Choheung Corporation
KRX:002600.KS
171500 (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 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
| 54,903.313 | 26,919.257 | 2,885.749 | 41,299.201 | 38,698.365 | 23,191.7 | 3,424.425 | 15,687.956 | 21,026.627 | 5,316.876 | 12,778.386 | 14,385.88 | 9,239.791 | 12,186.324 | 17,761.351 | 23,438.689 | 31,957.282 | 31,205.238 | 17,365.936 | 27,908.967 | 25,516.597 | 29,740.722 | 19,582 | 27,447.166 | 14,866.21 | 21,201.272 | 10,325.305 | 29,708.109 | 16,689.129 | 6,360.6 | 23,231.771 | 8,933.91 | 2,773.809 | 5,112.18 | 20,184.198 | 18,157.569 | 12,223.36 | 15,303.824 | 5,139.016 | 10,351.439 | 5,896.623 | 8,359.51 | 3,726.882 | 9,107.92 | 16,725.94 | 9,428.513 | 2,829.161 | 5,877.481 | 13,670.128 | 13,027.263 | 24,726.386 | 10,747.071 | 5,433.856 | 11,804.417 | 14,203.231 | 14,176.549 | 10,790.421 | 4,387.282 | 2,995.641 | 5,246.226 | 7,611.763 | 16,194.627 | 12,271.534 | 9,745.75 | 3,081.678 | 298.528 | 369.002 | 824.288 | 1,174.188 | 2,264.143 |
Kortetermijnbeleggingen
| 32,815.546 | 32,750.885 | 32,707.327 | 32,644.714 | 31,611.294 | 31,573.825 | 31,529 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 40,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,002.45 | 30,002.45 | 2.45 | 30,002.45 | 0 | 30,014.59 | 30,014.59 | 30,154.78 | 2.485 | 30,002.485 | 2.485 | 30,002.485 | 0.78 | 30,000.78 | 30,000.78 | 30,000.78 | 30,005.08 | 30,005.08 | 30,005.08 | 30,005.08 | 30,001.23 | 30,001.23 | 33,001.23 | 27,001.23 | 27,000.84 | 27,000.84 | 27,006.999 | 27,006.785 | 27,338.897 | 27,338.602 | 27,338.602 | 34,443.071 | 28,803.772 | 19,803.634 | 2,640.723 | 2,668.308 | 3,146.041 | 3,146.041 | 3,836.041 | 11,567.47 | 14,517.47 | 14,517.47 | 7,176.516 |
Liquide middelen en kortetermijnbeleggingen
| 87,718.859 | 59,670.141 | 35,593.076 | 73,943.915 | 70,309.659 | 54,765.525 | 34,953.425 | 45,687.956 | 51,026.627 | 35,316.876 | 42,778.386 | 44,385.88 | 39,239.791 | 42,186.324 | 47,761.351 | 53,438.689 | 71,957.282 | 61,205.238 | 47,365.936 | 57,908.967 | 55,516.597 | 59,740.722 | 49,582 | 57,447.166 | 44,866.21 | 51,201.272 | 40,325.305 | 59,710.559 | 46,691.579 | 6,363.05 | 53,234.221 | 8,933.91 | 32,788.399 | 35,126.77 | 50,338.978 | 18,160.054 | 42,225.845 | 15,306.309 | 35,141.501 | 10,352.219 | 35,897.403 | 38,360.29 | 33,727.662 | 39,113 | 46,731.02 | 39,433.593 | 32,834.241 | 35,878.711 | 43,671.358 | 46,028.493 | 51,727.616 | 37,747.911 | 32,434.696 | 38,811.416 | 41,210.016 | 41,515.446 | 38,129.023 | 31,725.884 | 37,438.712 | 34,049.998 | 27,415.397 | 18,835.35 | 14,939.842 | 12,891.791 | 6,227.719 | 4,134.569 | 11,936.472 | 15,341.758 | 15,691.658 | 9,440.659 |
Nettovorderingen
| 50,041.56 | 52,872.088 | 53,655.183 | 53,374.202 | 52,344.553 | 49,124.421 | 48,237.713 | 43,683.674 | 33,567.583 | 32,206.813 | 32,316.94 | -104,021.239 | 29,333.659 | 28,734.213 | 0 | 0 | 24,462.721 | 0 | 0 | 21,161.924 | 0 | 18,305.49 | 18,827.45 | 0 | 0 | 20,240.894 | 20,260.168 | 22,130.168 | 17,225.259 | 19,758.732 | 0 | 42,770.721 | 12,627.216 | 12,396.244 | 12,821.227 | 40,719.669 | 0 | 41,096.792 | 11,778.188 | 40,938.993 | 10,507.714 | 11,353.537 | 11,187.44 | 12,471.365 | 11,272.36 | 14,826.178 | 12,390.35 | 13,322.596 | 0 | 13,897.467 | 13,362.986 | 14,621.259 | 12,369.578 | 14,624.508 | 13,228.965 | 12,621.328 | 11,959.712 | 13,795.416 | 12,234.82 | 0 | 13,319.964 | 15,285.69 | 13,959.068 | 17,723.793 | 0 | 23,496.064 | 0 | 23,412.782 | 20,315.265 | 0 |
