 3,599,976.752 | 3,614,042.787 | 3,584,808.587 | 3,486,931.44 | 2,968,415.734 | 2,768,844.55 | 3,113,347.741 | 3,328,009.347 | 1,927,478.673 | 1,889,471.152 | 2,246,171.036 | 2,742,046.97 | 2,934,466.925 | 2,233,889.146 | 1,956,802.194 | 1,867,676.834 |