Shinyoung Securities Co., Ltd.
KRX:001720.KS
81500 (KRW) • At close October 23, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 205,535.417 | 219,389.395 | 283,575.91 | 668,355.276 | 710,756.522 | 707,050.937 | 584,532.2 | 542,497.673 | 795,463.393 | 742,018.783 | 905,201.927 | 694,489.288 | 731,256.12 | 737,568.656 | 656,296.002 | 699,673.715 | 737,297.713 | 1,418,917.72 | 1,436,997.492 | 2,170,173.442 | 1,640,869.389 | 1,692,164.182 | 1,728,422.942 | 1,415,969.41 | 1,263,314.292 | 1,099,876.448 | 1,346,656.708 | 1,540,063.508 | 1,433,732.358 | 894,275.2 | 685,290.167 | 1,064,458.067 | 1,181,174.616 | 1,072,984.277 | 1,154,305.31 | 1,341,563.58 | 1,261,527.994 | 1,310,261.886 | 1,247,555.884 | 583,640.189 | 747,419.078 | 626,460.777 | 866,635.153 | 642,177.916 | 683,527.09 | 543,838.071 | 972,412.139 | 1,098,063.499 | 1,071,266.409 | 991,601.798 | 1,359,186.836 | 1,412,506.802 | 1,398,354.496 | 1,140,738.486 | 641,847.915 | 483,405.307 | 387,298.682 | 949,128.666 | 960,398.702 | 995,982.841 | 504,504.405 | 346,695.607 | 332,099.53 |
Kortetermijnbeleggingen
| 330,199.197 | 509,680.808 | 808,590.858 | 586,220.288 | 448,079.608 | 320,865.425 | 195,522.823 | 617,149.752 | 753,616.325 | 493,272.887 | 832,338.674 | 693,736.466 | 420,341.926 | 360,291.866 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 535,734.614 | 729,070.203 | 1,092,166.768 | 668,355.276 | 710,756.522 | 707,050.937 | 584,532.2 | 542,497.673 | 795,463.393 | 742,018.783 | 905,201.927 | 694,489.288 | 731,256.12 | 737,568.656 | 656,296.002 | 699,673.715 | 737,297.713 | 1,418,917.72 | 1,436,997.492 | 2,170,173.442 | 1,640,869.389 | 1,692,164.182 | 1,728,422.942 | 1,415,969.41 | 1,263,314.292 | 1,099,876.448 | 1,346,656.708 | 1,540,063.508 | 1,433,732.358 | 894,275.2 | 685,290.167 | 1,064,458.067 | 1,181,174.616 | 1,072,984.277 | 1,154,305.31 | 1,341,563.58 | 1,261,527.994 | 1,310,261.886 | 1,247,555.884 | 583,640.189 | 747,419.078 | 626,460.777 | 866,635.153 | 642,177.916 | 683,527.09 | 543,838.071 | 972,412.139 | 1,098,063.499 | 1,071,266.409 | 991,601.798 | 1,359,186.836 | 1,412,506.802 | 1,398,354.496 | 1,140,738.486 | 641,847.915 | 483,405.307 | 387,298.682 | 949,128.666 | 960,398.702 | 995,982.841 | 504,504.405 | 346,695.607 | 332,099.53 |
Nettovorderingen
| 941,434.267 | 900,550.052 | 1,260,318.88 | 738,875.701 | 810,737.665 | 540,886.549 | 573,167.477 | 1,560,928.252 | 597,415.992 | 486,748.422 | 446,230.459 | 957,329.536 | 1,049,958.435 | 1,104,472.847 | 906,148.734 | 614,619.899 | 544,045.407 | 498,454.265 | 184,992.645 | 407,267.639 | 345,057.728 | 228,444.15 | 190,589.902 | 453,562.987 | 777,582.582 | 558,053.141 | 210,127.292 | 235,766.966 | 378,770.362 | 134,114.588 | 107,659.872 | 637,794.268 | 414,556.329 | 171,760.344 | 154,911.07 | 477,168.292 | 356,590.978 | 149,356.634 | 287,056.17 | 540,243.953 | 582,178.781 | 139,566.379 | 130,069.297 | 585,690.205 | 575,997.614 | 140,668.317 | 201,077.683 | 480,841.83 | 635,414.71 | 143,923.15 | 180,569.934 | 785,077.686 | 963,377.171 | 71,085.93 | 101,437.208 | 631,562.258 | 495,584.99 | 45,696.686 | 292,268.32 | 73,631.549 | 41,845.625 | 222,819.96 | 117,108.028 |
