Songwon Industrial Co., Ltd.
KRX:004430.KS
12920 (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
| 121,293 | 95,442 | 98,584 | 106,125 | 94,409 | 100,387 | 104,760 | 122,106 | 106,689 | 88,555 | 97,744 | 72,998 | 57,663 | 59,715 | 72,784 | 77,089 | 70,777 | 71,783 | 63,132 | 64,804 | 69,301 | 53,290 | 63,306 | 60,526 | 59,396 | 56,078 | 55,404 | 53,227 | 76,547 | 67,638 | 49,300 | 71,329 | 80,548 | 88,411 | 68,402 | 62,731 | 52,380 | 45,342 | 45,392 | 75,537 | 94,950 | 83,672 | 63,677 | 56,016 | 88,066 | 78,201 | 81,538 | 42,044 | 46,530 | 26,298 | 27,134 | 29,713.783 | 43,273.215 | 28,198.96 | 15,103.05 | 28,121.009 | 9,994.757 | 7,343.919 | 16,440.987 | 14,555.622 | 7,622.952 | 14,385.348 | 19,407.241 |
Kortetermijnbeleggingen
| 12,883 | 14,385 | 11,779 | 9,393 | 5,576 | 5,006 | 4,828 | 2,084 | 1,633 | 759 | 1,120 | 866 | 1,516 | 4,774 | 3,984 | 2,758 | 1,013 | 1,099 | 1,342 | 5,252 | 4,369 | 4,667 | 5,933 | 13,299 | 33,000 | 30,542 | 20,456 | 30,444 | 30,483 | 30,899 | 17,185 | 16,971 | 17,133 | 17,127 | 10,885 | 11,258 | 9,947 | 10,688 | 6,889 | 2,502 | 18,213 | 8,839 | 6,419 | 4,455 | 3,236 | 12,982 | 2,576 | 9,997 | 1,337 | 1,246 | 5,286 | 3,704.017 | 5,315.932 | 3,122.254 | 10,738.464 | 348.631 | 627.6 | 2,211.263 | 1,433.273 | 4,091.033 | 1,776.006 | 2,201.097 | 3,014.652 |
Liquide middelen en kortetermijnbeleggingen
| 134,176 | 109,827 | 110,363 | 115,518 | 99,985 | 105,393 | 109,588 | 124,190 | 108,322 | 89,314 | 98,864 | 73,864 | 59,179 | 64,489 | 76,768 | 79,847 | 71,790 | 72,882 | 64,474 | 70,056 | 73,670 | 57,957 | 69,239 | 73,825 | 92,396 | 86,620 | 75,860 | 83,671 | 107,030 | 98,537 | 66,485 | 88,300 | 97,681 | 105,538 | 79,287 | 73,989 | 62,327 | 56,030 | 52,281 | 78,039 | 113,163 | 92,511 | 70,096 | 60,471 | 91,302 | 91,183 | 84,114 | 52,041 | 47,867 | 27,544 | 32,420 | 33,417.8 | 48,589.147 | 31,321.214 | 25,841.514 | 28,469.64 | 10,622.357 | 9,555.182 | 17,874.26 | 18,646.655 | 9,398.958 | 16,586.445 | 22,421.893 |
Nettovorderingen
| 184,099 | 185,792 | 161,108 | 167,747 | 174,396 | 174,194 | 186,488 | 236,743 | 228,552 | 223,816 | 187,017 | 173,566 | 157,140 | 162,437 | 0 | 128,822 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 137,030 | 139,634 | 131,093 | 0 | 117,462 | 126,666 | 127,906 | 0 | 114,798 | 139,464 | 112,854 | 0 | 118,607 | 117,585 | 117,378 | 0 | 118,354 | 121,004 | 123,520 | 0 | 181,332 | 0 | 0 | 0 | 0 | 69,997.744 | 66,034.152 | 58,436.985 | 64,069.181 | 54,229.112 | 69,526.483 | 0 | 53,636.516 | 52,563.841 | 0 | 50,832.272 |
Voorraad
