Hansol Technics Co., LTD.
KRX:004710.KS
4435 (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
| 66,330.839 | 87,969.444 | 119,498.131 | 67,405.676 | 95,636.472 | 139,172.596 | 92,138.812 | 70,920.378 | 48,712.377 | 58,335.904 | 86,934.816 | 64,789.163 | 83,633.152 | 110,146.326 | 113,144.221 | 86,584.195 | 82,311.259 | 74,732.823 | 77,863.536 | 62,944.161 | 25,033.844 | 22,803.342 | 21,723.32 | 40,769.535 | 40,077.099 | 15,701.217 | 21,366.186 | 6,709.365 | 40,839.616 | 18,272.236 | 37,129.12 | 9,502.499 | 20,702.32 | 18,824.831 | 24,261.086 | 6,925.505 | 634.922 | 1,197.256 | 735.592 | 546.433 | 220.797 | 2,651.281 | 294.598 | 2,182.823 | 23,055.174 | 53,358.749 | 455.275 | 9,195.194 | 338.841 | 466.305 | 181.868 | 7,295.63 | 17,112.121 | 283.729 | 42.556 | 407.176 | 387.896 | 19,087.98 | 1,805.971 | 3,852.139 | 24,164.327 | 4,097.16 | 59.237 |
Kortetermijnbeleggingen
| 59,025.396 | 48,117.249 | 50,002.419 | 55,258.609 | 60,855.147 | 53,965.312 | 70,082.547 | 51,734.877 | 59,196.487 | 66,118.002 | 2,201.314 | 201.315 | 21.604 | 21.604 | 2,020.724 | 22.264 | 0 | -3,084.611 | -0 | 25,000 | 0 | 400 | 5,000 | 5,000 | 10,600 | -2,595.577 | -0 | -2,803.905 | 120.5 | -2,795.604 | 0 | -2,810.993 | -3,031.211 | 0 | -0 | 10,864.969 | -10,263.946 | 0 | 148.693 | 942.573 | 0 | 1,504.575 | 0 | 1,061.257 | -13,903.89 | 575.513 | 190.939 | 0 | 0 | 0 | 0 | 51.893 | 236.048 | 400.921 | 888.471 | 1,140.305 | 10,896.454 | 416.665 | 416.725 | 416.725 | 0.06 | 2.86 | 2.86 |
Liquide middelen en kortetermijnbeleggingen
| 125,356.235 | 136,086.694 | 169,500.55 | 122,664.284 | 156,491.619 | 193,137.908 | 162,221.36 | 122,655.255 | 107,908.865 | 124,453.906 | 89,136.13 | 64,990.478 | 83,654.756 | 110,167.93 | 115,164.945 | 86,606.46 | 82,311.259 | 74,732.823 | 77,863.536 | 87,944.161 | 25,033.844 | 23,203.342 | 26,723.32 | 45,769.535 | 50,677.099 | 15,701.217 | 21,366.185 | 6,709.365 | 40,960.116 | 18,272.236 | 37,129.121 | 9,502.499 | 20,702.32 | 18,824.831 | 24,261.086 | 17,790.474 | 634.922 | 1,197.256 | 884.285 | 1,489.006 | 220.797 | 4,155.856 | 294.598 | 3,244.08 | 23,055.174 | 53,934.262 | 646.214 | 9,195.194 | 338.841 | 466.305 | 181.868 | 7,347.523 | 17,348.169 | 684.65 | 931.027 | 1,547.481 | 11,284.35 | 19,504.645 | 2,222.696 | 4,268.864 | 24,164.387 | 4,100.02 | 62.097 |
Nettovorderingen
