SamYoung Chemical Co.,Ltd
KRX:003720.KS
4155 (KRW) • At close November 5, 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 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
| 16,705.622 | 7,750.163 | 11,759.298 | 8,647.274 | 10,116.139 | 6,653.811 | 11,570.317 | 11,468.451 | 6,909.558 | 5,458.792 | 4,976.413 | 2,792.271 | 4,632.982 | 5,540.295 | 2,705.266 | 1,685.227 | 1,009.276 | 801.798 | 337.627 | 365.252 | 3,462.372 | 3,082.748 | 3,249.041 | 6,958.27 | 2,477.703 | 3,966.344 | 9,202.071 | 1,492.373 | 806.278 | 583.846 | 2,714.454 | 599.705 | 644.595 | 786.591 | 1,291.513 | 1,884.066 | 1,511.074 | 723.029 | 1,814.932 | 4,241.79 | 3,113.8 | 2,599.364 | 8,552.481 | 12,633.622 | 6,544.505 | 6,186.675 | 9,286.532 | 12,501.657 | 15,022.661 | 12,495.476 | 11,491.826 | 7,333.628 | 5,668.55 | 4,550.75 | 3,817.892 | 4,605.46 | 3,491.966 | 3,784.329 | 2,734.272 | 2,840.131 | 1,874.533 | 3,263.184 | 2,203.569 |
Kortetermijnbeleggingen
| 265 | 265 | 265 | 265 | 265 | -0 | 306.731 | 3,864.3 | 306.731 | 306.731 | 304.797 | 304.797 | 304.797 | 569.797 | 569.797 | 569.797 | 569.797 | 569.797 | 565 | 575 | 575 | 575 | 275 | 275 | 275 | 2,075.001 | 775 | 2,278 | 1,776.2 | 276.2 | 275.78 | 275.35 | 538.41 | 648.411 | 398.41 | 393.3 | 393.3 | 393.3 | 393.3 | 383.3 | 1,657.675 | 1,567.675 | 1,477.975 | 1,479.776 | 12,061.438 | 15,928.104 | 15,769.599 | 23,402.05 | 11,855.268 | 11,705.268 | 11,645.268 | 11,034.328 | 8,794.328 | 0 | 1,789.959 | 3,739.959 | 509.959 | 406.122 | 401.622 | 346.122 | 28.92 | 136.498 | 230 |
Liquide middelen en kortetermijnbeleggingen
| 16,970.622 | 8,015.163 | 12,024.298 | 8,912.274 | 10,381.139 | 6,653.811 | 11,877.048 | 15,332.75 | 7,216.289 | 5,765.523 | 5,281.21 | 3,097.068 | 4,937.779 | 6,110.092 | 3,275.063 | 2,255.024 | 1,579.073 | 1,371.595 | 902.627 | 940.252 | 4,037.372 | 3,657.748 | 3,524.041 | 7,233.27 | 2,752.703 | 6,041.345 | 9,977.071 | 3,770.373 | 2,582.478 | 860.046 | 2,990.234 | 875.055 | 1,183.005 | 1,435.002 | 1,689.923 | 2,277.366 | 1,904.374 | 1,116.329 | 2,208.232 | 4,625.09 | 4,771.475 | 4,167.039 | 10,030.456 | 14,113.398 | 18,605.943 | 22,114.779 | 25,056.131 | 35,903.707 | 26,877.929 | 24,200.744 | 23,137.094 | 18,367.956 | 14,462.878 | 4,550.75 | 5,607.851 | 8,345.419 | 4,001.925 | 4,190.451 | 3,135.894 | 3,186.253 | 1,903.453 | 3,399.682 | 2,433.569 |
Nettovorderingen
| 23,737.479 | 25,069.683 | 21,924.553 | 26,108.401 | 25,840.503 | 25,890.191 | 23,801.168 | 27,543.752 | 32,584.208 | 31,353.489 | 30,761.42 | 27,258.85 | 30,011.396 | 26,282.828 | 27,989.382 | 28,665.882 | 29,192.441 | 30,714.618 | 29,463.879 | 30,426.352 | 31,272.475 | 0 | 29,489.175 | 0 | 32,630.56 | 0 | 28,092.634 | 0 | 52,897.094 | 30,316.787 | 30,616.291 | 28,200.191 | 0 | 31,798.939 | 32,438.38 | 29,878.736 | 31,866.504 | 32,650.97 | 35,436.327 | 0 | 33,958.692 | 35,061.986 | 36,408.358 | 41,162.416 | 0 | 43,613.428 | 39,081.114 | 47,058.587 | 43,894.884 | 0 | 41,992.978 | 0 | 37,637.036 | 36,514.461 | 36,066.448 | 0 | 0 | 35,331.729 | 32,745.002 | 28,270.985 | 0 | 22,966.004 | 22,294.432 |
