Bukwang Pharmaceutical Co., Ltd.
KRX:003000.KS
4360 (KRW) • At close November 13, 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 | 2013 Q4 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2007 Q4 | 2007 Q3 | 2007 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 109,206.997 | 162,459.42 | 151,227.173 | 81,308.942 | 68,299.761 | 69,795.775 | 85,516.748 | 74,757.617 | 85,716.608 | 89,761.72 | 82,777.135 | 78,132.817 | 82,438.427 | 92,196.915 | 79,290.78 | 81,991.653 | 80,064.836 | 73,523.446 | 37,584.814 | 51,789.631 | 62,481.108 | 113,006.175 | 100,399.748 | 97,290.165 | 67,557.105 | 15,978.967 | 24,158.38 | 27,472.554 | 27,856.563 | 33,278.088 | 41,073.231 | 46,102.232 | 47,355.388 | 77,577.755 | 67,510.329 | 72,190.835 | 73,802.555 | 89,489.654 | 67,637.587 | 83,105.022 | 79,804.287 | 57,656.83 | 79,624.354 | 28,871.654 | 91,549.857 | 83,534.838 | 69,546.384 | 29,385.664 | 19,303.316 | 20,623.136 | 17,070.096 | 22,809.746 | 23,061.409 | 25,367.836 | 22,130.9 | 15,638.69 | 22,903.282 | 20,191.277 | 27,778.103 | 20,684.834 | 55,735.9 | 31,706.019 | 36,584.623 |
Kortetermijnbeleggingen
| 0 | 0 | 124,000 | 5,000 | 39,000 | 40,000 | -1,068.711 | 25,000.001 | 2,000 | 1,000 | 1,500 | 1,700 | -1,683.954 | -94.751 | 10,300 | 7,023 | 8,404.901 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 162.966 | 0 | 0 | 0 | 878.54 | 0 | 0 | 0 | 628.165 | 0 | 15,428 | 428 | 882.964 | 20,065.462 | 1,011.885 | 48,011.885 | 6.725 | 1,174.144 | 5,005.105 | 0 | 1,962 | 5,417.745 | 5,550.376 | 399.52 | 352.83 | 5,352.18 | 8,401.26 | 8,364.108 | 3,352.39 | 10,341.252 | 5,251.092 | 5,396.092 | 3,537.76 | 28,264.42 | 272.294 |
Liquide middelen en kortetermijnbeleggingen
| 109,206.997 | 162,459.42 | 151,227.173 | 86,308.942 | 68,299.761 | 69,795.775 | 85,516.748 | 99,757.618 | 87,716.608 | 90,761.72 | 84,277.135 | 79,832.817 | 82,438.427 | 92,196.915 | 89,590.78 | 89,014.653 | 88,469.737 | 73,523.446 | 37,584.814 | 51,789.631 | 62,481.108 | 113,006.175 | 100,399.748 | 97,290.165 | 67,557.105 | 15,978.967 | 24,158.38 | 27,472.554 | 28,019.529 | 33,278.088 | 41,073.231 | 46,102.232 | 48,233.928 | 77,577.755 | 67,510.329 | 72,190.835 | 74,430.72 | 89,489.654 | 83,065.587 | 83,533.022 | 80,687.251 | 77,722.292 | 80,636.239 | 76,883.539 | 91,556.582 | 84,708.982 | 74,551.489 | 29,385.664 | 21,265.316 | 26,040.881 | 22,620.472 | 23,209.266 | 23,414.239 | 30,720.016 | 30,532.16 | 24,002.798 | 26,255.672 | 30,532.529 | 33,029.195 | 26,080.926 | 59,273.66 | 59,970.439 | 36,856.917 |
Nettovorderingen
| 22,378.476 | 23,759.417 | 35,729.277 | 58,296.353 | 84,320.153 | 90,235.971 | 87,950.195 | 78,010.111 | 79,496.676 | 83,612.786 | 95,550.366 | 85,988.155 | 100,436.054 | 97,772.454 | 103,675.366 | 101,420.328 | 108,174.486 | 103,101.828 | 102,802.664 | 88,493.845 | 88,768.306 | 85,110.375 | 86,559.884 | 97,356.691 | 65,321.938 | 59,760.56 | 60,204.046 | 55,505.193 | 50,850.131 | 47,449.389 | 50,356.202 | 45,432.189 | 46,158.011 | 42,484.003 | 44,272.165 | 40,191.528 | 35,133.969 | 33,638.946 | 36,079.875 | 36,738.651 | 37,338.136 | 37,228.696 | 0 | 57,361.651 | 59,784.223 | 0 | 70,004.439 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 86,693.133 | 84,156.465 | 75,874.328 | 0 | 66,532.95 | 59,995.359 | 54,727.9 | 52,348.381 | 48,174.209 |
Voorraad