Voorraad
| 116,792.693 | 120,049.722 | 136,314.795 | 152,639.832 | 156,727.95 | 180,124.036 | 185,777.357 | 113,542.268 | 97,521.712 | 75,207.483 | 60,896.686 | 59,635.358 | 67,073.065 | 62,035.449 | 65,510.6 | 69,136.129 | 67,018.518 | 57,891.249 | 45,656.547 | 45,321.311 | 50,506.543 | 48,270.396 | 37,113.331 | 35,349.003 | 38,532.187 | 34,165.962 | 37,297.645 | 42,494.285 | 39,029.796 | 29,430.448 | 33,195.097 | 33,429.644 | 37,248.878 | 36,251.082 | 32,061.261 | 28,632.017 | 31,988.262 | 27,443.946 | 26,179.943 | 21,812.764 | 19,023.742 | 13,336.351 | 15,873.607 | 18,601.474 | 19,128.66 | 17,377.238 | 21,612.365 | 24,877.97 | 22,698.449 | 24,003.604 | 24,096.975 | 24,434.641 | 24,434.139 | 12,598.866 | 11,280.127 | 10,146.705 | 10,300.872 | 10,107.503 | 8,482.27 | 10,196.313 | 9,844.786 | 11,761.844 | 13,862.204 | 21,083.45 | 23,763.851 | 23,958.51 | 13,257.568 | 9,969.746 | 10,845.38 | 10,120.064 |
Overige vlottende activa
| 3,127.031 | 2,172.87 | 3,210.442 | 0 | -0.001 | 0.001 | -0 | 0 | 34,623.95 | 33,724.785 | 0 | 133,546.565 | -0 | -0 | 28,229.826 | 26,496.141 | 0 | 24,616.815 | 24,761.664 | -0 | 20,009.981 | 0.001 | 0 | 19,637.457 | 19,836.557 | 0.001 | -0 | -0.001 | -0.001 | 30,211.347 | 16,331.328 | 172.478 | 0.001 | 214.644 | -0 | 97.53 | 10,292.664 | 36.605 | -0 | 178.814 | 102.576 | 57.337 | -0 | 8.743 | 125.38 | 14.44 | -0 | 83.229 | 11,499.175 | 147.841 | -0 | 141.283 | 222.971 | 290.517 | 0.001 | -0.001 | -0.001 | 0.001 | 0.001 | 13,615.276 | -0.001 | 0.001 | 0.001 | -0.001 | 18,232.234 | -0.001 | 21,465.32 | -0.001 | -0.001 | 21,677.649 |
Totaal vlottende activa
| 257,680.142 | 234,764.822 | 228,773.496 | 279,957.949 | 279,382.162 | 284,013.983 | 268,968.495 | 202,913.898 | 183,172.289 | 144,249.144 | 135,992.012 | 133,546.565 | 135,646.515 | 132,955.986 | 141,501.778 | 149,070.96 | 163,438.521 | 143,713.302 | 117,784.147 | 124,392.201 | 126,033.121 | 126,316.609 | 105,522.781 | 112,433.626 | 103,234.954 | 105,608.129 | 97,883.118 | 124,335.011 | 102,946.633 | 85,763.577 | 102,760.647 | 85,306.753 | 82,664.494 | 83,988.74 | 95,221.466 | 87,609.27 | 84,506.771 | 83,883.652 | 73,099.632 | 73,282.79 | 65,531.435 | 63,107.515 | 60,788.708 | 70,194.582 | 77,257.42 | 71,651.449 | 66,836.956 | 74,162.506 | 77,868.982 | 84,077.405 | 89,187.577 | 76,945.094 | 69,461.384 | 66,325.307 | 65,719.109 | 64,283.478 | 60,389.606 | 55,628.804 | 58,155.803 | 57,861.587 | 50,580.146 | 45,882.885 | 42,761.115 | 51,699.033 | 48,223.804 | 51,589.142 | 46,659.36 | 48,724.285 | 46,852.302 | 41,238.372 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 150,289.382 | 151,063.714 | 152,137.039 | 153,006.046 | 153,061.738 | 153,258.9 | 152,307.567 | 149,412.145 | 134,848.75 | 129,576.276 | 125,946.848 | 118,218.411 | 114,149.576 | 104,512.226 | 103,415.541 | 101,803.191 | 98,033.168 | 97,086.271 | 97,002.379 | 94,021.2 | 93,271.747 | 92,355.901 | 86,917.567 | 75,640.991 | 72,749.561 | 71,786.282 | 67,907.173 | 67,037.507 | 64,242.897 | 62,603.086 | 58,575.839 | 57,357.618 | 54,355.5 | 51,995.851 | 51,491.603 | 50,914.794 | 50,404.316 | 50,088.436 | 50,656.352 | 50,357.084 | 50,235.081 | 49,929.09 | 50,273.19 | 50,818.34 | 51,427.427 | 51,972.885 | 52,554.204 | 47,907.391 | 50,383.185 | 43,262.403 | 36,044.673 | 33,330.19 | 32,226.726 | 30,185.005 | 24,072.566 | 24,229.216 | 23,412.613 | 22,477.781 | 21,757.294 | 19,667.921 | 19,757.52 | 19,617.097 | 19,202.677 | 20,002.291 | 20,474.861 | 20,735.056 | 20,993.51 | 21,315.373 | 20,519.936 | 19,960.294 |
