Samyang Tongsang Co., Ltd
KRX:002170.KS
49050 (KRW) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
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 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q1 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 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
| 11,340.24 | 17,182.852 | 15,859.192 | 11,538.743 | 17,700.22 | 17,876.097 | 15,427.317 | 10,993.718 | 18,725.532 | 10,534.264 | 10,728.153 | 8,761.685 | 7,375.203 | 3,305.123 | 8,254.778 | 5,349.817 | 5,066.01 | 6,554.546 | 6,892.367 | 8,770.05 | 6,171.244 | 8,830.123 | 11,024.741 | 6,849.933 | 3,787.943 | 5,329.617 | 9,440.812 | 6,080.66 | 9,481.545 | 9,839.547 | 7,767.453 | 11,317.656 | 13,820.272 | 17,062.661 | 1,027.587 | 2,305.206 | 4,744.786 | 3,301.085 | 2,917.356 | 4,549.66 | 3,654.518 | 2,682.688 | 1,256.481 | 2,531.679 | 2,235.779 | 1,124.378 | 4,299.839 | 921.947 | 3,429.502 | 3,620.802 | 879.499 | 1,660.86 | 1,668.507 | 1,889.26 | 1,573.924 | 3,184.943 | 1,495.722 | 1,351.577 | 2,631.099 | 4,178.095 | 1,849.981 | 1,504.292 | 1,011.183 | 3,588.066 | 3,443.752 |
Kortetermijnbeleggingen
| 220,845.9 | 217,870.75 | 212,554.9 | 207,034.9 | 218,889.15 | 220,815.4 | 211,352.8 | 206,648.7 | 205,390.34 | 219,049.9 | 226,613.9 | 226,181.9 | 229,720.6 | 215,857.5 | 206,312.209 | 175,597.894 | 167,925 | 168,165.5 | 166,815.08 | 161,989.08 | 148,057.32 | 140,279.92 | 125,879.32 | 117,231.36 | 108,177.05 | 105,240.93 | 96,309.2 | 92,551.15 | 80,377 | 79,085 | 71,125 | 61,055 | 54,005 | 40,275 | 81,100 | 94,989 | 91,475 | 84,167 | 83,165 | 76,120 | 75,580 | 76,520 | 76,660 | 76,680 | 79,820 | 82,180 | 81,772 | 73,415.12 | 73,103.8 | 71,231.24 | 67,937.88 | 0 | 0 | 2,605 | 2,246.5 | 0 | 0 | 7,975.038 | 0 | 0 | 0 | 26,866.929 | 38,720 | 40,705 | 40,540 |
Liquide middelen en kortetermijnbeleggingen
| 232,186.14 | 235,053.602 | 228,414.092 | 218,573.643 | 236,589.37 | 238,691.497 | 226,780.117 | 217,642.418 | 224,115.872 | 229,584.164 | 237,342.053 | 234,943.585 | 237,095.803 | 219,162.623 | 214,566.987 | 180,947.711 | 172,991.01 | 174,720.046 | 173,707.447 | 170,759.13 | 154,228.564 | 149,110.043 | 136,904.061 | 124,081.293 | 111,964.993 | 110,570.547 | 105,750.012 | 98,631.81 | 89,858.545 | 88,924.547 | 78,892.453 | 72,372.656 | 67,825.272 | 57,337.661 | 82,127.587 | 97,294.206 | 96,219.786 | 87,468.085 | 86,082.356 | 80,669.66 | 79,234.518 | 79,202.688 | 77,916.481 | 79,211.679 | 82,055.779 | 83,304.378 | 86,071.839 | 74,337.067 | 76,533.302 | 74,852.042 | 68,817.379 | 1,660.86 | 1,668.507 | 4,494.26 | 3,820.424 | 3,184.943 | 1,495.722 | 9,326.615 | 2,631.099 | 4,178.095 | 1,849.981 | 28,371.221 | 39,731.183 | 44,293.066 | 43,983.752 |
Nettovorderingen
| 51,819.4 | 50,714.331 | 50,821.631 | 52,728.339 | 53,701.309 | 54,631.468 | 53,727.544 | 58,403.666 | 48,755.075 | 59,847.057 | 52,293.794 | 53,672.184 | 59,325.392 | 65,292.146 | 61,807.325 | 65,660.391 | 57,518.865 | 49,970.67 | 49,967.945 | 49,317.23 | 53,831.276 | 48,506.972 | 50,990.056 | 53,186.415 | 0 | 45,565.744 | 43,612.446 | 0 | 47,912.028 | 44,725.131 | 47,467.724 | 0 | 45,909.973 | 0 | 52,940.135 | 0 | 0 | 53,461.311 | 49,042.957 | 0 | 40,562.281 | 0 | 31,738.788 | 0 | 33,968.218 | 0 | 37,698.633 | 36,031.044 | 0 | 0 | 0 | 25,348 | 28,223.873 | 25,186.385 | 25,926.77 | 22,604.463 | 24,206.7 | 22,063.23 | 18,520.494 | 18,663.913 | 26,304.628 | 0 | 0 | 28,206.499 | 28,528.227 |
