Ssangyong Motor Company
KRX:003620.KS
4015 (KRW) • At close November 14, 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 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 119,083.434 | 71,853.807 | 58,033.181 | 77,359.794 | 69,183.51 | 31,542.873 | 104,961.806 | 84,284.445 | 88,334.947 | 48,381.336 | 54,668.032 | 52,517.286 | 72,817.772 | 78,121.252 | 185,963.321 | 58,272.584 | 176,914.502 | 49,809.451 | 125,800.194 | 43,161.783 | 316,836.889 | 359,898.837 | 156,062.657 | 167,786.379 | 103,147.375 | 188,959.825 | 215,443.73 | 132,683.089 | 184,051.898 | 185,809.68 | 238,401.707 | 82,869.779 | 162,008.621 | 50,703.026 | 197,881.904 | 94,623.016 | 120,305.345 | 185,950.131 | 156,765.307 | 77,403.221 | 161,125.686 | 267,666.515 | 366,790.832 | 278,304.5 | 487,954.479 | 309,860.836 | 203,666.542 | 235,748.862 | 164,812.69 | 106,377.436 | 72,122.306 | 80,196.522 | 89,122.327 | 17,060.089 | 15,918.343 | 13,323.822 | 127,841.989 | 109,367.615 | 68,880.244 | 66,669.417 | 119,545.07 | 68,089.365 | 234,307.383 | 73,921.447 | 107,907.974 |
Kortetermijnbeleggingen
| 86,382.998 | 136,062.704 | 116,067.887 | 68,769.69 | 172,766.881 | 193,206.266 | 5,808.774 | 5,789.481 | 42,356.488 | 36,303.736 | 21,275.651 | -29,070.682 | -31,675.441 | -41,029.488 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39,090.351 | -38,660.966 | 0 | -39,605.25 | -39,036.412 | -38,404.233 | -37,475.277 | -36,570.295 | -34,956.003 | -21,449.041 | -32,692.198 | -30,178.703 | 0 | 0 | 0 | 2,683.263 | 3,045.609 | 5,450.029 | 3,490.727 | 4,632.946 | 5,635.282 | 6,215.342 | 6,582.898 | 7,590.884 | 7,417.315 | 7,748.579 | 107,243.757 | 107,745.131 | 7,938.981 | 8,206.024 |
Liquide middelen en kortetermijnbeleggingen
| 205,466.433 | 207,916.511 | 174,101.068 | 146,129.483 | 241,950.391 | 224,749.139 | 110,770.58 | 90,073.926 | 130,691.435 | 84,685.073 | 75,943.683 | 52,517.286 | 72,817.772 | 78,121.252 | 185,963.321 | 58,272.584 | 176,914.502 | 49,809.451 | 125,800.194 | 43,161.783 | 316,836.889 | 359,898.837 | 156,062.657 | 167,786.379 | 103,147.375 | 188,959.825 | 215,443.73 | 132,683.089 | 184,051.898 | 185,809.68 | 238,401.707 | 82,869.779 | 162,008.621 | 50,703.026 | 197,881.904 | 94,623.016 | 120,305.345 | 185,950.131 | 156,765.307 | 77,403.221 | 161,125.686 | 267,666.515 | 366,790.832 | 278,304.5 | 487,954.479 | 309,860.836 | 203,666.542 | 235,748.862 | 164,812.69 | 106,377.436 | 74,805.569 | 83,242.131 | 94,572.356 | 20,550.816 | 20,551.289 | 18,959.104 | 134,057.331 | 115,950.513 | 76,471.128 | 74,086.732 | 127,293.649 | 175,333.122 | 342,052.514 | 81,860.428 | 116,113.998 |
Nettovorderingen
| 378,015.26 | 352,792.296 | 271,197.712 | 288,173.427 | 229,566.888 | 194,617.865 | 175,528.152 | 212,283.844 | 151,789.471 | 153,377.154 | 136,586.251 | 133,221.899 | 146,132.629 | 130,855.819 | 130,631.797 | 115,135.597 | 111,059.398 | 93,425.345 | 137,025.189 | 172,795.508 | 157,193.957 | 162,267.649 | 174,528.249 | 175,020.354 | 175,207.446 | 173,198.302 | 204,157.412 | 198,706.974 | 171,513.893 | 198,570.907 | 230,663.635 | 198,601.303 | 181,479.408 | 167,237.097 | 150,989.626 | 142,651.416 | 148,109.999 | 151,874.83 | 155,825.157 | 182,248.609 | 170,653.632 | 204,141.315 | 190,215.389 | 181,110.545 | 219,425.965 | 0 | 238,572.209 | 204,691.912 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 185,685.142 | 119,401.382 | 0 | 322,777.563 | 0 | 417,575.817 | 364,792.807 | 236,377.825 | 241,528.933 | 0 |
Voorraad