Goodwill
| 6,339.754 | 6,339.754 | 6,339.754 | 6,570.931 | 6,570.931 | 6,570.931 | 6,570.932 | 6,570.931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78.289 | 156.577 | 198.178 | 239.78 | 286.295 | 332.81 | 379.326 | 425.841 | 472.356 | 518.872 | 565.387 |
Immateriële activa
| 2,908.871 | 2,979.618 | 3,050.365 | 3,104.785 | 3,174.553 | 3,244.32 | 3,169.42 | 3,153.262 | 2,570.087 | 2,588.309 | 2,633.598 | 634.723 | 634.723 | 634.723 | 634.723 | 634.723 | 634.723 | 634.723 | 634.723 | 634.723 | 634.723 | 551.11 | 551.11 | 456.01 | 456.01 | 456.01 | 456.01 | 456.01 | 456.01 | 456.01 | 409.51 | 409.51 | 409.51 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.142 | 554.15 | 554.158 | 0.343 | 0.473 | 0.826 | 1.325 | 1.837 | 4.259 | 6.682 | 9.104 | 11.526 | 14.228 | 16.93 | 19.632 | 22.334 | 25.136 | 27.925 | 30.714 |
Goodwill en immateriële activa
| 9,248.625 | 9,319.372 | 9,390.119 | 9,675.716 | 9,745.484 | 9,815.251 | 9,740.352 | 9,724.193 | 2,570.087 | 2,588.309 | 2,633.598 | 634.723 | 634.723 | 634.723 | 634.723 | 634.723 | 634.723 | 634.723 | 634.723 | 634.723 | 634.723 | 551.11 | 551.11 | 456.01 | 456.01 | 456.01 | 456.01 | 456.01 | 456.01 | 456.01 | 409.51 | 409.51 | 409.51 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.135 | 554.142 | 554.15 | 554.158 | 0.343 | 0.473 | 0.826 | 1.325 | 1.837 | 82.548 | 163.259 | 207.282 | 251.306 | 300.523 | 349.74 | 398.958 | 448.175 | 497.492 | 546.797 | 596.101 |
Langetermijnbeleggingen
| 2,133.7 | 2,138.799 | 2,153.899 | -32,072.674 | -31,039.254 | -31,003.545 | -31,318.72 | -29,789.72 | -29,789.72 | -29,789.72 | -29,791.67 | -29,792.94 | -29,792.94 | -29,998 | -29,998 | -29,998 | -39,998 | -29,998 | -29,998 | -29,998 | -29,998 | -29,998 | -29,998 | -29,998 | -29,998 | -29,997 | -29,997 | -29,999.45 | -29,999.45 | 0.55 | -29,999.45 | 0 | -30,010.845 | -30,010.845 | -30,151.035 | 162.729 | -29,843.96 | 156.04 | -29,843.96 | 160.035 | -29,782.188 | -29,839.965 | -29,839.965 | -29,735.313 | -29,728.873 | -29,723.743 | -29,742.322 | -29,212.909 | -29,208.076 | -32,554.133 | -26,554.133 | -26,440.96 | -26,442.09 | -26,570.601 | -26,710.577 | -27,211.035 | -27,210.74 | -27,213.542 | -34,319.266 | -28,560.959 | -19,560.821 | -2,399.98 | -2,427.565 | -735.531 | -676.013 | 1,782.603 | -5,993.278 | -8,758.862 | -8,672.539 | 5,750.393 |
Belastingvorderingen
| 1,565.629 | 1,555.896 | 1,547.648 | 1,167.641 | 1,161.908 | 982.851 | 977.73 | 1,490.361 | 1,484.078 | 1,248.648 | 1,242.957 | 1,065.406 | 1,231.776 | 1,058.55 | 1,054.936 | 831.452 | 830.444 | 886.32 | 885.304 | 569.883 | 568.298 | 729.587 | 728.067 | 622.137 | 702.546 | 615.2 | 611.682 | 60.219 | 58.025 | 1,620.352 | 88.995 | 0 | 31,719.538 | 31,726.731 | 0 | 0 | 0 | 0 | 0 | 0 | 36,124.141 | 36,231.56 | 36,262.314 | 0 | 0 | 36,223.985 | 36,371.188 | 0 | 36,261.88 | 0 | 33,647.65 | 33,151.309 | 0 | 33,325.914 | 1,511.445 | 1,340.298 | 1,775.285 | 28,044.016 | 0 | 29,511.186 | 22,662.048 | 0.329 | 0.329 | 0.377 | 0.377 | 1,514.153 | 1,514.153 | 1,352.952 | 1,352.952 | 1,461.136 |
