
KleanNara Co., Ltd.
KRX:004540.KS
2430 (KRW) • At close May 9, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 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
| 12,254.086 | 27,128.875 | 30,910.656 | 47,168.719 | 31,804.114 | 26,922.627 | 26,968.938 | 38,815.812 | 7,097.7 | 16,820.265 | 44,728.925 | 25,559.106 | 9,562.793 | 9,109.45 | 19,646.555 | 23,702.131 | 4,998.957 | 15,915.79 | 19,516.716 | 25,623.783 | 7,387.525 | 4,858.005 | 7,117.524 | 10,424.923 | 6,829.087 | 8,933.66 | 11,234.52 | 8,471.605 | 6,504.19 | 10,434.039 | 3,023.323 | 5,809.784 | 6,836.561 | 3,654.64 | 6,837.542 | 4,052.216 | 3,561.563 | 7,343.498 | 5,223.793 | 1,934.369 | 2,507.054 | 2,636.265 | 2,571.513 | 1,634.347 | 1,398.617 | 1,774.23 | 20,851.08 | 3,807.369 | 3,169.577 | 5,211.943 | 2,758.094 | 2,785.062 | 5,018.246 | 9,364.721 | 20,125.923 | 19,491.397 | 17,274.035 | 17,600.896 | 1,293.367 | 1,086.457 | 1,494.71 | 1,331.348 | 3,735.942 | 3,713.449 | 6,156.577 |
Kortetermijnbeleggingen
| 8,742.812 | 8,021.158 | 13,339.19 | 11,441.181 | 9,949.757 | 14,203.983 | 13,179.036 | 6,882.875 | 26,653.962 | 26,690.726 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 0 | 0 | 0 | 0 | -11,549.92 | 550 | -11,428.082 | -11,554.343 | 500 | 800 | -7,748.272 | 550.348 | -7,956.763 | 1,085.313 | 1,085.313 | 3,185.313 | -7,984.484 | -7,973.144 | -7,622.704 | -7,637.185 | -7,608.731 | -7,593.291 | 0 | 0 | 0 | 350 | 350 | 350 | 0 | 1,372 | 1,372 | 1,372 | 379.928 | 1,876.929 | 2,324.503 | 1,206.51 | 1,056.57 | 3,261.105 | 6,826.79 | 5,326.57 | 4,015.874 | 14,243.609 | 12,717.965 | 11,051.076 |
Liquide middelen en kortetermijnbeleggingen
| 20,996.898 | 35,150.033 | 44,249.847 | 58,609.9 | 41,753.871 | 41,126.61 | 40,147.974 | 45,698.687 | 33,751.662 | 43,510.991 | 44,928.925 | 25,759.106 | 9,762.793 | 9,309.45 | 19,846.555 | 23,902.131 | 5,198.957 | 16,115.79 | 19,716.716 | 25,823.783 | 7,587.525 | 4,858.005 | 7,117.524 | 10,424.923 | 6,829.087 | 8,933.66 | 11,784.52 | 8,471.605 | 6,504.19 | 10,934.039 | 3,823.323 | 5,809.784 | 7,386.909 | 3,654.64 | 7,922.855 | 5,137.529 | 6,746.876 | 7,343.498 | 5,223.793 | 1,934.369 | 2,507.054 | 2,636.265 | 2,571.513 | 1,634.347 | 1,398.617 | 1,774.23 | 21,201.08 | 4,157.369 | 3,519.577 | 5,211.943 | 4,130.094 | 4,157.062 | 6,390.246 | 9,744.649 | 22,002.852 | 21,815.9 | 18,480.545 | 18,657.466 | 4,554.472 | 7,913.247 | 6,821.28 | 5,347.222 | 17,979.551 | 16,431.414 | 17,207.653 |
Nettovorderingen
| 68,122.866 | 0 | 65,325.51 | 70,375.793 | 64,662.09 | 64,664.521 | 62,866.96 | 63,504.267 | 64,008.512 | 73,002.448 | 74,738.8 | 75,467.605 | 75,456.748 | 65,859.786 | 63,903.302 | 63,209.063 | 65,021.225 | 66,067.698 | 61,556.796 | 65,180.22 | 62,318.511 | 66,225.075 | 79,692.094 | 88,893.364 | 86,153.553 | 83,658.695 | 80,572.314 | 85,789.915 | 95,480.757 | 86,592.946 | 83,288.834 | 84,544.197 | 84,891.434 | 80,270.734 | 76,774.781 | 74,819.373 | 75,185.384 | 67,475.79 | 74,881.994 | 73,631.737 | 73,124.247 | 72,946.826 | 72,113.457 | 74,467.542 | 75,012.016 | 68,529.385 | 74,353.572 | 0 | 74,920.489 | 0 | 68,615.076 | 67,147.906 | 0 | 54,229.803 | 58,556.904 | 60,184.314 | 57,333.046 | 45,286.074 | 47,637.961 | 53,797.993 | 50,461.887 | 0 | 50,301.611 | 48,077.343 | 48,987.995 |
Voorraad