Voorraad
| 12,855.01 | 12,671.551 | 13,161.455 | 16,924.683 | 18,621.414 | 20,016.778 | 19,319.336 | 21,054.072 | 17,285.803 | 16,147.346 | 15,259.337 | 17,639.12 | 16,695.771 | 15,711.079 | 14,684.033 | 15,158.549 | 14,482.911 | 12,511.27 | 15,053.225 | 12,123.389 | 10,965.474 | 11,242.547 | 11,699.922 | 11,772.095 | 9,975.874 | 9,741.673 | 9,570.333 | 11,841.261 | 12,007.284 | 14,712.535 | 14,838.474 | 17,673.419 | 17,984.591 | 17,448.887 | 17,828.152 | 20,290.005 | 22,075.409 | 24,427.681 | 21,611.47 | 26,379.811 | 26,840.26 | 24,311.263 | 22,445.127 | 22,732.562 | 25,432.723 | 26,377.344 | 22,790.106 | 13,949.968 | 17,336.854 | 15,233.098 | 17,055.532 | 13,724.984 | 13,315.316 | 10,653.483 | 12,903.22 | 13,250.806 | 12,667.114 | 12,860.507 | 12,455.721 | 12,599.916 | 9,448.321 | 11,336.161 | 10,330.844 |
Overige vlottende activa
| 2,008.658 | 799.05 | 654.648 | 2,128.689 | 2,280.071 | -0.001 | -0.001 | -0.001 | 0.001 | -0.001 | -0.001 | -0 | -0 | 0.001 | -0 | 0 | -0 | 0.002 | 0.001 | 0 | -0 | 33,288.961 | 0 | 32,932.806 | 0.001 | 29,262.471 | -0.001 | 53,084.652 | 0.001 | 0.001 | -0 | 7.706 | 31,328.056 | 0.001 | 0.001 | 0.003 | -0.001 | 0.001 | 0.001 | 31,042.084 | 0.002 | -0.001 | 0.001 | -0.001 | 44,837.927 | -0.001 | -0 | -96.663 | -0.001 | 45,874.407 | -0.001 | 38,190.903 | 0.001 | 4,134.329 | -0.001 | 34,202.228 | 33,924.274 | 25.501 | -0.002 | 25.5 | 24,171.737 | -0.001 | 0.001 |
Totaal vlottende activa
| 55,571.768 | 46,555.447 | 47,764.955 | 54,074.048 | 57,123.126 | 52,560.779 | 54,997.552 | 63,930.574 | 57,086.301 | 53,266.358 | 51,301.966 | 47,995.037 | 51,644.946 | 48,104 | 45,948.477 | 46,079.456 | 45,254.424 | 44,597.484 | 45,419.732 | 43,489.994 | 46,275.321 | 48,189.256 | 44,713.139 | 51,938.171 | 45,359.138 | 45,045.489 | 47,640.037 | 68,696.286 | 67,486.857 | 45,889.369 | 48,444.999 | 46,756.371 | 50,495.652 | 50,682.829 | 51,956.455 | 52,446.11 | 55,846.286 | 58,194.981 | 59,256.029 | 62,046.985 | 65,570.429 | 63,540.287 | 68,883.942 | 78,008.375 | 88,876.593 | 92,105.55 | 86,927.351 | 96,815.599 | 88,109.666 | 85,308.249 | 82,185.603 | 70,283.843 | 65,415.231 | 55,853.023 | 54,577.518 | 55,798.453 | 50,593.313 | 52,408.188 | 48,336.615 | 44,082.654 | 35,523.511 | 37,701.846 | 35,058.846 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 79,697.42 | 80,051.116 | 78,834.106 | 82,849.608 | 82,272.439 | 81,442.128 | 77,229.032 | 67,286.5 | 61,888.673 | 62,070.799 | 62,627.849 | 61,425.216 | 57,731.79 | 58,881.235 | 60,162.256 | 57,466.615 | 58,140.829 | 57,614.001 | 58,861.866 | 54,161.939 | 55,866.12 | 56,204.286 | 57,821.482 | 57,059.608 | 59,158.012 | 60,627.789 | 62,503.513 | 75,365.346 | 77,602.758 | 99,505.098 | 103,515.636 | 103,989.681 | 106,948.043 | 110,631.613 | 113,260.136 | 118,661.407 | 119,807.848 | 120,995.349 | 123,117.412 | 124,087.402 | 124,560.866 | 126,903.863 | 125,721.232 | 120,505.995 | 117,525.907 | 116,864.918 | 116,989.164 | 37,410.942 | 36,540.273 | 34,746.204 | 35,022.644 | 30,102.707 | 30,420.058 | 31,197.137 | 33,047.355 | 34,326.601 | 34,818.749 | 37,300.664 | 38,342.042 | 39,254.326 | 41,944.004 | 43,743.105 | 45,082.71 |