| 628,874.306 | 579,728.817 | 565,871.096 | 484,556.426 | 416,331.41 | 291,741.657 | 253,331.386 | 207,830.189 | 167,304.013 | 155,338.764 | 155,736.354 | 153,217.448 | 172,060.28 | 203,544.386 | 192,365.295 | 187,983.291 | 186,158.979 | 237,575.891 | 226,131.073 | 289,658.295 | 323,007.273 | 255,543.108 | 228,612.47 | 211,958.174 | 212,414.188 | 229,542.958 | 228,374.429 | 265,378.023 | 270,088.79 | 247,984.328 | 204,979.632 | 226,626.487 | 246,206.304 | 256,713.243 | 247,673.244 | 275,565.717 | 275,612.011 | 289,025.173 | 260,679.204 | 274,966.355 | 293,647.036 | 282,322.781 | 280,900.829 | 294,363.41 | 300,765.626 | 289,743.627 | 269,034.085 | 273,554.173 | 237,845.511 | 232,315.321 | 223,053.721 | 215,394.566 | 206,702.157 | 190,924.393 | 211,150.009 | 243,857.128 | 262,421.585 | 307,344.96 | 343,797.03 | 379,428.546 | 316,624.381 | 294,721.75 | 281,649.217 | 272,500.288 | 303,143.067 |
Overige vlottende activa
| 142,573.409 | 159,729.781 | 128,420.913 | 258,260.494 | 140,151.485 | 151,417.39 | 127,787.298 | 138,325.416 | 130,154.374 | 121,058.693 | 99,214.005 | 99,549.245 | 95,098.448 | 75,436.481 | 67,828.804 | 70,475.377 | 174,506.489 | 122,021.772 | 24,342.973 | 34,255.888 | 31,798.042 | 34,674.726 | 29,213.945 | 34,651.93 | 29,750.299 | 29,221.022 | 24,308.348 | 37,673.614 | 29,942.487 | 41,846.266 | 26,020.064 | 40,059.375 | 30,415.473 | 26,789.783 | 17,348.358 | 169,690.504 | 22,472.699 | 34,274.566 | 29,959.7 | 37,800.741 | 49,296.638 | 54,610.545 | 68,486.494 | 64,688.031 | 219,425.964 | 222,419.204 | 238,572.21 | 204,691.914 | 272,053.127 | 290,784.169 | 246,572.535 | 267,541.794 | 248,878.356 | 258,949.452 | 191,745.433 | 185,685.14 | 119,401.38 | 139,661.614 | 322,777.562 | 370,802.499 | 417,575.818 | 364,792.806 | 236,377.827 | 241,528.931 | 243,609.367 |
Totaal vlottende activa
| 1,354,929.407 | 1,300,167.405 | 1,139,590.79 | 1,118,412.91 | 968,065.393 | 824,884.844 | 627,159.38 | 611,139.559 | 543,926.392 | 485,702.477 | 439,368.949 | 409,158.905 | 454,659.34 | 458,167.434 | 546,711.52 | 409,465.374 | 537,579.971 | 409,407.114 | 497,539.765 | 520,988.637 | 809,712.64 | 791,356.969 | 571,070.203 | 574,419.277 | 505,108.236 | 606,921.325 | 655,191.22 | 615,302.695 | 635,783.425 | 649,602.9 | 681,796.355 | 528,295.625 | 620,109.806 | 501,443.149 | 613,893.132 | 539,879.237 | 566,500.054 | 661,124.7 | 603,229.368 | 572,418.926 | 674,722.992 | 808,741.156 | 906,393.545 | 818,466.486 | 1,008,146.069 | 822,023.667 | 711,272.836 | 713,994.949 | 674,711.328 | 629,476.926 | 544,431.825 | 566,178.491 | 550,152.869 | 470,424.661 | 423,446.731 | 448,501.372 | 515,880.296 | 562,957.087 | 743,045.72 | 824,317.777 | 861,493.848 | 834,847.678 | 860,079.558 | 595,889.647 | 662,866.432 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,309,078.434 | 1,266,977.429 | 1,251,354.368 | 1,151,030.131 | 1,151,897.378 | 1,149,192.5 | 1,160,472.468 | 1,172,767.813 | 1,195,667.456 | 1,184,304.95 | 1,195,952.857 | 1,213,545.447 | 1,226,914.136 | 1,204,281.473 | 948,590.018 | 953,325.151 | 972,633.087 | 1,051,738.401 | 1,149,721.897 | 1,225,524.488 | 1,245,021.059 | 1,259,770.709 | 1,228,125.718 | 1,228,946.399 | 1,218,350.638 | 1,229,122.87 | 1,239,703.951 | 1,215,345.924 | 1,215,217.372 | 1,186,443.009 | 1,199,006.45 | 1,187,477.632 | 1,181,906.721 | 1,190,825.282 | 1,187,844.823 | 1,182,452.91 | 1,191,653.873 | 1,198,132.736 | 1,173,736.394 | 1,125,768.324 | 1,107,576.586 | 1,082,162.329 | 1,084,153.627 | 1,057,091.418 | 1,044,656.289 | 1,045,810.113 | 1,051,401.751 | 1,040,151.028 | 1,035,814.365 | 1,025,104.458 | 1,020,841.544 | 769,000.69 | 775,883.977 | 807,393.808 | 801,456.591 | 820,302.155 | 834,027.736 | 838,760.882 | 1,382,569.408 | 1,391,238.834 | 1,404,760.904 | 1,416,131.364 | 1,435,890.512 | 1,459,015.942 | 1,474,724.822 |