Voorraad
| 0 | 0 | 0 | 2,046,879.825 | 2,029,380.451 | 1,616,676.491 | 1,522,527.956 | 2,853,276.798 | 2,135,407.733 | 1,782,205.688 | 1,994,138.303 | 2,258,397.704 | 2,016,930.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1,477,168.881 | -1,629,620.255 | -2,352,485.648 | -2,046,879.825 | -2,029,380.451 | -1,616,676.491 | -1,522,527.956 | -2,853,276.798 | -2,135,407.733 | -1,782,205.688 | -1,994,138.303 | -2,258,397.704 | -2,016,930.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| -0 | 0 | 0 | 1,407,230.977 | 1,521,494.187 | 1,247,937.486 | 1,157,699.677 | 2,103,425.925 | 1,392,879.385 | 1,228,767.205 | 1,351,432.386 | 1,651,818.824 | 1,781,214.555 | 1,842,041.503 | 1,562,444.736 | 1,314,293.614 | 1,281,343.12 | 1,917,371.985 | 1,621,990.137 | 2,577,441.081 | 1,985,927.117 | 1,920,608.332 | 1,919,012.844 | 1,869,532.397 | 2,040,896.874 | 1,657,929.589 | 1,556,784 | 1,775,830.474 | 1,812,502.72 | 1,028,389.788 | 792,950.039 | 1,702,252.335 | 1,595,730.945 | 1,244,744.621 | 1,309,216.38 | 1,818,731.872 | 1,618,118.972 | 1,459,618.52 | 1,534,612.054 | 1,123,884.142 | 1,329,597.859 | 766,027.156 | 996,704.45 | 1,227,868.121 | 1,259,524.704 | 684,506.388 | 1,173,489.822 | 1,578,905.329 | 1,706,681.119 | 1,135,524.948 | 1,539,756.77 | 2,197,584.488 | 2,361,731.667 | 1,211,824.416 | 743,285.123 | 1,114,967.565 | 882,883.672 | 994,825.352 | 1,252,667.022 | 1,069,614.39 | 546,350.03 | 569,515.567 | 449,207.558 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 91,860.303 | 92,598.434 | 91,587.869 | 91,541.216 | 90,838.918 | 91,852.232 | 92,572.864 | 94,007.7 | 94,486.435 | 93,386.409 | 93,144.342 | 88,429.585 | 89,025.653 | 89,769.318 | 90,613.851 | 91,927.283 | 92,386.677 | 95,184.878 | 95,532.031 | 96,722.635 | 95,905.699 | 87,254.206 | 85,021.656 | 90,975.79 | 85,395.359 | 94,180.794 | 72,868.476 | 62,783.622 | 55,151.778 | 52,623.393 | 48,054.879 | 48,629.966 | 48,849.484 | 49,477.904 | 49,954.573 | 50,023.872 | 50,406.682 | 51,423.991 | 52,109.664 | 52,819.395 | 53,541.273 | 53,826.054 | 53,958.76 | 53,820.615 | 54,161.273 | 54,269.769 | 54,513.58 | 49,837.817 | 49,692.027 | 50,238.275 | 40,141.8 | 40,421.083 | 40,285.99 | 114,496.421 | 100,781.865 | 101,486.955 | 102,029.46 | 101,684.494 | 101,928.214 | 102,545.246 | 102,620.502 | 99,391.063 | 99,230.775 |
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 | 4,902.302 | 4,902.302 | 4,902.302 | 4,902.302 | 4,902.302 | 0 | 4,902.302 | 4,902.302 | 4,902.302 | 4,902.302 | 4,902.302 | 4,902.302 | 4,902.302 | 4,902.302 | 4,902.302 | 4,902.302 | 4,902.302 | 4,902.302 | 4,902.302 | 4,902.302 | 5,852.302 | 5,852.302 | 5,852.302 | 5,852.302 | 5,852.302 | 0 | 0 | 0 | 3,398.444 | 6,248.082 | 6,582.801 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 26,614.993 | 27,266.805 | 28,067.385 | 26,640.9 | 27,390.184 | 26,488.42 | 26,968.247 | 26,020.711 | 24,503.891 | 24,679.717 | 24,677.742 | 24,784.593 | 24,439.812 | 23,976.596 | 24,553.15 | 24,448.648 | 