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 |
Immateriële activa
| 121.285 | 129.943 | 138.746 | 147.594 | 156.441 | 154.287 | 120.034 | 118.494 | 21.522 | 4.681 | 5.155 | 5.629 | 6.103 | 6.577 | 7.051 | 7.525 | 5.79 | 6.078 | 9.972 | 16.242 | 22.512 | 27.492 | 31.746 | 38.235 | 44.207 | 50.645 | 57.082 | 64.498 | 72.021 | 1,645.323 | 1,769.724 | 1,712.172 | 1,843.979 | 1,872.681 | 1,895.148 | 2,007.266 | 2,026.103 | 1,883.133 | 1,833.438 | 1,772.825 | 1,706.819 | 1,811.778 | 1,845.873 | 2,060.2 | 2,124.706 | 2,135.587 | 2,040.984 | 20.803 | 24.417 | 26.506 | 28.595 | 32.774 | 34.863 | 36.952 | 41.131 | 43.22 | 45.309 | 49.913 | 52.427 | 54.942 | 54.192 | 55.957 | 46.421 |
Goodwill en immateriële activa
| 121.285 | 129.943 | 138.746 | 147.594 | 156.441 | 154.287 | 120.034 | 118.494 | 21.522 | 4.681 | 5.155 | 5.629 | 6.103 | 6.577 | 7.051 | 7.525 | 5.79 | 6.078 | 9.972 | 16.242 | 22.512 | 27.492 | 31.746 | 38.235 | 44.207 | 50.645 | 57.082 | 64.498 | 72.021 | 1,645.323 | 1,769.724 | 1,712.172 | 1,843.979 | 1,872.681 | 1,895.148 | 2,007.266 | 2,026.103 | 1,883.133 | 1,833.438 | 1,772.825 | 1,706.819 | 1,811.778 | 1,845.873 | 2,060.2 | 2,124.706 | 2,135.587 | 2,040.984 | 20.803 | 24.417 | 26.506 | 28.595 | 32.774 | 34.863 | 36.952 | 41.131 | 43.22 | 45.309 | 49.913 | 52.427 | 54.942 | 54.192 | 55.957 | 46.421 |
Langetermijnbeleggingen
| 12.6 | 35.607 | 34.562 | -98.604 | -99.351 | 429.605 | 121.534 | -3,436.778 | 120.046 | 119.907 | 121.703 | 121.563 | 121.423 | -408.609 | -411.558 | -415.677 | -417.456 | -418.916 | -417.119 | 4,577.312 | -437.757 | -438.757 | -153.192 | -153.192 | -139.86 | -2,018.001 | -718 | -2,221 | -1,719.2 | -119.2 | -218.78 | -218.35 | -481.41 | -491.411 | -316.41 | -322.74 | -322.74 | -322.74 | -322.74 | -365.74 | -1,640.115 | -1,550.01 | -1,460.31 | -1,462.111 | -12,045.773 | -15,912.439 | -15,753.934 | 32,144.781 | 48,769.907 | 48,919.907 | 48,979.907 | 21,694.509 | 23,934.509 | 0 | 24,300.835 | 22,348.158 | 21,751.164 | 21,647.428 | 21,651.928 | 19,449.401 | 20,136.036 | 19,998.458 | 20,636.825 |
Belastingvorderingen
| 3,621.658 | 4,048.028 | 4,175.236 | 1,446.742 | 1,188.316 | 3,117.791 | 2,822.108 | 2,593.786 | 2,396.163 | 3,328.56 | 3,085.095 | 2,530.368 | 2,276.112 | 2,313.927 | 2,446.938 | 2,569.718 | 2,496.655 | 2,165.022 | 2,180.573 | 2,195.896 | 2,245.37 | 2,265.692 | 2,288.118 | 1,937.357 | 2,072.91 | 2,115.18 | 2,241.476 | 2,694.115 | 2,640.629 | 2,587.142 | 2,533.656 | 2,739.076 | 2,594.962 | 2,519.082 | 2,419.217 | 2,160.999 | 1,709.235 | 1,677.067 | 1,527.961 | 519.132 | 1,842.433 | 1,746.653 | 1,656.699 | 1,479.776 | 12,061.438 | 15,928.104 | 15,769.599 | 78.666 | 137.393 | 219.356 | 1,032.39 | 1,053.533 | 1,469.876 | 1,520.535 | 2,261.137 | 2,021.923 | 1,623.858 | 3,607.723 | 6,758.791 | 6,874.859 | 6,256.212 | 6,245.207 | 5,960.903 |