Goodwill
| 6,842.303 | 6,842.303 | 6,842.303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 193,555.266 | 186,382.198 | 186,916.814 | 176,062.403 | 169,654.817 | 163,136.618 | 164,107.088 | 168,503.174 | 177,326.727 | 170,640.189 | 175,723.681 | 187,898.439 | 201,575.238 | 206,954.917 | 209,931.257 | 265,454.895 | 269,342.516 | 276,739.596 | 313,104.754 | 344,710.422 | 358,352.228 | 365,739.081 | 353,759.963 | 331,143.35 | 314,252.665 | 307,337.221 | 303,268.722 | 284,139.313 | 269,750.558 | 247,804.447 | 234,344.498 | 214,489.885 | 199,160.202 | 190,757.551 | 186,944.585 | 174,691.949 | 167,745.733 | 160,806.989 | 150,915.434 | 130,181.928 | 114,068.429 | 100,399.673 | 89,527.263 | 67,874.391 | 57,428.475 | 55,481.834 | 56,615.012 | 58,715.089 | 69,729.199 | 76,568.53 | 81,934.613 | 86,704.335 | 97,552.738 | 102,705.393 | 102,183.574 | 146,619.7 | 154,969.989 | 149,758.536 | 123,614.758 | 116,565.065 | 108,690.886 | 94,586.749 | 78,161.633 | 76,503.43 | 72,107.526 |
Goodwill en immateriële activa
| 200,397.569 | 193,224.501 | 193,759.117 | 176,062.403 | 169,654.817 | 163,136.618 | 164,107.088 | 168,503.174 | 177,326.727 | 170,640.189 | 175,723.681 | 187,898.439 | 201,575.238 | 206,954.917 | 209,931.257 | 265,454.895 | 269,342.516 | 276,739.596 | 313,104.754 | 344,710.422 | 358,352.228 | 365,739.081 | 353,759.963 | 331,143.35 | 314,252.665 | 307,337.221 | 303,268.722 | 284,139.313 | 269,750.558 | 247,804.447 | 234,344.498 | 214,489.885 | 199,160.202 | 190,757.551 | 186,944.585 | 174,691.949 | 167,745.733 | 160,806.989 | 150,915.434 | 130,181.928 | 114,068.429 | 100,399.673 | 89,527.263 | 67,874.391 | 57,428.475 | 55,481.834 | 56,615.012 | 58,715.089 | 69,729.199 | 76,568.53 | 81,934.613 | 86,704.335 | 97,552.738 | 102,705.393 | 102,183.574 | 146,619.7 | 154,969.989 | 149,758.536 | 123,614.758 | 116,565.065 | 108,690.886 | 94,586.749 | 78,161.633 | 76,503.43 | 72,107.526 |
Langetermijnbeleggingen
| 32,357.087 | 33,792.415 | 44,254.224 | -68,159.946 | -151,879.179 | -172,557.247 | 17,231.548 | 16,268.342 | -19,843.822 | -13,817.166 | 1,327.674 | 51,329.805 | 53,308.948 | 62,214.457 | 0 | 0 | 0 | 0 | 0 | 0 | 18,207.978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39,656.351 | 39,226.966 | 0 | 40,171.25 | 39,602.412 | 38,970.233 | 38,041.277 | 37,136.295 | 35,522.003 | 34,680.041 | 33,258.198 | 30,744.703 | 0 | 0 | 0 | 38,217.399 | 15,918.543 | 14,145.109 | 16,513.377 | 15,620.037 | 17,178.533 | 23,221.47 | 23,845.028 | 23,343.707 | 22,808.162 | 21,758.524 | -78,009.733 | -78,955.378 | 20,126.058 | 20,677.188 |
Belastingvorderingen
| 7,965.335 | 6,369.704 | 5,582.617 | 5,494.972 | 5,744.913 | 4,798.932 | 4,101.895 | 30,103.524 | 68,170.711 | 64,286.004 | 50,320.806 | -51,329.805 | -53,308.948 | -62,214.457 | 0 | 0 | 0 | 0 | 0 | 0 | 39,259.429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.498 | 17.985 | 0 | 19.069 | 52.56 | 54.564 | 26.174 | 57.407 | 95.585 | 98.675 | 63.634 | 95.525 | 0 | 0 | 0 | 3,124.474 | 29,390.537 | 30,986.522 | 21,990.61 | 23,302.896 | 26,463.676 | 28,342.908 | 31,109.382 | 36,716.035 | 38,330.22 | 38,125.736 | 138,240.754 | 139,572.936 | 40,919.723 | 41,635.443 |
Overige niet-vlottende activa