| 62,809.718 | 56,633.396 | 58,351.556 | 57,736.889 | 58,234.207 | 61,077.139 | 67,296.131 | 68,960.72 | 79,261.652 | 78,269.301 | 62,892.735 | 53,449.445 | 46,113.321 | 49,752.1 | 47,383.529 | 47,584.619 | 46,621.582 | 52,392.788 | 49,558.245 | 46,723.062 | 42,364.771 | 44,175.066 | 57,373.925 | 66,066.972 | 71,613.959 | 62,640.785 | 69,220.987 | 63,308.469 | 64,437.054 | 67,365.044 | 60,768.577 | 51,773.957 | 51,631.955 | 52,908.82 | 54,489.06 | 56,530.338 | 52,238.038 | 54,532.392 | 53,465.856 | 57,297.193 | 48,282.135 | 46,876.653 | 44,719.869 | 43,221.024 | 39,134.4 | 42,019.102 | 44,984.909 | 44,847.33 | 37,757.666 | 43,849.389 | 62,847.407 | 58,516.609 | 50,841.493 | 47,107.007 | 47,558.388 | 39,527.331 | 35,065.606 | 37,744.482 | 41,410.564 | 59,846.268 | 52,110.42 | 51,672.905 | 44,034.274 | 44,091.181 | 42,047.595 |
Overige vlottende activa
| 7,551.439 | 74,957.087 | 6,543.379 | 6,093.393 | 7,384.322 | 11,388.131 | 6,510.302 | 6,442.474 | 4,224.194 | 7,324.588 | 10,280.884 | 4,864.419 | 76,448.605 | 5,005.29 | 3,149.381 | 4,412.135 | 4,545.616 | 4,560.508 | 64,882.624 | 3,183.111 | 3,111.304 | 4,596.74 | 6,759.324 | 5,195.657 | 5,242.366 | 6,016.282 | 3,054.768 | 9,688.229 | 8,785.653 | 4,601.828 | 4,167.577 | 3,778.684 | 2,008.436 | 6,427.566 | 5,100.401 | 5,009.702 | 5,233.303 | 9,759.413 | 4,685.867 | 5,655.492 | 3,086.306 | 7,135.904 | 4,475.349 | 5,303.53 | 5,554.691 | 2,986.401 | 74,353.571 | 82,458.809 | 74,920.489 | 71,790.102 | 68,624.076 | 67,147.905 | 62,035.727 | 55,601.803 | 59,928.904 | 61,556.315 | 58,767.582 | 46,720.61 | 47,637.962 | 53,797.994 | 50,471.933 | 51,558.344 | 50,301.613 | 48,080.264 | 48,987.994 |
Totaal vlottende activa
| 159,480.922 | 166,740.516 | 175,640.477 | 192,815.975 | 168,718.823 | 173,795.921 | 173,136.202 | 180,114.489 | 178,461.002 | 196,352.017 | 184,727.546 | 155,891.152 | 132,324.719 | 126,137.622 | 131,567.1 | 139,107.947 | 119,172.382 | 137,060.315 | 134,157.585 | 139,602.613 | 115,382.111 | 118,197.531 | 147,524.193 | 167,599.865 | 166,342.438 | 157,315.876 | 162,845.467 | 158,818.212 | 167,459.907 | 165,860.434 | 147,997.43 | 142,455.677 | 144,439.749 | 137,809.193 | 144,287.097 | 141,496.942 | 139,403.6 | 139,111.093 | 138,257.51 | 138,518.791 | 126,999.742 | 129,595.648 | 123,880.188 | 124,626.443 | 118,149.568 | 115,309.118 | 140,539.56 | 131,463.508 | 116,197.732 | 120,851.434 | 135,601.577 | 129,821.576 | 119,267.466 | 112,453.459 | 129,490.144 | 122,899.546 | 112,313.733 | 103,122.558 | 93,602.998 | 121,557.509 | 109,403.633 | 108,578.471 | 112,315.438 | 108,602.859 | 108,243.242 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 416,228.088 | 403,074.507 | 416,573.136 | 422,287.89 | 422,337.317 | 425,527.107 | 427,778.835 | 432,162.15 | 436,943.962 | 428,081.173 | 426,799.454 | 426,124.827 | 425,593.6 | 418,527.705 | 414,736.735 | 412,769.62 | 412,050.892 | 381,134.221 | 379,597.68 | 384,585.927 | 391,650.042 | 388,548.531 | 392,786.745 | 416,021.508 | 404,330.732 | 380,624.996 | 383,120.592 | 386,253.51 | 383,935.1 | 368,142.321 | 362,158.496 | 361,788.123 | 360,499.071 | 363,210.897 | 360,909.543 | 360,906.235 | 361,671.79 | 355,567.842 | 350,212.54 | 336,918.362 | 327,772.474 | 327,005.911 | 326,542.663 | 322,448.099 | 317,272.498 | 319,632.801 | 295,417.393 | 297,076.239 | 295,991.318 | 303,447.554 | 308,600.194 | 310,005.255 | 311,154.333 | 314,344.535 | 314,712.407 | 313,827.945 | 316,240.734 | 321,164.223 | 322,068.192 | 287,883.824 | 291,767.183 | 295,065.379 | 302,955.468 | 307,223.636 | 308,977.901 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 5,646.298 | 5,626.174 | 6,066.617 | 6,326.873 | 6,244.59 | 5,750.07 | 6,042.405 | 6,430.22 | 6,743.733 | 6,511.924 | 5,876.705 | 5,230.859 | 5,279.765 | 4,949.601 | 4,779.8 | 3,738.623 | 2,433.581 | 2,273.717 | 1,453.511 | 1,286.896 | 1,366.919 | 1,074.428 | 1,134.288 | 940.886 | 988.152 | 1,023.193 | 1,085.47 | 616.236 | 652.007 | 692.286 | 735.257 | 773.101 | 819.851 | 861.383 | 939.58 | 1,016.907 | 1,113.25 | 1,207.35 | 1,267.159 | 1,320.561 | 1,361.054 | 1,359.682 | 1,002.999 | 1,081.406 | 1,072.646 | 1,236.586 | 1,292.783 | 1,361.226 | 1,430.29 | 1,365.182 | 767.897 | 505.855 | 511.369 | 27.22 | 42.68 | 47.81 | 57.997 | 63.151 | 60.859 | 32.74 | 35.995 | 28.114 | 19.655 | 17.896 | 14.087 |
Goodwill en immateriële activa
| 5,646.298 | 5,626.174 | 6,066.617 | 6,326.873 | 6,244.59 | 5,750.07 | 6,042.405 | 6,430.22 | 6,743.733 | 6,511.924 | 5,876.705 | 5,230.859 | 5,279.765 | 4,949.601 | 4,779.8 | 3,738.623 | 2,433.581 | 2,273.717 | 1,453.511 | 1,286.896 | 1,366.919 | 1,074.428 | 1,134.288 | 940.886 | 988.152 | 1,023.193 | 1,085.47 | 616.236 | 652.007 | 692.286 | 735.257 | 773.101 | 819.851 | 861.383 | 939.58 | 1,016.907 | 1,113.25 | 1,207.35 | 1,267.159 | 1,320.561 | 1,361.054 | 1,359.682 | 1,002.999 | 1,081.406 | 1,072.646 | 1,236.586 | 1,292.783 | 1,361.226 | 1,430.29 | 1,365.182 | 767.897 | 505.855 | 511.369 | 27.22 | 42.68 | 47.81 | 57.997 | 63.151 | 60.859 | 32.74 | 35.995 | 28.114 | 19.655 | 17.896 | 14.087 |
Langetermijnbeleggingen
| 3,660.393 | 5,329.994 | 13,857.377 | 40,524.705 | 38,416.021 | -1,665.682 | 3,305.669 | 9,061.725 | -12,028.464 | -3,091.488 | 15,720.132 | 12,973.278 | 12,567.693 | 10,745.256 | 10,054.075 | 10,026.417 | 9,573.576 | 8,614.641 | 7,738.364 | 7,734.517 | 7,740.386 | 0 | 0 | 0 | 0 | 15,667.123 | 3,588.695 | 15,470.483 | 15,595.761 | 3,690.742 | 3,395.932 | 11,903.315 | 3,913.855 | 12,259.711 | 3,779.029 | 3,763.746 | 1,675.444 | 12,600.023 | 12,427.115 | 12,028.272 | 12,004.118 | 10,596.674 | 10,554.704 | 0 | 0 | 0 | 2,512.422 | 2,476.323 | 2,459.561 | 0 | 5,152.645 | 5,144.067 | 5,219.42 | 6,253.901 | 4,705.613 | 4,280.546 | 5,357.234 | 5,584.124 | 3,308.368 | 1,024.379 | 2,581.9 | 3,892.803 | -6,788.179 | -5,088.803 | 587.544 |
Belastingvorderingen
| 0 | 0 | 0 | -6,326.873 | 0 | 40,138.32 | 41,226.577 | -9,061.725 | 0 | 0 | -15,720.132 | 0 | 23,582.227 | 20,397.667 | 19,988.213 | 19,948.254 | 19,799.86 | 853.702 | 2,052.035 | 4,129.465 | 3,689.223 | 0 | 0 | 0 | 0 | 5,554.718 | 5,087.785 | 6,000.081 | 5,449.856 | 5,501.877 | 4,867.934 | 4,635.404 | 4,371.509 | 4,486.882 | 4,334.394 | 3,666.783 | 3,847.916 | 3,121.119 | 2,974.01 | 1,863.038 | 1,632.348 | 501.499 | 501.499 | 0 | 0 | 0 | 7,919.313 | 7,933.873 | 7,773.433 | 0 | 8,823.231 | 8,612.871 | 8,624.931 | 790.298 | 2,291.436 | 195.698 | 79.134 | 195.698 | 195.692 | 2,630.503 | 3,030.496 | 4,422.025 | 4,121.288 | 4,663.1 | 5,263.338 |
Overige niet-vlottende activa
| 36,061.611 | 34,713.625 | 28,236.169 | 11,091.238 | 5,805.501 | 20 | -4,756.93 | 39,351.553 | 50,926.746 | 44,261.342 | 37,546.36 | 22,726.365 | -656.703 | -687.182 | 20 | 20 | 20 | 15,375.44 | 15,352.071 | 18,337.777 | 18,435.427 | 27,168.537 | 26,334.991 | 27,747.231 | 27,748.545 | 19.998 | 12,369.975 | 19.999 | 20 | 8,122.23 | 8,518.367 | 20 | 8,420.144 | 20 | 8,935.359 | 8,955.243 | 11,399.847 | 19.999 | 20 | 19.999 | 20 | 20 | 20 | 10,573.091 | 10,522.581 | 10,466.748 | 20 | 19.999 | 20 | 15,325.386 | 0.001 | 20.001 | 20 | 419.534 | 419.534 | 3,157.821 | 2,044.26 | 1,820.229 | 4,094.241 | 7,546.784 | 6,085.884 | 4,776.659 | 15,234.849 | 13,493.981 | 12,009.804 |
Totaal niet-vlottende activa