| 325,728 | 301,506 | 291,466 | 323,537 | 341,159 | 358,093 | 377,129 | 429,372 | 406,739 | 360,613 | 335,880 | 298,384 | 252,951 | 216,254 | 192,057 | 195,220 | 211,455 | 201,612 | 196,996 | 217,553 | 217,756 | 212,149 | 201,368 | 216,308 | 205,032 | 188,002 | 166,641 | 183,138 | 167,306 | 157,352 | 155,735 | 151,189 | 161,758 | 156,955 | 169,123 | 169,382 | 171,921 | 166,458 | 169,014 | 186,189 | 183,468 | 178,305 | 182,684 | 184,233 | 187,512 | 175,684 | 170,999 | 102,418 | 132,888 | 122,763 | 106,141 | 83,559.323 | 76,678.153 | 70,545.907 | 69,584.329 | 65,598.236 | 68,163.727 | 69,512.616 | 67,320.971 | 56,646.9 | 61,221.698 | 64,488.34 | 54,033.206 |
Overige vlottende activa
| 6,633 | 7,476 | 6,293 | 4,992 | 6,618 | 15,995 | 193,990 | 243,946 | 236,977 | 21,834 | 193,637 | 20,586 | 17,375 | 13,918 | 143,342 | 11,484 | 143,361 | 154,699 | 137,299 | 142,998 | 161,045 | 143,038 | 121,039 | 142,883 | 148,299 | 147,434 | 135,006 | 7,409 | 6,196 | 5,754 | 125,858 | 7,624 | 6,695 | 5,048 | 114,185 | 7,590 | 5,612 | 4,743 | 116,618 | 7,934 | 6,901 | 5,321 | 114,811 | 6,081 | 7,040 | 7,106 | 103,538 | 2,041 | 219,892 | 202,870 | 176,658 | 66,623.251 | -0.001 | -0.002 | 0.001 | -0.001 | -0.001 | -0.001 | 64,565.246 | -0.001 | 0.001 | 50,637.1 | 0.002 |
Totaal vlottende activa
| 650,636 | 604,601 | 569,230 | 616,160 | 623,206 | 653,675 | 680,707 | 797,508 | 752,038 | 695,577 | 628,381 | 566,400 | 486,645 | 457,098 | 412,167 | 415,373 | 426,606 | 429,193 | 398,769 | 430,607 | 452,471 | 413,144 | 391,646 | 433,016 | 445,727 | 422,056 | 377,507 | 411,248 | 420,166 | 392,736 | 348,078 | 364,575 | 392,800 | 395,447 | 362,595 | 365,759 | 379,324 | 340,085 | 337,913 | 390,769 | 421,117 | 393,515 | 367,591 | 369,139 | 406,858 | 397,493 | 358,651 | 337,832 | 400,647 | 353,177 | 315,219 | 183,600.374 | 195,265.043 | 167,901.271 | 153,862.829 | 158,137.056 | 133,015.195 | 148,594.28 | 149,760.477 | 128,930.07 | 123,184.498 | 131,711.885 | 127,287.373 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 450,284 | 452,429 | 453,700 | 455,065 | 456,424 | 463,503 | 458,510 | 458,899 | 454,797 | 444,413 | 442,202 | 436,553 | 435,126 | 440,553 | 445,969 | 452,487 | 458,263 | 463,132 | 460,252 | 465,713 | 463,868 | 462,641 | 439,322 | 441,167 | 442,845 | 441,098 | 441,721 | 443,235 | 438,725 | 432,774 | 431,484 | 426,697 | 429,170 | 429,056 | 432,496 | 435,308 | 433,306 | 433,216 | 434,604 | 426,632 | 424,883 | 424,248 | 426,277 | 422,901 | 423,918 | 420,881 | 420,962 | 415,724 | 414,959 | 414,140 | 412,600 | 339,009.829 | 342,210.636 | 346,186.345 | 354,598.113 | 359,119.419 | 364,154.976 | 259,525.686 | 260,153.695 | 261,658.869 | 273,259.639 | 280,845.544 | 276,057.927 |
Goodwill
