DL Construction Co., Ltd.
KRX:001880.KS
14350 (KRW) • At close February 7, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
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 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0 | 534,114.023 | 574,346.312 | 504,222.427 | 624,065.546 | 512,812.671 | 417,546.683 | 504,978.232 | 578,224.185 | 477,384.225 | 529,442.312 | 577,302.494 | 563,382.37 | 549,105.308 | 452,315.789 | 380,884.187 | 313,954.016 | 328,185.868 | 372,975.737 | 375,164.103 | 330,192.224 | 322,746.85 | 249,965.811 | 306,751.95 | 330,682.589 | 301,670.094 | 178,295.205 | 171,459.598 | 171,448.007 | 201,954.156 | 177,891.486 | 167,280.726 | 183,584.802 | 162,543.332 | 132,125.664 | 137,062.809 | 166,132.903 | 130,691.316 | 134,475.648 | 89,276.564 | 141,169.934 | 43,044.237 | 32,009.348 | 10,940.08 | 68,197.186 | 966.277 | 16,670.796 | 2,736.43 | 65,987.585 | 2,259.167 | 31,309.884 | 23,653.3 | 35,801.414 | 955.781 | 26,133.403 | 6,934.441 | 5,250.463 | 5,071.07 | 39,562.575 | 37,375.844 | 22,859.846 | 459.303 | 298.322 | 5,706.221 | 11,293.388 | 15,533.634 | 11,253.653 | 34,299.007 |
Kortetermijnbeleggingen
| 0 | 58,479.574 | 78,490.707 | 60,784.136 | 11,756.495 | 8,913.154 | 8,907.082 | 8,759.955 | 7,904.927 | 7,758.264 | 10,145.747 | 13,233.035 | 14,189.423 | 28,689.748 | 36,811.442 | 60,475.504 | 55,849.699 | 118,796.79 | 111,681.665 | 107,294.233 | 92,513.331 | 86,670.273 | 73,696.534 | 72,402.242 | 76,502.197 | 70,415.243 | 206,785.769 | 208,699.963 | 194,903.123 | 190,388.305 | 199,369.708 | 196,594.258 | 194,508.625 | 100,061.189 | 75,193.083 | 65,812.158 | 60,002.9 | 61,620.19 | 64,489.375 | 67,211.492 | 72,138.134 | 51,186.198 | 45,414.088 | 21,039.864 | 47,789.116 | 43,654.516 | 38,796.009 | 19,342.093 | 16,355.26 | 70,144.143 | 98,646.636 | 55,054.618 | 46,865.025 | 65,531.312 | 85,657.556 | 92,749.12 | 80,050.174 | 73,961.389 | 71,810.751 | 93,192.227 | 110,642.366 | 71,122.464 | 74,635.979 | 56,339.063 | 39,177.538 | 19,798.278 | 29,949.362 | 24,220.331 |
Liquide middelen en kortetermijnbeleggingen
| 0 | 592,593.597 | 652,837.019 | 565,006.562 | 635,822.041 | 521,725.825 | 426,453.765 | 513,738.188 | 586,129.111 | 485,142.489 | 539,588.059 | 590,535.529 | 577,571.794 | 577,795.056 | 489,127.231 | 441,359.691 | 369,803.715 | 446,982.658 | 484,657.402 | 482,458.336 | 422,705.556 | 409,417.123 | 323,662.345 | 379,154.192 | 407,184.786 | 372,085.337 | 385,080.974 | 380,159.561 | 366,351.13 | 392,342.461 | 377,261.194 | 363,874.984 | 378,093.427 | 262,604.521 | 207,318.747 | 202,874.967 | 226,135.803 | 192,311.506 | 198,965.023 | 156,488.056 | 213,308.068 | 94,230.435 | 77,423.436 | 31,979.944 | 115,986.302 | 44,620.793 | 55,466.805 | 22,078.523 | 82,342.845 | 72,403.31 | 129,956.52 | 78,707.918 | 82,666.439 | 66,487.093 | 111,790.959 | 99,683.561 | 85,300.637 | 79,032.459 | 111,373.326 | 130,568.071 | 133,502.212 | 71,581.767 | 74,934.301 | 62,045.284 | 50,470.926 | 35,331.912 | 41,203.015 | 58,519.338 |
Nettovorderingen
| 0 | 851,139.224 | 750,493.644 | 823,809.667 | 680,640.327 | 667,818.874 | 747,385.71 | 627,398.827 | 639,797.756 | 625,580.142 | 601,303.978 | 560,307.984 | 509,849.201 | 546,764.864 | 364,030.853 | 458,991.311 | 399,758.21 | 318,538.949 | 319,878.642 | 0 | 271,761.695 | 0 | 0 | 0 | 235,754.708 | 0 | 0 | 268,602.3 | 255,833.207 | 0 | 0 | 0 | 223,666.961 | 197,976.784 | 0 | 247,586.34 | 202,708.506 | 230,115.048 | 0 | 295,138.846 | 241,897.068 | 0 | 0 | 0 | 258,390.489 | 0 | 0 | 240,301.404 | 262,853.477 | 0 | 270,678.867 | 286,663.179 | 319,720.103 | 336,013.92 | 346,704.322 | 339,541.524 | 0 | 0 | 318,999.918 | 0 | 382,862.447 | 444,803.678 | 0 | 362,130.102 | 318,452.988 | 257,390.638 | 0 | 227,301.796 |