23,773.672 | 24,193.89 | 25,203.426 | 21,363.165 | 20,043.831 | 18,464.545 | 17,861.267 | 17,789.128 | 17,913.798 | 17,477.038 | 17,446.788 | 17,209.249 | 16,396.473 | 16,089.777 | 21,743.39 | 16,790.456 | 17,600.842 | 20,926.57 | 22,982.147 | 24,573.1 | 24,600.354 | 23,328.152 | 25,243.407 | 26,935.284 | 28,421.76 | 27,315.198 | 27,090.528 | 28,329.317 | 32,712.624 | 33,010.561 | 35,897.641 | 37,211.46 | 37,915.687 | 45,443.093 | 41,105.322 | 43,230.136 | 44,680.743 | 17,152.85 | 21,621.048 | 22,543.024 | 23,299.532 | 15,724.315 | 15,488.048 | 11,727.112 | 4,241.759 | 3,562.788 | 3,273.816 |
Goodwill en immateriële activa
| 26,614.993 | 27,266.805 | 28,067.385 | 26,640.9 | 27,390.184 | 26,488.42 | 26,968.247 | 26,020.711 | 24,503.891 | 24,679.717 | 24,677.742 | 24,784.593 | 24,439.812 | 23,976.596 | 24,553.15 | 24,448.648 | 23,773.672 | 24,193.89 | 25,203.426 | 21,363.165 | 20,043.831 | 18,464.545 | 17,861.267 | 17,789.128 | 17,913.798 | 22,379.34 | 22,349.09 | 22,111.551 | 21,298.775 | 20,992.079 | 21,743.39 | 21,692.758 | 22,503.144 | 25,828.872 | 27,884.449 | 29,475.402 | 29,502.656 | 28,230.454 | 30,145.709 | 31,837.586 | 33,324.062 | 32,217.5 | 31,992.83 | 33,231.619 | 37,614.926 | 38,862.863 | 41,749.943 | 43,063.762 | 43,767.989 | 51,295.395 | 41,105.322 | 43,230.136 | 44,680.743 | 20,551.294 | 27,869.13 | 29,125.825 | 23,299.532 | 15,724.315 | 15,488.048 | 11,727.112 | 4,241.759 | 3,562.788 | 3,273.816 |
Langetermijnbeleggingen
| 8,327,697.331 | 344,487.592 | 348,654.126 | 8,668,627.76 | 8,471,703.647 | 8,072,593.288 | 8,463,552.196 | 8,847,139.807 | 9,131,933.035 | 9,015,510.152 | 9,261,565.45 | 8,157,030.083 | 8,198,717.857 | 7,472,029.809 | 8,411,108.06 | 8,721,701.735 | 8,797,183.514 | 7,218,510.317 | 7,471,619.918 | 6,793,641.972 | 7,921,266.639 | 7,569,587.107 | 6,788,615.044 | 7,167,559.135 | 7,123,847.087 | 6,804,808.125 | 6,572,309.128 | 6,582,368.909 | 7,823,845.363 | 7,362,170.113 | 7,649,276.327 | 7,362,332.25 | 7,494,897.802 | 6,541,219.785 | 6,174,076.827 | 5,799,823.896 | 5,501,475.616 | 4,986,729.791 | 4,715,347.629 | 4,608,298.624 | 4,497,915.028 | 3,667,147.881 | 4,135,422.104 | 4,543,988.054 | 4,092,496.879 | 3,835,969.612 | 4,537,336.327 | 4,789,239.061 | 4,087,134.855 | 3,513,493.104 | 3,333,945.98 | 2,952,753.83 | 2,894,737.181 | 2,682,559.138 | 2,900,588.182 | 3,172,745.548 | 3,597,305.303 | 2,667,258.663 | 2,534,805.828 | 2,391,829.33 | 2,448,108.907 | 2,797,599.631 | 2,874,992.729 |
Belastingvorderingen
| 517.974 | 1,041.132 | 449.505 | 441.387 | 329.967 | 1,262.63 | 2,350.368 | 422.314 | 344.376 | 1,141.327 | 485.129 | 392.455 | 227.755 | 619.121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -8,297,656.271 | -465,393.962 | -468,758.886 | -441.387 | -329.967 | -1,262.63 | -2,350.368 | -422.314 | -344.376 | -1,141.327 | -485.129 | -392.455 | -227.755 | -619.121 | -8,526,275.061 | -8,838,077.667 | -8,913,343.863 | -7,337,889.085 | -7,592,355.375 | -6,911,727.772 | -8,037,216.169 | -7,675,305.859 | -6,891,497.967 | -7,276,324.053 | -7,227,156.244 | -6,921,368.26 | -6,667,526.694 | -6,667,264.082 | -7,900,295.917 | -7,435,785.586 | -7,719,074.596 | -7,432,654.974 | -7,566,250.43 | -6,616,526.561 | -6,251,915.849 | -5,879,323.17 | -5,581,384.954 | -5,066,384.236 | -4,797,603.002 | -4,692,955.604 | -4,584,780.363 | -3,753,191.435 | -4,221,373.695 | -4,631,040.287 | -4,184,273.078 | -3,929,102.244 | -4,633,599.851 | -4,882,140.64 | -4,180,594.871 | -3,615,026.774 | -3,415,193.102 | -3,036,405.049 | -2,979,703.914 | -2,817,606.853 | -3,029,239.177 | -3,303,358.328 | -3,722,634.295 | -2,784,667.472 | -2,652,222.09 | -2,506,101.688 | -2,554,971.168 | -2,900,553.482 | -2,977,497.32 |
Totaal niet-vlottende activa
| 149,034.33 | 0 | 0 | 8,786,809.876 | 8,589,932.75 | 8,190,933.94 | 8,583,093.307 | 8,967,168.218 | 9,250,923.361 | 9,133,576.278 | 9,379,387.534 | 8,270,244.261 | 8,312,183.322 | 7,585,775.723 | 8,526,275.061 | 8,838,077.667 | 8,913,343.863 | 7,337,889.085 | 7,592,355.375 | 6,911,727.772 | 8,037,216.169 | 7,675,305.859 | 6,891,497.967 | 7,276,324.053 | 7,227,156.244 | 6,921,368.26 | 6,667,526.694 | 6,667,264.082 | 7,900,295.917 | 7,435,785.586 | 7,719,074.596 | 7,432,654.974 | 7,566,250.43 | 6,616,526.561 | 6,251,915.849 | 5,879,323.17 | 5,581,384.954 | 5,066,384.236 | 4,797,603.002 | 4,692,955.604 | 4,584,780.363 | 3,753,191.435 | 4,221,373.695 | 4,631,040.287 | 4,184,273.078 | 3,929,102.244 | 4,633,599.851 | 4,882,140.64 | 4,180,594.871 | 3,615,026.774 | 3,415,193.102 | 3,036,405.049 | 2,979,703.914 | 2,817,606.853 | 3,029,239.177 | 3,303,358.328 | 3,722,634.295 | 2,784,667.472 | 2,652,222.09 | 2,506,101.688 | 2,554,971.168 | 2,900,553.482 | 2,977,497.32 |
Totaal activa
| 10,408,213.495 | 10,609,935.089 | 10,980,360.381 | 10,953,079.091 | 10,892,186.554 | 10,198,800.405 | 10,392,553.246 | 11,744,804.588 | 11,287,945.214 | 11,085,013.453 | 11,333,808.354 | 10,360,659.372 | 10,491,229.639 | 9,820,753.72 | 10,472,043.333 | 10,583,411.814 | 10,580,378.236 | 9,629,291.73 | 9,426,700.484 | 9,687,176.507 | 10,237,710.654 | 9,815,074.746 | 9,080,508.728 | 9,344,348.543 | 9,509,967.511 | 8,776,644.131 | 8,440,944.993 | 8,655,958.69 | 9,923,815.239 | 8,678,010.691 | 8,735,904.273 | 9,353,629.916 | 9,395,976.464 | 8,098,549.897 | 7,791,346.886 | 7,918,771.431 | 7,422,471.545 | 6,714,162.57 | 6,577,943.614 | 6,055,848.768 | 6,168,116.526 | 4,843,486.398 | 5,488,716.928 | 6,046,841.547 | 5,650,327.682 | 4,790,639.772 | 6,005,278.686 | 6,617,214.666 | 6,116,189.087 | 4,759,446.477 | 5,206,980.017 | 5,388,217.084 | 5,522,737.336 | 4,137,776.898 | 3,869,622.198 | 4,516,230.803 | 4,720,420.64 | 3,923,856.547 | 4,072,301.263 | 3,769,191.574 | 3,302,712.144 | 3,641,921.601 | 3,607,003.5 |
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 | 140,970.15 | 619,201.817 | 334,290.847 | 156,021.127 | 118,470.477 | 428,257.756 | 355,492.655 | 99,822.39 | 252,461.692 | 481,600.058 | 608,756.377 | 114,941.949 | 161,841.853 | 534,216.18 | 543,885.219 | 113,493.709 | 229,073.65 | 460,622.622 | 582,539.993 | 151,345.176 | 227,888.09 | 790,977.522 | 969,245.075 | 47,035.474 | 98,498.294 | 634,783.998 | 467,189.015 | 7,131.345 | 212,278.534 | 96,312.881 | 27,480.531 | 246,037.799 | 181,090.573 |