Voorraad
| 52,060.175 | 59,258.795 | 61,916.868 | 70,385.298 | 71,039.201 | 68,984.439 | 63,518.476 | 66,698.496 | 65,537.454 | 69,729.514 | 60,460.367 | 54,421.328 | 50,763.391 | 46,966.898 | 40,856.153 | 42,300.126 | 43,900.536 | 45,409.224 | 42,082.778 | 40,502.076 | 41,356.025 | 46,144.323 | 45,032.168 | 50,786.679 | 56,208.395 | 66,079.193 | 68,538.236 | 68,021.835 | 70,578.206 | 72,214.815 | 68,985.499 | 69,691.907 | 74,501.638 | 78,518.492 | 83,391.694 | 87,565.097 | 76,222.547 | 72,052.387 | 63,686.876 | 58,339.346 | 60,155.469 | 59,242.702 | 60,852.887 | 48,405.653 | 45,778.7 | 40,397.154 | 33,456.582 | 36,642.926 | 35,921.015 | 29,016.797 | 29,199.761 | 36,316.59 | 35,167.266 | 29,556.043 | 29,609.746 | 26,897.123 | 32,529.709 | 35,583.995 | 41,172.522 | 49,428.038 | 48,309.686 | 56,314.305 | 61,098.288 | 51,610.219 | 46,205.428 |
Overige vlottende activa
| 425.076 | 130.724 | 240.951 | -0.001 | 0 | -0 | -0 | 0 | 0.001 | -0.001 | -0 | -0.002 | 0.001 | 0.001 | -0.001 | -0 | -0.001 | 0 | -0 | 0.001 | -0.001 | 0.002 | 0.001 | -0.001 | 51,989.424 | -0.001 | 0.002 | 48,526.508 | 0.001 | 0.001 | 0.001 | 47,102.194 | 544.828 | 54,799.092 | -0 | 46,247.566 | 59,110.118 | 0.001 | -0.001 | 45,313.969 | -0.001 | 40,905.075 | 0 | 30,404.015 | -0.001 | 39,365.357 | -0 | 0.001 | 37,484.191 | 37,362.497 | 34,011.924 | 70,455.561 | 73,566.8 | 70,484.119 | 67,952.319 | 70,467.039 | 62,475.48 | 49,013.88 | 50,323.617 | 32,279.108 | 27,922.577 | 25,254.939 | 24,700.119 | 0.001 | -0.001 |
Totaal vlottende activa
| 336,490.791 | 345,157.452 | 341,393.542 | 341,687.279 | 361,329.881 | 362,307.404 | 344,026.136 | 342,744.581 | 338,408.402 | 359,160.733 | 350,096.214 | 343,037.095 | 347,184.586 | 331,421.667 | 317,230.464 | 288,908.228 | 274,410.409 | 270,099.94 | 265,758.17 | 260,578.437 | 249,415.864 | 243,761.34 | 232,926.286 | 228,054.386 | 220,162.812 | 222,215.483 | 217,900.695 | 215,180.153 | 208,348.78 | 205,864.494 | 195,345.676 | 189,166.757 | 188,781.711 | 190,655.245 | 218,459.416 | 231,106.869 | 231,552.451 | 212,981.784 | 198,812.189 | 184,322.975 | 179,952.267 | 179,350.465 | 170,508.157 | 158,021.347 | 161,802.696 | 163,066.889 | 157,227.054 | 147,011.038 | 149,938.508 | 141,231.336 | 132,029.064 | 133,781.011 | 138,626.446 | 129,720.807 | 127,309.259 | 123,153.568 | 120,707.611 | 115,987.72 | 112,647.732 | 104,549.154 | 104,386.872 | 109,940.465 | 125,529.59 | 124,109.785 | 118,717.406 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 48,929.614 | 48,820.035 | 49,285.586 | 49,782.327 | 49,690.454 | 49,692.866 | 49,863.102 | 49,673.001 | 49,849.714 | 47,585.492 | 47,442.265 | 47,286.712 | 47,569.178 | 45,355.794 | 45,788.046 | 46,508.663 | 47,121.969 | 47,942.956 | 47,530.896 | 48,134.645 | 48,593.289 | 47,825.198 | 48,145.279 | 48,476.24 | 48,817.677 | 46,225.743 | 46,269.58 | 45,877.65 | 46,073.718 | 46,378.334 | 46,956.107 | 47,181.04 | 47,782.872 | 48,145.07 | 48,145.003 | 46,911.531 | 46,224.268 | 45,573.979 | 45,353.51 | 44,595.164 | 44,283.71 | 43,715.05 | 42,965.169 | 42,465.559 | 42,339.084 | 41,588.507 | 41,170.529 | 36,741.917 | 36,480.118 | 36,209.88 | 35,806.602 | 69,263.931 | 68,940.273 | 68,246.995 | 68,036.222 | 68,043.767 | 67,294.344 | 66,827.953 | 67,002.549 | 72,304.425 | 72,937.912 | 73,050.688 | 73,000.078 | 73,205.967 | 73,045.795 |
