
Shinil Electronics Co.,Ltd
KRX:002700.KS
1621 (KRW) • At close July 3, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 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 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 3,376.649 | 18,464.399 | 26,472.32 | 27,925.252 | 5,857.974 | 15,432.869 | 36,280.325 | 27,732.021 | 5,130.894 | 21,340.82 | 46,049.189 | 23,924.909 | 22,130.185 | 30,366.777 | 62,562.108 | 39,219.971 | 27,165.932 | 25,404.049 | 45,990.022 | 31,719.587 | 13,968.514 | 19,580.522 | 43,921.747 | 7,910.056 | 13,755.053 | 20,539.119 | 31,383.304 | 5,723.723 | 10,807.676 | 10,513.363 | 23,832.164 | 3,923.984 | 9,286.699 | 10,222.466 | 6,911.386 | 1,668.324 | 2,226.68 | 4,720.61 | 16,492.267 | 5,036.474 | 13,097.958 | 15,946.825 | 13,812.732 | 4,192.053 | 1,959.327 | 5,477.709 | 22,156.216 | 13,197.831 | 15,783.566 | 20,494.525 | 21,226.808 | 5,135.191 | 9,959.808 | 5,382.976 | 9,001.439 | 1,394.997 | 6,113.82 | 3,222.319 | 4,686.807 | 1,223.994 | 1,495.824 | 490.912 | 547.055 | 1,307.129 | 435.565 | 2,381.937 | 2,222.168 | 607.401 | 739.517 | 1,562.755 |
Kortetermijnbeleggingen
| 24,418.85 | 16,418.85 | 26,395.997 | 11,395.997 | 16,395.997 | 11,395.997 | 6,335.076 | 1,335.076 | 11,335.076 | 11,335.076 | 11,674.85 | 16,674.85 | 1,374.85 | 1,374.85 | 873.743 | 873.743 | 873.743 | 873.743 | 873.743 | 873.743 | 873.743 | 873.743 | 1,078.721 | 873.743 | -7,639.892 | -7,647.575 | -7,743.521 | -7,751.204 | -7,758.887 | -7,766.569 | -7,321.051 | -7,328.238 | -7,511.819 | -7,519.962 | -7,439.842 | -7,447.985 | 292.016 | 292.016 | 1,529.229 | 1,526.28 | 1,546.942 | 1,241.916 | 1,419.74 | 1,405 | 689.592 | 435.1 | 679.95 | 402.188 | 2,745 | 3,021.206 | 2,511.829 | 2,389.048 | 1,943.2 | 1,640 | 1,552.518 | 1,367.511 | 1,383.572 | 1,311.38 | 3,525.869 | 4,857.972 | 4,356.785 | 500 | 2,000 | 2,618.847 | 3,851.12 | 3,381.736 | 2,436.736 | 2,796.865 | 760.402 | 692.489 |
Liquide middelen en kortetermijnbeleggingen
| 27,795.499 | 34,883.25 | 52,868.317 | 39,321.25 | 22,253.972 | 26,828.867 | 42,615.401 | 29,067.096 | 16,465.969 | 32,675.895 | 57,724.038 | 40,599.758 | 23,505.035 | 31,741.627 | 63,435.852 | 40,093.715 | 28,039.676 | 26,277.792 | 46,863.766 | 32,593.331 | 14,842.257 | 20,454.266 | 45,000.468 | 8,783.799 | 13,755.053 | 20,539.119 | 31,383.304 | 5,723.723 | 10,807.676 | 10,513.363 | 23,832.164 | 3,923.984 | 9,286.699 | 10,222.466 | 6,911.386 | 1,668.324 | 2,518.696 | 5,012.626 | 18,021.496 | 6,562.754 | 14,644.9 | 17,188.74 | 15,232.472 | 5,597.053 | 2,648.919 | 5,912.809 | 22,836.166 | 13,600.019 | 18,528.566 | 23,515.731 | 23,738.637 | 7,524.239 | 11,903.008 | 7,022.976 | 10,553.957 | 2,762.508 | 7,497.392 | 4,533.699 | 8,212.676 | 6,081.966 | 5,852.609 | 990.912 | 2,547.055 | 3,925.976 | 4,286.685 | 5,763.673 | 4,658.904 | 3,404.266 | 1,499.919 | 2,255.244 |
Nettovorderingen
| 23,304.499 | 23,774.006 | 31,038.101 | 42,689.229 | 26,955.623 | 29,104.524 | 32,067.19 | 45,086.013 | 32,030.354 | 34,196.623 | 32,822.94 | 46,881.502 | 23,446.502 | 24,262.851 | 23,273.067 | 38,086.641 | 12,652.214 | 18,910.336 | 26,412.86 | 47,074.869 | 15,781.361 | 20,936.643 | 23,148.103 | 39,997.768 | 17,283.33 | 20,980.546 | 29,353.429 | 42,007.96 | 14,678.653 | 22,871.756 | 0 | 0 | 0 | 25,188.233 | 0 | 33,864.99 | 15,642.536 | 23,467.119 | 21,208.748 | 38,178.334 | 15,533.259 | 21,364.062 | 17,908.452 | 36,941.039 | 14,981.981 | 16,998.085 | 0 | 37,768.324 | 12,206.865 | 15,979.777 | 0 | 0 | 19,777.366 | 14,839.144 | 15,451.667 | 25,653.521 | 14,726.187 | 18,361.473 | 0 | 0 | 0 | 11,904.903 | 12,981.889 | 9,219.033 | 19,682.241 | 18,191.411 | 15,519.204 | 17,625.244 | 19,643.366 | 0 |