Kortlopende schulden
| 5,504,760.347 | 4,733,852.776 | 4,902,766.568 | 4,471,413.385 | 4,480,511.089 | 4,156,988.327 | 4,384,752.937 | 3,961,773.667 | 4,333,117.36 | 4,608,008.926 | 5,242,333.877 | 4,599,061.951 | 4,523,664.305 | 4,675,654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8,919.609 | 3,732.468 | 3,256.122 | 3,729.95 | 4,844.972 | 4,601.4 | 4,819.311 | 3,750.465 | 5,471.647 | 16,314.985 | 24,940.213 | 24,722.586 | 20,557.879 | 4,562.381 | 29,455.93 | 10,863.633 | 4,019.183 | 7,342.868 | 5,056.739 | 3,173.586 | 4,462.322 | 4,423.811 | 2,793.366 | 7,007.22 | 17,206.07 | 14,630.66 | 11,171.5 | 14,044.669 | 18,133.523 | 14,145.162 | 2,765.005 | 4,200.317 | 4,918.301 | 4,623.478 | 3,258.777 | 6,127.872 | 13,434.585 | 6,590.014 | 4,755.889 | 4,123.607 | 5,019.758 | 4,584.578 | 2,377.448 | 2,589.34 | 6,579.735 | 2,583.347 | 966.037 | 1,584.205 | 6,666.848 | 5,825.86 | 5,857.803 | 6,977.068 | 17,616.18 | 14,337.208 | 6,886.255 | 9,391.883 | 236.57 | 0 | 0 | 17,712.737 | 20,683.153 | 13,461.959 | 14,505.751 |
Uitgestelde opbrengsten
| 0 | 34,606.275 | 50,942.04 | 35,978.967 | 0 | 30,383.382 | 32,373.987 | 32,476.94 | 37,702.736 | 0 | 0 | 0 | 16,095.035 | 12,693.871 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -5,504,760.347 | -34,606.275 | -4,953,708.608 | -4,507,392.352 | -4,480,511.089 | -4,187,371.709 | -4,417,126.924 | -3,994,250.607 | -4,370,820.096 | -4,608,008.926 | -5,242,333.877 | -4,599,061.951 | -4,539,759.34 | -4,688,347.871 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -140,970.15 | -619,201.817 | -334,290.847 | -156,021.127 | -118,470.477 | -428,257.756 | -355,492.655 | -99,822.39 | -252,461.692 | -481,600.058 | -608,756.377 | -114,941.949 | -161,841.853 | -534,216.18 | -543,885.219 | -113,493.709 | -229,073.65 | -460,622.622 | -582,539.993 | -151,345.176 | -227,888.09 | -790,977.522 | -969,245.075 | -47,035.474 | -98,498.294 | -634,783.998 | -467,189.015 | -7,131.345 | -212,278.534 | -96,312.881 | -27,480.531 | -246,037.799 | -181,090.573 |
Totaal kortlopende verplichtingen
| 5,504,760.347 | 4,733,852.776 | 4,902,766.568 | 4,471,413.385 | 4,480,511.089 | 4,156,988.327 | 4,384,752.937 | 3,961,773.667 | 4,333,117.36 | 4,608,008.926 | 5,242,333.877 | 4,599,061.951 | 4,523,664.305 | 4,675,654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 140,970.15 | 619,201.817 | 334,290.847 | 156,021.127 | 118,470.477 | 428,257.756 | 355,492.655 | 99,822.39 | 252,461.692 | 481,600.058 | 608,756.377 | 114,941.949 | 161,841.853 | 534,216.18 | 543,885.219 | 113,493.709 | 229,073.65 | 460,622.622 | 582,539.993 | 151,345.176 | 227,888.09 | 790,977.522 | 969,245.075 | 47,035.474 | 98,498.294 | 634,783.998 | 467,189.015 | 7,131.345 | 212,278.534 | 96,312.881 | 27,480.531 | 246,037.799 | 181,090.573 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 136,007.872 | 153,750.367 | 146,145.492 | 720,016.485 | 669,575.716 | 480,322.019 | 629,348.429 | 521,846.284 | 