| 858.847 | 858.884 | 858.884 | 102,650.845 | 204,640.205 | 224,387.113 | 28,834.916 | 275.882 | 275.957 | 275.957 | 275.957 | 51,605.762 | 53,584.906 | 62,490.414 | 63,395.775 | 64,671.41 | 64,034.233 | 58,069.998 | 58,840.726 | 57,796.87 | 288.669 | 56,942.508 | 52,686.182 | 53,542.316 | 52,029.179 | 53,324.847 | 49,854.981 | 49,325.896 | 48,163.545 | 46,885.277 | 48,275.877 | 51,537.213 | 49,419.951 | 52,262.554 | 50,515.174 | 353.57 | 354.482 | 39,652.653 | 360.473 | 354.74 | 354.544 | 354.652 | 357.35 | 385.338 | 385.94 | 356.84 | 360.542 | 42,221.005 | 43,365.077 | 42,589.264 | 266.474 | 8,066.941 | 17,334.503 | 30,149.386 | 35,149.543 | 39,594.916 | 39,995.656 | 49,579.271 | 18,933.935 | 11,938.306 | 11,687.169 | 11,433.001 | 11,194.856 | 10,921.736 | 18,471.392 |
Totaal niet-vlottende activa
| 1,550,657.271 | 1,501,222.933 | 1,495,809.209 | 1,367,078.405 | 1,380,058.134 | 1,368,957.916 | 1,374,747.915 | 1,387,918.736 | 1,421,597.029 | 1,405,689.935 | 1,423,600.975 | 1,453,049.648 | 1,482,074.28 | 1,473,726.805 | 1,221,917.051 | 1,283,451.457 | 1,306,009.836 | 1,386,547.995 | 1,521,667.377 | 1,628,031.78 | 1,661,129.362 | 1,682,452.298 | 1,634,571.863 | 1,613,632.065 | 1,584,632.482 | 1,589,784.938 | 1,592,827.654 | 1,548,811.133 | 1,533,131.475 | 1,481,132.733 | 1,481,626.824 | 1,453,504.73 | 1,430,486.874 | 1,433,845.387 | 1,425,304.582 | 1,397,174.278 | 1,398,999.039 | 1,398,592.378 | 1,365,202.621 | 1,295,959.964 | 1,261,024.356 | 1,220,984.105 | 1,211,231.942 | 1,160,968.735 | 1,137,249.42 | 1,134,970.619 | 1,139,217.532 | 1,141,087.122 | 1,148,908.641 | 1,144,262.252 | 1,144,384.504 | 909,081.046 | 935,902.849 | 978,752.574 | 977,712.641 | 1,050,158.98 | 1,080,557.759 | 1,093,053.099 | 1,585,177.843 | 1,580,880.587 | 1,585,023.219 | 1,582,382.135 | 1,585,864.559 | 1,607,486.889 | 1,627,616.371 |
Totaal activa
| 2,905,586.678 | 2,801,390.338 | 2,635,399.999 | 2,485,491.315 | 2,348,123.528 | 2,193,842.76 | 2,001,907.294 | 1,999,058.295 | 1,965,523.421 | 1,891,392.411 | 1,862,969.924 | 1,862,208.553 | 1,936,733.62 | 1,931,894.239 | 1,768,628.571 | 1,692,916.831 | 1,843,589.807 | 1,795,955.109 | 2,019,207.143 | 2,149,020.417 | 2,470,842.001 | 2,473,809.267 | 2,205,642.066 | 2,188,051.342 | 2,089,740.718 | 2,196,706.263 | 2,248,018.874 | 2,164,113.828 | 2,168,914.9 | 2,130,735.633 | 2,163,423.18 | 1,981,800.355 | 2,050,596.68 | 1,935,288.536 | 2,039,197.713 | 1,937,053.515 | 1,965,499.093 | 2,059,717.078 | 1,968,431.989 | 1,868,378.889 | 1,935,747.348 | 2,029,725.26 | 2,117,625.486 | 1,979,435.22 | 2,145,395.489 | 1,956,994.286 | 1,850,490.369 | 1,855,082.071 | 1,823,619.969 | 1,773,739.178 | 1,688,816.329 | 1,475,259.537 | 1,486,055.719 | 1,449,177.235 | 1,401,159.372 | 1,498,660.352 | 1,596,438.055 | 1,656,010.186 | 2,328,223.563 | 2,405,198.364 | 2,446,517.067 | 2,417,229.813 | 2,445,944.117 | 2,203,376.536 | 2,290,482.803 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 428,273.93 | 448,137.051 | 268,339.549 | 345,420.684 | 273,827.864 | 200,328.779 | 152,401.057 | 261,298.354 | 506,198.687 | 510,912.876 | 516,983.239 | 491,378.464 | 506,482.082 | 487,535.712 | 532,518.517 | 400,148.741 | 377,317.624 | 363,792.079 | 477,370.219 | 415,013.157 | 731,816.503 | 670,671.661 | 534,943.259 | 550,192.351 | 470,176.876 | 556,353.502 | 526,482.552 | 438,937.131 | 451,560.308 | 502,413.475 | 482,391.33 | 372,293.036 | 427,259.669 | 352,756.747 | 432,432.183 | 362,536.4 | 370,105.359 | 471,658.379 | 367,063.797 | 324,968.785 | 397,442.031 | 495,346.917 | 456,011.418 | 373,908.062 | 587,528.44 | 511,007.615 | 380,259.503 | 378,184.303 | 300,239.98 | 281,816.093 | 171,707.816 | 162,820.193 | 125,038.115 | 96,894.87 | 84,983.582 | 296,503.936 | 246,343.754 | 267,503.361 | 309,582.709 | 334,139.37 | 343,558.138 | 297,658.123 | 391,169.273 | 365,297.401 | 499,771.752 |