| 50,682.422 | 52,589.75 | 56,831.838 | 61,646.669 | 46,493.81 | 44,901.483 | 38,606.543 | 40,958.152 | 44,184.497 | 41,222.591 | 39,294.486 | 48,449.876 | 53,111.032 | 54,555.302 | 51,374.618 | 55,122.054 | 55,273.848 | 52,401.655 | 44,137.168 | 44,324.169 | 42,017.55 | 41,248.833 | 34,219.603 | 39,140.669 | 41,439.085 | 42,536.114 | 39,613.061 | 39,537.686 | 41,075.352 | 41,545.532 | 39,351.585 | 42,021.175 | 41,835.036 | 40,102.709 | 38,310.9 | 32,964.401 | 31,938.012 | 31,458.507 | 30,372.634 | 29,559.622 | 27,497.623 | 29,129.118 | 29,664.588 | 26,109.73 | 21,961.911 | 23,844.936 | 24,909.531 | 30,098.732 | 29,345.955 | 33,269.109 | 36,553.407 | 37,887.612 | 36,053.587 | 37,317.359 | 38,048.943 | 39,736.081 | 38,622.59 | 40,826.475 | 36,907.094 | 35,837.966 | 33,035.78 | 24,340.378 | 21,927.801 |
Overige vlottende activa
| 8,756.569 | 10,118.97 | 6,764.12 | 8,020.981 | 6,888.362 | 6,365.591 | 6,667.773 | 5,927.361 | 5,314.841 | 5,625.84 | 6,863.128 | 4,652.357 | 4,914.427 | 3,512.281 | 3,568.581 | 3,088.084 | 118,850.986 | 9,026.746 | 1,873.321 | 1,034.797 | 1,202.282 | 764.49 | 752.65 | 3,194.681 | 704.299 | 443.002 | 619.315 | 802.86 | 1,796.838 | 3,071.484 | 4,092.649 | 4,548.443 | 4,307.802 | 4,270.976 | 1,666.411 | 885.467 | 386.705 | 684.317 | 925.552 | 700.298 | 301.706 | 925.544 | 54,820.074 | 57,361.652 | 59,784.224 | 58,827.384 | 70,004.438 | 94,064.942 | 99,726.646 | 97,279.666 | 95,623.727 | 94,016.212 | 92,214.53 | 91,523.049 | 86,693.134 | 84,156.466 | 75,874.329 | 69,085.646 | 66,532.949 | 59,995.358 | 54,727.899 | 52,348.38 | 48,241.394 |
Totaal vlottende activa
| 191,024.464 | 248,927.557 | 254,178.523 | 214,272.944 | 206,002.085 | 206,785.597 | 218,741.259 | 224,653.243 | 212,218.807 | 216,478.859 | 220,095.332 | 218,923.205 | 236,687.128 | 245,116.749 | 248,209.345 | 246,164.565 | 262,594.572 | 238,053.674 | 186,397.967 | 185,499.277 | 194,253.604 | 239,659.039 | 221,637.864 | 236,982.206 | 175,022.427 | 118,549.067 | 124,331.106 | 123,022.348 | 121,741.85 | 124,818.186 | 134,014.854 | 137,602.02 | 140,534.777 | 164,435.443 | 151,759.804 | 146,232.231 | 141,889.406 | 155,271.424 | 150,443.648 | 150,531.593 | 145,824.716 | 145,005.65 | 165,120.901 | 160,354.922 | 173,302.717 | 167,381.302 | 169,465.458 | 153,549.338 | 150,337.917 | 156,589.656 | 154,797.606 | 155,113.09 | 151,682.356 | 159,560.424 | 155,274.237 | 147,895.345 | 140,752.591 | 140,444.65 | 136,469.238 | 121,914.25 | 147,037.339 | 136,659.197 | 107,026.112 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 121,653.021 | 122,069.942 | 122,788.51 | 123,722.807 | 123,778.229 | 123,676.629 | 123,960.35 | 122,659.516 | 122,863.76 | 123,589.008 | 124,531.104 | 103,532.103 | 104,523.279 | 105,172.776 | 106,298.457 | 108,323.131 | 109,362.776 | 127,870.571 | 128,809.267 | 127,991.314 | 129,383.497 | 129,297.238 | 128,545.118 | 120,594.662 | 58,859.87 | 59,932.545 | 60,233.784 | 60,356.454 | 59,757.512 | 60,317.577 | 60,948.802 | 60,694.778 | 61,372.048 | 60,913.572 | 61,755.25 | 63,087.555 | 62,590.894 | 62,304.462 | 62,747.241 | 63,465.249 | 63,428.354 | 64,517.492 | 66,827.868 | 68,158.87 | 69,688.374 | 70,894.282 | 71,653.052 | 74,442.583 | 74,755.192 | 76,605.63 | 76,387.651 | 77,749.228 | 73,870.036 | 74,262.452 | 72,569.153 | 72,485.136 | 72,824.812 | 71,900.376 | 65,079.776 | 58,769.247 | 42,632.11 | 38,161.212 | 33,957.272 |