| 461,596.389 | 448,744.301 | 464,733.3 | 473,903.833 | 472,803.429 | 469,769.815 | 473,596.556 | 477,943.923 | 482,585.977 | 475,762.951 | 470,222.519 | 467,055.329 | 466,366.581 | 453,933.047 | 449,578.823 | 446,502.914 | 443,877.908 | 408,251.721 | 406,193.661 | 416,074.582 | 422,881.997 | 416,791.496 | 420,256.024 | 444,709.625 | 433,067.429 | 402,890.028 | 405,252.517 | 408,360.309 | 405,652.723 | 386,149.456 | 379,675.986 | 379,119.943 | 378,024.432 | 380,838.873 | 378,897.905 | 378,308.914 | 379,708.246 | 372,516.333 | 366,900.824 | 352,150.232 | 342,789.994 | 339,483.766 | 338,621.865 | 334,102.596 | 328,867.725 | 331,336.135 | 307,161.911 | 308,867.66 | 307,674.601 | 320,138.122 | 323,343.968 | 324,288.049 | 325,530.053 | 321,835.488 | 322,171.67 | 321,509.82 | 323,779.359 | 328,827.425 | 329,727.352 | 299,118.23 | 303,501.458 | 308,184.98 | 315,543.081 | 320,309.81 | 326,852.674 |
Totaal activa
| 621,077.31 | 615,484.816 | 640,373.777 | 666,719.808 | 641,522.252 | 643,565.736 | 646,732.758 | 658,058.412 | 661,046.979 | 672,114.968 | 654,950.064 | 622,946.481 | 598,691.3 | 580,070.668 | 581,145.923 | 585,610.861 | 563,050.29 | 545,312.036 | 540,351.246 | 555,677.194 | 538,264.108 | 534,989.027 | 567,780.217 | 612,309.49 | 599,409.867 | 560,205.904 | 568,097.984 | 567,178.521 | 573,112.63 | 552,009.89 | 527,673.416 | 521,575.62 | 522,464.181 | 518,648.066 | 523,185.002 | 519,805.856 | 519,111.847 | 511,627.425 | 505,158.334 | 490,669.024 | 469,789.736 | 469,079.414 | 462,502.053 | 458,729.039 | 447,017.293 | 446,645.253 | 447,701.471 | 440,331.168 | 423,872.333 | 440,989.556 | 458,945.545 | 454,109.624 | 444,797.519 | 434,288.947 | 451,661.814 | 444,409.366 | 436,093.091 | 431,949.982 | 423,330.35 | 420,675.739 | 412,905.091 | 416,763.45 | 427,858.519 | 428,912.669 | 435,095.916 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 32,496.333 | 30,699.313 | 45,592.098 | 49,094.158 | 46,512.905 | 48,121.314 | 35,527.685 | 45,177.868 | 46,845.909 | 52,557.691 | 52,095.914 | 58,185.044 | 51,374.627 | 49,023.635 | 53,136.296 | 53,569.276 | 49,289.131 | 49,457.365 | 58,786.943 | 55,086.626 | 51,821.106 | 52,124.101 | 74,537.848 | 86,680.761 | 85,035.318 | 76,615.251 | 77,686.229 | 90,690.416 | 102,035.077 | 82,629.46 | 72,541.531 | 83,172.834 | 76,793.871 | 74,907.031 | 77,124.078 | 77,126.347 | 73,574.258 | 77,901.844 | 75,424.578 | 89,771.008 | 74,621.645 | 70,936.45 | 70,657.433 | 84,609.867 | 74,132.284 | 71,156.745 | 81,421.662 | 85,713.834 | 69,305.032 | 82,288.255 | 76,271.09 | 73,651.216 | 72,140.587 | 54,804.966 | 61,455.309 | 62,965.043 | 55,348.776 | 59,136.188 | 74,980.794 | 65,258.124 | 61,779.509 | 61,803.195 | 50,608.8 | 52,274.306 | 47,446.323 |
Kortlopende schulden
| 263,950.422 | 266,517.028 | 206,735.548 | 202,512.284 | 192,800.256 | 140,763.45 | 174,220.516 | 171,451.849 | 138,761.094 | 139,512.909 | 100,671.549 | 99,906.316 | 74,823.847 | 75,377.052 | 72,153.484 | 68,042.843 | 91,468.42 | 80,591.771 | 126,808.512 | 154,735.147 | 157,569.08 | 205,850.347 | 203,691.289 | 213,463.924 | 202,805.728 | 196,886.319 | 194,773.397 | 127,603.5 | 103,105.608 | 166,979.344 | 106,592.525 | 78,975.447 | 136,627.392 | 134,786.488 | 137,767.006 | 138,157.136 | 102,294.181 | 113,757.554 | 118,954.514 | 102,023.509 | 97,593.062 | 60,178.239 | 83,713.234 | 41,739.24 | 69,178.885 | 60,176.074 | 74,241.713 | 114,351.887 | 148,972.796 | 163,324.548 | 214,529.918 | 205,918.581 | 205,157.597 | 187,849.313 | 195,336.226 | 186,656.178 | 210,616.822 | 204,521.367 | 263,726.236 | 268,883.586 | 173,151.547 | 175,537.682 | 178,021.904 | 174,601.992 | 151,487.484 |