Voorraad
| 0 | 93,210.674 | 93,215.329 | 37,161.967 | 37,135.178 | 37,415.584 | 37,662.895 | 37,812.374 | 38,067.888 | 38,643.7 | 40,190.959 | 42,378.069 | 41,401.597 | 41,245.893 | 776.335 | 1,029.703 | 736.813 | 1,061.634 | 1,023.628 | 834.352 | 1,238.343 | 79.611 | 70.357 | 98.147 | 243.52 | 3,749.556 | 9,082.699 | 4,049.573 | 4,556.232 | 4,678.78 | 4,646.892 | 4,890.554 | 4,869.191 | 5,517.207 | 1,507.712 | 2,131.065 | 10,815.458 | 10,770.664 | 9,249.535 | 1,280.081 | 7,927.46 | 5,111.241 | 4,672.273 | 5,007.001 | 7,059.407 | 20,402.978 | 21,853.126 | 25,735.772 | 26,357.736 | 42,458.34 | 51,077.53 | 67,056.392 | 8,975.32 | 9,735.904 | 9,178.088 | 11,578.644 | 17,059.13 | 22,167.909 | 34,254.875 | 35,620.955 | 35,511.591 | 39,358.029 | 38,461.363 | 55,041.931 | 56,200.238 | 69,471.196 | 50,177.628 | 55,712.646 |
Overige vlottende activa
| 0 | 0 | -1,683.001 | -1,662 | -1,659 | -1,844 | -2,136 | -23,037.001 | -23,036 | -23,183 | -23,068 | -24,293 | -24,222 | -26,306.001 | -26,458.001 | -26,403 | -26,397.999 | 0 | 0 | 286,371.599 | -0 | 210,093.822 | 237,724.343 | 227,397.38 | -0 | 261,338.413 | 290,890.147 | -0.001 | 0.001 | 251,939.781 | 252,232.114 | 225,157.091 | -0 | 0.002 | 301,899.386 | 0.001 | -0 | -0.001 | 229,275.511 | 0.001 | -0 | 276,722.202 | 254,913.224 | 275,671.837 | -0.001 | 281,068.783 | 262,248.421 | 0.001 | -0.001 | 263,739.272 | 0.001 | 1,551.999 | 0.001 | -0.002 | 0.002 | 0.002 | 345,103.634 | 337,936.079 | 0.001 | 329,335.167 | -0.002 | 0.001 | 403,738.003 | 0.002 | 0.001 | 0.001 | 257,511.402 | 0.001 |
Totaal vlottende activa
| 0 | 1,536,943.495 | 1,494,862.992 | 1,424,316.197 | 1,351,938.546 | 1,225,116.283 | 1,209,366.37 | 1,155,912.388 | 1,240,958.755 | 1,126,183.331 | 1,158,014.996 | 1,168,928.582 | 1,104,600.592 | 1,139,499.813 | 827,476.418 | 874,977.705 | 743,900.738 | 766,583.241 | 805,559.672 | 769,664.287 | 695,705.594 | 619,590.556 | 561,457.045 | 606,649.719 | 643,183.014 | 637,173.306 | 685,053.82 | 652,811.433 | 626,740.569 | 648,961.022 | 634,140.2 | 593,922.629 | 606,629.579 | 466,098.514 | 510,725.845 | 452,592.373 | 439,659.767 | 433,197.217 | 437,490.069 | 452,906.984 | 463,132.596 | 376,063.878 | 337,008.933 | 312,658.782 | 381,436.197 | 346,092.554 | 339,568.352 | 288,115.7 | 371,554.058 | 378,600.922 | 451,712.918 | 433,979.488 | 411,361.863 | 412,236.915 | 467,673.371 | 450,803.731 | 447,463.401 | 439,136.447 | 464,628.12 | 495,524.193 | 551,876.248 | 555,743.475 | 517,133.667 | 479,217.319 | 425,124.153 | 362,193.747 | 348,892.045 | 341,533.781 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 0 | 19,797.407 | 21,318.965 | 20,710.351 | 19,613.494 | 19,202.558 | 17,540.729 | 17,379.048 | 18,472.835 | 18,620.248 | 18,711.109 | 19,708.167 | 18,252.453 | 18,237.215 | 12,051.915 | 13,032.087 | 8,453.977 | 9,235.788 | 9,320.677 | 7,819.527 | 3,320.099 | 3,263.352 | 3,294.822 | 5,285.864 | 5,277.441 | 1,817.17 | 1,862.36 | 1,875.208 | 1,913.104 | 1,730.079 | 1,560.513 | 1,496.508 | 1,543.995 | 1,544.452 | 1,564.494 | 1,576.783 | 1,603.094 | 1,576.515 | 1,595.842 | 1,563.983 | 1,561.931 | 1,574.977 | 1,562.858 | 1,555.001 | 1,510.182 | 1,504.217 | 1,464.969 | 1,433.994 | 1,432.988 | 1,414.017 | 1,406.368 | 1,197.622 | 90,191.127 | 