Kortlopende schulden
| 269,712.484 | 194,812.293 | 148,445.187 | 31,102.372 | -298,203.351 | 5,043.269 | 5,036.434 | 85,821.816 | 411,121.486 | 321,096.386 | 320,133.089 | 320,710.842 | 321,193.377 | 321,484.043 | 321,279.113 | 230,017.101 | 313,764.223 | 396,949.248 | 261,046.178 | 309,690.113 | 201,766.325 | 203,888.558 | 178,227.545 | -127,314.221 | 153,677.857 | 151,311.765 | 163,840.987 | 190,118.822 | 187,051.641 | 189,567.825 | -98,732.858 | -78,019.819 | 165,592.442 | -125,443.136 | 153,224.546 | 171,053.84 | -115,644.303 | 136,719.766 | -255,462.241 | -242,052.545 | 56,052.175 | 73,645.419 | 147,012.801 | -197,867.763 | 68,616.289 | 44,056.948 | 30,000 | 30,268.05 | 2,426.186 | 0 | 4,169 | 396,556.234 | 32,572.14 | 100,324.777 | 86,517.913 | 336,643.432 | 270,000 | 627,535.355 | 295,533.618 | 393,013.393 | 219,349.42 | 231,847.039 | 206,612.476 | 76,952.434 | 54,635.507 |
Belastingschulden
| 0 | 461.456 | 954.615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 638.891 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 opbrengsten
| 116,461.049 | 103,591.07 | 91,801.252 | 314,171.813 | 303,433.119 | 259,419.543 | 244,519.243 | 394,501.463 | 565,645.047 | 545,611.378 | 509,009.172 | 566,032.053 | 568,295.053 | 492,393.926 | 474,744.007 | 315,040.684 | 308,898.91 | 238,530.374 | 248,667.994 | 260,026.247 | 300,836.26 | 0 | 281,949.17 | 281,049.875 | 0 | 278,716.025 | 316,271.981 | 271,468.939 | 0 | 223,102.337 | 280,700.579 | 244,382.203 | 0 | 273,936.896 | 293,112.89 | 0 | 291,087.241 | 308,415.749 | 355,002.254 | 321,475.899 | 0 | 0 | 344,192.02 | 272,550.264 | 0 | 265,138.956 | 278,561.823 | 0 | 199,517.393 | 0 | 152,798.253 | 354,771.286 | 191,610.69 | 218,349.797 | 197,767.418 | 858,813.887 | 992,388.163 | 420,935.225 | 268,675.884 | 302,211.806 | 316,734.769 | 302,790.964 | 261,234.598 | 283,384.449 | 260,333.479 |
Overige kortlopende verplichtingen
| 332,823.171 | 429,154.889 | 467,993.528 | 0.001 | 0.001 | 259,419.543 | 244,519.242 | 0 | 0 | 545,611.376 | 0 | 566,032.052 | 0 | 492,393.926 | 0 | 315,040.682 | 0 | 238,530.374 | 248,667.993 | 260,026.247 | 0.001 | 314,905.448 | 281,949.169 | 0.001 | 253,577.494 | 278,716.024 | 316,271.981 | 271,468.938 | 318,166.229 | 223,102.336 | 0.001 | 0.002 | 275,007.359 | -638.89 | 293,112.889 | 279,146.122 | 0.001 | 308,415.748 | 0.001 | 0.001 | 313,255.884 | 289,859.07 | 344,192.019 | 0.001 | 292,266.204 | 265,138.957 | 278,561.824 | 197,268.521 | 199,517.392 | 155,677.435 | 152,798.252 | 408,141.152 | 219,571.724 | 219,509.481 | 200,848.56 | 865,386.134 | 996,417.113 | 425,001.577 | 272,019.343 | 304,922.553 | 320,145.231 | 305,990.971 | 265,281.057 | 287,360.051 | 271,625.441 |
Totaal kortlopende verplichtingen
| 1,147,270.634 | 1,072,565.689 | 885,732.879 | 690,694.869 | 582,490.752 | 464,791.59 | 401,956.733 | 741,621.633 | 1,482,965.221 | 1,377,620.638 | 1,346,125.5 | 1,378,121.358 | 1,395,970.512 | 1,301,413.681 | 1,328,541.637 | 945,206.525 | 999,980.757 | 999,271.701 | 987,084.39 | 984,729.516 | 1,234,419.09 | 1,189,465.667 | 995,119.973 | 984,977.881 | 877,432.227 | 986,381.291 | 1,006,595.52 | 900,524.891 | 956,778.178 | 915,083.636 | 945,059.63 | 783,037.625 | 867,859.47 | 775,187.404 | 878,769.618 | 812,736.362 | 836,635.539 | 916,793.893 | 821,606.065 | 725,868.039 | 766,750.09 | 858,851.406 | 947,216.238 | 721,140.828 | 948,410.933 | 820,203.52 | 688,821.327 | 605,720.874 | 502,183.558 | 437,493.528 | 328,675.068 | 967,517.579 | 377,181.979 | 416,729.128 | 