| 3,418 | 3,316 | 3,196 | 3,332 | 3,298 | 3,248 | 3,125 | 3,602 | 3,381 | 3,288 | 3,279 | 3,280 | 3,130 | 3,176 | 3,050 | 10,284 | 10,240 | 10,328 | 10,092 | 10,362 | 10,286 | 10,035 | 9,995 | 0 | 10,117 | 10,163 | 10,136 | 10,708 | 0 | 10,031 | 10,575 | 9,995 | 10,370 | 10,456 | 10,565 | 11,067 | 10,531 | 10,338 | 10,704 | 7,919 | 6,967 | 7,503 | 7,421 | 7,421 | 0 | 7,413 | 7,268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 12,617 | 12,765 | 11,593 | 9,930 | 9,093 | 8,638 | 8,302 | 7,539 | 7,246 | 6,939 | 6,371 | 5,436 | 5,111 | 4,919 | 4,707 | 4,344 | 4,415 | 4,384 | 4,538 | 5,032 | 5,975 | 6,961 | 7,831 | 19,233 | 10,304 | 10,408 | 11,473 | 13,173 | 24,677 | 14,855 | 16,677 | 17,701 | 20,049 | 21,741 | 24,123 | 26,557 | 27,376 | 29,205 | 30,748 | 35,054 | 24,907 | 27,396 | 29,022 | 30,279 | 41,066 | 33,256 | 33,421 | 4,858 | 4,932 | 4,141 | 4,436 | 1,059.798 | 1,112.252 | 1,164.706 | 1,127.6 | 1,176.451 | 1,225.303 | 1,176.158 | 1,221.399 | 1,263.493 | 1,353.813 | 1,398.973 | 1,671.008 |
Goodwill en immateriële activa
| 3,418 | 3,316 | 14,789 | 13,262 | 12,391 | 11,886 | 11,427 | 11,141 | 10,627 | 10,227 | 9,650 | 8,716 | 8,241 | 8,095 | 7,757 | 14,628 | 14,655 | 14,712 | 14,630 | 15,394 | 16,261 | 16,996 | 17,826 | 19,233 | 20,421 | 20,571 | 21,609 | 23,881 | 24,677 | 24,886 | 27,252 | 27,696 | 30,419 | 32,197 | 34,688 | 37,624 | 37,907 | 39,543 | 41,452 | 42,973 | 31,874 | 34,899 | 36,443 | 37,700 | 41,066 | 40,669 | 40,689 | 4,858 | 4,932 | 4,141 | 4,436 | 1,059.798 | 1,112.252 | 1,164.706 | 1,127.6 | 1,176.451 | 1,225.303 | 1,176.158 | 1,221.399 | 1,263.493 | 1,353.813 | 1,398.973 | 1,671.008 |
Langetermijnbeleggingen
| 23,398 | 22,280 | 21,568 | 12,434 | 22,905 | 23,300 | 21,313 | 34,537 | 26,853 | 21,961 | 17,919 | 16,384 | 17,587 | 13,162 | 11,817 | 11,738 | 15,676 | 14,264 | 11,942 | 12,987 | 13,167 | 12,984 | 9,957 | 490 | -17,831 | -9,926 | -2,125 | -10,593 | -12,332 | -14,421 | -1,962 | -3,224 | -5,697 | -7,292 | -2,629 | -3,641 | -4,289 | -4,662 | 359 | 4,631 | -11,015 | -1,561 | 240 | 6,651 | 7,466 | -1,896 | 8,535 | 42,575 | 40,922 | 41,439 | 37,495 | 5,278.204 | 1,792.475 | 4,433.6 | -5,796.283 | 4,656.593 | 3,969.227 | 4,374.01 | 3,579.26 | 1,572.721 | 4,499.409 | 2,885.18 | 1,695.725 |
Belastingvorderingen
| 7,900 | 5,890 | 6,055 | 7,623 | 8,456 | 8,466 | 8,585 | 9,965 | 9,795 | 8,429 | 7,387 | 8,022 | 7,092 | 7,107 | 5,720 | 6,238 | 4,611 | 3,844 | 3,792 | 4,206 | 3,606 | 3,288 | 2,830 | 2,839 | 2,900 | 2,460 | 2,521 | 3,771 | 3,482 | 3,900 | 3,937 | 4,546 | 4,802 | 4,800 | 4,784 | 5,425 | 4,312 | 3,685 | 3,359 | 2,056 | 2,154 | 1,260 | 1,117 | 2,200 | 2,828 | 2,109 | 2,780 | 0 | 0 | 0 | 0 | 4,284.651 | 2,833.831 | 2,255.329 | 1,457.839 | 1,530.705 | 3,423.295 | 2,506.344 | 1,728.354 | 4,386.114 | 3,680.809 | 3,680.809 | 3,680.809 |