Goodwill
| 0 | 894.55 | 878.733 | 1,629.142 | 1,629.977 | 1,884.021 | 834.505 | 0 | 0 | 0 | 828.704 | 0 | 0 | 0 | 827.05 | 0 | 0 | 0 | 796.772 | 0 | 0 | 0 | 786.547 | 796.803 | 0 | 807.848 | 788.914 | 832.742 | 0 | 735.693 | 782.653 | 758.219 | 0 | 788.17 | 788.17 | 0 | 0 | 0 | 0 | 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
| 5,818.567 | 9,376.202 | 9,177.45 | 7,947.348 | 7,958.646 | 6,318.609 | 6,156.588 | 7,171.561 | 6,987.893 | 7,004.157 | 6,151.418 | 7,088.758 | 7,000.954 | 7,109.472 | 6,171.958 | 10,631.375 | 10,570.166 | 10,531.602 | 9,584.714 | 10,448.605 | 10,455.123 | 8,980.259 | 8,182.833 | 8,663.201 | 12,995.907 | 12,411.703 | 12,513.48 | 12,861.912 | 13,731.505 | 11,173.931 | 11,186.67 | 11,290.605 | 12,522.62 | 11,924.002 | 9,998.789 | 11,207.559 | 11,409.42 | 11,666.288 | 11,925.864 | 7,986.531 | 8,217.079 | 8,625.696 | 10,921.193 | 11,014.579 | 12,988.727 | 12,938.209 | 13,373.83 | 14,072.799 | 13,775.646 | 10,579.98 | 10,042.17 | 9,673.591 | 8,843.225 | 8,538.933 | 7,750.695 | 7,262.503 | 7,117.724 | 2,655.475 | 2,733.146 | 2,843.481 | 2,993.613 | 3,091.406 | 3,265.352 |
Goodwill en immateriële activa
| 5,818.567 | 894.55 | 10,056.183 | 9,576.49 | 9,588.623 | 8,202.63 | 6,991.093 | 7,171.561 | 6,987.893 | 7,004.157 | 6,980.122 | 7,088.758 | 7,000.954 | 7,109.472 | 6,999.008 | 10,631.375 | 10,570.166 | 10,531.602 | 10,381.486 | 10,448.605 | 10,455.123 | 8,980.259 | 8,969.38 | 9,460.004 | 12,995.907 | 13,219.551 | 13,302.394 | 13,694.654 | 13,731.505 | 11,909.624 | 11,969.323 | 12,048.824 | 12,522.62 | 12,712.172 | 10,786.959 | 11,207.559 | 11,409.42 | 11,666.288 | 11,925.864 | 7,986.531 | 8,217.079 | 8,625.696 | 10,921.193 | 11,014.579 | 12,988.727 | 12,938.209 | 13,373.83 | 14,072.799 | 13,775.646 | 10,579.98 | 10,042.17 | 9,673.591 | 8,843.225 | 8,538.933 | 7,750.695 | 7,262.503 | 7,117.724 | 2,655.475 | 2,733.146 | 2,843.481 | 2,993.613 | 3,091.406 | 3,265.352 |
Langetermijnbeleggingen
| 23,156.095 | 32,569.945 | 31,626.252 | 29,370.765 | 33,559.224 | 34,960.026 | 37,664.712 | 14,406.686 | 36,543.859 | 37,338.326 | 36,842.63 | 33,063.526 | 35,685.658 | 31,993.494 | 25,639.343 | 32,634.597 | 25,667.734 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40,162.255 | 41,275.619 | 38,358.515 | 0 | 32,255.114 | 28,903.26 | 30,694.418 | 0 | 31,849.779 | 28,619.145 | 29,357.193 | 0 | 15,560.868 | 0 | -3,727.241 | 10,592.698 | 9,643.597 | -10,000.986 | 8,591.375 | -39,620.994 | 5,458.328 | 4,420.194 | 328.187 | 0 | 2,122.825 | -2,282.304 | -2,531.374 | 2,666.397 | 2,781.567 | -2,200.231 | -5,172.17 | -5,070.868 | 40.996 | -7,044.708 | -1,884.758 | -1,761.115 | 100.848 | -24,628.126 | 3,452.725 |
Belastingvorderingen
| -0 | 9,376.201 | 17,885.285 | 14,525.479 | -33,559.224 | -34,960.026 | 6,029.416 | 2.435 | 1.826 | 3.678 | 3.635 | 10.575 | 9.103 | 7.477 | 7.267 | 7,471.478 | 16,773.513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.377 | 5.97 | 3.827 | 6.019 | 9.685 | 9.043 | 6.689 | 1.025 | 1.719 | 1.713 | 0.984 | 0 | 0 | 0 | 0 | 0 | 882.964 | 20,065.462 | 0 | 0 | 0 | 0 | 5,005.105 | 0 | 3,757.776 | 217.569 | 215.554 | 183.532 | 94.734 | 128.552 | 586.656 | 650.343 | 835.721 | 940.768 | 1,437.282 | 724.996 | 887.432 | 1,123.747 | 872.944 |
Overige niet-vlottende activa