774,767.167 | 742,432.273 | 813,163.213 | 559,133.955 | 405,292.924 | 583,081.916 | 573,451.012 | 430,444.424 | 572,661.874 | 245,658.084 | 279,000 | 305,000 | 461,084.946 | 390,000 | 371,000 | 370,000 | 90,000 | 95,050 | 225,200 | 245,350 | 95,500 | 5,500 | 140,000 | 125,000 | 360,300 | 80,300 | 120,300 | 200,300 | 20,300 | 52,376.105 | 110,300 | 95,300 | 152,000 | 2,000 | 172,000 | 202,000 | 169,000 | 2,150 | 322,300 | 273,009.1 | 325,600 | 45,750 | 250,000 | 180,000 | 220,000 | 226,000 | 270,400 | 241,200 | 424,000 | 370,000.001 | 373,000 | 199,000.001 | 444,507.616 | 270,854.644 | 260,004.238 |
Uitgestelde opbrengsten niet-vlottend
| 22,550.315 | 34,606.275 | 50,942.04 | 35,978.967 | 34,749.063 | 30,383.382 | 32,373.987 | 32,476.94 | 37,702.736 | 30,026.084 | 29,242.25 | 20,008.113 | 16,095.035 | 12,693.871 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 84,880.438 | 104,645.298 | 87,692.457 | 84,328.89 | 80,286.022 | 79,205.51 | 68,318.754 | 67,202.541 | 67,844.699 | 73,179.296 | 51,921.497 | 55,342.471 | 59,660.446 | 64,353.238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,775,954.676 | 3,749,461.65 | -284,779.99 | -120,307.857 | -115,035.085 | -109,588.893 | -100,692.741 | -99,679.481 | 8,987,527.786 | 8,746,789.926 | -81,163.747 | -75,350.584 | 8,603,492.203 | 7,759,573.377 | -573,451.012 | -430,444.424 | -572,661.874 | -245,658.084 | -279,000 | -305,000 | -461,084.946 | -390,000 | -371,000 | -370,000 | -90,000 | -95,050 | -225,200 | -245,350 | -95,500 | -5,500 | -140,000 | -125,000 | -360,300 | -80,300 | -120,300 | -200,300 | -20,300 | -52,376.105 | -110,300 | -95,300 | -152,000 | -2,000 | -172,000 | -202,000 | -169,000 | -2,150 | -322,300 | -273,009.1 | -325,600 | -45,750 | -250,000 | -180,000 | -220,000 | -226,000 | -270,400 | -241,200 | -424,000 | -370,000.001 | -373,000 | -199,000.001 | -444,507.616 | -270,854.644 | -260,004.238 |
Totaal niet-vlottende verplichtingen
| 3,019,393.302 | 4,042,463.589 | 4,362,607.254 | 720,016.485 | 669,575.716 | 480,322.019 | 629,348.429 | 521,846.284 | 9,867,842.388 | 9,592,427.579 | 813,163.213 | 559,133.955 | 9,084,540.608 | 8,419,702.402 | 9,138,700.136 | 9,335,227.727 | 9,380,095.242 | 8,460,498.615 | 8,198,020.893 | 8,497,077.503 | 9,043,716.932 | 8,644,198.138 | 7,931,785.746 | 8,185,802.382 | 8,342,277.293 | 7,618,883.926 | 7,289,260.169 | 7,520,639.716 | 8,796,585.539 | 7,562,862.025 | 140,000 | 125,000 | 360,300 | 80,300 | 120,300 | 200,300 | 20,300 | 52,376.105 | 110,300 | 95,300 | 152,000 | 2,000 | 172,000 | 202,000 | 169,000 | 2,150 | 322,300 | 273,009.1 | 325,600 | 45,750 | 250,000 | 180,000 | 220,000 | 226,000 | 270,400 | 241,200 | 424,000 | 370,000.001 | 373,000 | 199,000.001 | 444,507.616 | 270,854.644 | 260,004.238 |
Totaal passiva