Overige niet-vlottende activa
| 36,684 | 37,380 | 24,402 | 42,875 | 37,263 | 37,568 | 36,769 | -771 | 3,009 | 7,410 | 10,110 | 4,227 | 5,150 | 8,411 | 7,712 | 6,496 | 4,762 | 4,709 | 4,939 | 8,860 | 7,982 | 8,635 | 10,963 | 18,342 | 38,085 | 34,089 | 23,888 | 34,122 | 34,156 | 34,443 | 20,734 | 20,527 | 20,694 | 20,687 | 14,447 | 14,825 | 13,514 | 41,923 | 38,170 | 33,833 | 46,059 | 36,732 | 34,354 | 32,439 | 31,074 | 40,865 | 30,506 | 37,980 | 29,437 | 29,352 | 33,438 | 5,690.56 | 7,288.136 | 5,097.585 | 12,954.842 | 2,585.01 | 2,863.979 | 1,941.951 | 1,941.951 | 1,941.951 | 3,956.987 | 4,438.128 | 5,051.684 |
Totaal niet-vlottende activa
| 521,684 | 521,295 | 520,514 | 531,259 | 537,439 | 544,723 | 536,604 | 513,771 | 505,081 | 492,440 | 487,268 | 473,902 | 473,196 | 477,328 | 478,975 | 491,587 | 497,967 | 500,661 | 495,555 | 507,160 | 504,884 | 504,544 | 480,898 | 482,071 | 486,420 | 488,292 | 487,614 | 494,416 | 488,708 | 481,582 | 481,445 | 476,242 | 479,388 | 479,448 | 483,786 | 489,541 | 484,750 | 513,705 | 517,944 | 510,125 | 493,955 | 495,578 | 498,431 | 501,891 | 506,352 | 502,628 | 503,472 | 501,137 | 490,250 | 489,072 | 487,969 | 355,323.042 | 355,237.33 | 359,137.565 | 364,342.111 | 369,068.178 | 375,636.78 | 269,524.149 | 268,624.659 | 270,823.148 | 286,750.657 | 293,248.634 | 288,157.153 |
Totaal activa
| 1,172,320 | 1,125,896 | 1,089,744 | 1,147,419 | 1,160,645 | 1,198,398 | 1,217,311 | 1,311,279 | 1,257,119 | 1,188,017 | 1,115,649 | 1,040,302 | 959,841 | 934,426 | 891,142 | 906,960 | 924,573 | 929,854 | 894,324 | 937,767 | 957,355 | 917,688 | 872,544 | 915,087 | 932,147 | 910,348 | 865,121 | 905,664 | 908,874 | 874,318 | 829,523 | 840,817 | 872,188 | 874,895 | 846,381 | 855,300 | 864,074 | 853,790 | 855,857 | 900,894 | 915,072 | 889,093 | 866,022 | 871,030 | 913,210 | 900,121 | 862,123 | 838,969 | 890,897 | 842,249 | 803,188 | 538,923.416 | 550,502.373 | 527,038.834 | 518,204.94 | 527,205.233 | 508,651.975 | 418,118.429 | 418,385.136 | 399,753.218 | 409,935.155 | 424,960.519 | 415,444.526 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 130,858 | 122,765 | 75,737 | 87,239 | 94,043 | 92,522 | 79,747 | 128,542 | 139,908 | 118,336 | 117,284 | 105,754 | 95,605 | 91,022 | 72,196 | 55,377 | 61,062 | 0 | 52,176 | 0 | 0 | 0 | 55,467 | 0 | 0 | 0 | 58,762 | 0 | 0 | 0 | 49,254 | 0 | 0 | 0 | 41,726 | 0 | 0 | 0 | 41,453 | 0 | 0 | 0 | 38,856 | 0 | 0 | 0 | 30,551 | 38,179 | 39,926 | 43,228 | 40,854 | 33,092.878 | 37,209.853 | 30,142.931 | 23,673.525 | 22,657.423 | 22,243.893 | 23,003.522 | 28,581.808 | 23,810.177 | 17,013.505 | 19,493.72 | 16,364.799 |