| 7,543.189 | 8,674.701 | -7,517.703 | 2,811.098 | 47,505.877 | 46,971.812 | 7,542.359 | 28,901.742 | 7,149.595 | 7,824.694 | 8,963.76 | 3,383.954 | -0 | 1,867.179 | 13,815.321 | -0 | 367.228 | 43,479.312 | 62,945.837 | 54,996.287 | 67,889.161 | 103,130.262 | 134,463.013 | 163,954.688 | 839.007 | 912.251 | -0 | 40,453.141 | 162.966 | 0.001 | -0 | 33,125.13 | 878.54 | 0.001 | 0 | 23,055.763 | 628.165 | 12,719.864 | 15,428 | 428 | -0.001 | 0 | 1,011.885 | 48,011.885 | 6.725 | 1,174.144 | -0.001 | 5,626.335 | -0.001 | 9,941.523 | 10,353.647 | 5,306.642 | 5,253.752 | 10,251.103 | 13,291.081 | 13,254.172 | 8,360.274 | 15,584.135 | 10,632.976 | 10,622.976 | 8,075.643 | 32,797.975 | 4,707.092 |
Totaal niet-vlottende activa
| 158,170.872 | 173,585.34 | 174,838.527 | 180,006.639 | 180,872.729 | 178,851.071 | 182,187.93 | 173,141.94 | 173,546.934 | 175,759.863 | 177,321.251 | 147,078.916 | 147,218.995 | 146,150.398 | 152,759.397 | 159,060.581 | 162,741.418 | 181,881.485 | 202,136.59 | 193,436.207 | 207,727.78 | 241,407.759 | 271,977.511 | 294,009.354 | 112,865.416 | 115,345.936 | 111,898.521 | 114,510.268 | 105,916.782 | 101,139.505 | 103,619.232 | 105,869.757 | 106,624.706 | 102,246.603 | 101,900.387 | 97,350.877 | 90,189.347 | 86,690.614 | 86,373.864 | 82,472.478 | 82,171.993 | 83,207.664 | 87,352.321 | 87,564.34 | 88,142.154 | 89,426.829 | 90,360.173 | 94,141.717 | 94,411.438 | 95,062.398 | 94,467.648 | 95,579.39 | 90,843.314 | 90,980.809 | 89,025.415 | 88,581.286 | 89,179.527 | 84,036.046 | 77,998.422 | 71,199.585 | 54,689.646 | 50,546.214 | 46,255.385 |
Totaal activa
| 349,195.337 | 422,512.897 | 429,017.049 | 394,279.583 | 386,874.814 | 385,636.668 | 400,929.189 | 397,795.183 | 385,765.741 | 392,238.721 | 397,416.583 | 366,002.12 | 383,906.123 | 391,267.147 | 400,968.742 | 405,225.146 | 425,335.989 | 419,935.16 | 388,534.557 | 378,935.484 | 401,981.384 | 481,066.798 | 493,615.375 | 530,991.56 | 287,887.843 | 233,895.003 | 236,229.626 | 237,532.616 | 227,658.632 | 225,957.69 | 237,634.086 | 243,471.777 | 247,159.483 | 266,682.046 | 253,660.191 | 243,583.108 | 232,078.753 | 241,962.038 | 236,817.512 | 233,004.071 | 227,996.709 | 228,213.314 | 252,473.222 | 247,919.262 | 261,444.869 | 256,808.131 | 259,825.631 | 247,691.055 | 244,749.355 | 251,652.054 | 249,265.254 | 250,692.48 | 242,525.67 | 250,541.233 | 244,299.652 | 236,476.631 | 229,932.118 | 224,480.696 | 214,467.66 | 193,113.835 | 201,726.985 | 187,205.41 | 153,281.497 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 3,281.264 | 1,738.25 | 2,368.355 | 6,873.98 | 10,424.325 | 10,915.082 | 16,529.807 | 10,866.301 | 10,898.496 | 8,586.705 | 7,420.605 | 9,133.992 | 11,275.544 | 8,270.063 | 10,156.683 | 7,408.343 | 14,599.861 | 12,278.411 | 9,890.334 | 6,638.068 | 7,644.63 | 6,468.459 | 4,339.724 | 5,602.632 | 5,771.115 | 5,220.292 | 4,682.19 | 3,577.784 | 3,601.184 | 3,819.908 | 3,278.507 | 3,603.97 | 4,475.224 | 5,538.759 | 3,413.724 | 3,070.534 | 3,028.118 | 3,340.966 | 2,959.627 | 4,098.829 | 4,760.498 | 2,997.228 | 5,694.561 | 5,096.653 | 5,238.757 | 7,894.074 | 8,217.096 | 5,775.143 | 6,898.593 | 4,610.667 | 6,734.727 | 7,184.253 | 9,687.445 | 7,423.778 | 8,895.834 | 8,572.16 | 8,391.549 | 10,840.116 | 6,631.918 | 6,033.196 | 10,294.361 | 7,375.041 | 7,395.57 |
Kortlopende schulden