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
| 813.555 | 812.262 | 810.71 | 815.257 | 814.866 | 823.027 | 819.17 | 825.649 | 822.444 | 822.654 | 1,015.759 | 1,016.028 | 1,012.06 | 1,012.747 | 1,010.874 | 1,017.904 | 1,018.69 | 1,023.921 | 1,020.611 | 1,025.87 | 1,028.19 | 1,031.539 | 1,028.548 | 1,030.261 | 1,033.44 | 949.996 | 946.34 | 957.098 | 955.548 | 945.373 | 958.739 | 951.73 | 965.029 | 991.03 | 996.482 | 1,006.523 | 1,002.001 | 1,001.246 | 1,002.859 | 998.325 | 992.232 | 1,004.48 | 1,009.18 | 1,013.489 | 1,028.746 | 1,022.067 | 1,016.359 | 818.971 | 790.47 | 790.47 | 790.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 813.555 | 812.262 | 810.71 | 815.257 | 814.866 | 823.027 | 819.17 | 825.649 | 822.444 | 822.654 | 1,015.759 | 1,016.028 | 1,012.06 | 1,012.747 | 1,010.874 | 1,017.904 | 1,018.69 | 1,023.921 | 1,020.611 | 1,025.87 | 1,028.19 | 1,031.539 | 1,028.548 | 1,030.261 | 1,033.44 | 949.996 | 946.34 | 957.098 | 955.548 | 945.373 | 958.739 | 951.73 | 965.029 | 991.03 | 996.482 | 1,006.523 | 1,002.001 | 1,001.246 | 1,002.859 | 998.325 | 992.232 | 1,004.48 | 1,009.18 | 1,013.489 | 1,028.746 | 1,022.067 | 1,016.359 | 818.971 | 790.47 | 790.47 | 790.47 | 0 | 0 | 3,667.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28,433.243 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 62,010.82 | 61,435.258 | 61,885.27 | -167,214.886 | -179,461.314 | -181,992.527 | -172,151.002 | -167,345.766 | -166,440.475 | -180,716.59 | -189,351.97 | -189,010.048 | -194,927.048 | -181,626.9 | -171,784.306 | -141,070.187 | -133,956.125 | -134,634.13 | -132,924.356 | -139,910.787 | -126,102.118 | -118,666.033 | -103,938.509 | -95,266.695 | -86,278.851 | -83,604.717 | -74,371.327 | -70,615.301 | -58,504.941 | -57,458.795 | -49,190.268 | -39,192.097 | -32,187.088 | -18,778.326 | -59,259.883 | -73,181.113 | -69,756.017 | -62,682.798 | -61,359.665 | -54,325.118 | -53,887.332 | -55,076.305 | -54,913.436 | -54,738.889 | -57,987.157 | -60,672.304 | -60,110.825 | -47,595.847 | -47,284.527 | -45,411.967 | -42,118.607 | 0 | 0 | 20,559.498 | 19,790.889 | 0 | 0 | 13,125.96 | 0 | 0 | 0 | -4,700.293 | -16,471.065 | -18,365.208 | -18,649.797 |
Belastingvorderingen
| -813.555 | -812.262 | 5,611.832 | 229,332.067 | 241,255.666 | 243,613.438 | 172,151.002 | 167,345.766 | 166,440.475 | 180,716.59 | 249,519.081 | 249,037.079 | 252,622.567 | 238,867.123 | 229,587.263 | 198,695.678 | 190,993.389 | 191,489.17 | 190,040.924 | 185,049.169 | 171,156.338 | 163,446.299 | 149,082.251 | 140,487.391 | 131,484.226 | 128,860.589 | 119,733.742 | 116,033.985 | 0 | 102,701.676 | 95,122.117 | 84,758.849 | 77,767.714 | 64,139.609 | 105,071.664 | 119,054.349 | 115,595.521 | 115,826.961 | 114,910.674 | 112,850.655 | 112,375.05 | 113,391.445 | 113,608.05 | 113,683.49 | 116,886.77 | 119,314.591 | 118,993.628 | 110,878.333 | 110,752.988 | 0 | 162.23 | 0 | 211.648 | 195.88 | 108.443 | 99.536 | 168.121 | 0 | 163.006 | 0 | 0 | 240.727 | 253.195 | 0 | 73.511 |