Kortlopende schulden
| 178,319 | 158,114 | 167,053 | 201,178 | 160,475 | 177,628 | 210,404 | 255,835 | 255,311 | 269,634 | 237,791 | 206,711 | 190,598 | 177,954 | 161,369 | 168,120 | 186,206 | 184,241 | 173,509 | 191,017 | 218,429 | 281,559 | 267,930 | 285,921 | 312,180 | 234,117 | 208,754 | 228,800 | 246,442 | 237,858 | 188,907 | 216,080 | 248,450 | 252,112 | 332,773 | 305,981 | 340,988 | 336,261 | 344,163 | 316,299 | 329,137 | 303,125 | 262,630 | 260,220 | 282,468 | 292,374 | 404,160 | 404,880 | 440,379 | 379,694 | 323,712 | 214,894.732 | 222,291.819 | 228,434.243 | 202,995.177 | 214,412.283 | 208,121.426 | 206,322.776 | 198,124.595 | 187,129.261 | 148,731.879 | 153,931.754 | 116,050.614 |
Belastingschulden
| 23,659 | 20,471 | 14,606 | 21,305 | 24,758 | 40,043 | 48,349 | 45,398 | 40,699 | 33,112 | 28,210 | 16,562 | 14,540 | 13,491 | 11,554 | 19,158 | 20,465 | 12,946 | 16,131 | 15,454 | 12,034 | 6,071 | 4,336 | 5,336 | 5,571 | 4,052 | 2,804 | 3,965 | 7,569 | 7,944 | 7,654 | 9,039 | 12,402 | 16,860 | 20,472 | 15,688 | 5,315 | 1,667 | 600 | 1,532 | 4,413 | 2,135 | 3,873 | 3,941 | 3,306 | 4,414 | 3,917 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 23,659 | 26,471 | 14,606 | 65,219 | 65,697 | 0 | 0 | 0 | 0 | 0 | 84,881 | 69,004 | 55,602 | 58,595 | 56,493 | 61,325 | 63,294 | 0 | 65,250 | 0 | 0 | 0 | 51,376 | 0 | 0 | 0 | 55,323 | 0 | 0 | 0 | 58,700 | 0 | 0 | 0 | 59,765 | 0 | 0 | 0 | 34,127 | 0 | 0 | 0 | 43,011 | 0 | 0 | 0 | 39,843 | 32,468 | 34,914 | 34,372 | 31,891 | 18,140.008 | 0 | 18,424.49 | 15,795.921 | 0 | 11,633.103 | 0 | 17,285.529 | 10,750.638 | 10,380.776 | 0 | 0 |
Overige kortlopende verplichtingen
| 35,405 | 30,123 | 50,297 | 6,284 | 4,881 | 105,509 | 113,871 | 108,011 | 105,516 | 89,116 | 4,043 | 10,073 | 6,497 | 5,618 | 3,064 | 7,731 | 6,298 | 135,941 | 2,439 | 133,809 | 133,785 | 119,388 | 1,883 | 136,054 | 137,519 | 131,530 | 1,801 | 131,342 | 129,845 | 113,679 | 3,782 | 105,609 | 106,231 | 106,820 | 1,576 | 99,196 | 87,442 | 76,887 | 2,005 | 79,259 | 90,742 | 79,051 | 1,758 | 88,111 | 107,788 | 90,338 | 856 | 3 | 3 | 11 | 16 | 0.002 | 18,941.861 | -0.001 | -0.001 | 14,953.853 | 0.001 | 16,666.273 | -0.001 | 0.001 | 0.001 | 12,031.752 | 14,059.195 |
Totaal kortlopende verplichtingen