| 298.979 | 326.702 | 217.604 | 244.629 | 302.531 | 350.863 | -9,282.995 | 10,208.605 | 208.605 | 432.171 | -13,707.755 | 443.521 | 20,443.521 | 20,407.984 | 20,407.984 | 20,445.884 | 75,437.616 | 75,434.298 | -21,101.868 | 0 | 13,008.18 | 17.338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,000 | 20,000 | 0 | 0 | 0 | 20,000 | 20,000 | 20,000 | 30,000 | 30,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 240.041 | 100.647 | 357.472 | 89.919 | 897.846 | 1,589.871 | 6,904.936 | 1,447.172 | 1,329.917 | 2,363.875 | 7,547.545 | 481.828 | 38.238 | 5,693.339 | 10,314.559 | 6,013.449 | 5,609.477 | 6,472.689 | 6,720.122 | 5,454.102 | 11,216.953 | 18,814.731 | 21,555.553 | 43,368.895 | 9,925.799 | 2,288.615 | 2,922.818 | 2,448.873 | 2,217.629 | 4,337.677 | 3,760.712 | 3,162.468 | 4,206.401 | 7,461.072 | 6,394.954 | 4,952.772 | 2,697.688 | 5,306.22 | 5,298.647 | 4,370.198 | 3,295.632 | 6,306.425 | 5,766.931 | 6,527.542 | 3,904.769 | 1,189.395 | 1,830.104 | 5,409 | 7,210.64 | 8,469.215 | 5,752.851 | 6,946.112 | 6,240.361 | 6,130.809 | 5,539.223 | 7,381.849 | 7,521.851 | 2,533.938 | 7,334.156 | 10,074.525 | 12,415.867 | 13,331.658 | 10,265.548 |
Uitgestelde opbrengsten
| 240.041 | 17,027.827 | 595.712 | 9,479.241 | 10,654.343 | 9,624.995 | 9,525.904 | 10,047.959 | 9,744.107 | 10,156.145 | 10,156.145 | 11,894.845 | 19,753.523 | 31,178.632 | 23,487.614 | 25,467.155 | 18,389.788 | 22,855.192 | 21,536.166 | 0 | 25,296.205 | 32,326.689 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,581.973 | 14,589.56 | 0 | 0 | 0 | 0 | 0 | 19,125.986 | 14,812.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 25,306.566 | 90,023.2 | 94,600.643 | 11,442.641 | 11,291.393 | 10,642.907 | 11,399.5 | 3,904.024 | 12,838.569 | 20,090.861 | 11,426.285 | 10,874.675 | -17,393.987 | -34,984.781 | -3,162.491 | -28,335.206 | -16,191.259 | -27,735.64 | -2,697.179 | 15,200.965 | -34,517.87 | -17,184.874 | 12,351.889 | 15,758.987 | 15,587.903 | 12,608.135 | 11,642.209 | 8,117.138 | 9,951.214 | 8,899.142 | 9,773.763 | 7,963.459 | 9,073.962 | 29,467.621 | 9,828.364 | 7,460.313 | 8,781.631 | 20,711.876 | 8,325.042 | 6,442.073 | 8,601.968 | 6,566.838 | 20,815.041 | 8,062.021 | 8,853.94 | 12,122.729 | 13,005.32 | 10,440.388 | 8,765.096 | 10,656.773 | 9,059.576 | 10,419.402 | 7,256.079 | 9,870.469 | 8,601.092 | 8,166.337 | 9,461.852 | 13,735.528 | 10,273.721 | 20,173.02 | 12,260.239 | 9,950.315 | 8,020.689 |
Totaal kortlopende verplichtingen
| 29,366.891 | 92,188.799 | 97,544.075 | 28,130.41 | 33,570.438 | 33,123.718 | 44,603.056 | 46,522.02 | 35,019.694 | 41,629.757 | 36,994.751 | 32,828.861 | 53,870.361 | 61,743.868 | 61,204.348 | 56,466.781 | 116,235.27 | 112,160.141 | 35,883.741 | 27,293.135 | 47,944.303 | 40,442.343 | 38,247.166 | 64,730.514 | 31,284.817 | 20,117.042 | 19,247.217 | 14,143.795 | 15,770.027 | 17,056.727 | 16,812.983 | 14,729.897 | 17,755.587 | 42,467.452 | 19,637.042 | 15,483.619 | 14,507.437 | 29,359.062 | 16,583.315 | 14,911.1 | 16,658.098 | 15,870.49 | 42,276.533 | 39,686.216 | 17,997.466 | 21,206.198 | 23,052.52 | 41,624.531 | 42,874.329 | 43,736.655 | 51,547.154 | 54,549.767 | 23,183.885 | 23,425.056 | 23,036.149 | 24,120.346 | 25,375.252 | 27,109.582 | 24,239.795 | 36,280.741 | 34,970.467 | 30,657.014 | 25,681.807 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 