Voorraad
| 23,754.521 | 21,304.375 | 21,830.187 | 31,390.99 | 21,539.703 | 22,911.194 | 26,763.89 | 30,277.02 | 30,838.698 | 38,293.008 | 42,829.479 | 41,848.978 | 25,147.861 | 25,423.093 | 25,545.852 | 33,224.069 | 22,661.542 | 24,620.091 | 26,647.849 | 23,811.193 | 20,696.458 | 23,172.496 | 29,182.589 | 33,743.537 | 21,402.87 | 20,202.837 | 16,076.29 | 29,001.497 | 14,193.694 | 14,417.688 | 13,274.05 | 22,712.154 | 15,185.374 | 12,114.887 | 10,573.597 | 15,801.707 | 14,064.687 | 14,588.511 | 16,408.324 | 18,447.584 | 20,698.698 | 17,830.606 | 20,088.07 | 18,567.466 | 12,346.388 | 9,510.97 | 9,711.788 | 12,060.035 | 9,748.832 | 6,914.597 | 10,941.435 | 14,072.892 | 13,416.005 | 11,603.319 | 12,072.032 | 12,515.674 | 10,454.07 | 8,437.624 | 9,976.481 | 11,473.613 | 10,911.553 | 12,076.176 | 11,514.346 | 7,835.979 | 7,679.876 | 9,857.338 | 4,223.514 | 7,901.485 | 8,786.603 | 7,556.22 |
Overige vlottende activa
| 1,088.187 | 939.721 | 946.382 | 950.007 | 789.083 | 488.534 | 33,084.73 | 46,014.473 | 927.876 | 651.345 | 3,640.954 | 2,434.247 | 25,459.477 | 25,549.661 | 25,048.296 | 40,314.246 | 14,480.921 | 21,147.908 | 27,394.826 | 48,291.481 | 18,567.271 | 21,770.253 | 24,435.366 | 41,788.417 | 18,563.161 | 22,250.701 | 30,409.839 | 43,467.769 | 15,410.943 | 28,377.049 | 28,005.111 | 39,541.683 | 18,548.077 | 26,368.831 | 1,788.925 | 2,275.542 | 2,685.929 | 25,886.425 | 2,664.243 | 2,307.494 | 1,269.066 | 22,825.983 | 2,918.226 | 2,264.157 | 1,588.921 | 17,933.963 | 2,423.212 | 1,632.452 | 12,302.317 | 15,990.206 | 16,589.665 | 30,469.466 | 19,781.479 | 14,858.395 | 15,495.533 | 25,685.806 | 14,733.156 | 18,382.736 | 19,064.146 | 23,393.245 | 12,319.23 | 11,919.502 | 12,990.859 | 9,253.319 | 19,768.904 | 18,193.431 | 15,565.839 | 17,641.214 | 19,659.111 | 12,309.296 |
Totaal vlottende activa
| 75,942.706 | 80,901.352 | 106,682.987 | 114,351.476 | 71,538.381 | 79,333.119 | 102,464.021 | 105,358.59 | 80,262.897 | 105,816.872 | 137,017.412 | 131,764.486 | 74,112.373 | 82,714.38 | 114,030 | 113,632.029 | 65,182.138 | 72,045.79 | 100,906.441 | 104,696.005 | 54,105.986 | 65,397.015 | 98,618.422 | 84,315.753 | 53,721.084 | 62,992.658 | 77,869.433 | 78,192.989 | 40,412.313 | 53,308.099 | 65,111.325 | 66,177.821 | 43,020.15 | 48,706.185 | 42,830.273 | 53,610.563 | 34,911.848 | 45,487.561 | 58,302.811 | 65,496.166 | 52,145.923 | 57,845.329 | 56,147.22 | 63,369.715 | 31,566.209 | 33,357.742 | 48,200.511 | 65,060.83 | 40,579.715 | 46,420.534 | 51,269.737 | 52,066.597 | 45,100.492 | 33,484.689 | 38,121.522 | 40,963.988 | 32,684.618 | 31,354.058 | 37,253.303 | 40,948.824 | 29,083.392 | 24,986.59 | 27,052.26 | 21,015.274 | 31,735.465 | 33,814.442 | 24,448.257 | 28,946.965 | 29,945.633 | 22,120.76 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 39,322.141 | 39,549.116 | 39,786.831 | 40,037.627 | 40,159.224 | 40,274.097 | 40,512.248 | 40,728.958 | 40,672.413 | 40,879.915 | 39,559.995 | 36,751.36 | 34,501.758 | 33,426.324 | 33,666.178 | 33,675.883 | 33,840.136 | 33,955.252 | 35,145.428 | 34,247.098 | 31,445.079 | 30,788.6 | 29,123.124 | 29,203.477 | 28,575.302 | 28,862.039 | 27,873.167 | 27,951.866 | 27,985.957 | 21,098.667 | 21,305.248 | 21,507.19 | 21,611.82 | 21,838.123 | 23,021.11 | 23,088.794 | 23,287.926 | 23,048.04 | 23,240.063 | 23,004.074 | 23,123.502 | 23,088.2 | 22,750.674 | 22,694.675 | 20,863.969 | 16,017.367 | 12,652.597 | 9,483.6 | 6,903.887 | 2,514.15 | 2,669.294 | 2,979.695 | 3,596.903 | 3,609.172 | 4,077.144 | 3,850.379 | 4,232.224 | 5,455.151 | 7,339.233 | 8,103.215 | 7,808.399 | 382.151 | 446.515 | 444.953 | 583.192 | 628.973 | 682.322 | 972.093 | 8,416.242 | 8,500.21 |