116,623.439 | 117,827.126 | 122,719.989 | 124,111.026 | 122,682.159 | 123,470.273 | 130,055.869 | 123,318.818 | 53,353.61 | 53,811.177 | 26,305.217 | 26,571.968 | 11,900.492 | 12,230.805 | 25,031.198 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 14,284.675 | 14,555.694 | 15,428.759 | 15,833.071 | 16,522.595 | 16,599.382 | 16,789.621 | 17,323.164 | 15,934.645 | 16,373.893 | 17,560.153 | 17,690.811 | 17,999.134 | 2,826.787 | 2,597.174 | 2,681.346 | 2,419.142 | 1,972.734 | 1,938.016 | 2,022.531 | 1,977.211 | 1,779.837 | 1,521.061 | 1,594.303 | 1,959.378 | 2,034.473 | 1,995.863 | 2,060.421 | 1,235.511 | 1,266.489 | 1,181.868 | 1,202.575 | 1,830.234 | 1,837.865 | 1,688.899 | 1,704.039 | 1,721.819 | 1,735.195 | 1,706.203 | 2,195.102 | 2,210.44 | 2,220.719 | 2,186.016 | 2,159.314 | 2,178.317 | 2,194.475 | 2,134.665 | 2,132.683 | 2,148.187 | 2,166.38 | 2,057.013 | 102.483 | 110.888 | 122.732 | 132.342 | 144.074 | 154.506 | 166.172 | 169.706 | 191.806 | 202.232 | 42.502 | 56.763 | 38.625 | 48.386 | 58.147 | 69.075 |
Goodwill en immateriële activa
| 0 | 14,284.675 | 14,555.694 | 15,428.759 | 15,833.071 | 16,522.595 | 16,599.382 | 16,789.621 | 17,323.164 | 15,934.645 | 16,373.893 | 17,560.153 | 17,690.811 | 17,999.134 | 2,826.787 | 2,597.174 | 2,681.346 | 2,419.142 | 1,972.734 | 1,938.016 | 2,022.531 | 1,977.211 | 1,779.837 | 1,521.061 | 1,594.303 | 1,959.378 | 2,034.473 | 1,995.863 | 2,060.421 | 1,235.511 | 1,266.489 | 1,181.868 | 1,202.575 | 1,830.234 | 1,837.865 | 1,688.899 | 1,704.039 | 1,721.819 | 1,735.195 | 1,706.203 | 2,195.102 | 2,210.44 | 2,220.719 | 2,186.016 | 2,159.314 | 2,178.317 | 2,194.475 | 2,134.665 | 2,132.683 | 2,148.187 | 2,166.38 | 2,057.013 | 102.483 | 110.888 | 122.732 | 132.342 | 144.074 | 154.506 | 166.172 | 169.706 | 191.806 | 202.232 | 42.502 | 56.763 | 38.625 | 48.386 | 58.147 | 69.075 |
Langetermijnbeleggingen
| 0 | 39,559.193 | 18,820.999 | 40,895.298 | 89,558.523 | 91,675.734 | 87,068.073 | 84,500.65 | 86,450.804 | 85,558.864 | 82,706.142 | 79,443.079 | 78,789.547 | 63,471.786 | -6,243.242 | -30,514.899 | -26,395.25 | -71,085.377 | -61,552.631 | -60,143.018 | -45,660.998 | -27,919.919 | -3,589.965 | 727.351 | -2,090.758 | -10,014.681 | -149,335.995 | -147,068.295 | -137,347.313 | -139,553.188 | -154,369.208 | -156,691.699 | -154,918.854 | 37,796.36 | 76,306.914 | 87,635.413 | 93,321.627 | 100,418.035 | 94,852.416 | 91,182.044 | 85,963.872 | 101,669.178 | 112,631.003 | 13,004.976 | 116,149.52 | 134,029.065 | 135,555.428 | 155,695.743 | 161,698.825 | 122,849.238 | 68,796.295 | 139,488.573 | 19,087.385 | 11,498.079 | -8,825.964 | -15,486.778 | -7,191.996 | 25,007.82 | 4,716.815 | -26,164.887 | -83,485.968 | -57,198.008 | -60,277.412 | -42,909.579 | -26,490.721 | -4,177.835 | -15,879.167 | -10,623.305 |
Belastingvorderingen
| 0 | 60,010.937 | 57,296.968 | 59,817.321 | 59,728.096 | 69,890.311 | 69,936.102 | 75,794.98 | 76,905.398 | 74,234.533 | 74,751.397 | 77,281.547 | 84,312.278 | 102,318.213 | 29,423.118 | 28,500.402 | 23,665.721 | 39,084.637 | 34,897.644 | 35,556.402 | 35,576.043 | 41,236.867 | 40,003.204 | 40,185.742 | 34,800.345 | 48,337.371 | 45,072.089 | 44,696.553 | 45,526.338 | 47,170.015 | 44,762.45 | 47,688.499 | 48,147.718 | 45,058.645 | 36,636.962 | 40,018.692 | 42,854.461 | 37,426.127 | 39,659.981 | 41,892.641 | 43,117.009 | 43,752.821 | 44,423.716 | 44,543.858 | 44,129.336 | 42,050.109 | 40,393.188 | 39,519.73 | 36,998.352 | 38,615.74 | 38,319.628 | 36,350.082 | 34,262.789 | 30,360.748 | 25,646.283 | 20,655.038 | 19,910.514 | 16,378 | 16,038.788 | 21,756.386 | 20,316.246 | 11,779.659 | 8,502.52 | 7,437.613 | 6,716.376 | 5,445.045 | 5,411.837 | 6,319.173 |