| 368,241 | 337,473 | 307,693 | 359,920 | 325,096 | 375,659 | 404,022 | 492,388 | 500,735 | 477,086 | 443,999 | 391,542 | 348,302 | 333,189 | 293,122 | 292,553 | 316,860 | 320,182 | 293,374 | 324,826 | 352,214 | 400,947 | 376,656 | 421,975 | 449,699 | 365,647 | 324,640 | 360,142 | 376,287 | 351,537 | 300,643 | 321,689 | 354,681 | 358,932 | 435,840 | 405,177 | 428,430 | 413,148 | 421,748 | 395,558 | 419,879 | 382,176 | 346,255 | 348,331 | 390,256 | 382,712 | 475,410 | 475,530 | 515,222 | 457,305 | 396,473 | 266,127.62 | 278,443.533 | 277,001.663 | 242,464.622 | 252,023.559 | 241,998.423 | 245,992.571 | 243,991.931 | 221,690.077 | 176,126.161 | 185,457.226 | 146,474.608 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 3,750 | 4,500 | 5,250 | 20,051 | 78,995 | 80,461 | 80,309 | 87,287 | 77,806 | 75,920 | 75,956 | 75,850 | 68,534 | 71,565 | 75,790 | 79,533 | 82,551 | 84,976 | 90,308 | 96,783 | 101,775 | 31,292 | 17,180 | 18,420 | 19,839 | 93,850 | 98,783 | 104,787 | 102,615 | 106,851 | 112,220 | 112,703 | 113,913 | 124,797 | 29,551 | 74,416 | 72,698 | 81,109 | 76,014 | 144,477 | 140,817 | 145,687 | 152,341 | 157,645 | 164,108 | 160,528 | 30,014 | 34,252 | 36,070 | 46,946 | 74,375 | 53,434.11 | 59,817.147 | 43,904.183 | 53,463.923 | 60,559.96 | 60,864.33 | 83,363.07 | 90,452.44 | 95,881.81 | 136,870 | 126,870 | 146,421.2 |
Uitgestelde opbrengsten niet-vlottend
| 16,549 | 16,294 | 16,087 | 14,356 | 13,297 | 0 | 0 | 0 | 0 | 0 | 14,490 | 28,384 | 25,980 | 22,941 | 22,236 | 45,254 | 43,005 | 41,056 | 38,425 | 30,121 | 28,574 | 25,333 | 24,509 | 22,016 | 19,569 | 19,468 | 18,521 | 17,312 | 16,205 | 15,132 | 17,403 | 19,554 | 24,435 | 24,369 | 22,742 | 22,924 | 22,847 | 22,650 | 23,163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,514.172 | 0 | 0 | 28,365.269 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 37,665 | 37,710 | 37,060 | 38,819 | 39,175 | 40,050 | 38,161 | 38,167 | 37,598 | 37,509 | 37,522 | 35,515 | 35,628 | 35,801 | 36,051 | 31,874 | 31,472 | 35,639 | 36,178 | 41,230 | 42,148 | 42,276 | 42,960 | 43,988 | 44,554 | 44,577 | 45,010 | 43,971 | 44,066 | 44,479 | 45,025 | 42,467 | 41,893 | 41,751 | 41,793 | 42,127 | 46,115 | 46,481 | 46,267 | 47,156 | 46,513 | 45,320 | 45,772 | 46,711 | 47,121 | 44,284 | 44,433 | 40,907 | 41,839 | 41,784 | 40,522 | 15,238.738 | 14,598.995 | 16,039.382 | 16,928.798 | 18,588.692 | 24,158.528 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 18,471 | 18,039 | 18,062 | 438 | 442 | 13,051 | 12,197 | 12,215 | 11,502 | 15,537 | 428 | 434 | 436 | 441 | 446 | 454 | 458 | 463 | 458 | 50 | 48 | 57 | 41 | 40 | 42 | 42 | 40 | 42 | 42 | 42 | 43 | 45 | 46 | 42 | 42 | 41 | 38 | 39 | 38 | 15,413 | 15,297 | 15,209 | 15,231 | 16,695 | 16,098 | 18,351 | 25,550 | 21,876 | 28,245 | 26,822 | 26,596 | 13,423.013 | 13,615.332 | 0.001 | 33,594.354 | 33,169.231 | 0.001 | 28,057.003 | 23,917.42 | 22,068.619 | 11,780.763 | 11,974.634 | 10,036.221 |