Overige niet-vlottende activa
| -0 | -0 | -0 | 34,111.672 | 33,152.352 | 33,119.779 | 33,080.054 | 31,559.452 | 31,486.452 | 31,529.91 | 31,535.078 | 31,550.395 | 31,552.894 | 31,558.301 | 31,704.891 | 31,710.481 | 41,716.071 | 31,721.661 | 31,717.252 | 31,722.842 | 31,587.432 | 31,593.022 | 31,588.612 | 31,594.202 | 31,599.792 | 31,605.383 | 31,610.973 | 31,619.013 | 31,613.448 | 0.001 | 31,623.713 | 1,701.499 | -0.001 | -0.001 | 31,876.765 | 1,724.974 | 31,740.971 | 6,098.226 | 36,122.612 | 6,144.238 | -0.001 | 0.001 | 0 | 36,185.767 | 36,204.876 | -0.001 | -0 | 36,258.352 | 0.001 | 39,628.117 | 0 | 0.001 | 33,168.815 | -0.002 | 27,800.018 | 28,131.13 | 28,043.834 | -0.001 | 35,148.485 | -0.001 | -0.001 | 9,503.967 | 9,529.996 | 10,159.345 | 10,405.204 | 12,045.628 | 19,772.52 | 22,727.71 | 21,574.629 | 14,234.001 |
Totaal niet-vlottende activa
| 163,237.335 | 164,077.781 | 165,228.704 | 165,888.402 | 166,082.227 | 166,173.236 | 164,786.982 | 162,396.43 | 140,599.648 | 135,153.424 | 131,566.811 | 121,675.995 | 117,776.029 | 107,765.8 | 106,812.091 | 104,981.848 | 101,216.407 | 100,330.976 | 100,241.658 | 96,950.648 | 96,064.2 | 95,231.62 | 89,787.357 | 78,315.34 | 75,509.909 | 74,465.875 | 70,588.838 | 69,173.299 | 66,370.93 | 64,679.999 | 60,698.606 | 59,468.627 | 56,473.702 | 54,265.871 | 53,771.467 | 53,356.632 | 52,855.462 | 56,896.837 | 57,489.139 | 57,215.492 | 57,131.168 | 56,874.821 | 57,249.674 | 57,822.929 | 58,457.565 | 59,027.261 | 59,737.203 | 55,506.969 | 57,991.125 | 50,890.522 | 43,692.325 | 40,594.682 | 39,507.601 | 37,494.474 | 26,673.795 | 26,490.082 | 26,021.818 | 23,309.579 | 22,588.35 | 20,700.695 | 23,022.005 | 26,928.695 | 26,556.743 | 29,727.005 | 30,554.169 | 36,476.398 | 36,735.08 | 37,134.665 | 35,321.775 | 42,001.925 |
Totaal activa
| 420,917.478 | 398,842.602 | 394,002.2 | 445,846.351 | 445,464.389 | 450,187.219 | 433,755.477 | 365,310.328 | 323,771.937 | 279,402.568 | 267,558.823 | 255,222.56 | 253,422.544 | 240,721.786 | 248,313.869 | 254,052.808 | 264,654.928 | 244,044.278 | 218,025.805 | 221,342.848 | 222,097.32 | 221,548.228 | 195,310.138 | 190,748.966 | 178,744.864 | 180,074.004 | 168,471.957 | 193,508.31 | 169,317.563 | 150,443.576 | 163,459.253 | 144,775.38 | 139,138.196 | 138,254.611 | 148,992.933 | 140,965.902 | 137,362.233 | 140,780.488 | 130,588.771 | 130,498.282 | 122,662.603 | 119,982.336 | 118,038.382 | 128,017.511 | 135,714.985 | 130,678.71 | 126,574.158 | 129,669.475 | 135,860.107 | 134,967.927 | 132,879.902 | 117,539.776 | 108,968.985 | 103,819.781 | 92,392.902 | 90,773.56 | 86,411.424 | 78,938.383 | 80,744.153 | 78,562.282 | 73,602.151 | 72,811.58 | 69,317.858 | 81,426.038 | 78,777.973 | 88,065.54 | 83,394.44 | 85,858.95 | 82,174.077 | 83,240.297 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 16,268.951 | 30,007.852 | 16,361.638 | 20,930.881 | 17,144.949 | 27,002.247 | 53,214.089 | 27,077.059 | 27,379.122 | 20,118.872 | 21,229.826 | 14,685.407 | 16,358.585 | 8,554.222 | 9,380.609 | 13,315.268 | 11,096.031 | 10,748.225 | 7,341.587 | 5,543.989 | 9,975.999 | 0 | 5,173.429 | 7,209.424 | 8,214.657 | 6,106.315 | 5,475.896 | 9,118.16 | 7,485.183 | 4,529.138 | 3,975.342 | 2,440.051 | 1,474.728 | 1,631.313 | 5,955.153 | 2,168.631 | 3,857.691 | 1,440.177 | 4,688.785 | 1,578.644 | 0 | 1,946.12 | 2,589.716 | 1,169.627 | 3,158.472 | 1,983.313 | 1,386.014 | 1,620.564 | 2,519.006 | 1,707.997 | 2,900.295 | 1,565.714 | 4,032.795 | 2,509.139 | 1,446.1 | 2,129.898 | 2,346.618 | 1,093.776 | 3,790.496 | 1,527.51 | 1,729.768 | 2,677.299 | 1,414.488 | 1,820.312 | 1,990.739 | 3,206.845 | 2,003.9 | 2,058.405 | 2,012.491 | 1,909.02 |