Overige niet-vlottende activa
| 1,693.388 | 1,978.054 | 1,376.736 | 289.548 | 286.462 | 283.375 | 62,828.368 | 62,270.384 | 61,942.878 | 61,462.597 | 292.438 | 285.154 | 282.871 | 280.587 | 278.313 | 276.03 | 273.746 | 271.462 | 269.178 | 266.895 | 264.611 | 290.493 | 290.492 | 290.494 | 290.492 | 290.492 | 290.492 | 290.493 | 104,216.663 | 290.492 | 0 | 290.492 | 290.491 | 290.492 | 290.492 | 290.623 | 290.622 | 290.623 | 290.622 | 290.622 | 290.622 | 290.622 | 290.622 | 291.918 | 291.917 | 267.135 | 267.136 | 292.733 | 293.184 | 109,268.673 | 106,048.981 | 25,568.825 | 24,930.04 | 0.001 | 3,335.49 | 23,349.098 | 23,294.054 | 9,064.078 | 23,229.407 | 23,533.516 | 23,721.531 | -0.001 | 40,286.314 | 42,271.314 | 42,050.193 |
Totaal niet-vlottende activa
| 112,633.822 | 112,233.347 | 118,970.133 | 113,004.313 | 112,586.135 | 112,420.18 | 113,510.64 | 112,769.033 | 112,615.036 | 109,870.743 | 108,917.572 | 108,614.924 | 106,559.627 | 103,889.35 | 104,880.189 | 105,428.089 | 105,451.669 | 106,093.38 | 105,937.253 | 94,565.793 | 94,940.31 | 93,927.496 | 94,608.061 | 95,017.691 | 95,346.984 | 92,722.103 | 92,868.827 | 92,543.925 | 92,740.988 | 92,857.08 | 93,846.694 | 93,990.014 | 94,619.018 | 94,787.875 | 95,243.758 | 94,081.913 | 93,356.395 | 100,010.011 | 100,198 | 104,409.648 | 104,054.282 | 103,325.292 | 102,959.585 | 102,715.567 | 102,559.36 | 101,519.996 | 101,336.826 | 101,136.107 | 101,032.233 | 100,857.056 | 100,689.676 | 94,832.756 | 94,081.961 | 92,669.484 | 91,271.044 | 91,492.401 | 90,756.519 | 89,017.991 | 90,394.962 | 95,837.941 | 96,659.443 | 97,024.364 | 97,068.522 | 97,112.073 | 96,519.702 |
Totaal activa
| 449,124.613 | 457,390.799 | 460,363.675 | 454,691.592 | 473,916.016 | 474,727.584 | 457,536.776 | 455,513.614 | 451,023.437 | 469,031.476 | 459,013.786 | 451,652.019 | 453,744.214 | 435,311.018 | 422,110.653 | 394,336.316 | 379,862.078 | 376,193.32 | 371,695.423 | 355,144.23 | 344,356.175 | 337,688.835 | 327,534.347 | 323,072.077 | 315,509.796 | 314,937.586 | 310,769.522 | 307,724.077 | 301,089.769 | 298,721.574 | 289,192.371 | 283,156.771 | 283,400.729 | 285,443.12 | 313,703.174 | 325,188.782 | 324,908.847 | 312,991.795 | 299,010.19 | 288,732.623 | 284,006.55 | 282,675.757 | 273,467.742 | 260,736.913 | 264,362.056 | 264,586.886 | 258,563.879 | 248,147.145 | 250,970.741 | 242,088.392 | 232,718.74 | 228,613.767 | 232,708.407 | 222,390.291 | 218,580.303 | 214,645.97 | 211,464.13 | 205,005.711 | 203,042.695 | 200,387.095 | 201,046.315 | 206,964.83 | 222,598.112 | 221,221.858 | 215,237.108 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 6,408.288 | 5,824.204 | 5,892.373 | 5,268.222 | 5,965.856 | 4,506.641 | 4,533.047 | 4,801.195 | 3,435.835 | 4,824.947 | 7,548.203 | 4,811.014 | 5,242.02 | 4,412.255 | 2,495.097 | 3,960.695 | 3,586.109 | 6,228.935 | 5,171.829 | 4,203.415 | 3,851.866 | 5,494.961 | 3,240.826 | 3,796.468 | 3,643.7 | 4,033.817 | 5,945.562 | 5,109.258 | 3,580.379 | 3,165.124 | 4,061.983 | 3,016.773 | 5,056.186 | 3,053.291 | 7,263.748 | 8,796.571 | 4,999.576 | 7,588.192 | 9,530.379 | 3,642.5 | 7,332.375 | 4,744.701 | 6,969.055 | 6,590.75 | 7,172.773 | 3,788.708 | 5,902.99 | 3,246.483 | 3,582.04 | 3,394.182 | 2,745.278 | 3,649.072 | 3,941.409 | 3,863.926 | 2,883.716 | 2,807.836 | 3,367.438 | 1,997.339 | 1,712.058 | 3,857.147 | 3,367.706 | 3,034.992 | 2,864.643 | 3,214.309 | 2,196.286 |