372,350.055 | 1,498,533.502 | 1,512,760.867 | 1,320,040.293 | 877,135.67 | 1,032,075.316 | 883,052.789 | 835,496.133 | 863,062.806 | 729,609.886 | 826,032.7 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 11,923.188 | 6,435.91 | 95,851.56 | 91,000.171 | 90,144.344 | 88,378.445 | 3,834.62 | 4,742.708 | 35,516.922 | 76,252.629 | 44,106.688 | 44,502.753 | 44,331.748 | 44,469.446 | 42,141.499 | 163,514.113 | 166,064.26 | 118,787.494 | 163,440.654 | 149,224.365 | 122,493.498 | 124,840.639 | 75,000 | 69,999.999 | 70,000 | 70,000 | 70,000 | 70,000 | 7,500 | 10,000 | 12,500 | 22,500 | 27,500 | 32,500 | 37,500 | 42,500 | 20,000 | 22,500 | 25,000 | 0 | 0 | 0 | 0 | 95,404.765 | 95,404.765 | 95,404.765 | 95,404.765 | 95,404.765 | 95,404.765 | 95,404.765 | 95,404.765 | 0 | 398,435.891 | 391,498.415 | 393,392.489 | 118,000 | 118,000 | 118,000 | 356,572.893 | 234,279.716 | 379,862.608 | 375,655.215 | 371,595.371 | 299,491.01 | 299,419.052 |
Uitgestelde opbrengsten niet-vlottend
| 14,904.222 | 14,614.364 | 14,698.66 | 15,481.163 | 16,010.986 | 13,404.05 | 13,147.328 | 13,301.591 | 12,990.577 | 17,253.866 | 17,651.651 | 18,402.39 | 19,651.517 | 19,349.75 | 19,326.729 | 17,496.06 | 17,463.499 | 16,791.578 | 16,399.791 | 15,836.011 | 13,196.441 | 12,288.358 | 11,317.482 | 10,158.148 | 5,975.755 | 2,923.793 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 58,223.532 | 58,223.532 | 58,223.532 | 85,027.319 | 85,027.319 | 85,027.319 | 80,112.208 | 55,305.23 | 55,305.23 | 55,305.23 | 55,305.23 | 471,475.032 | 467,689.683 | 463,382.221 | 466,740.823 | 0 | 459,609.483 | 451,210.211 | 449,158.75 | 441,786.775 | 435,505.7 | 0 | 430,916.192 | 404,672.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.422 | 0 | 0 | 0 | 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
| 468,933.843 | 552,847.468 | 498,194.367 | 550,447.362 | 534,782.141 | 512,876.977 | 409,953.282 | 583,516.612 | 558,141.909 | 549,941.695 | 553,334.394 | 489,877.422 | 487,341.2 | 19,349.75 | 466,740.822 | 486,211.555 | 17,463.499 | 468,001.789 | 16,399.791 | 457,622.786 | 435,505.7 | 443,013.21 | 430,916.191 | 0 | 400,658.586 | 398,692.357 | 396,268.429 | 409,348.334 | 401,688.374 | 391,870.118 | 393,169.623 | 420,182.234 | 416,569.554 | 406,089.899 | 405,872.918 | 387,611.965 | 380,972.328 | 369,499.482 | 344,441.958 | 320,950.922 | 322,261.904 | 290,170.956 | 286,211.383 | 278,158.922 | 273,304.011 | 269,276.909 | 265,601.561 | 274,895.602 | 247,784.7 | 227,162.848 | 216,164.092 | 198,856.287 | 388,240.869 | 387,389.71 | 360,685.491 | 157,024.979 | 150,512.21 | 225,382.296 | 225,235.669 | 241,779.485 | 251,078.361 | 239,634.117 | 239,727.523 | 233,376.674 | 230,307.498 |
Totaal niet-vlottende verplichtingen
| 553,984.784 | 559,283.378 | 666,968.119 | 641,447.533 | 624,926.485 | 601,255.422 | 507,047.438 | 588,259.32 | 593,658.831 | 626,194.323 | 597,441.081 | 534,380.175 | 531,672.948 | 527,201.417 | 528,209.05 | 649,725.668 | 643,137.243 | 586,789.282 | 628,999.195 | 606,847.15 | 571,195.639 | 567,853.849 | 517,233.673 | 484,830.329 | 476,634.342 | 468,692.357 | 466,268.429 | 479,348.334 | 409,188.375 | 401,870.118 | 405,669.623 | 442,682.235 | 444,069.554 | 438,589.9 | 443,372.918 | 430,111.965 | 400,972.328 | 391,999.482 | 369,441.958 | 320,950.922 | 322,261.904 | 290,170.957 | 286,211.383 | 373,563.687 | 368,708.776 | 364,681.674 | 361,006.326 | 370,300.367 | 343,189.465 | 322,567.613 | 311,568.857 | 198,856.287 | 786,676.76 | 778,888.125 | 754,077.98 | 275,024.979 | 268,512.21 | 343,382.296 | 581,808.562 | 476,059.201 | 630,940.969 | 615,289.332 | 611,322.894 | 532,867.684 | 529,726.55 |