| 8,716,008.137 | 8,921,462.823 | 9,355,337.866 | 720,016.485 | 669,575.716 | 480,322.019 | 629,348.429 | 521,846.284 | 9,867,842.388 | 9,592,427.579 | 9,908,542.572 | 8,937,092.232 | 9,084,540.608 | 8,419,702.402 | 9,138,700.136 | 9,335,227.727 | 9,380,095.242 | 8,460,498.615 | 8,198,020.893 | 8,497,077.503 | 9,043,716.932 | 8,644,198.138 | 7,931,785.746 | 8,185,802.382 | 8,342,277.293 | 7,618,883.926 | 7,289,260.169 | 7,520,639.716 | 8,796,585.539 | 7,562,862.025 | 7,646,833.153 | 8,275,310.897 | 8,328,298.298 | 7,030,997.035 | 6,722,047.166 | 6,860,538.225 | 6,368,674.076 | 5,690,885.144 | 5,574,841.398 | 5,061,109.975 | 5,205,165.085 | 3,880,367.53 | 4,523,065.651 | 5,089,080.507 | 4,714,638.063 | 3,849,553.111 | 5,073,685.247 | 5,694,254.208 | 5,211,770.966 | 3,841,778.067 | 4,347,353.401 | 4,540,748.15 | 4,667,044.855 | 3,271,236.654 | 3,112,590.835 | 3,765,005.233 | 4,012,291.69 | 3,307,396.704 | 3,425,681.55 | 3,114,125.039 | 2,663,319.783 | 2,999,277.119 | 3,034,599.495 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 35,027.34 | 35,116.82 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 | 35,268.815 |
Gewone aandelen
| 82,200 | 82,200 | 82,200 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 | 46,931.185 |
Ingehouden winsten
| 141,227.947 | 230,732.295 | 183,378.945 | 1,329,828.395 | 1,298,958.029 | 1,288,012.152 | 1,217,116.552 | 1,196,317.889 | 1,164,291.187 | 1,224,648.92 | 1,191,690.615 | 1,187,077.471 | 1,170,784.505 | 1,166,854.39 | 1,130,993.339 | 1,065,821.526 | 1,022,836.524 | 995,405.712 | 1,045,822.282 | 1,007,474.085 | 1,004,056.518 | 992,238.626 | 975,637.065 | 971,913.124 | 955,027.196 | 921,920.755 | 902,122.754 | 884,201.257 | 868,618.554 | 871,040.881 | 851,512.058 | 841,277.136 | 831,121.157 | 829,872.781 | 831,300.986 | 823,288.178 | 813,930.072 | 795,633.776 | 775,664.443 | 765,819.771 | 744,691.896 | 742,514.139 | 740,544.926 | 728,963.621 | 714,747.818 | 713,486.493 | 703,697.261 | 690,239.507 | 674,745.258 | 680,034.055 | 645,851.848 | 630,864.664 | 627,113.472 | 628,837.451 | 574,860.327 | 562,943.895 | 541,844.821 | 482,230.064 | 489,600.664 | 486,718.185 | 462,927.752 | 453,373.877 | 434,726.014 |
Overige gereserveerde algehele resultaten
| 1,470,990.297 | 1,367,399.252 | 1,352,368.129 | 1,347,223.559 | 1,336,171.897 | 1,290,947.032 | 1,275,480.157 | 1,290,859.604 | 1,297,516.681 | 1,243,103.904 | 1,210,630.057 | 1,208,069.835 | 1,208,632.264 | 32,601.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -75,936.588 | -102,535.369 | -103,130.845 | -1,239,545.31 | -1,239,545.309 | -1,196,783.31 | -1,197,060.196 | -1,190,420.848 | -1,188,277.616 | -1,120,169.626 | -1,120,734.253 | -1,119,855.094 | -1,119,338.238 | 53,960.72 | 86,847.906 | 69,244.114 | 65,629.799 | 61,365.102 | 69,685.772 | 69,598.735 | 76,818.924 | 77,927.597 | 73,267.553 | 87,251.616 | 93,360.653 | 114,789.956 | 128,737.216 | 132,273.466 | 140,651.069 | 125,495.891 | 114,743.863 | 115,889.433 | 116,751.095 | 116,336.283 | 116,614.166 | 115,519.488 | 120,296.783 | 107,017.401 | 106,517.484 | 109,573.329 | 99,204.712 | 101,865.396 | 105,873.903 | 110,653.201 | 102,610.723 | 108,537.775 | 107,805.591 | 112,332.932 | 108,836.895 | 116,785.956 | 119,913.056 | 123,203.069 | 135,394.967 | 144,070.14 | 99,971.036 | 106,081.675 | 84,084.129 | 52,029.779 | 74,819.049 | 86,148.35 | 94,264.609 | 107,070.605 | 55,477.991 |