Kortlopende schulden
| 183,706.611 | 153,242.162 | 164,895.825 | 232,815.728 | 238,776.287 | 242,209.505 | 209,382.819 | 178,607.433 | 138,585.844 | 98,910.372 | 81,918.649 | 78,132.445 | 79,717.762 | 78,365.494 | 86,954.986 | 84,812.536 | 104,568.474 | 84,821.788 | 60,149.74 | 68,510.637 | 63,560.59 | 58,778.139 | 38,722.216 | 34,180.334 | 26,248.378 | 25,802.504 | 18,334.698 | 38,765.456 | 27,561.699 | 10,000 | 30,194.154 | 17,883.258 | 19,730.075 | 20,333.54 | 28,865.149 | 29,459.275 | 23,159.09 | 30,733.147 | 18,457.502 | 15,580.108 | 5,160.861 | 8,980.747 | 5,752.516 | 15,974.278 | 24,895.654 | 20,471.519 | 17,236.859 | 16,950.665 | 26,381.841 | 24,558.257 | 29,683.045 | 22,408.566 | 13,989.053 | 14,194.67 | 11,340.929 | 9,443.885 | 6,466.883 | 2,730.935 | 4,550.36 | 5,557.267 | 3,798.335 | 2,954.345 | 2,001.194 | 4,951.331 | 2,952.574 | 4,164.84 | 2,142.208 | 950 | 0 | 0 |
Belastingschulden
| 1,469.266 | 357.792 | 25.815 | 1,227.557 | 1,414.344 | 519.652 | 731.223 | 582.354 | 1,286.284 | 2,484.438 | 3,877.067 | 4,518.111 | 3,860.6 | 2,107.09 | 1,320.587 | 1,832.925 | 1,417.363 | 4,157.091 | 2,076.532 | 56.024 | 1,513.649 | 1,133.149 | 893.612 | 1,683.701 | 2,693.857 | 2,658.361 | 2,768.852 | 3,237.455 | 2,522.868 | 907.469 | 3,088.327 | 1,349.612 | 1,660.982 | 629.79 | 2,142.814 | 433.671 | 1,401.992 | 1,130.065 | 1,369.284 | 482.531 | 780.22 | 962.519 | 1,549.053 | 2,342.82 | 1,067.754 | 3,137.95 | 1,121.673 | 366.51 | 523.167 | 2,745.411 | 1,418.891 | 2,348.932 | 0 | 2,368.191 | 359.577 | 1,693.587 | 108.806 | 1,414.214 | 200.914 | 1,432.827 | 345.216 | 1,411.788 | 210.22 | 0 | 13.404 | 138.298 | 0 | 159.678 | 0 | 1,362.932 |
Uitgestelde opbrengsten
| 80.994 | 94.951 | 120.037 | 12,684.083 | 10,465.592 | 27.51 | 89.574 | 557.549 | 318.415 | 189.937 | 15,782.99 | 11,760.453 | 9,443.699 | 11,422.017 | 11,056.394 | 11,284.926 | 7,804.317 | 9,406.085 | 8,401.951 | 6,236.592 | 1,513.649 | 0 | 11,657.976 | 10,115.157 | 2,693.857 | 14,116.887 | 9,289.902 | 3,237.455 | 8,411.229 | 11,608.748 | 8,654.685 | 6,945.721 | 6,979.181 | 5,118.342 | 5,667.21 | 3,412.157 | 1,401.992 | 4,692.089 | 1,369.284 | 2,491.237 | 0 | 2,322.625 | 1,549.053 | 4,552.891 | 3,929.644 | 5,243.541 | 1,121.673 | 6,022.089 | 523.167 | 14,765.074 | 7,481.709 | 5,388.69 | 4,166.177 | 3,805.418 | 2,680.243 | 1,693.587 | 108.806 | 4,076.917 | 200.914 | 3,052.354 | 1,978.038 | 1,411.788 | 1,523.744 | 3,111.428 | 13.404 | 2,852.995 | 0 | 3,785.113 | 0 | 0 |
Overige kortlopende verplichtingen
| 13,584.836 | 13,475.795 | 9,290.715 | -0 | 0 | 11,966.274 | 12,790.657 | 7,732.06 | 7,510.28 | 13,192.387 | -0 | 0 | 0 | 0.001 | 0 | 0.001 | 0 | -0.001 | -0 | -0 | 7,545.908 | 24,743.781 | 0 | 0.001 | 5,474.493 | -0.001 | -0 | 7,888.088 | 55.749 | 54.367 | 0 | 207.11 | 308.541 | 296.363 | -0 | 115.047 | 3,443.6 | 617.93 | 2,926.243 | 55.813 | 9,187.464 | 18.855 | 1,830.844 | 21.384 | 21.763 | 10.639 | 2,265.256 | 15.134 | 7,258.313 | 157.048 | -0 | 9.867 | 340.65 | 15.921 | 0.001 | 1,380.86 | 2,688.081 | 0.003 | 1,723.157 | 0.001 | 0.001 | 1,312.026 | 0.001 | 1.754 | 1,358.097 | 1.752 | 1,445.677 | 1.753 | 1,572.116 | 2,830.434 |