Overige niet-vlottende activa
| 807.375 | 930.777 | 1,208.954 | 479.811 | 485.344 | 250.893 | 543.057 | 4,107.16 | 547.744 | 535.868 | 532.848 | 508.826 | 550.841 | 837.688 | 835.253 | 867.627 | 871.147 | 885.521 | 916.141 | 852.185 | 5,110.599 | 829.186 | 529.185 | 524.804 | 524.803 | 2,324.805 | 1,013.804 | 2,592.647 | 2,089.833 | 599.943 | 598.196 | 650.069 | 844.213 | 1,280.469 | 1,028.514 | 883.883 | 979.727 | 1,037.938 | 1,038.47 | 1,982.049 | 1,848.005 | 2,007.102 | 2,012.103 | 2,012.103 | 1,918.203 | 1,888.005 | 1,891.005 | 23,721.077 | 12,174.292 | 12,014.293 | 11,954.294 | 12,347.568 | 9,203.353 | 32,773.076 | 2,204.853 | 4,154.853 | 925.853 | 837.015 | 832.516 | 777.857 | 460.656 | 568.233 | 661.737 |
Totaal niet-vlottende activa
| 84,260.337 | 85,195.471 | 84,391.604 | 84,825.15 | 84,003.188 | 85,394.704 | 80,835.764 | 70,669.162 | 64,974.148 | 66,059.814 | 66,372.65 | 64,591.602 | 60,686.268 | 61,630.818 | 63,039.939 | 60,495.808 | 61,096.964 | 60,251.706 | 61,551.433 | 61,803.575 | 62,806.844 | 58,887.899 | 60,517.339 | 59,406.812 | 61,660.072 | 63,100.418 | 65,097.875 | 78,495.606 | 80,686.041 | 104,218.306 | 108,198.432 | 108,872.648 | 111,749.787 | 115,812.434 | 118,286.605 | 123,390.815 | 124,200.173 | 125,270.747 | 127,194.54 | 127,995.668 | 128,318.008 | 130,919.386 | 129,775.597 | 124,595.963 | 121,584.481 | 120,904.175 | 120,936.818 | 93,376.269 | 97,646.282 | 95,926.266 | 97,017.83 | 65,231.091 | 65,062.659 | 65,527.7 | 61,855.311 | 62,894.755 | 59,164.933 | 63,442.743 | 67,637.704 | 66,411.385 | 68,851.1 | 70,610.96 | 72,388.596 |
Totaal activa
| 139,832.105 | 131,750.918 | 132,156.559 | 138,899.198 | 141,126.314 | 137,955.483 | 135,833.316 | 134,599.736 | 122,060.449 | 119,326.172 | 117,674.616 | 112,586.639 | 112,331.214 | 109,734.818 | 108,988.417 | 106,575.264 | 106,351.388 | 104,849.19 | 106,971.164 | 105,293.568 | 109,082.165 | 107,077.155 | 105,230.478 | 111,344.983 | 107,019.212 | 108,145.907 | 112,737.912 | 147,191.892 | 148,172.898 | 150,107.675 | 156,643.432 | 155,629.019 | 162,245.439 | 166,495.263 | 170,243.06 | 175,836.925 | 180,046.46 | 183,465.728 | 186,450.568 | 190,042.653 | 193,888.437 | 194,459.673 | 198,659.54 | 202,604.338 | 210,461.074 | 213,009.726 | 207,864.169 | 190,191.867 | 185,755.948 | 181,234.515 | 179,203.433 | 135,514.934 | 130,477.89 | 121,380.723 | 116,432.829 | 118,693.208 | 109,758.246 | 115,850.931 | 115,974.319 | 110,494.04 | 104,374.611 | 108,312.806 | 107,447.442 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 16,388.684 | 13,640.956 | 13,368.057 | 15,534.903 | 13,391.63 | 12,811.689 | 12,972.98 | 11,353.566 | 15,908.624 | 13,585.914 | 13,819.2 | 10,389.424 | 14,493.998 | 10,381.566 | 12,375.116 | 10,105.913 | 8,460.301 | 8,830.466 | 9,564.518 | 10,458.192 | 14,986.659 | 15,310.992 | 10,365.16 | 16,085.934 | 15,903.487 | 16,006.088 | 13,336.748 | 16,327.407 | 12,971.354 | 17,687.502 | 20,319.418 | 15,791.321 | 17,043.177 | 16,556.656 | 17,413.216 | 15,919.602 | 18,449.568 | 20,527.61 | 19,879.817 | 25,296.19 | 23,578.819 | 22,087.773 | 24,905.478 | 25,484.55 | 26,355.884 | 28,030.558 | 24,109.425 | 26,800.327 | 29,652.881 | 32,643.342 | 31,021.708 | 25,884.105 | 25,868.48 | 23,934.76 | 21,556.354 | 23,823.717 | 20,426.69 | 29,812.301 | 28,662.079 | 24,841.492 | 16,649.311 | 18,297.711 | 15,625.17 |