79,371.195 | 79,236.562 | 79,169.295 | 30,555.663 | 600.163 | 637.666 | 687.88 | 951.002 | 1,047.783 | 1,034.842 | 1,114.196 | 1,213.46 | 1,306.564 | 1,129.143 | 1,138.932 | 1,374.339 | 1,446.786 | 1,546.45 | 1,643.65 | 35.043 | 10.71 | 10.293 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,000 | 0 | 40,000 | 40,000 | 40,000 | 0 | 0 | 0 | 0 | 0 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 624.498 | 608.796 | 644.168 | 66,671.319 | 65,793.792 | 7,548.232 | 7,578.428 | 6,407.95 | 5,838.854 | 6,193.263 | 6,193.263 | 60,440.747 | 5,082.965 | 4,622.141 | 57,827.884 | 2,772.958 | 6,367.004 | 2,041.708 | 4,107.133 | 6,670.45 | 5,629.686 | 4,496.692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,941.797 | 0 | -36,147.562 | -33,192.455 | -33,010.376 | 0 | 0 | 0 | 0 | 0 | 6,144.665 | -23,067.051 | 0 | 0 | 0 | -19,234.511 | -23,397.487 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 10,976.685 | 10,399.835 | 10,067.805 | 11,063.709 | 11,193.59 | 11,576.337 | 11,011.287 | 10,966.638 | 11,122.331 | 11,314.882 | 11,216.976 | 5,527.661 | 4,822.56 | 5,071.666 | 4,984.301 | 8,510.872 | 11,730.552 | 12,740.694 | 18,379.148 | 17,485.052 | 17,923.771 | 26,234.152 | 32,957.561 | 17,392.256 | 3,163.963 | 3,262.356 | 2,631.677 | 2,771.449 | 1,110.616 | 1,688.934 | 1,092.339 | 1,621.015 | 1,642.288 | 1,666.267 | 2,092.75 | 1,587.732 | 1,547.971 | 1,620.933 | 1,573.723 | 776.68 | 760.375 | 772.832 | 1,312.15 | 1,117.845 | 1,386.319 | 1,086.529 | 1,227.472 | 1,265.897 | 1,599.745 | 89.931 | 0 | 10.167 | 71.512 | 490.829 | 0 | 0 | 0 | 74.627 | 29.405 | 89.807 | 24.113 | 12.79 | 0 |
Overige niet-vlottende verplichtingen
| -406.568 | 18,514.19 | 18,039.007 | 18,938.538 | 19,634.036 | 84,704.244 | 76,212.369 | 62,867.822 | 73,484.258 | 62,082.404 | 61,836.514 | 10,610.626 | 58,947.787 | 58,116.95 | 57,827.884 | 49,155.928 | 18,097.556 | 5,296.356 | 20,414.031 | 5,563.186 | 23,553.457 | 4,974.294 | 8,968.167 | 9,048.911 | 5,383.564 | 7,883.892 | 5,679.375 | 7,398.956 | 7,724.438 | 5,577.824 | 5,094.83 | 10,526.895 | 9,857.376 | 7,585.59 | 6,777.013 | 12,040.065 | 11,609.483 | 11,330.555 | 10,234.537 | 11,991.831 | 11,688.436 | 11,268.889 | 0.001 | 10,882.345 | 10,999.645 | 10,289.964 | 9,472.798 | 8,501.17 | 8,163.072 | 6,111.009 | 7,506.435 | 6,636.746 | 6,144.664 | 4,822.738 | 6,285.791 | 5,540.415 | 4,794.955 | 6,011.248 | 5,608.803 | 4,837.605 | 5,029.549 | 4,973.567 | 3,899.886 |
Totaal niet-vlottende verplichtingen
| 90,565.81 | 97,750.753 | 97,208.302 | 116,165.52 | 86,027.991 | 85,341.91 | 84,478.677 | 81,193.412 | 80,370.895 | 80,625.391 | 80,360.949 | 72,264.832 | 70,159.876 | 68,939.899 | 68,573.257 | 61,814.097 | 21,985.8 | 21,625.209 | 26,164.815 | 29,753.731 | 29,006.854 | 35,715.431 | 41,925.727 | 26,441.168 | 8,547.526 | 7,883.892 | 5,679.375 | 10,170.404 | 7,724.438 | 7,266.758 | 6,187.169 | 10,526.895 | 9,857.376 | 9,251.857 | 8,869.763 | 12,040.065 | 11,609.483 | 11,330.555 | 10,234.537 | 11,991.831 | 11,688.436 | 11,268.889 | 23,253.948 | 12,000.191 | 52,385.964 | 51,376.493 | 50,700.27 | 9,767.067 | 9,762.817 | 6,200.94 | 7,506.435 | 6,646.913 | 36,216.176 | 35,313.567 | 36,285.791 | 35,540.415 | 34,794.955 | 36,085.875 | 35,638.208 | 4,927.412 | 5,053.662 | 4,986.357 | 3,899.886 |
Totaal passiva