Kortlopende schulden
| 396.076 | 357.126 | 353.024 | 348.969 | 18,583.376 | 20,349.82 | 16,846.123 | 19,156.583 | 15,435.948 | 27,439.053 | 21,754.44 | 20,560.906 | 19,868.6 | 17,157.45 | 13,171.632 | 10,526.54 | 11,076.96 | 14,599.339 | 12,592.243 | 10,464.527 | 11,138.397 | 12,204.78 | 11,815.814 | 13,031.028 | 11,715.822 | 12,521.601 | 13,741.252 | 14,637.89 | 16,433.34 | 18,912.277 | 15,598.867 | 20,195.04 | 24,622.545 | 33,964.715 | 58,296.333 | 73,495.187 | 73,286.782 | 62,364.346 | 48,913.132 | 49,256.643 | 44,100.698 | 48,629.531 | 37,740.592 | 27,635.634 | 27,143.661 | 32,578.763 | 24,553.492 | 24,461.921 | 28,494.801 | 20,283.807 | 14,502.55 | 17,274.478 | 21,108.083 | 14,653.693 | 13,795.979 | 9,368.358 | 7,672.238 | 7,532.666 | 10,306.862 | 14,448.836 | 11,148.182 | 12,315.788 | 20,237.99 | 18,484.959 | 12,891.818 |
Belastingschulden
| 3,074.335 | 5,636.378 | 4,190.04 | 3,814.834 | 4,046.203 | 4,565.066 | 3,488.801 | 634.687 | 4,664.293 | 6,114.366 | 5,397.861 | 3,721.646 | 6,643.687 | 9,136.439 | 9,860.413 | 8,672.595 | 6,921.471 | 8,644.29 | 8,065.897 | 4,521.733 | 4,965.364 | 7,281.423 | 5,256.689 | 4,471.976 | 4,107.618 | 6,072.544 | 4,500.156 | 4,763.478 | 4,472.427 | 5,186.101 | 5,017.822 | 3,321.494 | 3,159.476 | 3,114.017 | 3,285.206 | 2,276.545 | 2,663.091 | 2,206.807 | 2,811.302 | 1,600.935 | 1,475.57 | 867.069 | 227.453 | 119.92 | 711.993 | 778.565 | 619.779 | 1,419.438 | 1,083.68 | 1,538.982 | 1,463.852 | 906.721 | 783.55 | 0 | 873.917 | 754.61 | 518.898 | 56.855 | 0 | 0 | 0 | 93.543 | 287.469 | 757.96 | 3,138.252 |
Uitgestelde opbrengsten
| 207.345 | 207.45 | 74.142 | 8,900.703 | 10,027.724 | 14,385.692 | 31.256 | 49.978 | 107.428 | 648.544 | 11,542.165 | 9,231.248 | 13,010.935 | 17,375.669 | 17,743.424 | 14,176.101 | 12,549.595 | 17,295.303 | 13,146.095 | 9,123.937 | 10,238.096 | 7,281.423 | 10,451.099 | 9,192.342 | 9,742.916 | 13,097.202 | 9,243.981 | 4,763.478 | 4,472.427 | 5,186.101 | 9,708.596 | 7,170.996 | 7,756.303 | 3,114.017 | 9,080.696 | 2,276.545 | 2,663.091 | 2,206.807 | 8,019.905 | 6,520.624 | 5,596.058 | 5,186.115 | 4,525.345 | 119.92 | 4,896.872 | 778.565 | 5,443.332 | 5,277.435 | 1,083.68 | 5,610.917 | 1,463.852 | 906.721 | 4,051.262 | 0 | 873.917 | 754.61 | 518.898 | 3,369.609 | 2,748.509 | 0 | 0 | 2,660.245 | 287.469 | 3,778.283 | 5,872.41 |
Overige kortlopende verplichtingen
| 8,696.135 | 15,541.357 | 8,962.261 | 0 | -0 | 0 | 9,248.295 | 5,704.078 | 11,640.162 | 14,257.952 | 0 | 0.001 | 0 | 0 | -0 | -0.001 | -0 | -0.001 | 0 | -0.001 | 0 | 5,081.379 | 0.001 | 0.001 | 0.001 | -0.001 | 0 | 4,797.066 | 4,624.522 | 7,227.043 | 0 | 0.001 | -0.001 | 4,442.393 | -0 | 4,199.35 | 6,194.226 | 8,599.537 | 0.001 | 0.001 | 0.001 | -0.001 | -0 | 3,246.992 | 0.001 | 4,386.575 | -0 | 0.001 | 3,949.854 | 0.001 | 4,230.384 | 3,844.814 | 0.001 | 3,662.485 | 3,527.413 | 4,327.766 | 2,992.409 | 0.001 | 0.001 | 2,905.95 | 2,471.142 | 0.001 | 2,744.625 | -0.001 | -0.001 |