Totaal kortlopende verplichtingen
| 213,641.392 | 196,820.761 | 190,668.214 | 266,430.692 | 266,386.829 | 281,205.536 | 275,477.139 | 213,974.1 | 173,793.661 | 132,411.568 | 118,931.465 | 104,578.306 | 105,520.047 | 98,341.734 | 107,391.989 | 109,412.731 | 123,468.823 | 104,976.096 | 75,893.278 | 80,291.218 | 82,596.146 | 83,521.92 | 55,553.621 | 51,504.916 | 42,631.385 | 46,025.705 | 33,100.496 | 59,009.159 | 43,513.86 | 26,192.253 | 42,824.181 | 27,476.14 | 28,492.525 | 27,379.558 | 40,487.512 | 35,155.11 | 31,862.373 | 37,483.343 | 27,441.814 | 19,705.802 | 14,348.325 | 13,268.347 | 11,722.129 | 21,718.18 | 32,005.533 | 27,709.012 | 22,009.802 | 24,608.452 | 36,682.327 | 41,188.376 | 40,065.049 | 29,372.837 | 22,528.675 | 20,525.148 | 15,467.273 | 14,648.23 | 11,610.388 | 7,901.631 | 10,264.927 | 10,137.132 | 7,506.142 | 8,355.458 | 4,939.427 | 9,884.825 | 6,314.814 | 10,226.432 | 5,591.785 | 6,795.271 | 3,584.607 | 4,739.454 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 51,408.33 | 51,408.33 | 51,408.33 | 31,001.865 | 32,357.012 | 22,858.021 | 3,154.659 | 2,271.22 | 163.311 | 134.387 | 140.255 | 4,198.213 | 4,157.514 | 4,032.757 | 5,197.789 | 10,402.424 | 10,402.424 | 10,402.424 | 10,402.424 | 12,231.299 | 12,231.299 | 12,619.121 | 12,500 | 12,500 | 12,500 | 12,500 | 12,500 | 12,500 | 6,500 | 6,500 | 6,500 | 2,650 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 8,750 | 11,027.75 | 8,027.75 | 3,027.75 | 3,027.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 233.787 | 179.475 | 208.871 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.542 | 7.944 | 9.346 | 10.748 | 0 | 0 | 0 | 0 | 1,299.569 | 7.001 | 0 | 9.432 | 0 | 0 | 0 | 0 | 1,444.2 | 1,287.004 | 9.818 | 9.818 | 0 | 0 | 0 | 0 | 839.398 | 11.634 | 998.517 | 11.634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 231.032 | 177.552 | 154.361 | 436.925 | 438.956 | 440.988 | 448.728 | 466.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,332.988 | 0 | 848.66 | 10.449 | 1,315.649 | 498.296 | 610.475 | 577.669 | 1,073.936 | 761.082 | 1,312.282 | 800.209 | 1,133.522 | 884.471 | 1,533.601 | 994.481 | 1,358.581 | 1,028.197 | 1,769.775 | 1,180.608 | 1,473.611 | 962.047 | 1,193.737 | 795.366 | 457.352 | 0 | 0 | 0 | 0.209 | 0.209 | 0.127 | 0.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 3,269.528 | 2,620.51 | 1,922.304 | 2,021.796 | 1,531.531 | 1,035.367 | 489.806 | 4,394.877 | 3,720.276 | 3,277.176 | 2,747.837 | 3,277.709 | 2,862.911 | 2,946.304 | 2,493.488 | 2,969.553 | 2,606.458 | 2,742.875 | 2,267.986 | 2,670.792 | 2,342.7 | 2,016.681 | 1,739.176 | 3,081.285 | 2,717.095 | 2,841.366 | 2,469.527 | 1,102.923 | 874.004 | 1,198.783 | 968.13 | 4.099 | 1,108.937 | 1,428.849 | 1,230.089 | 1,239.95 | 1,074.456 | 909.274 | 728.342 | 6.306 | 6.307 | 1,130.003 | 957.467 | 851.737 | 705.48 | 567.517 | 414.36 | 11.634 | 638.548 | 11.634 | 858.742 | 1,304.01 | 1,222.316 | 1,191.491 | 517.348 | 1,299.107 | 1,337.293 | 1,262.013 | 1,363.525 | 1,329.285 | 1,360.999 | 1,563.372 | 1,595.113 | 1,579.691 | 1,522.471 | 1,152.282 | 1,320.227 | 1,534.179 | 1,390.735 | 1,323.104 |
Totaal niet-vlottende verplichtingen