| 119,932.701 | 189,939.552 | 194,752.377 | 144,295.93 | 119,598.428 | 118,465.628 | 129,081.732 | 127,715.432 | 115,390.589 | 122,255.148 | 117,355.7 | 105,093.693 | 124,030.237 | 130,683.768 | 129,777.605 | 118,280.878 | 138,221.07 | 133,785.35 | 62,048.556 | 57,046.866 | 76,951.157 | 76,157.774 | 80,172.893 | 91,171.681 | 39,832.344 | 28,000.934 | 24,926.592 | 24,314.2 | 23,494.465 | 24,323.485 | 23,000.151 | 25,256.792 | 27,612.963 | 51,719.309 | 28,506.806 | 27,523.684 | 26,116.92 | 40,689.617 | 26,817.852 | 26,902.931 | 28,346.534 | 27,139.379 | 65,530.481 | 51,686.407 | 70,383.43 | 72,582.691 | 73,752.79 | 51,391.598 | 52,637.146 | 49,937.595 | 59,053.589 | 61,196.68 | 59,400.061 | 58,738.623 | 59,321.94 | 59,660.761 | 60,170.207 | 63,195.457 | 59,878.002 | 41,208.153 | 40,024.129 | 35,643.371 | 29,581.693 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 25,466.963 | 25,466.963 | 69,341.227 | 69,137.606 | 68,952.023 | 0 | 67,148.699 | 68,102.967 | 69,399.9 | 0 | 68,401.937 | 69,123.737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 36,401.993 | 36,401.993 | 36,401.993 | 36,401.993 | 36,401.993 | 36,401.993 | 36,401.993 | 36,401.993 | 36,401.993 | 36,401.993 | 36,401.993 | 36,401.993 | 36,401.993 | 36,401.993 | 33,289.458 | 33,289.458 | 33,289.458 | 33,289.458 | 31,765.684 | 31,765.684 | 31,765.684 | 31,765.684 | 24,435.142 | 24,435.142 | 24,435.142 | 24,435.142 | 22,282.242 | 22,282.242 | 22,282.242 | 22,282.242 | 18,693.761 | 18,674.261 | 18,674.261 | 18,674.261 | 17,044.765 | 17,028.515 | 17,028.515 | 17,028.515 | 15,548.506 | 15,548.506 | 15,548.506 | 14,843.661 | 14,843.661 | 14,172.3 | 14,172.3 | 14,172.3 | 14,172.3 | 13,522.613 | 13,522.613 | 13,522.613 | 13,522.613 | 13,522.613 | 13,522.613 | 13,522.613 | 13,522.613 | 13,522.613 | 13,522.613 | 13,522.613 | 13,522.613 | 13,522.613 | 12,879.73 | 12,879.73 | 12,879.73 |
Ingehouden winsten
| 170,061.349 | 172,914.835 | 16,258.213 | 237,850.374 | 254,034.837 | 253,102.797 | 258,584.904 | 254,251.978 | 255,070.146 | 255,616.406 | 264,703.388 | 260,805.572 | 260,262.062 | 260,582.852 | 273,253.087 | 266,947.546 | 273,017.252 | 270,716.377 | 294,441.26 | 291,544.423 | 308,062.084 | 320,522.772 | 321,964.843 | 340,043.622 | 196,352.777 | 194,106.445 | 198,720.312 | 198,095.931 | 194,917.563 | 193,117.385 | 208,942.981 | 212,007.155 | 212,819.186 | 208,342.678 | 217,931.633 | 212,850.144 | 202,763.421 | 198,021.653 | 208,199.375 | 204,300.855 | 197,849.89 | 199,930.644 | 185,750.391 | 195,711.865 | 190,540.45 | 183,704.45 | 180,504.896 | 191,381.2 | 175,592.51 | 185,380.824 | 174,062.05 | 168,499.474 | 162,317.392 | 171,180.457 | 164,539.578 | 156,565.844 | 149,767.468 | 141,289.838 | 134,594.257 | 127,023.157 | 123,128.618 | 112,969.825 | 103,765.961 |
Overige gereserveerde algehele resultaten
| -69,226.908 | -71,676.154 | 136,966.366 | -69,341.227 | -69,137.606 | -68,952.023 | 139,381.604 | -67,148.699 | -68,102.967 | -69,399.9 | 140,399.368 | -68,401.937 | -69,123.737 | 11,734.