Kortlopende schulden
| 38,541.911 | 38,688.863 | 40,198.716 | 51,450.758 | 54,241.506 | 48,500.685 | 46,828.128 | 49,143.434 | 36,371.292 | 37,672.431 | 36,920.546 | 34,954.653 | 30,985.775 | 34,309.194 | 32,145.642 | 33,021.081 | 35,299.184 | 34,969.22 | 35,075.338 | 36,044.016 | 33,993.154 | 30,891.194 | 34,038.863 | 31,416.424 | 31,310.376 | 29,150.701 | 32,581.232 | 29,193.067 | 30,167.37 | 26,843.623 | 25,982.322 | 24,731.703 | 25,264.289 | 27,932.879 | 29,429.325 | 29,128.184 | 29,049.771 | 29,302.114 | 30,521.671 | 20,903.818 | 20,053.694 | 17,997.489 | 17,468.098 | 26,674.261 | 28,008.098 | 26,677.006 | 26,899.437 | 9,102.51 | 9,009.37 | 8,962.6 | 8,921.25 | 9,838.55 | 12,797.2 | 4,997.9 | 3,994 | 6,900 | 4,490 | 5,335.7 | 6,353.55 | 7,271.4 | 9,896.63 | 10,271.4 | 12,763.782 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.121 | 1.502 | 12.489 | 64.85 | 86.052 | 3.049 | 8.739 | 68.502 | 17.374 | 60.232 | 58.752 | 0 | 0 | 0.374 | 0.374 | 29.098 | 152.006 | 205.988 | 6,939.669 | 3,858.409 | 3,240.126 | 2,514.67 | 1,060.942 | 1,555.065 | 941.638 | 554.87 | 483.296 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 5,842.514 | 2,439.315 | 2,565.991 | 8,693.024 | 9,575.339 | 4,326.215 | 4,214.278 | 2,152.438 | 2,439.781 | 1,265.501 | 6,163.628 | 5,491.672 | 6,621.099 | 5,760.201 | 6,128.54 | 6,332.093 | 6,038.732 | 5,714.629 | 7,833.042 | 3,501.132 | 4,541.848 | 4,637.344 | 3,782.155 | 0 | 0 | 0 | 5,291.521 | 8,072.352 | 0 | 4,486.683 | 4,598.828 | 3,040.713 | 4,409.835 | 4,861.622 | 4,727.401 | 8.739 | 3,356.011 | 3,584.588 | 4,480.686 | 58.752 | 0 | 0 | 5,217.613 | 4,534.211 | 4,455.697 | 5,949.024 | 4,106.462 | 10,097.239 | 6,013.069 | 5,410.628 | 5,493.438 | 1,060.942 | 1,555.065 | 6,461.301 | 554.87 | 483.296 | 0 | 3,566.683 | 2,556.555 | 0 | 2,011.554 | 0 | 1,925.621 |
Overige kortlopende verplichtingen
| 4,926.509 | 5,333.79 | 4,880.288 | -0.001 | -0 | 6,021.458 | 5,529.461 | 5,101.027 | 5,603.507 | 5,163.444 | 0.001 | 0.002 | -0 | 0.001 | 0.001 | -0 | 0.001 | 0 | -0.001 | 0.001 | 0 | -0.001 | -0 | 8,529.782 | 3,239.698 | 4,013.226 | 0 | 0.001 | 8,057.43 | 0.001 | 0.001 | -0.001 | 0.001 | 0.001 | 0.001 | 3,138.408 | -0.001 | 0.001 | 0.001 | 3,883.202 | 7,109.606 | 7,091.509 | 0 | 0.002 | 0.001 | 1,699.387 | 0.001 | 5,098.16 | 462.336 | 262.421 | 5,098.162 | 2,906.275 | 2,659.475 | 0.001 | 2,382.875 | 2,572.502 | 2,450.674 | -0.001 | -0.001 | 2,442.51 | -0.001 | 2,206.515 | -0.001 |
Totaal kortlopende verplichtingen