Belastingschulden
| 0 | 0 | 0 | 66.207 | 371.687 | 0 | 0 | 0 | 0 | 0 | 134.355 | 138.528 | 0 | 43.539 | 195.072 | 287.587 | 157.194 | 428.362 | 2,530.128 | 899.523 | 0 | 0 | 1,295.593 | 9.927 | 121.81 | 75.627 | 0 | 46.624 | 76.799 | 854.384 | 2,391.655 | 3,431.437 | 3,044.347 | 2,709.686 | 1,716.633 | 196.747 | 0 | 0 | 1,204.823 | 301.888 | 0 | 1,019.163 | 1,019.163 | 0 | 0 | 0 | 184.913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 1,762.174 | 1,628.663 | 50,517.537 | 44,153.953 | 1,860.557 | 1,670.574 | 1,882.823 | 2,179.065 | 2,441.874 | 37,403.537 | 32,512.311 | 31,227.243 | 34,249.117 | 40,360.78 | 38,785.013 | 41,831.929 | 39,651.072 | 36,868.49 | 35,203.225 | 41,333.725 | 39,013.02 | 40,111.558 | 37,589.289 | 40,103.043 | 42,929.814 | 51,405.912 | 49,636.042 | 43,759.754 | 47,525.147 | 45,886.709 | 2,709.686 | 1,716.633 | 196.747 | 37,643.602 | 0 | 1,204.823 | 39,464.404 | 37,935.488 | 37,480.854 | 1,019.163 | 34,195.558 | 40,799.201 | 35,013.35 | 33,020.749 | 39,150.38 | 41,404.303 | 0 | 0 | 24,974.019 | 21,025.143 | 0 | 0 | 28,869.124 | 25,483.303 | 25,166.442 | 22,032.777 | 18,129.381 | 0 | 18,511.532 | 19,918.417 | 14,583.817 | 17,291.835 |
Overige kortlopende verplichtingen
| 43,808.329 | 33,790.555 | 35,262.062 | 36,884.184 | 39,329.179 | 233.274 | 252.589 | 36,719.208 | 34,913.716 | 27,537.891 | 32,378.974 | 33,092.342 | 373.022 | 241.281 | -8.076 | -175.145 | 40,313.499 | -336.494 | -2,439.535 | -783.24 | 170.357 | 159.157 | -1,146.677 | 134.373 | 40,183.966 | 41.015 | 125.676 | 398.708 | -76.798 | -854.383 | -2,391.654 | -3,431.436 | 42,842.362 | 38,665.104 | 38,270.231 | 39,231.686 | 0 | 38,661.712 | 43,627.943 | 39,162.515 | 37,935.488 | -1,019.162 | 39,381.597 | 0.002 | 43,749.357 | 35,013.349 | 32,835.837 | 39,150.378 | 41,404.302 | 27,705.005 | 25,976.023 | 24,974.02 | 23,381.488 | 29,394.593 | 28,097.411 | 28,869.125 | 25,483.304 | 25,166.441 | 22,032.776 | 18,129.382 | 19,070.641 | 18,511.533 | 19,923.416 | 14,583.815 | 17,291.834 |
Totaal kortlopende verplichtingen
| 340,255.084 | 331,006.896 | 287,589.708 | 288,556.833 | 279,014.027 | 239,635.575 | 254,154.743 | 255,209.482 | 222,191.293 | 221,491.314 | 187,459.857 | 193,764.104 | 163,975.033 | 157,197.818 | 156,704.018 | 155,973.677 | 181,228.245 | 168,926.016 | 227,517.977 | 249,589.128 | 246,429.033 | 293,336.83 | 319,711.779 | 339,302.005 | 328,146.823 | 311,207.501 | 312,688.345 | 304,598.876 | 307,952.509 | 299,244.847 | 266,653.565 | 257,198.576 | 259,307.971 | 253,777.995 | 258,311.214 | 255,105.41 | 251,155.643 | 230,321.11 | 240,416.681 | 231,258.92 | 210,150.195 | 206,076.398 | 196,809.753 | 194,740.225 | 184,110.37 | 166,346.168 | 188,684.125 | 239,216.099 | 259,682.13 | 273,317.808 | 316,777.031 | 304,543.817 | 300,679.672 | 272,048.872 | 284,888.946 | 278,490.346 | 291,448.902 | 288,823.996 | 360,739.806 | 352,271.092 | 254,001.697 | 255,852.41 | 248,554.12 | 241,460.113 | 216,225.641 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 66,041.737 | 69,494.104 | 124,566.988 | 146,743.205 | 127,494.303 | 161,493.567 | 140,643.98 | 145,154.679 | 170,912.852 | 180,087.933 | 196,193.636 | 158,163.761 | 169,219.169 | 161,956.077 | 162,961.019 | 171,127.654 | 124,135.874 | 149,509.195 | 86,649.753 | 89,468.252 | 89,007.44 | 52,941.34 | 59,448.083 | 65,895.383 | 55,396.537 | 57,561.255 | 57,061.047 | 58,890.184 | 48,263.975 | 14,503.436 | 17,989.785 | 22,426.946 | 28,012.128 | 31,376.931 | 34,735.341 | 37,712.482 | 42,300.868 | 62,266.207 | 44,544.154 | 60,892.606 | 62,582.857 | 57,681.72 | 60,119.585 | 60,997.899 | 61,973.954 | 63,647.045 | 49,483.888 | 7,836.571 | 12,259.879 | 20,135.16 | 2,557 | 2,557 | 2,089 | 24,512.474 | 26,164.449 | 26,945.509 | 9,802.53 | 11,304.259 | 12,770.613 | 35,353.908 | 117,987.9 | 119,093.993 | 130,361.691 | 131,601.405 | 158,812.357 |