| 55,142.677 | 54,385.867 | 53,693.867 | 33,460.586 | 34,327.5 | 24,334.376 | 4,093.193 | 7,132.341 | 3,883.587 | 3,411.563 | 2,888.092 | 7,475.922 | 7,020.425 | 6,979.061 | 7,691.277 | 13,371.977 | 13,008.882 | 13,145.299 | 12,670.41 | 14,902.09 | 14,573.999 | 14,635.802 | 14,239.176 | 15,587.827 | 15,225.039 | 15,350.712 | 14,980.276 | 13,602.923 | 7,374.004 | 9,031.771 | 7,468.13 | 4,802.328 | 1,126.387 | 2,744.498 | 1,737.817 | 1,850.425 | 1,652.125 | 1,983.21 | 1,489.425 | 9,762.788 | 9,093.52 | 9,273.343 | 8,851.756 | 9,385.338 | 8,699.961 | 8,926.098 | 10,192.558 | 13,648.557 | 9,858.54 | 5,511.512 | 4,860.174 | 2,497.747 | 2,017.682 | 1,648.843 | 517.348 | 1,299.107 | 1,337.293 | 1,262.222 | 1,363.734 | 1,329.412 | 1,361.126 | 1,563.372 | 1,595.113 | 1,579.691 | 1,522.471 | 1,152.282 | 1,320.227 | 1,534.179 | 1,390.735 | 1,323.104 |
Totaal passiva
| 268,784.069 | 251,206.627 | 244,362.081 | 299,891.279 | 300,714.329 | 305,539.912 | 279,570.332 | 221,106.441 | 177,677.248 | 135,823.131 | 121,819.557 | 112,054.228 | 112,540.472 | 105,320.795 | 115,083.266 | 122,784.708 | 136,477.705 | 118,121.395 | 88,563.688 | 95,193.308 | 97,170.145 | 98,157.722 | 69,792.797 | 67,092.743 | 57,856.424 | 61,376.417 | 48,080.771 | 72,612.082 | 50,887.864 | 35,224.025 | 50,292.31 | 32,278.468 | 29,618.912 | 30,124.056 | 42,225.329 | 37,005.535 | 33,514.498 | 39,466.553 | 28,931.239 | 29,468.59 | 23,441.845 | 22,541.69 | 20,573.885 | 31,103.518 | 40,705.494 | 36,635.111 | 32,202.36 | 38,257.009 | 46,540.867 | 46,699.888 | 44,925.222 | 31,870.585 | 24,546.357 | 22,173.991 | 15,984.621 | 15,947.337 | 12,947.68 | 9,163.853 | 11,628.661 | 11,466.544 | 8,867.267 | 9,918.831 | 6,534.54 | 11,464.516 | 7,837.285 | 11,378.714 | 6,912.012 | 8,329.45 | 4,975.342 | 6,062.557 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 2,120.946 | 2,120.946 | 2,120.946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
Ingehouden winsten
| 6,551.756 | 2,054.322 | 558.466 | 142,955.072 | 141,750.061 | 141,647.307 | 151,185.145 | 141,203.887 | 143,094.689 | 140,579.437 | 142,739.266 | 133,547.386 | 137,882.072 | 132,400.991 | 130,230.603 | 121,647.153 | 118,556.277 | 116,301.936 | 119,841.17 | 116,528.594 | 115,306.23 | 113,769.56 | 115,896.395 | 120,656.224 | 117,888.44 | 115,697.587 | 117,391.186 | 117,896.228 | 115,429.699 | 112,219.551 | 110,166.943 | 109,496.912 | 106,519.284 | 105,130.555 | 103,767.604 | 100,960.367 | 100,847.735 | 98,313.935 | 98,657.533 | 98,029.691 | 96,220.758 | 94,440.646 | 94,464.497 | 93,915.109 | 92,010.607 | 91,044.715 | 91,372.221 | 88,411.935 | 86,318.709 | 85,266.484 | 84,953.125 | 82,666.833 | 81,420.244 | 78,642.397 | 68,283.943 | 66,702.4 | 65,339.921 | 61,652.842 | 60,993.803 | 58,974.344 | 56,613.489 | 54,772.969 | 54,663.538 | 61,841.571 | 62,820.737 | 68,549.127 | 68,344.729 | 69,376.087 | 69,045.323 | 69,003.412 |
Overige gereserveerde algehele resultaten
| 137,460.707 | 137,460.707 | 140,960.707 | 140,960.707 | 140,960.707 | 140,960.707 | 130,960.707 | 130,960.707 | 130,960.707 | 130,960.707 | 120,960.706 | 120,960.707 | 120,960.707 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,000 | 3,000 | 3,000 | -140,960.708 | -140,960.707 | -140,960.707 | -130,960.707 | -130,960.707 | -130,960.707 | -130,960.707 | -120,960.706 | -114,339.761 | -120,960.707 | 0 | 0 | 6,620.946 | 6,620.946 | 6,620.946 | 6,620.946 | 6,620.946 | 6,620.946 | 6,620.946 | 6,620.946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.116 | -1.116 | -1.116 | -0.422 | 0.531 | 0.531 | 1.555 | 1.555 | 2.358 | 2.384 | 3.392 | 5,124.338 | 5,123.823 | 5,123.823 | 5,121.688 | 5,121.688 | 5,121.395 | 5,121.395 | 5,119.78 | 5,119.78 | 5,119.951 | 5,119.951 | 5,137.698 | 5,137.698 | 5,153.412 | 5,153.412 | 5,174.327 |