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 | 0 | 0 |
Immateriële activa
| 1,990.038 | 1,995.959 | 2,001.88 | 2,011.349 | 1,997.085 | 2,012.438 | 2,041.608 | 2,071.279 | 2,085.7 | 2,114.371 | 2,143.042 | 2,171.713 | 2,200.703 | 2,230.064 | 2,252.851 | 2,273.671 | 2,270.283 | 2,273.712 | 1,424.006 | 1,448.333 | 1,461.024 | 1,490.978 | 838.97 | 968.273 | 1,026.16 | 610.13 | 82.435 | 96.109 | 106.985 | 129.714 | 157.932 | 176.348 | 184.53 | 203.612 | 223.68 | 588.717 | 615.555 | 632.175 | 651.112 | 671.764 | 682.826 | 686.346 | 839.158 | 858.073 | 882.797 | 900.434 | 734.285 | 739.611 | 719.766 | 637.088 | 252.028 | 266.508 | 251.095 | 271.247 | 295.868 | 294.001 | 305.186 | 332.171 | 678.532 | 907.565 | 936.88 | 147.493 | 145.535 | 177.23 | 210.367 | 210.367 | 139.414 | 148.323 | 161.335 | 163.719 |
Goodwill en immateriële activa
| 1,990.038 | 1,995.959 | 2,001.88 | 2,011.349 | 1,997.085 | 2,012.438 | 2,041.608 | 2,071.279 | 2,085.7 | 2,114.371 | 2,143.042 | 2,171.713 | 2,200.703 | 2,230.064 | 2,252.851 | 2,273.671 | 2,270.283 | 2,273.712 | 1,424.006 | 1,448.333 | 1,461.024 | 1,490.978 | 838.97 | 968.273 | 1,026.16 | 610.13 | 82.435 | 96.109 | 106.985 | 129.714 | 157.932 | 176.348 | 184.53 | 203.612 | 223.68 | 588.717 | 615.555 | 632.175 | 651.112 | 671.764 | 682.826 | 686.346 | 839.158 | 858.073 | 882.797 | 900.434 | 734.285 | 739.611 | 719.766 | 637.088 | 252.028 | 266.508 | 251.095 | 271.247 | 295.868 | 294.001 | 305.186 | 332.171 | 678.532 | 907.565 | 936.88 | 147.493 | 145.535 | 177.23 | 210.367 | 210.367 | 139.414 | 148.323 | 161.335 | 163.719 |
Langetermijnbeleggingen
| 1,241.058 | -16,114.35 | -26,091.497 | 1,242.544 | 1,243.04 | 1,243.535 | -6,030.576 | -1,030.576 | -11,030.576 | -11,030.576 | -11,670.35 | -16,670.35 | -1,070.35 | -1,070.35 | -209.243 | -209.243 | -229.243 | -559.243 | -589.243 | -619.243 | -649.243 | -679.243 | -914.221 | -739.243 | 8,602.55 | 8,580.233 | 8,646.179 | 8,623.862 | 8,611.745 | 8,604.726 | 8,127.187 | 8,115.694 | 8,269.754 | 8,238.536 | 8,138.735 | 8,117.358 | 55.82 | 21.4 | -1,135.374 | -1,161.906 | -861.089 | -705.283 | -772.896 | -927.636 | 608.551 | 743.822 | 594.751 | 558.552 | -1,998.68 | -2,434.566 | -2,179.729 | -2,066.648 | -1,718.2 | -1,297 | -1,300.318 | -1,100.011 | -1,009.672 | -878.38 | -2,868.767 | -4,394.972 | -3,683.917 | 5,392.311 | 3,778.311 | 3,354.63 | 4,401.746 | 4,347.619 | 3,776.703 | 5,629.176 | 8,111.786 | 7,214.018 |
Belastingvorderingen
| 2,067.739 | 2,067.739 | 2,267.112 | 2,385.769 | 2,540.89 | 2,540.89 | 3,225.338 | 3,225.338 | 2,810.285 | 2,810.285 | 2,720.73 | 2,720.73 | 2,440.621 | 2,440.621 | 1,586.969 | 1,586.969 | 1,021.023 | 1,021.023 | 904.077 | 904.077 | 1,159.47 | 1,159.47 | 949.665 | 949.665 | 631.452 | 631.452 | 584.417 | 584.417 | 590.166 | 590.166 | 477.799 | 477.799 | 507.726 | 507.726 | 902.846 | 902.846 | 1,209.706 | 1,209.706 | 1,135.794 | 1,135.794 | 549.502 | 549.502 | 385.831 | 385.831 | 279.252 | 279.252 | 353.878 | 353.878 | 306.869 | 306.869 | 532.843 | 532.843 | 460.157 | 460.157 | 9,046.069 | 9,493.997 | 9,499.402 | 9,433.46 | 10,901.295 | 12,233.398 | 11,765.544 | 0 | 0 | 11,536.048 | 11,567.208 | 0 | 0 | 10,870.913 | 8,559.043 | 8,499.236 |