Uitgestelde opbrengsten niet-vlottend
| 7,694.034 | 7,457.26 | 0 | 7,793.672 | 8,033.778 | 8,337.122 | 9,104.229 | 9,427.245 | 9,734.559 | 9,912.294 | 9,692.266 | 9,864.551 | 10,037.667 | 10,539.082 | 10,759.705 | 10,965.673 | 11,228.164 | 10,341.626 | 11,106.815 | 10,675 | 10,895.622 | 11,116.243 | 11,336.866 | 11,557.487 | 11,845.87 | 12,072.271 | 12,313.538 | 1,703.124 | 971.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,417.862 | 0 | 33,401.508 | 0 | 32,584.95 | 0 | 31,211.384 | 0 | 0 | 0 | 0 | 0 | 0 | 21,183.513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 12,047.83 | 12,636.634 | 0 | 13,265.854 | 13,437.245 | 13,306.255 | 13,735.49 | 13,517.807 | 13,758.676 | 11,735.597 | 11,476.109 | 9,591.049 | 10,102.467 | 7,111.545 | 6,690.884 | 6,355.592 | 5,174.171 | 25,408.179 | 29,922.008 | 42.915 | 29,487.679 | 6,232.514 | 42.915 | 1,745.108 | 2,054.343 | 0 | 0 | 27,564.963 | 27,040.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 159.01 | 159.01 | 2,584.5 | 2,584.5 | 2,584.5 | 2,584.5 | 8,832.932 | 8,393.006 | 8,265.788 | 0 | 6,945.681 | 6,925.859 | 6,942.327 | 7,170.223 | 7,170.223 | 6,745.91 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 4,903.677 | 3,076.644 | 22,794.115 | 1,995.311 | 1,940.476 | 3,905.556 | 2,902.517 | 29,143.023 | 3,101.977 | 18,556.79 | 37,713.621 | 38,819.707 | 36,010.567 | 24,082.115 | 41,702.385 | 41,598.639 | 25,689.179 | 0 | 11,106.815 | 40,740.159 | 29,487.679 | 26,991.864 | 39,225.803 | 28,843.381 | 39,144.61 | 38,823.735 | 25,362.445 | 29,268.086 | 1,734.09 | 27,276.996 | 26,208.621 | 25,679.316 | 24,516.452 | 24,211.74 | 23,215.359 | 22,048.457 | 21,555.242 | 19,602.538 | 18,226.046 | 17,538.87 | 16,517.494 | 25,086.822 | 23,331.225 | 22,312.446 | 159.011 | 38,889.173 | 33,401.507 | 32,767.974 | 0 | 31,411.24 | 31,211.383 | 30,439.927 | 37,145.853 | 26,487.952 | 25,236.362 | 24,306.378 | 22,034.785 | 0.002 | 23,475.546 | 21,432.339 | 21,211.668 | 20,935.21 | 18,991.591 | 17,235.903 | 16,294.7 |
Totaal niet-vlottende verplichtingen
| 90,687.278 | 92,664.643 | 147,361.103 | 169,798.041 | 150,905.802 | 187,042.5 | 166,386.216 | 174,297.702 | 197,508.064 | 219,616.363 | 233,907.258 | 196,983.468 | 205,229.736 | 203,688.819 | 204,663.404 | 212,726.294 | 165,012.359 | 185,259.001 | 127,678.576 | 130,208.411 | 129,390.741 | 97,281.961 | 98,673.886 | 108,041.359 | 96,595.491 | 96,384.99 | 94,737.03 | 88,158.27 | 77,038.521 | 41,780.432 | 44,198.407 | 48,106.262 | 52,528.58 | 55,588.671 | 57,950.7 | 59,760.94 | 63,856.11 | 81,868.745 | 62,770.2 | 78,431.475 | 79,100.351 | 82,768.543 | 83,450.811 | 83,310.345 | 84,550.827 | 102,536.218 | 85,469.895 | 43,189.045 | 47,429.329 | 60,379.332 | 42,161.389 | 41,262.715 | 39,234.853 | 57,946.107 | 58,326.67 | 58,194.214 | 39,007.538 | 39,657.997 | 42,992.069 | 56,786.247 | 139,199.568 | 140,029.203 | 149,353.282 | 148,837.308 | 175,107.057 |
Totaal passiva