Totaal kortlopende verplichtingen
| 15,707.844 | 21,930.137 | 15,281.8 | 14,517.894 | 34,576.956 | 39,242.153 | 30,658.721 | 29,711.834 | 30,619.374 | 47,170.496 | 40,844.808 | 34,603.17 | 38,121.555 | 38,945.374 | 33,410.153 | 28,663.336 | 27,212.664 | 38,123.577 | 30,910.167 | 23,791.878 | 25,228.359 | 30,062.543 | 25,507.739 | 26,019.839 | 25,102.439 | 29,652.619 | 28,930.795 | 29,307.692 | 29,110.668 | 34,490.545 | 29,369.447 | 30,382.81 | 37,435.033 | 44,574.416 | 74,640.776 | 88,767.653 | 87,143.675 | 80,758.882 | 66,463.416 | 59,419.768 | 57,029.132 | 58,560.346 | 49,234.992 | 37,593.296 | 39,213.307 | 41,532.611 | 35,899.814 | 32,985.84 | 37,110.375 | 29,288.907 | 22,942.064 | 25,675.085 | 29,100.755 | 22,180.104 | 21,081.025 | 17,258.57 | 14,550.983 | 12,899.615 | 14,767.43 | 21,211.933 | 16,987.03 | 18,011.026 | 26,134.727 | 25,477.55 | 20,960.513 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 30.503 | 121.338 | 211.129 | 299.889 | 387.629 | 463.822 | 669.163 | 669.163 | 0 | 0 | 0 | 0 | 66.858 | 101.314 | 161.365 | 220.88 | 279.249 | 335.88 | 392.007 | 447.636 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61.455 | 62.63 | 63.805 | 83.86 | 86.16 | 88.46 | 95.076 | 96.439 | 97.759 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -30.503 | -0 | 1,867.416 | 1,772.41 | 1,775.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,840.41 | 1,837.06 | 2,346.073 | 1,975.426 | 1,815.51 | 1,836.01 | 5,078.407 | 4,691.352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,561.974 | 4,108.126 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 3,354.632 | 4,574.449 | 11,231.106 | 7,255.621 | 8,458.107 | 9,055.566 | 7,523.168 | 9,114.813 | 8,110.158 | 9,591.597 | 9,750.479 | 10,902.534 | 13,375.391 | 11,181.447 | 11,177.334 | 8,056.444 | 8,081.837 | 6,857.128 | 9,866.069 | 8,234.377 | 7,560.854 | 7,609.656 | 7,200.834 | 7,214.514 | 7,126.188 | 8,029.37 | 7,897.969 | 7,428.216 | 7,458.778 | 7,479.349 | 7,557.462 | 6,178.592 | 6,088.654 | 6,466.958 | 6,701.341 | 6,341.424 | 7,573.056 | 8,083.45 | 8,343.855 | 8,365.452 | 8,204.492 | 8,060.298 | 8,085.457 | 7,973.793 | 8,041.706 | 8,110.623 | 8,139.609 | 8,310.921 | 8,607.81 | 8,584.835 | 8,881.826 | 541.385 | 607.675 | 148.855 | 281.42 | 109.554 | 174.066 | 0 | 150.036 | 0 | 0 | 0 | 113.814 | 159.087 | 297.573 |
Overige niet-vlottende verplichtingen
| 2,448.605 | 1,778.113 | 1,810.39 | -0 | -0 | 0 | 1,778.41 | 2,068.843 | 2,032.61 | 2,021.41 | 1,996.01 | 2,009.716 | 2,089.285 | 0 | 0 | -0 | -0 | 0 | 0.001 | 0 | -0 | 2,450.171 | 1,983.745 | 3,814.207 | 3,160.233 | 2,376.449 | 2,368.498 | 3,668.148 | 3,390.545 | 2,679.185 | 2,369.598 | 3,822.018 | 3,466.486 | 2,487.358 | 1,786.137 | 2,948.455 | 2,801.056 | 2,312.358 | 1,658.891 | 2,728.561 | 2,353.712 | 2,033.453 | 1,796.522 | 2,390.886 | 2,278.127 | 1,815.955 | 1,587.9 | 1,745.082 | 2,452.296 | 2,370.522 | 2,015.28 | 1,658.25 | 4,401.213 | 4,075.44 | 3,480.62 | 3,428.622 | 3,947.658 | 3,711.825 | 3,429.928 | 3,725.393 | 3,773.7 | 3,469.712 | -0.001 | 0.001 | 3,543.003 |
Totaal niet-vlottende verplichtingen