Overige niet-vlottende activa
| 0 | 228,808.098 | 273,728.244 | 257,876.181 | 210,145.078 | 210,018.812 | 215,333.805 | 223,385.004 | 229,490.252 | 196,202.076 | 188,811.655 | 216,485.738 | 194,731.969 | 211,040.859 | 92,129.189 | 111,417.126 | 99,413.374 | 131,464.307 | 125,065.444 | 122,242.721 | 105,130.178 | 98,687.642 | 86,662.901 | 84,855.519 | 89,026.905 | 82,481.602 | 218,327.358 | 216,920.067 | 200,552.562 | 196,883.399 | 206,185.498 | 203,242.445 | 204,219.018 | 119,060.17 | 92,734.547 | 82,612.827 | 75,083.277 | 74,296.057 | 75,765.844 | 79,461.619 | 84,040.641 | 59,540.784 | 55,063.602 | 157,827.58 | 53,003.049 | 48,615.05 | 47,097.641 | 27,054.203 | 23,936.892 | 71,587.296 | 103,027.094 | 64,864.673 | 168,418.442 | 194,737.325 | 221,410.57 | 226,931.55 | 214,103.832 | 210,519.137 | 123,016.767 | 104,340.206 | 122,727.62 | 79,333.363 | 81,943.941 | 69,759.916 | 47,607.017 | 25,587.091 | 33,276.092 | 27,736.208 |
Totaal niet-vlottende activa
| 0 | 362,460.311 | 385,720.87 | 394,727.91 | 394,878.262 | 407,310.01 | 406,478.091 | 417,849.304 | 428,642.452 | 390,550.364 | 381,354.195 | 410,478.684 | 393,777.058 | 413,067.206 | 130,187.766 | 125,031.89 | 107,819.168 | 111,118.497 | 109,703.869 | 107,413.648 | 100,387.853 | 117,245.153 | 128,150.799 | 132,575.537 | 128,608.236 | 124,580.84 | 117,960.285 | 118,419.396 | 112,705.111 | 107,465.816 | 99,405.742 | 96,917.621 | 100,194.452 | 205,289.861 | 209,080.782 | 213,532.614 | 214,566.497 | 215,438.553 | 213,609.278 | 215,806.49 | 216,878.554 | 208,748.2 | 215,901.898 | 219,117.431 | 216,951.4 | 228,376.758 | 226,705.701 | 225,838.335 | 226,199.74 | 236,614.478 | 213,715.765 | 243,957.963 | 312,062.226 | 353,330.479 | 356,180.747 | 354,952.141 | 351,077.45 | 374,741.622 | 267,408.815 | 230,157.28 | 183,068.522 | 87,470.856 | 84,022.728 | 60,649.93 | 54,443.265 | 38,803.179 | 35,097.714 | 48,532.349 |
Totaal activa
| 0 | 1,899,403.806 | 1,880,583.862 | 1,819,044.107 | 1,746,816.808 | 1,632,426.293 | 1,615,844.462 | 1,573,761.691 | 1,669,601.207 | 1,516,733.696 | 1,539,369.191 | 1,579,407.266 | 1,498,377.65 | 1,552,567.019 | 957,664.184 | 1,000,009.595 | 851,719.907 | 877,701.738 | 915,263.541 | 877,077.935 | 796,093.447 | 736,835.708 | 689,607.844 | 739,225.256 | 771,791.249 | 761,754.146 | 803,014.105 | 771,230.829 | 739,445.68 | 756,426.838 | 733,545.942 | 690,840.251 | 706,824.031 | 671,388.375 | 719,806.625 | 666,124.987 | 654,226.264 | 648,635.77 | 651,099.347 | 668,713.474 | 680,011.15 | 584,812.078 | 552,910.831 | 531,776.213 | 598,387.597 | 574,469.312 | 566,274.053 | 513,954.035 | 597,753.798 | 615,215.401 | 665,428.683 | 677,937.451 | 723,424.089 | 765,567.394 | 823,854.118 | 805,755.873 | 798,540.851 | 813,878.069 | 732,036.934 | 725,681.473 | 734,944.77 | 643,214.331 | 601,156.395 | 539,867.249 | 479,567.418 | 400,996.924 | 383,989.757 | 390,066.13 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 290,968.073 | 259,455.345 | 266,598.535 | 321,097.107 | 245,729.533 | 250,145.936 | 204,215.185 | 344,603.156 | 246,607.171 | 278,428.854 | 275,089.684 | 322,488.82 | 277,502.892 | 216,116.722 | 274,443.51 | 222,276.404 | 217,962.275 | 256,699.853 | 213,092.607 | 216,967.152 | 188,574.736 | 164,392.546 | 116,392.303 | 179,339.571 | 149,018.968 | 39,663.675 | 180,787.986 | 