| 65,699.619 | 60,102.924 | 61,013.052 | 75,678.684 | 77,208.475 | 71,660.046 | 69,544.846 | 67,750.464 | 60,323.204 | 57,687.29 | 56,903.374 | 50,835.751 | 52,100.872 | 50,450.961 | 50,649.299 | 49,459.087 | 49,798.218 | 49,514.315 | 52,472.898 | 50,003.341 | 53,521.661 | 50,839.529 | 48,186.178 | 56,032.14 | 50,453.561 | 49,170.015 | 51,209.501 | 53,592.827 | 51,196.154 | 49,017.809 | 50,900.569 | 43,563.736 | 46,717.302 | 49,351.158 | 51,569.943 | 48,194.933 | 50,855.349 | 53,414.313 | 54,882.174 | 50,141.962 | 50,742.119 | 47,176.771 | 47,591.189 | 56,693.024 | 58,819.68 | 62,355.975 | 55,115.325 | 51,098.236 | 45,137.656 | 47,278.991 | 50,534.558 | 39,689.872 | 42,880.22 | 35,393.962 | 28,488.099 | 33,779.515 | 27,367.364 | 38,714.683 | 37,572.183 | 34,555.402 | 28,557.494 | 30,775.626 | 30,314.572 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,800 | 2,800 | 3,800 | 4,053.334 | 4,895.543 | 5,903.58 | 6,827.428 | 3,564.303 | 454.092 | 43.794 | 50.264 | 103.091 | 103.355 | 198.551 | 283.721 | 382.416 | 481.081 | 302.26 | 389.258 | 450.04 | 537.96 | 825.18 | 1,112.4 | 1,408.367 | 1,695.587 | 2,149.601 | 2,436.821 | 2,965.98 | 2,932.345 | 4,939.94 | 5,327.597 | 5,943.424 | 6,327.852 | 6,679.153 | 6,966.373 | 5,497.65 | 5,784.87 | 6,072.09 | 6,359.31 | 6,650.65 | 7,533.573 | 7,987.453 | 8,274.673 | 9,968.009 | 10,255.229 | 10,542.449 | 10,829.669 | 8,867.34 | 9,441.78 | 9,729.2 | 9,969.85 | 10,451.15 | 10,691.8 | 10,891.1 | 11,489 | 11,489 | 11,489 | 11,489 | 11,489 | 11,489 | 11,524.7 | 11,542.55 | 9,697.4 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 5,001.125 | 5,000.913 | 5,000.688 | 5,000.001 | 5,000 | 5,000 | 5,051.2 | 5,121.3 | 5,121.3 | 5,121.3 | 5,121.3 | 5,121.3 | 5,111.299 | 5,111.3 | 5,151.3 | 5,151.3 | 5,151.3 | 5,151.3 | 5,181.3 | 5,181.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,102.518 | 0 | 0 | 0 | 4,463.485 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 1,101.161 | 1,998.125 | 0 | 0 | 0 | 0 | 0 | 5,053.222 | 0 | 0 | 0 | 7,184.779 | 5,312.509 | 0 | 4,929.884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.547 | 380.12 | 844.403 | 901.218 | 1,068.364 | 1,188.926 | 1,123.134 | 1,070.197 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 429.593 | 786.999 | 120.575 | -0.001 | 0 | 2,166.694 | 2,362.852 | 5,108.32 | 5,355.754 | 5,055.463 | 0 | 7,029.474 | 7,465.341 | 7,358.796 | 0 | 0.001 | 5,109.948 | -0 | 4,646.48 | 4,698.268 | 4,558.362 | 4,568.168 | 4,401.919 | 4,394.856 | 4,320.637 | 4,229.817 | 4,575.223 | 4,541.842 | 4,400.691 | 4,202.062 | 4,120.333 | 4,311.845 | 4,205.272 | 4,096.068 | 4,053.182 | 4,887.479 | 5,024.922 | 5,027.271 | 5,020.225 | 4,391.67 | 4,816.5 | 5,041.295 | 0.001 | 4,592.796 | 4,408.931 | 4,352.544 | -0 | 3,994.946 | 4,192.149 | 4,135.73 | 4,600.853 | 4,857.583 | 4,849.54 | 4,511.601 | 4,568.553 | 4,755.501 | 4,249.602 | 4,291.551 | 4,237.385 | 4,108.373 | 3,771.132 | 3,667.281 | 3,532.094 |
Totaal niet-vlottende verplichtingen