Overige niet-vlottende activa
| 729.443 | 17,926.347 | 28,076.069 | 748.317 | 734.787 | 730.008 | 7,541.052 | 2,409.288 | 12,319.13 | 12,289.788 | 12,803.178 | 17,809.889 | 2,348.803 | 2,347.641 | 1,752.564 | 1,771.082 | 1,847.819 | 1,862.119 | 1,855.694 | 1,843.915 | 1,929.066 | 1,929.561 | 2,439.631 | 9,087.29 | 592.971 | 592.971 | 1,122.312 | 1,220.395 | 1,317.344 | 1,055.404 | 1,183.122 | 1,484.657 | 1,396.394 | 1,226.394 | 1,299.563 | 907.886 | 8,650.975 | 8,874.382 | 9,995.793 | 10,011.123 | 10,040.072 | 9,743.337 | 10,326.591 | 10,066.932 | 9,170.92 | 8,983.885 | 9,267.575 | 8,919.63 | 10,907.733 | 11,208.564 | 10,681.706 | 10,566.459 | 10,133.943 | 9,839.099 | 733.093 | 2.365 | 2.752 | 4.092 | 942.393 | 933.154 | 969.969 | 9,418.859 | 10,918.859 | -0.001 | 0.001 | 11,066.318 | 10,121.564 | -0.001 | 0.001 | 0.001 |
Totaal niet-vlottende activa
| 45,350.42 | 45,424.812 | 46,040.395 | 46,425.605 | 46,675.026 | 46,800.969 | 47,289.67 | 47,404.287 | 46,856.952 | 47,063.783 | 45,556.594 | 42,783.342 | 40,421.535 | 39,374.3 | 39,049.32 | 39,098.362 | 38,750.017 | 38,552.864 | 38,739.962 | 37,824.179 | 35,345.395 | 34,689.366 | 32,437.169 | 39,469.462 | 39,428.435 | 39,276.824 | 38,308.51 | 38,476.649 | 38,612.197 | 31,478.676 | 31,251.288 | 31,761.688 | 31,970.224 | 32,014.391 | 33,585.934 | 33,605.601 | 33,819.982 | 33,785.703 | 33,887.388 | 33,660.849 | 33,534.813 | 33,362.103 | 33,529.358 | 33,077.875 | 31,805.489 | 26,924.761 | 23,603.086 | 20,055.271 | 16,839.575 | 12,232.106 | 11,956.142 | 12,278.857 | 12,723.898 | 12,882.675 | 12,851.856 | 12,540.731 | 13,029.893 | 14,346.494 | 16,992.686 | 17,782.36 | 17,796.875 | 15,340.814 | 15,289.22 | 15,512.86 | 16,762.514 | 16,253.277 | 14,720.003 | 17,620.504 | 25,248.407 | 24,377.184 |
Totaal activa
| 121,293.126 | 126,326.163 | 152,723.382 | 160,777.081 | 118,213.407 | 126,134.087 | 149,753.691 | 152,762.877 | 127,119.849 | 152,880.655 | 182,574.006 | 174,547.828 | 114,533.907 | 122,088.681 | 153,079.319 | 152,730.391 | 103,932.156 | 110,598.654 | 139,646.403 | 142,520.184 | 89,451.381 | 100,086.38 | 131,055.591 | 123,785.214 | 93,149.519 | 102,269.482 | 116,177.943 | 116,669.638 | 79,024.51 | 84,786.776 | 96,362.613 | 97,939.509 | 74,990.375 | 80,720.576 | 76,416.208 | 87,216.164 | 68,731.83 | 79,273.264 | 92,190.199 | 99,157.015 | 85,680.736 | 91,207.432 | 89,676.578 | 96,447.59 | 63,371.698 | 60,282.503 | 71,803.597 | 85,116.101 | 57,419.291 | 58,652.64 | 63,225.879 | 64,345.454 | 57,824.39 | 46,367.364 | 50,973.379 | 53,504.718 | 45,714.51 | 45,700.552 | 54,245.989 | 58,731.186 | 46,880.268 | 40,327.404 | 42,341.479 | 36,528.134 | 48,497.979 | 50,067.719 | 39,168.259 | 46,567.47 | 55,194.039 | 46,497.944 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 11,838.288 | 15,611.814 | 14,670.191 | 26,963.869 | 13,969.006 | 15,376.144 | 16,602.714 | 24,980.224 | 10,588.932 | 14,349.831 | 24,488.07 | 30,654.575 | 10,691.99 | 18,543.611 | 17,452.092 | 18,251.537 | 9,064.207 | 14,489.993 | 15,115.763 | 19,699.972 | 7,059.081 | 10,617.745 | 10,739.544 | 12,705.241 | 9,400.323 | 15,575.171 | 13,604.316 | 20,156.459 | 10,416.545 | 15,277.087 | 11,799.502 | 16,988.682 | 10,590.287 | 16,429.992 | 13,235.118 | 17,436.767 | 9,211.522 | 16,821.193 | 11,596.953 | 13,188.873 | 8,695.618 | 14,740.527 | 16,187.852 | 22,719.317 | 8,397.666 | 14,773.637 | 14,277.206 | 20,217.809 | 7,850.934 | 11,619.844 | 7,162.016 | 8,286.5 | 6,910.552 | 9,053.493 | 8,280.895 | 7,998.125 | 7,978.96 | 9,048.119 | 8,239.872 | 7,484.453 | 0 | 7,405.357 | 9,057.809 | 8,639.685 | 11,515.604 | 10,424.429 | 8,781.115 | 10,448.325 | 12,925.879 | 10,404.104 |
Kortlopende schulden
| 18,257.626 | 16,997.738 | 34,530.395 | 31,797.652 | 11,502.729 | 14,551.642 | 30,615.932 | 23,698.023 | 19,529.889 | 37,255.855 | 57,672.041 | 39,586.983 | 11,322.256 | 8,740.765 | 37,296.514 | 33,374.8 | 10,003.934 | 11,492.377 | 35,886.758 | 30,952.188 | 5,637.759 | 8,238.482 | 30,793.714 | 28,287.393 | 8,100.278 | 9,864.924 | 18,912.634 | 20,582.798 | 7,003.256 | 7,357.247 | 16,219.971 | 19,166.378 | 11,366.882 | 8,312.693 | 5,887.545 | 12,529.001 | 6,661.407 | 7,418.737 | 19,726.541 | 21,443.944 | 16,541.313 | 13,259.969 | 21,137.922 | 18,366.25 | 4,802.85 | 5,630.795 | 15,349.163 | 24,216.087 | 18,182.68 | 15,660.118 | 17,773.17 | 16,189.96 | 10,339.309 | 9,308.139 | 12,648.306 | 16,745.502 | 12,878.966 | 10,940.044 | 12,855.02 | 21,743.446 | 18,824.226 | 14,949.577 | 11,644.045 | 12,786.588 | 14,506.468 | 19,957.805 | 12,077.866 | 13,447.748 | 16,091.884 | 17,518.656 |
Belastingschulden
| 0 | 807.483 | 1,080.208 | 92.221 | 28.259 | 28.259 | 484.226 | 2,184.421 | 875.59 | 392.475 | 0 | 2,121.827 | 1,188.805 | 2,449.098 | 2,056.909 | 3,789.958 | 1,674.048 | 1,549.333 | 1,417.143 | 3,753.183 | 1,448.411 | 2,658.195 | 2,063.094 | 1,662.201 | 450.178 | 1,023.694 | 1,594.03 | 1,476.784 | 604.227 | 823.087 | 226.598 | 226.598 | 12.053 | 558.353 | 378.92 | 347.306 | 268.939 | 217.978 | 2,619.486 | 2,527.305 | 0 | 0 | 862.324 | 1,308.093 | 233.4 | 485.109 | 2,113.17 | 1,188.371 | 877.565 | 877.565 | 576.662 | 712.758 | 644.972 | 644.972 | 775.831 | 775.832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 2,570.036 | 0 | 0 | 0 | 2,709.347 | 3,574.544 | 14,173.69 | 15,976.551 | 5,461.271 | 6,719.258 | 10,007.75 | 10,309.033 | 4,199.492 | 4,733.492 | 9,537.75 | 21,698.685 | 10,012.709 | 9,206.35 | 12,854.873 | 18,345.772 | 7,532.151 | 9,626.626 | 15,404.902 | 14,082.924 | 9,993.174 | 8,184.851 | 11,316.319 | 8,728.011 | 6,041.51 | 5,495.247 | 5,130.056 | 5,245.472 | 12.053 | 4,915.164 | 3,746.394 | 3,548.013 | 268.939 | 4,431.42 | 4,819.434 | 5,636.354 | 0 | 3,347.035 | 3,296.217 | 4,646.621 | 4,306.553 | 3,776.561 | 4,279.966 | 4,963.8 | 2,964.463 | 3,847.823 | 2,692.074 | 4,255.577 | 10,321.693 | 3,649.14 | 4,172.692 | 5,716.29 | 3,298.29 | 3,002.269 | 2,162.339 | 3,141.803 | 0 | 0 | 0 | 0 | 2,535.901 | 3,121.302 | 2,008.868 | 0 | 5,040.228 | 1,788.398 |
Overige kortlopende verplichtingen
| 6,080.231 | 8,488.25 | 14,051.311 | 15,193.778 | 7,742.608 | 8,691.959 | 13,689.465 | 13,792.131 | 9,629.748 | 12,031.329 | 15,318.655 | 16,583.991 | 9,520.715 | 9,290.94 | 13,963.603 | 17,908.728 | 8,338.66 | 7,657.018 | 11,437.73 | 14,592.589 | 6,083.741 | 6,968.432 | 8,229.207 | 12,420.724 | 9,542.995 | 7,161.158 | 13,939.419 | 11,468.355 | 5,437.282 | 4,672.159 | 12,567.069 | 8,638.068 | 4,722.127 | 4,356.81 | 965.463 | 1,975.69 | 3,734.763 | 4,213.441 | -1,549.593 | 996.238 | 2,679.566 | 3,347.035 | 779.92 | 2,951.808 | 1,106.802 | 3,454.453 | 3,036.762 | 5,468.662 | 2,895.799 | 3,133.258 | 2,572.655 | 8,767.937 | 9,839.719 | 3,164.169 | 3,564.751 | 5,100.459 | 3,441.533 | 3,056.77 | 2,961.927 | 3,718.938 | 8,952.986 | 2,570.649 | 3,614.218 | 2,396.489 | 2,535.9 | 3,121.303 | 2,008.867 | 3,732.146 | 5,040.229 | 1,788.399 |