| 430,942.362 | 423,671.538 | 434,950.811 | 458,354.874 | 429,919.829 | 426,678.075 | 420,540.959 | 429,507.184 | 419,699.357 | 441,107.677 | 421,367.115 | 390,747.572 | 369,204.769 | 360,886.637 | 361,367.422 | 368,699.971 | 346,240.604 | 354,185.017 | 355,196.552 | 379,797.539 | 375,819.774 | 390,618.791 | 418,385.665 | 447,343.364 | 424,742.313 | 407,592.491 | 407,425.375 | 392,757.146 | 384,991.03 | 341,025.279 | 310,851.971 | 305,304.838 | 311,836.552 | 309,366.666 | 316,261.915 | 314,866.349 | 315,011.753 | 312,189.855 | 303,186.881 | 309,690.396 | 289,250.545 | 288,844.94 | 280,260.563 | 278,050.57 | 268,661.197 | 268,882.386 | 274,154.02 | 282,405.144 | 307,111.459 | 333,697.14 | 358,938.421 | 345,806.532 | 339,914.525 | 329,994.979 | 343,215.616 | 336,684.56 | 330,456.44 | 328,481.993 | 403,731.875 | 409,057.339 | 393,201.265 | 395,881.613 | 397,907.402 | 390,297.422 | 391,332.699 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 366.16 | 366.16 | 366.16 | 366.16 | 366.16 | 366.16 | 366.16 | 366.16 | 366.16 | 366.16 | 366.16 | 366.16 | 366.16 | 366.16 | 366.16 | 366.16 | 366.16 | 366.16 | 366.16 | 366.16 | 366.16 | 366.16 | 366.16 | 1,830.8 | 1,830.8 | 1,830.8 | 1,830.8 | 1,830.8 | 1,830.8 | 1,830.8 | 1,830.8 | 1,830.8 | 1,830.8 | 1,830.8 | 1,830.8 | 1,830.8 | 26,830.8 | 31,830.8 | 31,830.8 | 41,830.8 | 41,830.8 | 41,830.8 | 41,830.8 | 41,830.8 | 41,830.8 | 41,830.8 | 41,830.8 | 41,830.8 | 1,830.8 | 1,830.8 | 1,830.8 | 1,830.8 | 1,830.8 | 1,830.8 | 1,830.8 | 1,830.8 | 1,830.8 | 1,830.8 | 1,830.8 | 1,830.8 | 1,830.8 | 1,830.8 | 1,830.8 | 1,830.8 | 1,830.8 |
Gewone aandelen
| 37,240.693 | 37,240.693 | 37,240.693 | 37,240.693 | 37,240.693 | 37,240.693 | 37,240.693 | 37,240.693 | 37,240.693 | 37,240.693 | 37,240.693 | 37,240.693 | 37,240.693 | 37,240.693 | 37,240.693 | 37,240.693 | 37,240.693 | 37,240.693 | 37,240.693 | 37,240.693 | 37,240.693 | 37,240.693 | 37,240.693 | 186,203.465 | 186,203.465 | 186,203.465 | 186,203.465 | 186,203.465 | 186,203.465 | 186,203.465 | 186,203.465 | 186,183.6 | 186,165.33 | 186,145.065 | 186,144.825 | 186,144.825 | 161,144.825 | 151,884.5 | 151,884.5 | 121,838.74 | 121,838.74 | 121,838.74 | 121,754.065 | 121,754.065 | 121,754.065 | 121,398.95 | 121,398.95 | 121,398.95 | 121,398.95 | 121,398.95 | 121,398.95 | 121,398.95 | 121,398.95 | 121,398.95 | 121,398.95 | 121,398.95 | 121,398.95 | 121,398.95 | 41,398.95 | 41,398.95 | 41,398.95 | 41,398.95 | 41,398.95 | 41,398.95 | 41,398.95 |
Ingehouden winsten
| -3,589.258 | 3,190.069 | 16,285.382 | 19,227.35 | 22,464.839 | 27,952.725 | 37,256.863 | 39,616.292 | 52,412.687 | 51,576.814 | 54,152.473 | 52,768.432 | 50,056.054 | 45,835.576 | 46,430.045 | 43,562.434 | 43,461.231 | 36,976.909 | 31,003.881 | 19,255.362 | -53,313.162 | -71,208.902 | -66,086.308 | -50,456.648 | -40,693.413 | -42,191.247 | -34,318.054 | -20,290.494 | -6,671.894 | 16,031.157 | 21,641.317 | 20,876.67 | 15,226.573 | 14,141.272 | 10,508.468 | 8,534.443 | 7,706.451 | 7,278.939 | 11,370.203 | 10,777.942 | 10,341.11 | 10,054.025 | 12,152.148 | 10,574.268 | 8,254.419 | 7,976.116 | 3,749.748 | -5,282.257 | -7,006.854 | -16,334.702 | -23,748.151 | -15,452.183 | -18,729.372 | -52,076.472 | -47,924.243 | -48,645.635 | -50,733.789 | -52,902.948 | -57,280.537 | -32,512.805 | -24,427.399 | -23,009.418 | -35,389.775 | -26,725.533 | -22,606.365 |
Overige gereserveerde algehele resultaten