| 2,229.593 | 3,586.999 | 3,920.575 | 10,155.619 | 11,894.581 | 13,070.962 | 14,190.282 | 13,672.623 | 10,809.846 | 10,150.458 | 10,224.786 | 12,253.866 | 12,689.996 | 12,678.647 | 12,589.801 | 10,806.225 | 10,702.329 | 10,383.444 | 10,187.037 | 10,299.608 | 10,247.622 | 10,574.648 | 10,695.619 | 5,803.223 | 6,016.224 | 6,379.418 | 7,012.044 | 7,507.822 | 7,333.036 | 9,142.002 | 9,447.929 | 10,255.269 | 10,533.124 | 10,775.221 | 11,019.555 | 10,385.129 | 10,809.792 | 11,099.361 | 11,379.535 | 11,047.867 | 12,730.193 | 13,873.151 | 14,278.41 | 15,629.169 | 15,853.086 | 16,018.127 | 16,363.351 | 12,862.286 | 13,633.929 | 13,864.93 | 14,570.703 | 15,308.733 | 15,541.34 | 15,402.701 | 16,057.553 | 16,244.501 | 15,738.602 | 15,780.551 | 15,726.385 | 15,597.373 | 15,295.832 | 15,209.831 | 13,229.494 |
Totaal passiva
| 67,929.212 | 63,689.923 | 64,933.628 | 85,834.303 | 89,103.056 | 84,731.008 | 83,735.128 | 81,423.087 | 71,133.05 | 67,837.748 | 67,128.16 | 63,089.616 | 64,790.868 | 63,129.609 | 63,239.1 | 60,265.311 | 60,500.547 | 59,897.76 | 62,659.935 | 60,302.949 | 63,769.283 | 61,414.177 | 58,881.797 | 61,835.363 | 56,469.785 | 55,549.433 | 58,221.545 | 61,100.649 | 58,529.191 | 58,159.811 | 60,348.498 | 53,819.005 | 57,250.426 | 60,126.379 | 62,589.498 | 58,580.062 | 61,665.141 | 64,513.674 | 66,261.709 | 61,189.829 | 63,472.311 | 61,049.922 | 61,869.599 | 72,322.192 | 74,672.766 | 78,374.102 | 71,478.676 | 63,960.523 | 58,771.585 | 61,143.921 | 65,105.261 | 54,998.604 | 58,421.559 | 50,796.663 | 44,545.652 | 50,024.016 | 43,105.965 | 54,495.234 | 53,298.568 | 50,152.775 | 43,853.326 | 45,985.457 | 43,544.066 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 5,572.865 | 5,572.865 | 5,572.865 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.843 | 45.173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 |
Ingehouden winsten
| 29,650.886 | 26,294.082 | 25,695.548 | 11,293.81 | 10,310.053 | 9,214.201 | 7,720.015 | 8,255.913 | 6,336.867 | 6,138.189 | 4,790.178 | 2,848.739 | 1,487.104 | 975.245 | 755.59 | 818.994 | 485.675 | 112.669 | -2,165.165 | -1,486.225 | -1,232.32 | -841.774 | -7,295.155 | -4,933.939 | -3,762.15 | -2,009.099 | -11,631.726 | 1,830.336 | 4,139.249 | 6,743.595 | 9,612.71 | 12,754.862 | 14,200.115 | 15,124.866 | 16,389.422 | 22,896.997 | 25,273.865 | 26,581.714 | 27,989.725 | 37,469.433 | 39,910.303 | 41,570.005 | 44,026.638 | 45,968.344 | 48,370.823 | 49,202.748 | 52,692.538 | 50,414.991 | 63,353.201 | 56,459.433 | 50,467.011 | 12,565.139 | 9,251.899 | 8,893.211 | 8,863.73 | 5,645.746 | 3,996.488 | 3,487.543 | 4,807.597 | 6,027.191 | 8,508.105 | 10,314.169 | 12,287.247 |
Overige gereserveerde algehele resultaten
| 505.078 | 477.67 | 376.07 | 619.688 | 678.006 | 655.266 | 471.935 | 1,193.723 | 674.744 | 390.597 | 292.183 | 299.674 | -46.843 | -45.173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18,033.676 | 18,033.676 | 18,033.676 | 23,606.54 | 23,606.54 | 25,919.932 | 26,642.781 | 26,642.781 | 26,642.781 | 26,642.781 | 26,642.781 | 26,642.781 | 26,595.937 | 26,597.608 | 26,356.743 | 26,766.794 | 26,915.44 | 26,901.808 | 28,866.463 | 28,877.385 | 28,869.755 | 28,869.756 | 36,153.649 | 36,153.65 | 36,164.05 | 36,103.1 | 47,734.826 | 53,293.256 | 53,293.257 | 52,621.959 | 54,184.942 | 52,781.244 | 54,427.358 | 54,910.995 | 55,022.967 | 56,695.393 | 55,428.462 | 54,853.373 | 54,711.684 | 53,224.536 | 51,771.671 | 53,705.484 | 54,140.837 | 57,173.442 | 59,713.808 | 57,823.187 | 56,118.327 | 58,816.353 | 46,631.161 | 46,631.161 | 46,631.161 | 50,951.191 | 45,804.432 | 44,690.85 | 46,023.447 | 46,023.447 | 45,655.793 | 40,868.155 | 40,868.155 | 37,314.074 | 35,013.18 | 35,013.18 | 34,616.129 |