| 129,137.794 | 117,127.467 | 118,894.928 | 218,968.097 | 170,188.571 | 176,855.491 | 171,845.784 | 195,388.827 | 159,427.121 | 218,715.289 | 225,796.234 | 221,554.346 | 179,996.583 | 182,600.564 | 129,034.815 | 178,407.79 | 152,117.396 | 137,697.397 | 94,728.619 | 146,333.753 | 131,725.608 | 0 | 116,420.089 | 136,338.445 | 124,075.632 | 127,117.621 | 124,657.544 | 158,351.329 | 0 | 135,449.589 | 112,960.937 | 0 | 118,980.884 | 113,721.744 | 83,582.463 | 135,411.55 | 85,679.573 | 94,103.768 | 82,188.641 | 91,613.809 | 73,952.646 | 84,509.148 | 74,909.942 | 92,220.279 | 0 | 91,973.429 | 58,241.245 | 0 | 76,869.603 | 0 | 112,437.559 | 105,084.405 | 108,730.412 | 0 | 0 | 49,977.86 | 55,700.597 | 70,765.305 | 0 | 46,204.96 | 61,352.868 | 46,712.49 | 46,970.612 |
Voorraad
| 110,156.35 | 103,833.06 | 98,125.391 | 149,975.911 | 136,065.337 | 145,781.141 | 175,348.386 | 173,524.406 | 183,910.083 | 196,946.403 | 153,063.524 | 156,763.53 | 110,849.205 | 127,502.441 | 66,928.548 | 79,209.43 | 67,746.767 | 57,702.122 | 38,679.199 | 60,424.172 | 77,071.981 | 69,923.537 | 72,813.886 | 74,525.446 | 69,518.955 | 63,514.572 | 51,906.344 | 58,705.489 | 50,976.021 | 59,526.515 | 46,115.617 | 59,218.897 | 57,396.368 | 51,692.765 | 41,373.372 | 57,528.349 | 54,271.524 | 45,496.149 | 35,314.46 | 41,190.46 | 34,888.773 | 44,060.409 | 35,410.933 | 47,045.263 | 53,811.734 | 44,818.411 | 29,385.027 | 26,539.446 | 37,586.976 | 36,297.064 | 48,439.299 | 53,156.325 | 62,611.083 | 28,473.483 | 35,459.748 | 33,110.194 | 21,777.029 | 31,672.492 | 21,153.949 | 18,087.487 | 20,850.176 | 13,467.136 | 10,207.852 |
Overige vlottende activa
| 5,029.207 | 3,772.689 | 2,789.652 | -0 | 0 | -0 | 0.001 | -0 | 0 | -0 | -0.001 | 0 | -0 | 0 | -0 | 0.001 | -0 | -0.001 | 0 | -0.001 | -0 | 140,157.121 | 0 | 0.001 | 0.001 | 0.001 | 0 | -0.001 | 140,597.228 | 62.375 | 0 | 129,121.479 | 48.543 | -0.001 | 0.001 | 43.884 | -0.001 | 606.852 | 0 | 2,956.514 | 436.385 | 4,076.891 | -0.001 | 2,897.115 | 69,622.887 | 2,354.792 | 2,612.496 | 94,876.737 | 7,261.822 | 84,490.881 | 0.002 | -0.002 | -0.002 | 95,847.809 | 64,149.983 | -0.001 | -0.001 | 0.001 | 52,558.653 | -0.001 | -0.002 | -0.001 | -0.001 |
Totaal vlottende activa
| 369,679.586 | 360,819.911 | 389,310.521 | 491,608.293 | 462,745.527 | 515,774.54 | 509,415.53 | 491,568.487 | 451,246.069 | 540,115.597 | 467,995.887 | 443,308.354 | 374,500.543 | 420,270.935 | 311,128.308 | 344,223.681 | 302,175.422 | 270,132.341 | 211,271.355 | 294,702.086 | 233,831.433 | 233,284 | 215,957.295 | 256,633.427 | 244,271.687 | 206,333.411 | 197,930.074 | 223,766.182 | 232,533.365 | 213,310.715 | 196,205.675 | 197,842.875 | 197,128.115 | 184,239.339 | 149,216.922 | 210,774.257 | 140,586.018 | 141,404.025 | 118,387.385 | 137,249.789 | 109,498.601 | 136,802.304 | 110,615.472 | 145,406.737 | 146,489.795 | 193,080.894 | 90,884.982 | 130,611.377 | 122,057.242 | 121,254.25 | 161,058.728 | 165,588.251 | 188,689.662 | 125,005.942 | 100,540.758 | 84,635.534 | 88,761.975 | 121,942.443 | 75,935.298 | 68,561.31 | 106,367.429 | 64,279.645 | 57,240.56 