| 5,803.237 | 6,352.563 | 13,162.834 | 9,334.166 | 10,530.406 | 11,218.605 | 9,765.4 | 11,852.819 | 10,811.931 | 11,613.007 | 11,746.489 | 12,912.25 | 15,464.676 | 13,088.715 | 13,115.708 | 10,563.882 | 10,278.143 | 8,951.887 | 12,037.96 | 13,704.791 | 12,699.842 | 10,059.827 | 9,184.579 | 11,028.721 | 10,286.421 | 10,405.819 | 10,266.467 | 11,096.364 | 10,849.323 | 10,158.534 | 9,927.06 | 10,000.61 | 9,555.14 | 8,954.316 | 8,487.478 | 9,289.879 | 10,374.112 | 10,395.808 | 10,002.746 | 11,094.013 | 10,558.204 | 10,093.751 | 9,881.979 | 10,364.679 | 10,319.833 | 9,926.578 | 9,727.509 | 10,056.003 | 11,060.106 | 10,955.357 | 10,897.106 | 2,199.635 | 5,008.888 | 4,224.295 | 3,762.04 | 3,538.176 | 4,183.179 | 3,774.455 | 3,643.769 | 3,809.253 | 3,859.86 | 3,558.172 | 4,770.863 | 4,363.653 | 3,938.335 |
Totaal passiva
| 21,511.081 | 28,282.7 | 28,444.634 | 23,852.06 | 45,107.362 | 50,460.757 | 40,424.121 | 41,564.653 | 41,431.305 | 58,783.503 | 52,591.297 | 47,515.42 | 53,586.232 | 52,034.089 | 46,525.861 | 39,227.217 | 37,490.807 | 47,075.464 | 42,948.126 | 37,496.668 | 37,928.202 | 40,122.37 | 34,692.318 | 37,048.56 | 35,388.861 | 40,058.439 | 39,197.262 | 40,404.056 | 39,959.992 | 44,649.079 | 39,296.507 | 40,383.42 | 46,990.174 | 53,528.732 | 83,128.254 | 98,057.532 | 97,517.787 | 91,154.691 | 76,466.162 | 70,513.781 | 67,587.336 | 68,654.097 | 59,116.971 | 47,957.975 | 49,533.14 | 51,459.189 | 45,627.323 | 43,041.842 | 48,170.481 | 40,244.264 | 33,839.17 | 27,874.72 | 34,109.643 | 26,404.398 | 24,843.065 | 20,796.746 | 18,734.162 | 16,674.07 | 18,411.199 | 25,021.186 | 20,846.89 | 21,569.198 | 30,905.59 | 29,841.203 | 24,898.848 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 |
Ingehouden winsten
| 354,881.798 | 354,019.923 | 356,145.246 | 382,346.274 | 380,530.029 | 375,528.133 | 366,674.024 | 361,169.853 | 357,286.903 | 358,123.025 | 354,534.643 | 352,438.777 | 348,955.13 | 332,219.466 | 324,822.241 | 296,492.718 | 283,852.122 | 270,477.905 | 270,228.328 | 254,150.58 | 242,688.125 | 233,791.166 | 228,585.981 | 227,670.287 | 221,450.635 | 216,197.579 | 213,149.643 | 208,419.789 | 202,242.132 | 195,729.023 | 190,936.902 | 183,803.758 | 176,919.852 | 171,940.94 | 170,699.692 | 166,956.163 | 167,494.849 | 162,201.514 | 162,799.036 | 158,928.942 | 157,726.526 | 154,912.707 | 155,026.662 | 153,356.506 | 154,776.913 | 153,546.182 | 153,974.832 | 146,173.043 | 144,123.84 | 143,036.669 | 139,614.142 | 133,561.4 | 131,293.482 | 128,868.194 | 126,683.129 | 126,682.964 | 125,466.228 | 121,246.07 | 118,493.693 | 111,648.506 | 116,989.531 | 122,444.855 | 129,354.523 | 129,065.841 | 128,020.444 |
Overige gereserveerde algehele resultaten
| 28,811.369 | 28,497.799 | 28,176.896 | 28,396.359 | 28,181.725 | 28,641.793 | 28,077.808 | 29,373.18 | 28,899.3 | 28,719.019 | 28,481.917 | 28,291.893 | 27,796.923 | 50,905.929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 28,920.364 | 31,590.377 | 32,596.9 | 5,096.9 | 5,096.9 | 5,096.899 | 7,360.823 | 8,405.929 | 8,405.929 | 8,405.929 | 8,405.929 | 8,405.929 | 8,405.929 | -14,848.466 | 35,762.551 | 43,616.381 | 43,519.149 | 43,639.951 | 43,518.968 | 48,496.981 | 48,739.848 | 48,775.299 | 49,256.048 | 43,353.23 | 43,670.301 | 43,681.568 | 43,422.617 | 43,900.232 | 43,887.645 | 43,343.472 | 43,958.961 | 43,969.594 | 44,490.703 | 44,973.448 | 44,875.228 | 45,175.086 | 44,896.211 | 44,635.59 | 44,744.992 | 44,289.9 | 43,692.688 | 44,108.953 | 44,324.109 | 44,422.432 | 45,052.004 | 44,581.515 | 43,961.724 | 43,932.259 | 43,676.419 | 43,807.459 | 44,265.427 | 52,177.647 | 52,305.282 | 52,117.699 | 52,054.109 | 52,166.26 | 52,263.74 | 52,085.571 | 51,137.803 | 48,717.404 | 48,209.894 | 47,950.777 | 47,338 | 47,314.814 | 47,317.816 |