Totaal eigen vermogen van aandeelhouders
| 152,133.409 | 147,635.975 | 149,640.119 | 145,955.072 | 144,750.061 | 144,647.307 | 154,185.145 | 144,203.887 | 146,094.689 | 143,579.437 | 145,739.266 | 143,168.332 | 140,882.072 | 135,400.991 | 133,230.603 | 131,268.099 | 128,177.223 | 125,922.883 | 129,462.116 | 126,149.54 | 124,927.176 | 123,390.506 | 125,517.341 | 123,656.224 | 120,888.44 | 118,697.587 | 120,391.186 | 120,896.228 | 118,429.699 | 115,219.551 | 113,166.943 | 112,496.912 | 109,519.284 | 108,130.555 | 106,767.604 | 103,960.367 | 103,847.735 | 101,313.935 | 101,657.533 | 101,029.691 | 99,220.758 | 97,440.646 | 97,464.497 | 96,913.993 | 95,009.491 | 94,043.599 | 94,371.799 | 91,412.466 | 89,319.24 | 88,268.039 | 87,954.68 | 85,669.191 | 84,422.628 | 81,645.789 | 76,408.281 | 74,826.223 | 73,463.744 | 69,774.53 | 69,115.491 | 67,095.739 | 64,734.884 | 62,892.749 | 62,783.318 | 69,961.522 | 70,940.688 | 76,686.825 | 76,482.427 | 77,529.499 | 77,198.735 | 77,177.739 |
Totaal eigen vermogen
| 152,133.409 | 147,635.975 | 149,640.119 | 145,955.072 | 144,750.061 | 144,647.307 | 154,185.145 | 144,203.887 | 146,094.689 | 143,579.437 | 145,739.266 | 143,168.332 | 140,882.072 | 135,400.991 | 133,230.603 | 131,268.099 | 128,177.223 | 125,922.883 | 129,462.116 | 126,149.54 | 124,927.176 | 123,390.506 | 125,517.341 | 123,656.224 | 120,888.44 | 118,697.587 | 120,391.186 | 120,896.228 | 118,429.699 | 115,219.551 | 113,166.943 | 112,496.912 | 109,519.284 | 108,130.555 | 106,767.604 | 103,960.367 | 103,847.735 | 101,313.935 | 101,657.533 | 101,029.691 | 99,220.758 | 97,440.646 | 97,464.497 | 96,913.993 | 95,009.491 | 94,043.599 | 94,371.799 | 91,412.466 | 89,319.24 | 88,268.039 | 87,954.68 | 85,669.191 | 84,422.628 | 81,645.789 | 76,408.281 | 74,826.223 | 73,463.744 | 69,774.53 | 69,115.491 | 67,095.739 | 64,734.884 | 62,892.749 | 62,783.318 | 69,961.522 | 70,940.688 | 76,686.825 | 76,482.427 | 77,529.499 | 77,198.735 | 77,177.739 |
Totaal passiva en aandeelhoudersvermogen
| 420,917.478 | 398,842.602 | 394,002.2 | 445,846.351 | 445,464.389 | 450,187.219 | 433,755.477 | 365,310.328 | 323,771.937 | 279,402.568 | 267,558.823 | 255,222.56 | 253,422.544 | 240,721.786 | 248,313.869 | 254,052.807 | 264,654.928 | 244,044.278 | 218,025.805 | 221,342.848 | 222,097.321 | 221,548.228 | 195,310.138 | 190,748.967 | 178,744.864 | 180,074.004 | 168,471.957 | 193,508.31 | 169,317.563 | 150,443.576 | 163,459.253 | 144,775.38 | 139,138.196 | 138,254.611 | 148,992.933 | 140,965.902 | 137,362.233 | 140,780.488 | 130,588.771 | 130,498.281 | 122,662.603 | 119,982.336 | 118,038.382 | 128,017.511 | 135,714.985 | 130,678.71 | 126,574.158 | 129,669.475 | 135,860.107 | 134,967.927 | 132,879.902 | 117,539.776 | 108,968.985 | 103,819.78 | 92,392.902 | 90,773.56 | 86,411.424 | 78,938.383 | 80,744.152 | 78,562.283 | 73,602.151 | 72,811.58 | 69,317.858 | 81,426.038 | 78,777.973 | 88,065.539 | 83,394.439 | 85,858.949 | 82,174.077 | 83,240.297 |