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 364,591.089 | 367,819.835 | 366,759.043 | 367,814.625 | 364,106.761 | 359,526.645 | 358,790.808 | 412,498.153 | 401,677.046 | 400,255.332 | 267,549.984 | 261,149.595 | 254,265.462 | 238,409.051 | 231,264.421 | 236,215.463 | 242,498.127 | 240,889.412 | 232,909.285 | 239,464.169 | 239,950.491 | 239,081.818 | 238,297.711 | 252,965.947 | 251,385.883 | 242,242.857 | 230,221.114 | 231,306.435 | 230,150.213 | 225,961.116 | 231,401.369 | 271,407.063 | 282,229.02 | 282,975.574 | 287,028.567 | 292,073.041 | 211,980.829 | 215,619.916 | 219,454.501 | 222,429.197 | 225,992.212 | 228,525.095 | 231,272.066 | 235,494.009 | 237,951.208 | 242,369.791 | 243,445.735 | 284,222.732 | 247,949.705 | 192,276.017 | 161,232.459 | 114,989.051 | 97,822.196 | 94,815.389 | 98,878.633 | 100,675.779 | 105,147.985 | 116,637.293 | 119,121.071 | 121,478.531 | 125,197.704 | 131,657.432 | 125,753.539 |
Goodwill
| 95,933.748 | 94,894.418 | 93,487.4 | 94,845.393 | 94,060.993 | 93,840.38 | 92,945.674 | 104,755.262 | 101,276.939 | 99,264.462 | 29,059.568 | 29,044.861 | 27,699.124 | 27,784.918 | 26,669.599 | 28,765.418 | 29,432.158 | 29,968.982 | 28,380.572 | 29,446.866 | 28,356.059 | 27,890.322 | 27,407.426 | 35,275.058 | 35,495.671 | 34,142.581 | 34,262.692 | 36,108.483 | 36,588.928 | 36,588.928 | 36,588.928 | 47,188.928 | 47,188.928 | 47,188.928 | 47,188.928 | 54,747.996 | 18,600 | 18,600 | 18,600 | 0 | 25,400 | 0 | 25,400 | 0 | 25,400 | 0 | 25,400 | 31,972.43 | 0 | 31,334.373 | 35,295.728 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,954.389 |
Immateriële activa
| 53,206.095 | 54,311.793 | 55,912.617 | 57,833.633 | 59,088.598 | 61,439.189 | 63,197.366 | 7,285.84 | 7,365.783 | 7,580.886 | 7,137.874 | 8,764.566 | 9,429.849 | 10,162.159 | 10,800.485 | 12,442.16 | 12,982.825 | 14,074.569 | 14,521.731 | 19,597.416 | 20,088.54 | 21,191.206 | 20,959.279 | 23,888.593 | 24,735.317 | 24,889.049 | 25,783.031 | 30,159.022 | 31,312.167 | 31,578.652 | 32,443.554 | 33,729.3 | 33,274.623 | 34,262.256 | 36,567.975 | 33,782.609 | 8,076.317 | 7,317.488 | 7,250.411 | 33,224.975 | 7,860.108 | 33,043.954 | 7,862.138 | 33,074.842 | 7,675.717 | 33,440.479 | 8,880.397 | 10,872.865 | 41,992.68 | 10,896.191 | 10,633.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 149,139.843 | 149,206.211 | 149,400.017 | 152,679.026 | 153,149.591 | 155,279.569 | 156,143.04 | 112,041.102 | 108,642.722 | 106,845.348 | 36,197.442 | 37,809.427 | 37,128.973 | 37,947.077 | 37,470.084 | 41,207.578 | 42,414.983 | 44,043.551 | 42,902.303 | 49,044.282 | 48,444.599 | 49,081.528 | 48,366.705 | 59,163.651 | 60,230.988 | 59,031.63 | 60,045.723 | 66,267.505 | 67,901.095 | 68,167.58 | 69,032.482 | 80,918.228 | 80,463.551 | 81,451.184 | 83,756.903 | 88,530.605 | 26,676.317 | 25,917.488 | 25,850.411 | 33,224.975 | 33,260.108 | 33,043.954 | 33,262.138 | 33,074.842 | 33,075.717 | 33,440.479 | 34,280.397 | 42,845.295 | 41,992.68 | 42,230.564 | 45,928.942 | 1,915.015 | 2,385.752 | 6,887.299 | 6,773.758 | 3,100.01 | 16,189.11 | 7,200.122 | 6,500.214 | 0 | 6,537.718 | 6,540.518 | 3,954.389 |