Totaal eigen vermogen van aandeelhouders
| 427,613.531 | 429,108.099 | 431,919.042 | 430,839.533 | 428,808.654 | 424,266.826 | 417,112.655 | 413,948.962 | 409,592.132 | 410,247.973 | 406,422.489 | 404,136.599 | 400,157.982 | 383,276.929 | 375,584.792 | 355,109.099 | 342,371.27 | 329,117.856 | 328,747.297 | 317,647.561 | 306,427.973 | 297,566.465 | 292,842.029 | 286,023.517 | 280,120.936 | 274,879.147 | 271,572.26 | 267,320.021 | 261,129.777 | 254,072.495 | 249,895.864 | 242,773.352 | 236,410.555 | 231,914.388 | 230,574.92 | 227,131.249 | 227,391.06 | 221,837.104 | 222,544.028 | 218,218.842 | 216,419.214 | 214,021.66 | 214,350.771 | 212,778.938 | 214,828.917 | 213,127.697 | 212,936.556 | 205,105.302 | 202,800.259 | 201,844.128 | 198,879.569 | 200,739.047 | 198,598.764 | 195,985.893 | 193,737.238 | 193,849.224 | 192,729.968 | 188,331.641 | 184,631.496 | 175,365.91 | 180,199.425 | 185,395.632 | 191,692.523 | 191,380.655 | 190,338.26 |
Totaal eigen vermogen
| 427,613.531 | 429,108.099 | 431,919.042 | 430,839.533 | 428,808.654 | 424,266.826 | 417,112.655 | 413,948.962 | 409,592.132 | 410,247.973 | 406,422.489 | 404,136.599 | 400,157.982 | 383,276.929 | 375,584.792 | 355,109.099 | 342,371.27 | 329,117.856 | 328,747.297 | 317,647.561 | 306,427.973 | 297,566.465 | 292,842.029 | 286,023.517 | 280,120.936 | 274,879.147 | 271,572.26 | 267,320.021 | 261,129.777 | 254,072.495 | 249,895.864 | 242,773.352 | 236,410.555 | 231,914.388 | 230,574.92 | 227,131.249 | 227,391.06 | 221,837.104 | 222,544.028 | 218,218.842 | 216,419.214 | 214,021.66 | 214,350.771 | 212,778.938 | 214,828.917 | 213,127.697 | 212,936.556 | 205,105.302 | 202,800.259 | 201,844.128 | 198,879.569 | 200,739.047 | 198,598.764 | 195,985.893 | 193,737.238 | 193,849.224 | 192,729.968 | 188,331.641 | 184,631.496 | 175,365.91 | 180,199.425 | 185,395.632 | 191,692.523 | 191,380.655 | 190,338.26 |
Totaal passiva en aandeelhoudersvermogen
| 449,124.613 | 457,390.799 | 460,363.675 | 454,691.593 | 473,916.016 | 474,727.584 | 457,536.776 | 455,513.614 | 451,023.437 | 469,031.476 | 459,013.786 | 451,652.019 | 453,744.214 | 435,311.018 | 422,110.653 | 394,336.316 | 379,862.078 | 376,193.32 | 371,695.423 | 355,144.23 | 344,356.175 | 337,688.835 | 327,534.347 | 323,072.077 | 315,509.796 | 314,937.586 | 310,769.522 | 307,724.077 | 301,089.769 | 298,721.574 | 289,192.371 | 283,156.772 | 283,400.729 | 285,443.12 | 313,703.174 | 325,188.781 | 324,908.847 | 312,991.795 | 299,010.19 | 288,732.623 | 284,006.55 | 282,675.757 | 273,467.742 | 260,736.913 | 264,362.057 | 264,586.886 | 258,563.879 | 248,147.145 | 250,970.74 | 242,088.392 | 232,718.739 | 228,613.767 | 232,708.407 | 222,390.291 | 218,580.303 | 214,645.97 | 211,464.13 | 205,005.711 | 203,042.695 | 200,387.096 | 201,046.315 | 206,964.83 | 222,598.113 | 221,221.858 | 215,237.108 |