Totaal niet-vlottende verplichtingen
| 76,435 | 76,543 | 76,459 | 73,664 | 131,909 | 133,562 | 130,667 | 137,669 | 126,906 | 128,966 | 128,396 | 140,183 | 130,578 | 130,748 | 134,523 | 157,115 | 157,486 | 162,134 | 165,369 | 168,184 | 172,545 | 98,958 | 84,690 | 84,464 | 84,004 | 157,937 | 162,354 | 166,112 | 162,928 | 166,504 | 174,691 | 174,769 | 180,287 | 190,959 | 94,128 | 139,508 | 141,698 | 150,279 | 145,482 | 207,046 | 202,627 | 206,216 | 213,344 | 221,051 | 227,327 | 223,163 | 99,997 | 97,035 | 106,154 | 115,552 | 141,493 | 82,095.861 | 88,031.474 | 72,457.738 | 103,987.075 | 112,317.883 | 113,388.128 | 111,420.073 | 114,369.86 | 117,950.429 | 148,650.763 | 138,844.634 | 156,457.421 |
Totaal passiva
| 444,676 | 414,016 | 384,152 | 433,584 | 457,005 | 509,221 | 534,689 | 630,057 | 627,641 | 606,052 | 572,395 | 531,725 | 478,880 | 463,937 | 427,645 | 449,668 | 474,346 | 482,316 | 458,743 | 493,010 | 524,759 | 499,905 | 461,346 | 506,439 | 533,703 | 523,584 | 486,994 | 526,254 | 539,215 | 518,041 | 475,334 | 496,458 | 534,968 | 549,891 | 529,968 | 544,685 | 570,128 | 563,427 | 567,230 | 602,604 | 622,506 | 588,392 | 559,599 | 569,382 | 617,583 | 605,875 | 575,407 | 572,565 | 621,376 | 572,857 | 537,966 | 348,223.481 | 366,475.007 | 349,459.401 | 346,451.697 | 364,341.442 | 355,386.551 | 357,412.644 | 358,361.791 | 339,640.506 | 324,776.924 | 324,301.86 | 302,932.028 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 13,815 | 0 | 0 | 0 | 2,994 | 0 | 0 | 0 | 15,710 | 0 | 5,116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 |
Ingehouden winsten
| 659,603 | 649,028 | 648,966 | 671,828 | 663,054 | 651,771 | 652,054 | 631,210 | 590,471 | 550,750 | 512,355 | 476,158 | 455,428 | 440,411 | 433,440 | 416,867 | 449,147 | 407,607 | 372,745 | 405,491 | 398,191 | 385,378 | 352,906 | 379,450 | 366,481 | 357,680 | 349,340 | 344,554 | 334,874 | 322,445 | 317,463 | 313,577 | 302,985 | 287,784 | 276,751 | 269,256 | 256,804 | 253,530 | 251,887 | 263,791 | 260,943 | 267,323 | 273,614 | 268,227 | 259,412 | 258,515 | 252,626 | 230,051 | 233,276 | 233,158 | 229,035 | 42,188.847 | 35,770.127 | 29,215.98 | 22,707.301 | 13,458.836 | 4,065.441 | -9,187.542 | -9,875.359 | -921.904 | 424.881 | 16,335.204 | 28,174.212 |
Overige gereserveerde algehele resultaten