| 514.374 | 0 | 55,053.279 | 94,645.186 | 94,645.186 | 94,565.185 | 94,565.185 | 94,565.185 | 94,565.185 | 94,565.185 | 94,565.185 | 94,565.185 | 94,565.185 | -434.374 | -434.374 | -434.374 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 155,602.98 | 151,016.356 | 96,477.452 | 191,122.638 | 56,885.545 | 95,963.077 | 95,963.077 | 95,963.077 | 95,963.077 | 95,963.077 | 95,963.077 | 95,963.077 | 95,963.077 | 95,963.077 | 95,963.077 | 95,963.077 | 95,963.077 | 95,963.077 | 95,963.077 | 96,137.385 | 155,314.729 | 155,314.729 | 175,931.877 | 25,418.066 | 25,389.301 | 4,792.183 | 4,816.067 | 4,887.316 | 4,887.317 | 5,055.011 | 4,958.049 | 5,271.999 | 5,271.288 | 5,270.818 | 5,329.322 | 5,270.813 | 5,344.5 | 5,468.533 | 5,381.994 | 7,556.855 | 7,556.855 | 7,560.164 | 7,571.898 | 7,571.898 | 7,571.898 | 7,619.764 | 6,567.953 | -21.469 | 537.977 | 397.368 | 525.525 | 525.525 | 382.615 | 33,140.69 | 33,140.69 | 33,140.69 | 33,140.69 | 33,141.187 | 33,649.262 | 901.455 | 901.474 | 661.505 | 22,111.142 | 22,111.03 | 23,139.832 |
Totaal eigen vermogen van aandeelhouders
| 190,134.949 | 191,813.278 | 205,422.966 | 208,364.934 | 211,602.423 | 216,887.661 | 226,191.799 | 228,551.228 | 241,347.622 | 231,007.291 | 233,582.95 | 232,198.909 | 229,486.532 | 219,184.032 | 219,778.501 | 216,910.89 | 216,809.687 | 191,127.018 | 185,154.694 | 173,579.308 | 160,209.962 | 142,337.932 | 147,452.422 | 162,995.683 | 172,730.153 | 150,635.201 | 158,532.278 | 172,460.468 | 186,098.736 | 209,120.433 | 214,719.435 | 214,241.99 | 208,601.148 | 207,382.622 | 203,813.415 | 201,829.492 | 201,026.576 | 196,462.772 | 200,509.992 | 180,978.628 | 180,539.191 | 180,234.474 | 182,241.49 | 180,678.469 | 178,356.097 | 177,762.866 | 173,547.451 | 157,926.024 | 116,760.874 | 107,292.416 | 100,007.124 | 108,303.092 | 104,882.993 | 104,293.968 | 108,446.197 | 107,724.805 | 105,636.651 | 103,467.989 | 19,598.475 | 11,618.4 | 19,703.825 | 20,881.837 | 29,951.117 | 38,615.247 | 43,763.217 |
Totaal eigen vermogen
| 190,134.949 | 191,813.278 | 205,422.966 | 208,364.934 | 211,602.423 | 216,887.661 | 226,191.799 | 228,551.228 | 241,347.622 | 231,007.291 | 233,582.95 | 232,198.909 | 229,486.532 | 219,184.032 | 219,778.501 | 216,910.89 | 216,809.687 | 191,127.018 | 185,154.694 | 175,879.656 | 162,444.334 | 144,370.236 | 149,394.552 | 164,966.125 | 174,667.553 | 152,613.412 | 160,672.61 | 174,421.375 | 188,121.6 | 210,984.611 | 216,821.445 | 216,270.782 | 210,627.629 | 209,281.4 | 206,923.088 | 204,939.507 | 204,100.093 | 199,437.57 | 201,971.453 | 180,978.628 | 180,539.191 | 180,234.474 | 182,241.49 | 180,678.469 | 178,356.097 | 177,762.866 | 173,547.451 | 157,926.024 | 116,760.874 | 107,292.416 | 100,007.124 | 108,303.092 | 104,882.993 | 104,293.968 | 108,446.197 | 107,724.805 | 105,636.651 | 103,467.989 | 19,598.475 | 11,618.4 | 19,703.825 | 20,881.837 | 29,951.117 | 38,615.247 | 43,763.217 |
Totaal passiva en aandeelhoudersvermogen
| 621,077.31 | 615,484.816 | 640,373.777 | 666,719.808 | 641,522.252 | 643,565.736 | 646,732.758 | 658,058.412 | 661,046.979 | 672,114.968 | 654,950.064 | 622,946.481 | 598,691.3 | 580,070.668 | 581,145.923 | 585,610.861 | 563,050.29 | 545,312.036 | 540,351.246 | 555,677.194 | 538,264.108 | 534,989.027 | 567,780.217 | 612,309.489 | 599,409.867 | 560,205.903 | 568,097.985 | 567,178.521 | 573,112.63 | 552,009.89 | 527,673.416 | 521,575.62 | 522,464.181 | 518,648.066 | 523,185.002 | 519,805.856 | 519,111.847 | 511,627.425 | 505,158.334 | 490,669.024 | 469,789.736 | 469,079.414 | 462,502.053 | 458,729.039 | 447,017.293 | 446,645.252 | 447,701.471 | 440,331.168 | 423,872.333 | 440,989.556 | 458,945.545 | 454,109.624 | 444,797.518 | 434,288.947 | 451,661.813 | 444,409.365 | 436,093.091 | 431,949.982 | 423,330.35 | 420,675.739 | 412,905.09 | 416,763.45 | 427,858.519 | 428,912.669 | 435,095.916 |