Langetermijnbeleggingen
| 37,456.374 | 34,677.509 | 34,276.589 | -44,377.976 | -50,846.238 | -44,154.093 | -60,842.651 | -41,746.883 | -49,400.904 | -55,428.484 | 5,741.108 | 6,329.989 | 6,240.158 | 3,024.737 | 393.422 | 2,347.951 | 1,505.047 | 4,506.689 | 1,281.622 | -23,767.69 | 1,147.465 | 766.284 | -3,876.029 | -3,897.393 | -9,526.571 | 3,605.903 | 951.657 | 3,692.129 | 750.154 | 3,558.217 | 812.935 | 4,037.272 | 4,537.046 | 0 | 1,898.368 | -2,706.125 | 23,898.029 | 0 | 11,148.835 | 22,306.207 | 0 | 24,431.311 | 11,313.376 | 23,830.103 | 28,172.444 | 26,747.183 | 13,184.248 | 40,630.942 | 51,446.318 | 0 | 0 | 70,719.034 | 63,997.353 | 45,248.525 | 36,672.518 | 30,657.517 | 14,511.006 | 12,627.858 | 12,803.414 | 13,869.433 | 10,787.466 | 10,917.214 | 3,196.968 |
Belastingvorderingen
| 8,332.973 | 9,477.402 | 10,725.521 | 8,829.843 | 8,630.143 | 9,378.248 | 10,392.342 | 14,035.666 | 12,620.145 | 15,259.972 | 8,669.928 | 8,585.458 | 8,556.583 | 9,076.987 | 7,982.443 | 361.462 | 3,370.318 | 4,685.353 | 4,142.621 | 4,936.6 | 5,307.004 | 5,995.678 | 6,567.038 | 9,781.569 | 10,420.928 | 11,244.347 | 11,777.072 | 12,858.544 | 10,197.315 | 10,714.784 | 10,981.518 | 16,597.968 | 16,343.427 | 16,170.307 | 16,115.869 | 17,124.018 | 22,980.302 | 22,955.454 | 23,137.623 | 23,483.169 | 23,916.853 | 23,804.19 | 23,916.009 | 24,494.878 | 24,440.368 | 24,568.291 | 24,245.914 | 12,279.767 | 3,433.927 | 3,433.927 | 3,032.299 | 3,339.576 | 3,339.576 | 4,240.348 | 4,919.706 | 4,919.706 | 5,321.513 | 2,993.289 | 2,870.56 | 2,542.571 | 5,277.842 | 5,575.444 | 5,398.871 |
Overige niet-vlottende activa
| 2,426.602 | 3,044.137 | 3,563.316 | 83,730.403 | 89,086.262 | 82,314.861 | 98,022.831 | 73,543.942 | 80,844.26 | 87,679.862 | 2,516.004 | 398.654 | 169.692 | 204.63 | 3,153.707 | 1,468.423 | 4,408.505 | -0.001 | 2,817.131 | 27,959.4 | 2,718.054 | 3,102.457 | 7,699.14 | 7,733.943 | 13,404.281 | 0.001 | 2,587.679 | -0.001 | 2,941.191 | -0.001 | 3,062.47 | -0.001 | -0.001 | 4,974.891 | 3,179.677 | 10,864.969 | 0.001 | 23,556.071 | 10,405.273 | 942.573 | 23,459.491 | 1,504.576 | 11,917.62 | 1,061.257 | 0.001 | 575.513 | 14,094.829 | 288.145 | 205.471 | 51,679.847 | 51,063.751 | 4,962.012 | 4,530.336 | 0.001 | 0.001 | 3,409.109 | 0.001 | 0.001 | 0.002 | 6,694.164 | 2,123.998 | 0.001 | 6,314.172 |