| 35,559 | 30,370 | -1,671 | 35,280 | 34,457 | 31,950 | -2,994 | 29,880 | 19,512 | 10,657 | -15,710 | 28,560 | -5,116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 20,482 | 20,482 | 32,482 | -5,273 | -5,871 | -6,544 | 18,568 | 8,132 | 7,495 | 8,558 | 18,899 | -8,141 | 13,533 | 15,152 | 13,269 | 23,639 | -15,511 | 23,573 | 46,850 | 23,347 | 20,981 | 18,959 | 47,006 | 17,569 | 20,371 | 19,970 | 19,520 | 25,445 | 25,159 | 24,028 | 26,963 | 20,839 | 23,554 | 23,747 | 25,718 | 26,830 | 22,607 | 21,972 | 21,630 | 19,193 | 17,770 | 21,400 | 20,538 | 21,137 | 23,424 | 22,542 | 20,968 | 24,353 | 24,245 | 24,234 | 24,187 | 136,511.088 | 136,257.238 | 136,363.453 | 137,045.941 | 137,404.955 | 137,199.983 | 57,893.328 | 57,898.704 | 49,034.616 | 72,733.351 | 72,323.455 | 72,338.286 |
Totaal eigen vermogen van aandeelhouders
| 727,644 | 711,880 | 705,592 | 713,835 | 703,640 | 689,177 | 682,622 | 681,222 | 629,478 | 581,965 | 543,254 | 508,577 | 480,961 | 467,563 | 458,709 | 452,506 | 445,636 | 443,180 | 431,595 | 440,838 | 431,172 | 416,337 | 411,912 | 409,019 | 398,852 | 389,650 | 380,860 | 381,999 | 372,033 | 358,473 | 356,426 | 346,416 | 338,539 | 323,531 | 314,469 | 308,086 | 291,411 | 287,502 | 285,517 | 294,984 | 290,713 | 300,723 | 306,152 | 301,364 | 294,836 | 293,057 | 285,594 | 266,404 | 269,521 | 269,392 | 265,222 | 190,699.935 | 184,027.365 | 177,579.433 | 171,753.242 | 162,863.791 | 153,265.424 | 60,705.786 | 60,023.345 | 60,112.712 | 85,158.232 | 100,658.659 | 112,512.498 |
Totaal eigen vermogen
| 727,644 | 711,880 | 705,592 | 713,835 | 703,640 | 689,177 | 682,622 | 681,222 | 629,478 | 581,965 | 543,254 | 508,577 | 480,961 | 470,489 | 463,497 | 457,292 | 450,227 | 447,538 | 435,581 | 444,757 | 432,596 | 417,783 | 411,198 | 408,648 | 398,444 | 386,764 | 378,127 | 379,410 | 369,659 | 356,277 | 354,189 | 344,359 | 337,220 | 325,004 | 316,413 | 310,615 | 293,946 | 290,363 | 288,627 | 298,290 | 292,566 | 300,701 | 306,423 | 301,648 | 295,627 | 294,246 | 286,716 | 266,404 | 269,521 | 269,392 | 265,222 | 190,699.935 | 184,027.365 | 177,579.433 | 171,753.242 | 162,863.791 | 153,265.424 | 60,705.786 | 60,023.345 | 60,112.712 | 85,158.232 | 100,658.659 | 112,512.498 |
Totaal passiva en aandeelhoudersvermogen
| 1,172,320 | 1,125,896 | 1,089,744 | 1,147,419 | 1,160,645 | 1,198,398 | 1,217,311 | 1,311,279 | 1,257,119 | 1,188,017 | 1,115,649 | 1,040,302 | 959,841 | 934,426 | 891,142 | 906,960 | 924,573 | 929,854 | 894,324 | 937,767 | 957,355 | 917,688 | 872,544 | 915,087 | 932,147 | 910,348 | 865,121 | 905,664 | 908,874 | 874,318 | 829,523 | 840,817 | 872,188 | 874,895 | 846,381 | 855,300 | 864,074 | 853,790 | 855,857 | 900,894 | 915,072 | 889,093 | 866,022 | 871,030 | 913,210 | 900,121 | 862,123 | 838,969 | 890,897 | 842,249 | 803,188 | 538,923.416 | 550,502.372 | 527,038.834 | 518,204.939 | 527,205.233 | 508,651.975 | 418,118.43 | 418,385.136 | 399,753.218 | 409,935.156 | 424,960.519 | 415,444.526 |