Totaal eigen vermogen van aandeelhouders
| 1,618,481.656 | 1,612,823.518 | 1,549,933.049 | 1,519,706.644 | 1,477,784.617 | 1,464,375.875 | 1,377,736.513 | 1,378,956.644 | 1,355,730.252 | 1,429,783.198 | 1,363,786.42 | 1,357,492.212 | 1,342,278.531 | 1,335,616.249 | 1,300,041.245 | 1,217,265.64 | 1,170,666.323 | 1,138,970.814 | 1,197,708.053 | 1,159,272.819 | 1,163,075.443 | 1,152,366.223 | 1,131,104.617 | 1,141,364.74 | 1,130,587.849 | 1,118,910.711 | 1,113,059.97 | 1,098,674.723 | 1,091,469.623 | 1,078,736.772 | 1,048,455.921 | 1,039,366.569 | 1,030,072.252 | 1,028,409.064 | 1,030,115.152 | 1,021,007.666 | 1,016,426.855 | 984,851.177 | 964,381.926 | 957,593.1 | 926,096.608 | 926,579.536 | 928,618.828 | 921,816.822 | 899,558.541 | 904,224.268 | 893,702.852 | 884,772.439 | 865,782.153 | 879,020.011 | 847,964.904 | 836,267.733 | 844,708.439 | 855,107.591 | 757,031.363 | 751,225.57 | 708,128.95 | 616,459.843 | 646,619.713 | 655,066.535 | 639,392.361 | 642,644.482 | 572,404.005 |
Totaal eigen vermogen
| 1,692,205.358 | 1,688,472.266 | 1,625,022.516 | 1,592,547.072 | 1,548,765.059 | 1,535,225.954 | 1,446,875.888 | 1,445,399.044 | 1,420,102.826 | 1,492,585.874 | 1,425,265.781 | 1,423,567.139 | 1,406,689.031 | 1,401,051.319 | 1,333,343.198 | 1,248,184.088 | 1,200,282.994 | 1,168,793.114 | 1,228,679.591 | 1,190,099.004 | 1,193,993.722 | 1,170,876.608 | 1,148,722.982 | 1,158,546.161 | 1,167,690.217 | 1,157,760.205 | 1,151,684.825 | 1,135,318.973 | 1,127,229.7 | 1,115,148.667 | 1,089,071.12 | 1,078,319.018 | 1,067,678.166 | 1,067,552.862 | 1,069,299.721 | 1,058,233.206 | 1,053,797.469 | 1,023,277.426 | 1,003,102.216 | 994,738.792 | 962,951.441 | 963,118.868 | 965,651.277 | 957,761.04 | 935,689.619 | 941,086.661 | 931,593.439 | 922,960.458 | 904,418.121 | 917,668.41 | 859,626.616 | 847,468.934 | 855,692.481 | 866,540.244 | 757,031.363 | 751,225.57 | 708,128.95 | 616,459.843 | 646,619.713 | 655,066.535 | 639,392.361 | 642,644.482 | 572,404.005 |
Totaal passiva en aandeelhoudersvermogen
| 10,408,213.495 | 10,609,935.089 | 10,980,360.381 | 10,880,238.663 | 10,821,206.111 | 10,198,800.405 | 10,323,413.87 | 11,678,362.188 | 11,287,945.214 | 11,085,013.453 | 11,333,808.354 | 10,360,659.372 | 10,491,229.639 | 9,820,753.72 | 10,472,043.333 | 10,583,411.814 | 10,580,378.236 | 9,629,291.73 | 9,426,700.484 | 9,687,176.507 | 10,237,710.654 | 9,815,074.746 | 9,080,508.728 | 9,344,348.543 | 9,509,967.511 | 8,776,644.131 | 8,440,944.993 | 8,655,958.69 | 9,923,815.239 | 8,678,010.691 | 8,735,904.273 | 9,353,629.916 | 9,395,976.464 | 8,098,549.897 | 7,791,346.886 | 7,918,771.431 | 7,422,471.545 | 6,714,162.57 | 6,577,943.614 | 6,055,848.768 | 6,168,116.526 | 4,843,486.398 | 5,488,716.928 | 6,046,841.547 | 5,650,327.682 | 4,790,639.772 | 6,005,278.686 | 6,617,214.666 | 6,116,189.087 | 4,759,446.477 | 5,206,980.017 | 5,388,217.084 | 5,522,737.336 | 4,137,776.898 | 3,869,622.198 | 4,516,230.803 | 4,720,420.64 | 3,923,856.547 | 4,072,301.263 | 3,769,191.574 | 3,302,712.144 | 3,641,921.601 | 3,607,003.5 |