214,065.777 | 181,889.078 | 180,365.449 | 144,031.901 | 195,044.172 | 143,590.455 | 185,467.674 | 155,213.09 | 159,021.632 | 156,765.975 | 166,772.192 | 205,223.067 | 230,671.742 | 171,446.671 | 148,430.613 | 129,866.118 | 213,402.48 | 146,694.82 | 142,802.029 | 102,033.295 | 180,177.064 | 124,234.787 | 147,387.207 | 150,488.825 | 120,447.197 | 77,346.866 | 93,255.205 | 88,386.546 | 125,871.303 | 87,733.855 | 100,137.185 | 113,179.593 | 154,501.474 | 124,381.437 | 153,389.211 | 88,974.599 | 168,465.505 | 129,122.948 | 120,967.946 | 108,369.42 |
Kortlopende schulden
| 0 | 155,159.329 | 125,381.237 | 95,182.862 | 81,665.147 | 80,724.044 | 34,214.821 | 33,511.408 | 33,602.158 | 33,362.186 | 33,343.283 | 33,103.88 | 5,181.312 | 31,685.807 | 18,430.545 | 18,949.822 | 4,410.128 | 19,108.48 | 18,671.631 | 17,393.84 | 31.525 | 10,587.526 | 10,587.526 | 10,588 | 31.525 | 10,587.525 | 0 | 10,587.526 | 31.525 | 205,963.697 | 205,963.697 | 192,043 | 175,467.636 | 10,587.525 | 10,587.525 | 10,562.667 | 10,556 | 194,880.594 | 193,316.567 | 191,782.338 | 190,277.344 | 12,056 | 10,556 | 12,750.666 | 10,556 | 160,680 | 267,836.505 | 265,187.425 | 262,508.357 | 10,556 | 10,556 | 10,621.599 | 10,655.888 | 10,652.867 | 10,649.87 | 15,653.561 | 43.943 | 29,869.763 | 8,538.102 | 102,782.294 | 61,311.784 | 34,213.516 | 52,711.206 | 71,283.439 | 20,053.635 | 33,498.561 | 28,486.023 | 28,905.719 |
Belastingschulden
| 0 | 7,218.973 | 4,913.698 | 3,341.506 | 9,444.274 | 4,875.32 | 1,252.686 | 5,154.832 | 27,890.212 | 17,225.158 | 16,843.93 | 10,273.699 | 27,587.005 | 39,022.829 | 33,779.575 | 21,538.328 | 17,109.7 | 25,603.987 | 18,563.008 | 8,224.018 | 15,983.763 | 13,424.574 | 8,810.565 | 2,681.162 | 2,866.83 | 12,549.992 | 14,149.877 | 6,442.537 | 10,923.768 | 9,671.665 | 10,538.405 | 4,127.433 | 10,653.935 | 3,890.771 | 1,567.102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,741.319 | 6,672.2 | 985.708 | 2,941.957 | 810.423 | 0 | 0 | 11,246.004 | 7,313.809 | 8,315.807 | 3,674.551 | 7,412.174 | 3,428.263 | 5,625.704 | 2,102.26 |
Uitgestelde opbrengsten
| 0 | 265,765.481 | 277,529.758 | 108,639.639 | 66,496.015 | 78,960.794 | 0 | 0 | 0 | 159,506.602 | 194,093.568 | 272,902.08 | 217,359.468 | 212,961.464 | 135,768.944 | 156,728.008 | 130,883.274 | 102,182.325 | 92,078.903 | 8,224.018 | 92,869.035 | 13,424.574 | 8,810.565 | 2,681.162 | 60,361.836 | 12,549.992 | 0 | 6,442.537 | 63,133.724 | 9,671.665 | 10,538.405 | 94,557.258 | 84,671.176 | 3,890.771 | 82,599.45 | 62,986.397 | 82,042.281 | 0 | 77,029.652 | 0 | 36,208.817 | 41,564.86 | 0 | 0 | 24,833.997 | 0 | 0 | 0 | 28,992 | 0 | 33,053.224 | 24,311.821 | 0 | 5,741.319 | 71,137.013 | 45,279.886 | 2,941.957 | 30,568.199 | 33,802.003 | 0 | 11,246.004 | 65,068.865 | 47,067.099 | 71,477.919 | 48,194.131 | 33,018.866 | 37,516.204 | 2,102.26 |
Overige kortlopende verplichtingen
| 0 | -7,218.974 | -4,913.698 | 192,248.73 | 120,207.174 | 73,418.048 | 163,880.237 | 225,491.937 | 142,850.83 | -17,225.157 | -16,843.93 | -10,273.698 | -27,587.005 | -39,022.829 | -33,779.574 | -21,538.328 | -17,109.699 | -25,603.987 | -18,563.009 | 117,277.982 | -15,983.763 | 43,191.49 | 50,200.231 | 84,342.759 | -2,866.829 | 64,740.342 | 248,459.201 | 86,355.441 | -10,923.767 | 58,591.261 | 49,884.498 | -4,127.435 | -10,653.935 | 90,612.08 | -1,567.103 | -0.001 | 0 | 73,751.779 | -0.001 | 42,933.337 | -0.002 | -0.001 | 40,601.253 | 39,711.187 | -0 | 153,631.321 | 40,773.818 | 31,585.424 | -0 | 30,214.16 | -0.001 | 0.001 | 67,988.151 | 62,347.511 | -6,672.201 | -985.709 | 27,206.274 | -810.424 | -0.002 | 48,555.189 | 27,750.135 | -7,313.81 | -8,315.806 | -3,674.552 | -7,412.173 | -3,428.262 | -5,625.706 | 48,972.825 |