Totaal eigen vermogen van aandeelhouders
| 70,762.504 | 67,378.292 | 66,678.158 | 52,520.038 | 51,594.599 | 52,789.399 | 51,834.73 | 53,092.416 | 50,654.392 | 50,171.567 | 48,725.142 | 46,791.194 | 45,083.041 | 44,572.853 | 44,112.333 | 44,585.788 | 44,401.116 | 44,014.477 | 43,701.298 | 44,391.16 | 44,637.435 | 45,027.982 | 45,858.494 | 48,219.711 | 49,401.9 | 51,094.001 | 53,103.1 | 72,123.592 | 74,432.506 | 76,365.554 | 80,797.652 | 82,536.106 | 85,627.473 | 87,035.861 | 88,412.389 | 96,592.39 | 97,702.327 | 98,435.087 | 99,701.409 | 107,693.969 | 108,681.974 | 112,275.489 | 115,167.475 | 120,141.786 | 125,084.631 | 124,025.935 | 125,810.865 | 126,231.344 | 126,984.362 | 120,090.594 | 114,098.172 | 80,516.33 | 72,056.331 | 70,584.061 | 71,887.177 | 68,669.193 | 66,652.281 | 61,355.698 | 62,675.752 | 60,341.265 | 60,521.285 | 62,327.349 | 63,903.376 |
Totaal eigen vermogen
| 71,902.893 | 68,060.996 | 67,222.931 | 53,064.896 | 52,023.258 | 53,224.474 | 52,098.188 | 53,176.649 | 50,927.399 | 51,488.424 | 50,546.455 | 49,497.023 | 47,540.346 | 46,605.21 | 45,749.317 | 46,309.953 | 45,850.841 | 44,951.43 | 44,311.227 | 44,990.619 | 45,312.882 | 45,662.978 | 46,348.68 | 49,509.621 | 50,549.427 | 52,596.474 | 54,516.367 | 86,091.243 | 89,643.707 | 91,947.864 | 96,294.933 | 101,810.014 | 104,995.013 | 106,368.884 | 107,653.562 | 117,256.863 | 118,381.319 | 118,952.054 | 120,188.859 | 128,852.824 | 130,416.126 | 133,409.75 | 136,789.941 | 130,282.145 | 135,788.308 | 134,635.624 | 136,385.493 | 126,231.344 | 126,984.362 | 120,090.594 | 114,098.172 | 80,516.33 | 72,056.331 | 70,584.061 | 71,887.177 | 68,669.193 | 66,652.281 | 61,355.698 | 62,675.752 | 60,341.265 | 60,521.285 | 62,327.349 | 63,903.376 |
Totaal passiva en aandeelhoudersvermogen
| 139,832.105 | 131,750.918 | 132,156.559 | 138,354.341 | 141,126.314 | 137,955.483 | 135,833.316 | 134,599.736 | 122,060.449 | 119,326.172 | 117,674.616 | 112,586.639 | 112,331.214 | 109,734.818 | 108,988.417 | 106,575.264 | 106,351.388 | 104,849.19 | 106,971.162 | 105,293.568 | 109,082.165 | 107,077.155 | 105,230.477 | 111,344.984 | 107,019.212 | 108,145.907 | 112,737.912 | 147,191.892 | 148,172.898 | 150,107.675 | 156,643.432 | 155,629.019 | 162,245.439 | 166,495.263 | 170,243.06 | 175,836.925 | 180,046.46 | 183,465.728 | 186,450.568 | 190,042.653 | 193,888.437 | 194,459.672 | 198,659.54 | 202,604.338 | 210,461.074 | 213,009.726 | 207,864.169 | 190,191.867 | 185,755.947 | 181,234.515 | 179,203.433 | 135,514.934 | 130,477.89 | 121,380.724 | 116,432.829 | 118,693.209 | 109,758.246 | 115,850.932 | 115,974.32 | 110,494.04 | 104,374.611 | 108,312.806 | 107,447.442 |