Totaal niet-vlottende activa
| 561,946.88 | 564,225.095 | 564,724.486 | 568,675.921 | 564,126.519 | 562,345.23 | 562,506.37 | 570,371.98 | 554,383.269 | 554,612.029 | 320,674.466 | 314,273.123 | 306,360.868 | 288,662.481 | 280,264.077 | 281,600.877 | 294,196.98 | 294,125.004 | 284,052.961 | 297,636.76 | 297,567.613 | 298,027.765 | 297,054.565 | 325,747.717 | 325,915.509 | 316,124.738 | 305,583.245 | 314,124.612 | 311,939.968 | 308,401.696 | 315,290.774 | 372,960.53 | 383,573.043 | 385,571.956 | 391,979.385 | 405,886.508 | 285,535.478 | 288,048.929 | 289,996.643 | 302,386.121 | 306,628.664 | 311,309.126 | 311,681.209 | 317,955.089 | 323,639.738 | 327,701.257 | 329,251.124 | 380,266.881 | 345,028.101 | 289,620.355 | 261,257.451 | 195,924.688 | 172,075.213 | 151,191.562 | 147,244.616 | 142,762.121 | 141,169.615 | 139,458.563 | 141,295.261 | 144,584.699 | 149,924.728 | 154,690.609 | 144,617.939 |
Totaal activa
| 931,626.466 | 925,045.005 | 954,035.007 | 1,060,284.214 | 1,026,872.046 | 1,078,119.77 | 1,071,921.901 | 1,061,940.467 | 1,005,629.338 | 1,094,727.627 | 788,670.353 | 757,581.477 | 680,861.411 | 708,933.416 | 591,392.385 | 625,824.558 | 596,372.402 | 564,257.345 | 495,324.316 | 592,338.846 | 531,399.046 | 531,311.765 | 513,011.86 | 582,381.144 | 570,187.196 | 522,458.149 | 503,513.319 | 537,890.794 | 544,473.333 | 521,712.411 | 511,496.449 | 570,803.405 | 580,701.158 | 569,811.295 | 541,196.306 | 616,660.765 | 426,121.495 | 429,452.955 | 408,384.028 | 439,635.909 | 416,127.265 | 448,111.43 | 422,296.68 | 463,361.826 | 470,129.533 | 520,782.151 | 420,136.106 | 510,878.258 | 467,085.344 | 410,874.605 | 422,316.179 | 361,512.939 | 360,764.875 | 276,197.504 | 247,785.373 | 227,397.655 | 229,931.591 | 261,401.005 | 217,230.559 | 213,146.009 | 256,292.158 | 218,970.253 | 201,858.499 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 89,607.19 | 91,977.874 | 78,947.223 | 161,512.149 | 109,365.325 | 119,832.765 | 114,270.223 | 137,577.615 | 95,047.35 | 156,907.606 | 142,016.132 | 148,373.967 | 110,241.306 | 134,773.9 | 80,169.003 | 113,506.869 | 91,672.496 | 83,136.568 | 49,258.287 | 84,328.779 | 79,392.991 | 79,456.042 | 65,677.853 | 84,681.22 | 75,637.333 | 90,525.822 | 71,352.096 | 108,004.1 | 84,447.982 | 77,063.102 | 62,068.033 | 73,551.509 | 62,201.809 | 60,376.323 | 44,034.466 | 73,018.314 | 42,449.019 | 35,963.19 | 34,973.155 | 38,973.314 | 24,632.567 | 48,903.997 | 39,946.298 | 46,310.474 | 54,954.069 | 97,803.175 | 34,141.535 | 81,875.336 | 69,987.124 | 54,751.877 | 96,050.841 | 118,570.251 | 132,511.767 | 103,094.796 | 77,989.767 | 60,250.775 | 62,001.696 | 84,643.097 | 51,974.888 | 43,625.355 | 79,217.09 | 51,626.199 | 43,172.974 |