Totaal kortlopende verplichtingen
| 0 | 711,892.883 | 662,366.341 | 666,011.272 | 598,909.717 | 483,707.739 | 449,493.681 | 468,373.362 | 548,946.357 | 439,475.96 | 505,865.705 | 581,095.643 | 545,029.6 | 522,150.162 | 370,316.212 | 450,121.34 | 357,569.807 | 339,253.08 | 367,450.385 | 364,212.465 | 309,867.712 | 269,202.9 | 242,801.433 | 216,685.386 | 239,732.933 | 249,446.819 | 302,272.753 | 290,616.027 | 277,231.027 | 465,787.366 | 457,290.454 | 430,632.157 | 455,182.985 | 252,571.602 | 278,654.648 | 228,762.153 | 251,619.913 | 425,398.348 | 437,118.41 | 439,938.742 | 457,157.901 | 225,067.53 | 199,587.866 | 182,327.971 | 248,792.477 | 461,006.141 | 451,412.352 | 398,806.144 | 471,677.421 | 165,004.947 | 190,996.43 | 185,422.246 | 199,091.236 | 161,829.882 | 175,042.087 | 149,319.992 | 159,005.434 | 148,171.816 | 142,477.288 | 264,517.076 | 266,055.401 | 223,663.817 | 253,167.517 | 231,735.956 | 236,713.272 | 195,640.376 | 186,970.171 | 190,452.484 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 133,085.87 | 173,109.685 | 129,549.033 | 129,048.272 | 128,723.228 | 162,291.779 | 120,243.431 | 120,363.483 | 120,713.946 | 107,612.101 | 107,304.36 | 107,272.428 | 151,147.64 | 4,320.905 | 4,802.435 | 1,282.271 | 46,754.793 | 92,418.12 | 92,285.265 | 91,078.117 | 91,075.54 | 91,072.971 | 186,061.488 | 185,794.226 | 185,791.572 | 185,788.926 | 185,817.701 | 185,814.96 | 710.058 | 707.337 | 736.036 | 733.22 | 191,243.562 | 191,427.382 | 194,573.148 | 171,135.667 | 4,066.667 | 4,066.667 | 4,066.667 | 4,066.667 | 244,337.798 | 242,478.251 | 240,647.474 | 242,328.792 | 4,066.667 | 4,066.667 | 4,060 | 4,066.667 | 315,233.753 | 324,389.687 | 329,246.561 | 341,321.938 | 373,128.664 | 405,177.079 | 416,022.825 | 402,893.602 | 426,152.306 | 348,233.275 | 242,102.207 | 242,084.383 | 207,916.11 | 146,296.073 | 116,269.401 | 56,542.066 | 26,541.08 | 26,539.503 | 31,148.257 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 581.581 | 608.808 | 869.388 | 1,038.611 | 952.479 | 869.894 | 819.584 | 781 | 772.814 | 0 | 766.557 | 772 | 729.96 | 686.733 | 738.665 | 720 | 804.282 | 656.492 | 491.281 | 455.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 26,559.781 | 24,731.511 | 0 | 0 | 0 | 0 | 0 | 0 | 43,572.806 | 0 | 52,329.795 | 43,451.387 | 88,119.68 | 40,422.337 | 38,889.15 | 34,305.217 | 34,573.534 | 26,144.635 | 0 | 27,071.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.001 | 19,610.053 | 19,124.389 | 41,642.847 | 39,955.546 | 38,894.382 | 41,619.122 | 0.001 | 51,685.686 | 0 | -0.001 | -0 | 0 | -0 | -0 | -0 | -0.001 | 26,360.673 | 0.001 | 26,262.927 | 25,742.83 | 24,709.967 | 23,693.832 | 19,866.746 | 19,562.217 | 19,085.786 | 18,035.146 | 61,359.101 | 61,104.127 | 64,665.337 | 67,751.063 | 58,151.787 | 77,675.928 | 89,445 | 89,079.117 | 84,478.194 | 83,233.912 | 105,768.422 | 104,385.871 | 71,480.41 | 68,009.204 | 66,862.942 | 66,422.607 | 45,611.047 | 43,713.841 | 43,682.098 | 45,825.583 | 44,108.178 | 48,709.78 | 54,259.781 | 66,921.467 | 78,457.565 | 76,482.659 | 74,018.83 | 70,897.331 | 66,933.407 | 72,003.97 | 71,142.214 | 67,944.004 | 26,033.792 | 21,832.99 | 21,596.211 | 16,984.921 | 16,793.751 | 15,046.774 | 20,809.475 |
Totaal niet-vlottende verplichtingen