Totaal kortlopende verplichtingen
| 38,746.181 | 41,905.285 | 64,332.105 | 74,047.52 | 33,242.602 | 38,648.004 | 61,392.337 | 64,654.798 | 40,624.159 | 64,029.49 | 97,478.766 | 88,947.376 | 32,723.767 | 39,024.415 | 70,769.117 | 73,325.022 | 29,080.849 | 35,188.721 | 63,857.394 | 68,997.932 | 20,228.992 | 28,482.854 | 56,938.159 | 55,075.558 | 27,493.774 | 33,624.948 | 48,050.399 | 53,684.396 | 23,461.31 | 28,129.58 | 40,813.14 | 45,019.726 | 26,691.349 | 29,657.848 | 24,213.44 | 35,836.777 | 20,414.509 | 28,671.349 | 37,212.821 | 43,792.714 | 27,916.497 | 31,347.531 | 42,264.235 | 49,992.089 | 23,153.824 | 24,343.994 | 34,776.301 | 51,090.929 | 29,806.978 | 31,290.785 | 28,084.503 | 33,957.155 | 27,734.552 | 22,170.771 | 25,269.783 | 30,619.918 | 24,299.458 | 23,044.933 | 24,056.819 | 32,946.837 | 27,777.212 | 24,925.583 | 24,316.072 | 23,822.762 | 28,557.972 | 33,503.537 | 22,867.848 | 27,628.219 | 34,057.992 | 29,711.159 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 3,130.739 | 3,480.739 | 3,815.052 | 4,165.052 | 4,591.318 | 4,941.318 | 5,673.595 | 6,023.595 | 6,310.323 | 6,660.323 | 4,815 | 2,817.84 | 834.84 | 157.84 | 92.997 | 92.997 | 144.563 | 144.563 | 2,109.322 | 2,109.322 | 2,143.12 | 2,143.12 | 2,164.861 | 2,203.842 | 2,000 | 2,000 | 2,000 | 2,000 | 0 | 0 | 0 | 0 | 625 | 1,250 | 1,875 | 2,500 | 3,125 | 3,750 | 4,375 | 5,000 | 5,625 | 6,250 | 6,875 | 7,500 | 5,585 | 1,625 | 2,000 | 2,000 | 0 | 0 | 4,631.909 | 2,755.014 | 4,562.479 | 4,504.447 | 3,401.498 | 3,376.824 | 4,585.308 | 4,040.753 | 11,435.627 | 7,367.747 | 2,674.535 | 2,631.186 | 5,659.019 | 3,056.232 | 2,972.906 | 0 | 5,676.043 | 4,268.118 | 9,543.185 | 5,767.915 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 792 | 792 | 0 | 0 | 792 | 792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 383.47 | 0 | 0 | 0 | 0 | 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
| 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 157.84 | 300 | 300 | 300 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 160 | 160 | 160 | 952 | 952 | 952 | 160 | 1,175.47 | 1,175.47 | 1,175.47 | 383.47 | 223.47 | 223.47 | 223.47 | 223.47 | 358.812 | 214.214 | 223.47 | 223.47 | 387.118 | 219.843 | 224.41 | 223.47 | 807.6 | 493.603 | 556.522 | 415.638 | 456.25 | 406.768 | 406.966 | 616.267 | 611.581 | 463.5 | 488.917 | 481.233 | 595.258 | 639.104 | 528.111 | 1,204.226 |
Totaal niet-vlottende verplichtingen
| 3,430.739 | 3,780.739 | 4,115.052 | 4,465.052 | 4,891.318 | 5,241.318 | 5,973.595 | 6,323.595 | 6,610.323 | 6,960.323 | 4,972.84 | 3,117.84 | 1,134.84 | 457.84 | 92.997 | 92.997 | 144.563 | 144.563 | 2,109.322 | 2,109.322 | 2,143.12 | 2,143.12 | 2,164.861 | 2,203.842 | 2,000 | 2,000 | 2,000 | 2,000 | 0 | 0 | 0 | 160 | 785 | 1,410 | 2,827 | 3,452 | 4,077 | 4,702 | 5,550.47 | 6,175.47 | 6,800.47 | 7,425.47 | 7,098.47 | 7,723.47 | 5,808.47 | 1,848.47 | 2,358.812 | 2,214.214 | 223.47 | 223.47 | 5,019.027 | 2,974.857 | 4,786.889 | 4,727.918 | 4,209.098 | 3,870.427 | 5,141.83 | 4,456.392 | 11,891.877 | 7,774.515 | 3,081.502 | 3,247.453 | 6,270.6 | 3,519.732 | 3,461.823 | 481.233 | 6,271.301 | 4,907.222 | 10,071.296 | 6,972.141 |