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 87,469.241 | 5,458.876 | 36,684.784 | -30,886.916 | -30,683.296 | -112,936.566 | -31,769.522 | -96,386.725 | -111,530.784 | -101,230.213 | -31,497.713 | -116,251.605 | -117,695.205 | -48,411.427 | -48,043.453 | -24,816.127 | -23,078.357 | -23,078.357 | -22,956.696 | -1,609.152 | -14,817.559 | 52,594.781 | 67,012.254 | 75,306.297 | 25,622.326 | -12,953.171 | -12,829.628 | -13,788.624 | -12,843.211 | -12,843.211 | -12,762.918 | -13,389.087 | -13,389.087 | -13,593.082 | -13,593.082 | -13,819.235 | -14,357.236 | -14,281.825 | -13,748.221 | -15,227.237 | -13,748.221 | -13,700.37 | -13,651.311 | -13,651.311 | -13,651.311 | -13,651.311 | -8,604.355 | -8,604.355 | 2,997.086 | 2,811.022 | 2,627.003 | 7,473.713 | 7,285.604 | 7,099.541 | 6,915.521 | 6,727.413 | 6,471.831 | 6,472.788 | 6,472.788 | 11,359.911 | 25,694.508 | 25,712.484 | 7,054.112 |
Totaal eigen vermogen van aandeelhouders
| 224,705.675 | 225,109.915 | 226,311.356 | 243,365.451 | 259,753.534 | 259,007.079 | 263,217.374 | 261,415.945 | 260,927.554 | 260,188.085 | 269,607.668 | 249,357.898 | 248,092.587 | 248,573.418 | 258,499.091 | 275,420.877 | 286,880.434 | 285,896.11 | 326,246.221 | 321,700.955 | 325,010.209 | 404,883.237 | 413,412.238 | 439,785.061 | 248,055.5 | 205,894.07 | 211,303.034 | 213,218.416 | 204,164.167 | 201,634.205 | 214,633.934 | 218,214.985 | 219,546.52 | 214,962.736 | 225,153.386 | 216,059.424 | 205,961.833 | 201,272.421 | 209,999.66 | 206,101.14 | 199,650.175 | 201,073.935 | 186,942.741 | 196,232.854 | 191,061.439 | 184,225.439 | 186,072.841 | 196,299.458 | 192,112.209 | 201,714.459 | 190,211.666 | 189,495.8 | 183,125.609 | 191,802.611 | 184,977.712 | 176,815.87 | 169,761.912 | 161,285.239 | 154,589.658 | 151,905.681 | 161,702.856 | 151,562.039 | 123,699.803 |
Totaal eigen vermogen
| 229,262.636 | 232,573.345 | 234,264.672 | 249,983.654 | 267,276.385 | 267,171.04 | 271,847.456 | 270,079.75 | 270,375.152 | 269,983.574 | 280,060.883 | 260,908.427 | 259,875.885 | 260,583.379 | 271,191.137 | 286,944.268 | 287,114.919 | 286,149.81 | 326,486.001 | 321,888.618 | 325,030.228 | 404,909.024 | 413,442.482 | 439,819.879 | 248,055.5 | 205,894.07 | 211,303.034 | 213,218.416 | 204,164.167 | 201,634.205 | 214,633.934 | 218,214.985 | 219,546.52 | 214,962.736 | 225,153.386 | 216,059.424 | 205,961.833 | 201,272.421 | 209,999.66 | 206,101.14 | 199,650.175 | 201,073.935 | 186,942.741 | 196,232.854 | 191,061.439 | 184,225.439 | 186,072.841 | 196,299.458 | 192,112.209 | 201,714.459 | 190,211.666 | 189,495.8 | 183,125.609 | 191,802.611 | 184,977.712 | 176,815.87 | 169,761.912 | 161,285.239 | 154,589.658 | 151,905.681 | 161,702.856 | 151,562.039 | 123,699.803 |
Totaal passiva en aandeelhoudersvermogen
| 349,195.337 | 422,512.897 | 429,017.049 | 387,661.381 | 386,874.814 | 385,636.668 | 400,929.189 | 397,795.183 | 385,765.741 | 392,238.721 | 397,416.583 | 366,002.12 | 383,906.123 | 391,267.147 | 400,968.742 | 405,225.146 | 425,335.989 | 419,935.16 | 388,534.557 | 378,935.484 | 401,981.384 | 481,066.798 | 493,615.375 | 530,991.56 | 287,887.843 | 233,895.004 | 236,229.626 | 237,532.616 | 227,658.632 | 225,957.69 | 237,634.086 | 243,471.777 | 247,159.483 | 266,682.045 | 253,660.191 | 243,583.108 | 232,078.753 | 241,962.038 | 236,817.512 | 233,004.071 | 227,996.709 | 228,213.314 | 252,473.222 | 247,919.261 | 261,444.869 | 256,808.13 | 259,825.631 | 247,691.056 | 244,749.355 | 251,652.054 | 249,265.255 | 250,692.48 | 242,525.67 | 250,541.234 | 244,299.652 | 236,476.631 | 229,932.119 | 224,480.696 | 214,467.66 | 193,113.834 | 201,726.985 | 187,205.41 | 153,281.496 |