| 0 | 160,227.232 | 198,450.005 | 150,028.474 | 149,211.272 | 171,318.554 | 203,117.219 | 159,957.397 | 162,763.605 | 165,059.567 | 159,297.787 | 160,400.712 | 151,495.815 | 239,997.28 | 45,429.975 | 44,430.249 | 36,307.488 | 82,132.609 | 119,219.247 | 119,137.219 | 118,604.723 | 117,338.467 | 116,815.801 | 210,771.455 | 209,488.058 | 205,658.318 | 205,351.143 | 204,903.487 | 203,850.106 | 62,069.159 | 61,811.464 | 65,401.373 | 68,484.284 | 249,395.349 | 269,103.31 | 284,018.148 | 260,214.784 | 88,544.861 | 87,300.579 | 109,835.089 | 108,452.538 | 315,818.208 | 310,487.455 | 307,510.416 | 308,751.399 | 49,677.714 | 47,780.508 | 47,742.098 | 49,892.25 | 359,341.931 | 373,099.467 | 383,506.342 | 408,243.405 | 451,586.229 | 481,659.738 | 490,041.655 | 473,790.933 | 493,085.713 | 420,237.245 | 313,244.421 | 310,028.387 | 233,949.902 | 168,129.063 | 137,865.612 | 73,526.987 | 43,334.831 | 41,586.277 | 51,957.732 |
Totaal passiva
| 0 | 872,120.115 | 860,816.346 | 816,039.747 | 748,120.989 | 655,026.293 | 652,610.9 | 628,330.759 | 711,709.963 | 604,535.527 | 665,163.492 | 741,496.355 | 696,525.414 | 762,147.442 | 415,746.187 | 494,551.588 | 393,877.294 | 421,385.689 | 486,669.632 | 483,349.684 | 428,472.435 | 386,541.367 | 359,617.234 | 427,456.842 | 449,220.991 | 455,105.137 | 507,623.897 | 495,519.514 | 481,081.133 | 527,856.525 | 519,101.918 | 496,033.53 | 523,667.269 | 501,966.951 | 547,757.958 | 512,780.302 | 511,834.697 | 513,943.209 | 524,418.989 | 549,773.831 | 565,610.439 | 540,885.738 | 510,075.321 | 489,838.387 | 557,543.876 | 510,683.855 | 499,192.86 | 446,548.241 | 521,569.671 | 524,346.879 | 564,095.897 | 568,928.587 | 607,334.641 | 613,416.111 | 656,701.825 | 639,361.648 | 632,796.366 | 641,257.529 | 562,714.534 | 577,761.497 | 576,083.788 | 457,613.719 | 421,296.581 | 369,601.568 | 310,240.259 | 238,975.206 | 228,556.448 | 242,410.216 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 6,272.6 | 6,272.6 | 6,272.6 | 6,272.6 | 6,272.6 | 6,272.6 | 6,272.6 | 6,272.6 | 6,272.6 | 6,272.6 | 6,272.6 | 6,272.6 | 6,272.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 110,266.42 | 110,266.42 | 110,266.42 | 110,266.42 | 110,266.42 | 110,266.42 | 110,266.42 | 110,266.42 | 110,266.42 | 110,266.42 | 110,266.42 | 110,266.42 | 110,266.42 | 75,898.83 | 75,898.83 | 75,898.83 | 75,898.83 | 75,898.83 | 75,898.83 | 75,898.83 | 75,898.83 | 75,898.83 | 75,898.83 | 75,898.83 | 75,898.83 | 75,898.83 | 75,898.83 | 75,898.83 | 75,898.83 | 75,898.83 | 75,898.83 | 75,898.83 | 75,898.83 | 75,898.83 | 75,898.83 | 75,898.83 | 75,898.83 | 75,898.83 | 75,898.83 | 75,898.83 | 72,000 | 72,000 | 72,000 | 72,000 | 72,000 | 72,000 | 72,000 | 72,000 | 72,000 | 72,000 | 72,000 | 72,000 | 72,000 | 72,000 | 72,000 | 72,000 | 72,000 | 72,000 | 72,000 | 72,000 | 72,000 | 72,000 | 72,000 | 72,000 | 72,000 | 72,000 | 72,000 |
Ingehouden winsten
| 0 | 713,925.109 | 706,402.139 | 689,963.775 | 685,727.092 | 664,400.134 | 650,189.442 | 632,271.736 | 644,636.216 | 598,923.609 | 560,911.27 | 524,601.411 | 488,513.652 | 472,375.871 | 428,740.422 | 392,491.484 | 345,488.026 | 344,331.838 | 316,605.57 | 281,754.502 | 255,657.414 | 238,346.075 | 218,059.188 | 199,823.747 | 207,117.577 | 191,290.537 | 180,163.937 | 160,614.156 | 143,153.397 | 113,393.869 | 99,296.755 | 79,738.113 | 68,042.41 | 54,281.241 | 57,061.716 | 39,018.635 | 27,924.568 | 20,194.501 | 12,265.562 | 4,642.43 | -24,605.892 | -30,088.033 | -31,119.198 | -32,064.447 | -35,922.368 | -12,935.447 | -9,459.846 | -9,142.782 | -38,670.276 | -23,191.581 | -12,688.289 | -5,172.343 | -16,990.977 | 18,271.247 | 33,496.234 | 32,710.23 | 32,002.284 | 42,503.252 | 39,255.116 | 17,948.295 | 28,858.921 | 58,102.305 | 52,687.481 | 42,908.155 | 42,593.632 | 33,679.638 | 27,024.637 | 19,045.706 |