Totaal passiva
| 42,176.921 | 45,686.025 | 68,447.157 | 78,512.571 | 38,133.92 | 43,889.322 | 67,365.932 | 70,978.393 | 47,234.481 | 70,989.813 | 102,451.606 | 92,065.216 | 33,858.606 | 39,482.255 | 70,862.114 | 73,418.019 | 29,225.413 | 35,333.284 | 65,966.717 | 71,107.254 | 22,372.112 | 30,625.974 | 59,103.02 | 57,279.4 | 29,493.774 | 35,624.948 | 50,050.399 | 55,684.396 | 23,461.31 | 28,129.58 | 40,813.14 | 45,179.726 | 27,476.349 | 31,067.848 | 27,040.44 | 39,288.777 | 24,491.509 | 33,373.349 | 42,763.291 | 49,968.184 | 34,716.967 | 38,773.001 | 49,362.705 | 57,715.559 | 28,962.294 | 26,192.464 | 37,135.113 | 53,305.143 | 30,030.448 | 31,514.255 | 33,103.53 | 36,932.013 | 32,521.442 | 26,898.689 | 29,478.881 | 34,490.344 | 29,441.288 | 27,501.324 | 35,948.696 | 40,721.352 | 30,858.714 | 28,173.036 | 30,586.672 | 27,342.494 | 32,019.795 | 33,984.77 | 29,139.149 | 32,535.441 | 44,129.288 | 36,683.3 |
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 | 642.966 | 662.477 | 644.661 | 616.113 | 636.338 | 604.797 | 633.367 | 582.564 | 630.194 | 727.685 | 784.493 | 572.663 | 595.727 | 770.546 | 418.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 35,523.761 | 34,730.516 | 34,628.162 | 34,628.162 | 26,616.392 | 25,464.909 | 25,464.909 | 25,464.909 | 25,464.909 | 25,464.909 | 25,464.909 | 25,464.909 | 25,262.299 | 25,164.271 | 25,000.184 | 18,853.888 | 18,853.888 | 18,853.888 | 18,853.888 | 18,853.288 | 18,853.288 | 18,853.288 | 18,853.288 | 18,846.288 | 18,846.288 | 17,900.751 | 17,900.751 | 17,900.751 | 15,660.268 | 15,591.303 | 15,591.303 | 15,591.303 |
Ingehouden winsten
| 35,705.887 | 37,298.722 | 40,004.713 | 36,938.048 | 34,753.025 | 37,023.741 | 38,116.247 | 37,512.971 | 35,613.856 | 37,619.33 | 35,850.887 | 38,211.1 | 36,403.789 | 38,334.913 | 38,706.397 | 35,801.564 | 31,195.935 | 31,754.562 | 29,665.376 | 28,373.621 | 23,174.195 | 24,725.298 | 26,207.003 | 22,044.247 | 19,194.177 | 22,358.586 | 21,860.991 | 17,733.689 | 11,323.13 | 12,417.126 | 10,995.048 | 8,205.358 | 2,391.115 | 4,729.543 | 4,406.688 | 2,892.879 | -844.19 | -7,523.005 | -4,045.082 | -2,703.572 | -795.356 | -35.764 | 5,807.225 | 6,533.366 | 2,003.352 | -9,359.514 | -8,610.977 | -11,836.468 | -16,072.38 | -16,296.987 | -13,471.927 | -15,843.03 | -17,802.931 | -17,459.222 | -15,438.37 | -17,603.621 | -20,433.232 | -18,735.18 | -18,643.334 | -18,712.739 | -24,566.324 | -26,727.067 | -27,126.628 | -28,480.719 | -19,828.502 | -20,223.738 | -20,838.566 | -16,944.276 | -19,835.231 | -20,953.082 |
Overige gereserveerde algehele resultaten
| 1,123.85 | 0 | 0 | 1,054.95 | 1,054.95 | 949.512 | 949.512 | 949.512 | 949.512 | 879.22 | 879.22 | 879.22 | 879.22 | 703.49 | 703.49 | 703.49 | 703.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -642.966 | -662.477 | -644.661 | -616.113 | -636.338 | -604.797 | -633.367 | -582.564 | -630.194 | -727.685 | -784.493 | -572.663 | -595.727 | -770.546 | -418.051 | 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