Totaal passiva
| 1,701,255.419 | 1,631,849.067 | 1,552,700.998 | 1,332,142.402 | 1,207,417.237 | 1,066,047.012 | 909,004.172 | 1,329,880.953 | 2,076,624.052 | 2,003,814.962 | 1,943,566.582 | 1,912,501.534 | 1,927,643.459 | 1,828,615.098 | 1,856,750.687 | 1,594,932.193 | 1,643,118 | 1,586,060.984 | 1,616,083.585 | 1,591,576.667 | 1,805,614.729 | 1,757,319.516 | 1,512,353.646 | 1,469,808.209 | 1,354,066.568 | 1,455,073.648 | 1,472,863.949 | 1,379,873.225 | 1,365,966.552 | 1,316,953.754 | 1,350,729.254 | 1,225,719.859 | 1,311,929.024 | 1,213,777.303 | 1,322,142.536 | 1,242,848.327 | 1,237,607.867 | 1,308,793.375 | 1,191,048.023 | 1,046,818.961 | 1,089,011.994 | 1,149,022.362 | 1,233,427.622 | 1,094,704.515 | 1,317,119.708 | 1,184,885.194 | 1,049,827.653 | 976,021.241 | 845,373.023 | 760,061.14 | 640,243.925 | 1,166,373.866 | 1,163,858.74 | 1,195,617.253 | 1,126,428.035 | 1,773,558.481 | 1,781,273.076 | 1,663,422.589 | 1,458,944.232 | 1,508,134.517 | 1,513,993.759 | 1,450,785.464 | 1,474,385.7 | 1,262,477.57 | 1,355,759.25 |
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
| 976,265.225 | 973,933.5 | 934,780.12 | 934,780.12 | 934,780.12 | 934,780.12 | 934,780.12 | 590,820.93 | 749,200.01 | 749,200.01 | 749,200.01 | 749,200.01 | 749,200.01 | 749,200.01 | 749,200.01 | 749,200.01 | 749,200.01 | 749,200.01 | 749,200.01 | 749,200.01 | 749,200.01 | 749,200.01 | 689,746.98 | 689,746.98 | 689,746.98 | 689,746.98 | 689,746.98 | 689,746.98 | 689,746.98 | 689,746.98 | 686,100.48 | 686,100.48 | 686,100.48 | 686,100.48 | 686,100.48 | 686,100.48 | 686,100.48 | 686,100.48 | 686,100.48 | 686,100.48 | 686,100.48 | 686,100.48 | 686,100.48 | 686,100.48 | 686,100.48 | 613,373.205 | 613,373.205 | 609,809.205 | 609,809.205 | 609,809.205 | 609,809.205 | 182,688.005 | 182,688.005 | 180,602.78 | 180,602.78 | 604,023.1 | 604,023.1 | 604,023.1 | 604,023.1 | 604,023.1 | 604,023.1 | 604,023.1 | 604,023.1 | 604,023.1 | 604,023.1 |
Ingehouden winsten
| -1,058,874.904 | -1,091,484.995 | -1,145,361.124 | -1,070,060.334 | -1,082,568.315 | -1,100,523.53 | -1,117,038.04 | -1,191,769.251 | -1,161,518.127 | -1,162,777.627 | -1,131,164.224 | -1,156,146.26 | -1,096,848.566 | -1,002,604.915 | -916,311.834 | -730,175.585 | -627,737.879 | -618,886.33 | -425,348.668 | -271,086.045 | -163,183.221 | -111,731.674 | -85,610.656 | -61,513.488 | -43,277.221 | -37,896.029 | -48,887.556 | -39,383.31 | -21,691.249 | -17,731.522 | -3,799.101 | -63,634.115 | -81,944.831 | -99,952.994 | -102,294.593 | -106,124.471 | -78,992.876 | -56,286.177 | -25,034.685 | 7,068.419 | 22,724.27 | 51,928.482 | 41,194.141 | 43,391.495 | 41,854.93 | 35,624.238 | 44,842.295 | 146,153.409 | 242,940.774 | 278,371.866 | 313,266.232 | -714,699.998 | -701,333.317 | -770,125.468 | -748,586.285 | -909,100.592 | -819,328.524 | -642,184.165 | 219,631.184 | 247,819.093 | 283,489.306 | 317,698.637 | 322,848.923 | 321,650.512 | 315,380.058 |
Overige gereserveerde algehele resultaten
| 1,084,893.919 | 1,085,229.337 | 1,093,797.757 | 1,089,146.878 | 1,089,012.238 | 304.277 | 416.338 | 315.305 | 491.048 | 428.629 | 641.119 | 74,683.297 | 74,768.745 | 652.377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 202,047.02 | 201,863.43 | 199,482.248 | 1,088,559.592 | 1,088,559.592 | 1,088,559.592 | 1,070,069.415 | 1,064,515.142 | 301,217.486 | 301,155.067 | 301,367.556 | 281,969.971 | 77,231.312 | 356,031.669 | 78,989.708 | 77,231.312 | 77,231.312 | 77,231.312 | 77,231.312 | 77,231.312 | 77,231.312 | 77,231.312 | 86,977.97 | 86,977.97 | 86,977.97 | 86,977.97 | 132,210.411 | 132,210.412 | 132,210.412 | 132,210.412 | 130,746.852 | 130,746.852 | 130,746.851 | 130,746.852 | 130,746.851 | 130,746.851 | 130,746.851 | 130,746.851 | 128,451.894 | 129,383.402 | 129,383.402 | 129,383.402 | 128,451.894 | 128,451.894 | 100,320.371 | 123,111.649 | 142,447.216 | 123,098.217 | 125,496.966 | 125,496.966 | 125,496.966 | 840,897.663 | 840,842.291 | 843,082.67 | 842,714.841 | 30,179.363 | 30,470.403 | 30,748.662 | 45,625.046 | 45,221.652 | 45,010.902 | 44,722.612 | 44,686.393 | 15,225.354 | 15,320.395 |
Totaal eigen vermogen van aandeelhouders
| 1,204,331.26 | 1,169,541.271 | 1,082,699.001 | 1,153,348.912 | 1,140,706.291 | 1,127,795.748 | 1,092,903.123 | 669,177.342 | -111,100.631 | -112,422.55 | -80,596.657 | -50,292.981 | 9,090.16 | 103,279.141 | -88,122.116 | 97,984.638 | 200,471.807 | 209,894.126 | 403,123.557 | 557,443.751 | 665,227.273 | 716,489.751 | 693,288.42 | 718,243.133 | 735,674.15 | 741,632.616 | 775,154.924 | 784,240.603 | 802,948.347 | 813,781.879 | 812,693.926 | 756,080.495 | 738,667.656 | 721,511.233 | 717,055.178 | 694,205.188 | 727,891.226 | 750,923.703 | 777,383.966 | 821,559.928 | 846,735.354 | 880,702.898 | 884,197.864 | 884,730.705 | 828,275.781 | 772,109.092 | 800,662.716 | 879,060.831 | 978,246.945 | 1,013,678.037 | 1,048,572.403 | 308,885.67 | 322,196.979 | 253,559.982 | 274,731.336 | -274,898.129 | -184,835.021 | -7,412.403 | 869,279.33 | 897,063.845 | 932,523.308 | 966,444.349 | 971,558.416 | 940,898.966 | 934,723.553 |
Totaal eigen vermogen
| 1,204,331.26 | 1,169,541.271 | 1,082,644.837 | 1,153,348.912 | 1,140,706.291 | 1,127,795.748 | 1,092,903.123 | 669,177.342 | -111,100.631 | -112,422.55 | -80,596.657 | -50,292.981 | 9,090.16 | 103,279.141 | -88,122.116 | 97,984.638 | 200,471.807 | 209,894.126 | 403,123.557 | 557,443.751 | 665,227.273 | 716,489.751 | 693,288.42 | 718,243.133 | 735,674.15 | 741,632.616 | 775,154.924 | 784,240.603 | 802,948.347 | 813,781.879 | 812,693.926 | 756,080.495 | 738,667.656 | 721,511.233 | 717,055.178 | 694,205.188 | 727,891.226 | 750,923.703 | 777,383.966 | 821,559.928 | 846,735.354 | 880,702.898 | 884,197.864 | 884,730.705 | 828,275.781 | 772,109.092 | 800,662.716 | 879,060.831 | 978,246.945 | 1,013,678.037 | 1,048,572.403 | 308,885.67 | 322,196.979 | 253,559.982 | 274,731.336 | -274,898.129 | -184,835.021 | -7,412.403 | 869,279.33 | 897,063.845 | 932,523.308 | 966,444.349 | 971,558.416 | 940,898.966 | 934,723.553 |
Totaal passiva en aandeelhoudersvermogen
| 2,905,586.678 | 2,801,390.338 | 2,635,399.999 | 2,485,491.314 | 2,348,123.528 | 2,193,842.76 | 2,001,907.294 | 1,999,058.295 | 1,965,523.421 | 1,891,392.411 | 1,862,969.924 | 1,862,208.553 | 1,936,733.62 | 1,931,894.239 | 1,768,628.571 | 1,692,916.831 | 1,843,589.807 | 1,795,955.109 | 2,019,207.143 | 2,149,020.417 | 2,470,842.001 | 2,473,809.267 | 2,205,642.066 | 2,188,051.342 | 2,089,740.718 | 2,196,706.264 | 2,248,018.874 | 2,164,113.828 | 2,168,914.9 | 2,130,735.633 | 2,163,423.18 | 1,981,800.355 | 2,050,596.68 | 1,935,288.536 | 2,039,197.713 | 1,937,053.515 | 1,965,499.093 | 2,059,717.078 | 1,968,431.989 | 1,868,378.889 | 1,935,747.348 | 2,029,725.26 | 2,117,625.486 | 1,979,435.22 | 2,145,395.489 | 1,956,994.286 | 1,850,490.369 | 1,855,082.072 | 1,823,619.968 | 1,773,739.178 | 1,688,816.328 | 1,475,259.536 | 1,486,055.719 | 1,449,177.235 | 1,401,159.371 | 1,498,660.352 | 1,596,438.055 | 1,656,010.186 | 2,328,223.562 | 2,405,198.362 | 2,446,517.067 | 2,417,229.813 | 2,445,944.116 | 2,203,376.536 | 2,290,482.803 |