Overige gereserveerde algehele resultaten
| 0 | 5,792.446 | 5,800.271 | 5,475.116 | 4,701.574 | 4,732.755 | 0 | 0 | 0 | -715,462.629 | -2,799 | -2,799 | -987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 191,027.116 | 191,026.086 | 191,026.451 | 191,728.133 | 191,728.091 | 196,505.1 | 196,620.176 | 196,716.008 | 912,198.169 | 199,554.409 | 199,569.48 | 197,786.564 | 201,504.686 | 37,278.745 | 37,067.693 | 36,455.756 | 36,085.38 | 36,089.508 | 36,074.919 | 36,064.768 | 36,049.436 | 36,032.592 | 36,045.838 | 39,553.853 | 39,459.642 | 39,327.441 | 39,198.329 | 39,312.319 | 39,277.614 | 39,248.439 | 39,169.778 | 39,215.522 | 39,241.352 | 39,088.121 | 38,427.22 | 38,568.169 | 38,599.231 | 38,515.966 | 38,398.383 | 63,107.773 | 2,014.373 | 1,954.707 | 2,002.272 | 4,766.089 | 4,720.905 | 4,541.039 | 4,548.576 | 42,854.403 | 42,060.103 | 42,021.075 | 42,181.207 | 61,080.425 | 61,880.036 | 61,656.058 | 61,683.995 | 61,742.201 | 58,117.289 | 58,067.284 | 57,971.68 | 58,002.061 | 55,498.307 | 55,172.333 | 55,357.526 | 54,733.527 | 56,342.08 | 56,408.672 | 56,610.207 |
Totaal eigen vermogen van aandeelhouders
| 0 | 1,027,283.691 | 1,019,767.516 | 1,003,004.361 | 998,695.819 | 977,400 | 963,233.562 | 945,430.932 | 957,891.244 | 912,198.169 | 874,205.699 | 837,910.911 | 801,852.236 | 790,419.577 | 541,917.997 | 505,458.007 | 457,842.612 | 456,316.048 | 428,593.908 | 393,728.251 | 367,621.012 | 350,294.341 | 329,990.61 | 311,768.415 | 322,570.258 | 306,649.009 | 295,390.208 | 275,711.315 | 258,364.546 | 228,570.313 | 214,444.024 | 194,806.721 | 183,156.762 | 169,421.423 | 172,048.667 | 153,344.685 | 142,391.567 | 134,692.562 | 126,680.358 | 118,939.643 | 114,400.711 | 43,926.34 | 42,835.509 | 41,937.825 | 40,843.721 | 63,785.458 | 67,081.193 | 67,405.794 | 76,184.127 | 90,868.522 | 101,332.786 | 109,008.864 | 116,089.448 | 152,151.283 | 167,152.292 | 166,394.225 | 165,744.485 | 172,620.541 | 169,322.4 | 147,919.975 | 158,860.982 | 185,600.612 | 179,859.814 | 170,265.681 | 169,327.159 | 162,021.718 | 155,433.309 | 147,655.913 |
Totaal eigen vermogen
| 0 | 1,027,283.691 | 1,019,767.516 | 1,003,004.361 | 998,695.819 | 977,400 | 963,233.562 | 945,430.932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 passiva en aandeelhoudersvermogen
| 0 | 1,899,403.806 | 1,880,583.862 | 1,819,044.107 | 1,746,816.808 | 1,632,426.293 | 1,615,844.462 | 1,573,761.691 | 1,669,601.207 | 1,516,733.696 | 1,539,369.191 | 1,579,407.266 | 1,498,377.65 | 1,552,567.019 | 957,664.184 | 1,000,009.595 | 851,719.907 | 877,701.738 | 915,263.541 | 877,077.935 | 796,093.447 | 736,835.708 | 689,607.844 | 739,225.256 | 771,791.249 | 761,754.146 | 803,014.105 | 771,230.829 | 739,445.68 | 756,426.838 | 733,545.942 | 690,840.251 | 706,824.031 | 671,388.374 | 719,806.625 | 666,124.987 | 654,226.264 | 648,635.771 | 651,099.347 | 668,713.474 | 680,011.15 | 584,812.078 | 552,910.83 | 531,776.212 | 598,387.597 | 574,469.313 | 566,274.053 | 513,954.035 | 597,753.798 | 615,215.401 | 665,428.683 | 677,937.451 | 723,424.089 | 765,567.394 | 823,854.117 | 805,755.873 | 798,540.851 | 813,878.07 | 732,036.934 | 725,681.472 | 734,944.77 | 643,214.331 | 601,156.395 | 539,867.249 | 479,567.418 | 400,996.924 | 383,989.757 | 390,066.129 |