| 6,762.707 | 7,817.656 | 8,747.752 | 8,747.752 | 8,747.752 | 8,747.752 | 9,697.265 | 9,697.264 | 8,747.752 | 9,626.972 | 9,626.972 | 9,626.972 | 9,626.972 | 9,451.242 | 8,690.537 | 7,987.047 | 8,690.537 | 7,987.047 | 8,490.55 | 7,515.549 | 8,381.314 | 9,211.348 | 9,798.972 | 8,937.807 | 8,937.807 | 8,514.972 | 8,495.576 | 7,480.576 | 8,469.093 | 8,716.309 | 9,030.664 | 9,030.664 | 9,599.15 | 10,037.276 | 10,037.275 | 10,037.276 | 10,037.275 | 18,365.271 | 18,365.27 | 16,341.781 | 17,511.169 | 18,261.751 | 6,953.423 | 5,741.292 | 6,164.953 | 18,371.125 | 16,830.032 | 17,535.022 | 17,768.235 | 17,743.917 | 18,066.206 | 17,814.153 | 17,838.891 | 17,794.132 | 17,786.749 | 17,488.89 | 17,575.212 | 17,783.915 | 17,791.617 | 17,536.661 | 21,436.811 | 20,035.147 | 20,035.147 | 19,765.608 | 18,405.935 | 18,405.935 | 15,207.408 | 15,385.002 | 15,308.679 | 15,176.424 |
Totaal eigen vermogen van aandeelhouders
| 79,116.205 | 80,640.138 | 84,276.225 | 82,264.51 | 80,079.487 | 82,244.766 | 82,387.76 | 81,784.483 | 79,885.368 | 81,890.843 | 80,122.399 | 82,482.613 | 80,675.301 | 82,606.426 | 82,217.205 | 79,312.372 | 74,706.743 | 75,265.37 | 73,679.686 | 71,412.93 | 67,079.269 | 69,460.406 | 71,952.571 | 66,505.814 | 63,655.745 | 66,644.535 | 66,127.544 | 60,985.242 | 55,563.2 | 56,657.196 | 55,549.473 | 52,759.783 | 47,514.026 | 49,647.613 | 49,305.247 | 47,809.255 | 44,100.733 | 45,729.689 | 49,239.152 | 49,002.092 | 50,761.411 | 52,223.955 | 40,104.725 | 38,524.06 | 34,205.877 | 33,880.793 | 34,454.51 | 31,581.514 | 27,160.764 | 26,911.839 | 29,856.578 | 27,135.394 | 25,036.144 | 19,188.797 | 21,202.267 | 18,739.157 | 15,995.868 | 17,902.023 | 18,001.571 | 17,677.209 | 15,723.775 | 12,154.368 | 11,754.807 | 9,185.64 | 16,478.184 | 16,082.948 | 10,029.11 | 14,032.029 | 11,064.751 | 9,814.645 |
Totaal eigen vermogen
| 79,116.205 | 80,640.138 | 84,276.225 | 82,264.51 | 80,079.487 | 82,244.766 | 82,387.76 | 81,784.483 | 79,885.368 | 81,890.843 | 80,122.399 | 82,482.613 | 80,675.301 | 82,606.426 | 82,217.205 | 79,312.372 | 74,706.743 | 75,265.37 | 73,679.686 | 71,412.93 | 67,079.269 | 69,460.406 | 71,952.571 | 66,505.814 | 63,655.745 | 66,644.535 | 66,127.544 | 60,985.242 | 55,563.2 | 56,657.196 | 55,549.473 | 52,759.783 | 47,514.026 | 49,652.728 | 49,375.768 | 47,927.387 | 44,240.321 | 45,899.915 | 49,426.909 | 49,188.83 | 50,963.769 | 52,434.431 | 40,313.873 | 38,732.032 | 34,409.404 | 34,090.039 | 34,668.483 | 31,810.958 | 27,388.843 | 27,138.385 | 30,122.349 | 27,413.441 | 25,302.948 | 19,468.675 | 21,494.498 | 19,014.374 | 16,273.222 | 18,199.228 | 18,297.293 | 18,009.834 | 16,021.554 | 12,154.368 | 11,754.807 | 9,185.64 | 16,478.184 | 16,082.948 | 10,029.11 | 14,032.029 | 11,064.751 | 9,814.645 |
Totaal passiva en aandeelhoudersvermogen
| 121,293.126 | 126,326.163 | 152,723.382 | 160,777.081 | 118,213.407 | 126,134.087 | 149,753.692 | 152,762.877 | 127,119.849 | 152,880.655 | 182,574.006 | 174,547.828 | 114,533.907 | 122,088.681 | 153,079.319 | 152,730.391 | 103,932.156 | 110,598.654 | 139,646.403 | 142,520.184 | 89,451.381 | 100,086.38 | 131,055.591 | 123,785.214 | 93,149.519 | 102,269.482 | 116,177.943 | 116,669.638 | 79,024.51 | 84,786.776 | 96,362.613 | 97,939.509 | 74,990.375 | 80,720.576 | 76,416.208 | 87,216.164 | 68,731.83 | 79,273.264 | 92,190.2 | 99,157.014 | 85,680.736 | 91,207.432 | 89,676.578 | 96,447.591 | 63,371.698 | 60,282.503 | 71,803.596 | 85,116.101 | 57,419.291 | 58,652.64 | 63,225.879 | 64,345.454 | 57,824.39 | 46,367.364 | 50,973.379 | 53,504.718 | 45,714.51 | 45,700.552 | 54,245.989 | 58,731.186 | 46,880.268 | 40,327.404 | 42,341.479 | 36,528.134 | 48,497.979 | 50,067.718 | 39,168.259 | 46,567.47 | 55,194.039 | 46,497.945 |