Kortlopende schulden
| 200,018.095 | 194,990.777 | 206,258.812 | 164,647.387 | 214,861.789 | 246,037.301 | 242,833.796 | 232,725.594 | 220,967.808 | 229,411.769 | 146,109.912 | 143,608.477 | 121,292.099 | 130,196.975 | 108,673.187 | 120,837.41 | 128,499.504 | 122,460.438 | 117,929.998 | 151,824.646 | 165,641.743 | 156,894.025 | 157,283.731 | 118,948.663 | 115,071.546 | 112,184.875 | 115,911.207 | 117,396.885 | 159,343.402 | 163,590.681 | 173,594.86 | 163,531.832 | 117,829.311 | 116,510.55 | 78,259.001 | 103,518.911 | 72,173.646 | 89,495.794 | 72,185.654 | 99,343.252 | 91,754.86 | 82,140.321 | 63,542.275 | 70,977.157 | 62,766.734 | 47,832.708 | 60,409.421 | 17,238.968 | 39,344.211 | 43,553.905 | 31,188.738 | 12,428.25 | 13,271.8 | 18,989.421 | 17,177.078 | 19,202.763 | 22,283.562 | 31,257.024 | 31,513.725 | 42,958.116 | 54,200.242 | 48,260.888 | 38,007.896 |
Belastingschulden
| 3,808.702 | 1,274.794 | 1,788.579 | 3,170 | 3,143.681 | 3,674.056 | 4,265.812 | 3,371.75 | 4,807.162 | 13,251.163 | 712.63 | 3,498.352 | 936.947 | 928.428 | 1,013.977 | 1,472.074 | 2,343.03 | 303.762 | 1,396.307 | 1,542.577 | 646.892 | 491.41 | 1,537.246 | 992.314 | 644.268 | 355.113 | 1,327.998 | 1,177.828 | 838.745 | 0 | 0.141 | 180.825 | 3.442 | 78.57 | 240.932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 124.499 | 20.089 | 5.626 | 0.453 | 26.168 | 11.019 | 9.976 | 4.807 | 2,037.682 | 3,075.748 | 2,115.558 | 1,236.389 | 0 | 0 | 2,052.205 | 2,393.568 | 669.063 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 2,763.893 | 920.194 | 1,179.736 | 49,487.936 | 55,705.43 | 23,085.79 | 11,230.284 | 13,340.785 | 22,635.399 | 24,345.867 | 45,144.301 | 55,710.565 | 44,097.256 | 45,134.863 | 45,424.995 | 55,247.896 | 42,586.896 | 37,690.684 | 31,421.73 | 32,722.665 | 24,455.185 | 26,290.274 | 25,982.581 | 992.314 | 644.268 | 355.113 | 22,669.187 | 21,513.715 | 838.745 | 15,304.645 | 21,205.519 | 180.825 | 3.442 | 15,485.256 | 20,502.475 | 23,810.959 | 0 | 12,723.747 | 13,606.254 | 9,597.534 | 12,654.787 | 9,121.725 | 12,944.226 | 14,888.282 | 5.626 | 14,655.277 | 10,981.576 | 9,882.706 | 8,284.923 | 6,552.059 | 17,691.261 | 3,075.748 | 2,115.558 | 8,031.249 | 0 | 0 | 2,052.205 | 12,709.312 | 8,157.513 | 0 | 0 | 0 | 13,173.316 |
Overige kortlopende verplichtingen
| 42,258.677 | 47,373.001 | 52,461.916 | 0 | -0.001 | 48,596.818 | 56,374.456 | 46,472.871 | 45,615.592 | 49,412.776 | 0 | -0.001 | -0 | -0 | -0.001 | -0.001 | -0 | 0 | 0 | 0 | 2,996.603 | 0.001 | -0 | 26,539.303 | 24,823.52 | 21,102.166 | 0.001 | -0.001 | 22,751.697 | 3,765.696 | -0 | 17,191.688 | 22,114.687 | 0.001 | -0 | 1,663.44 | 14,253.784 | 0.001 | 0 | 1,228.615 | 0.001 | 862.197 | 0 | 1,113.27 | 13,720.551 | 1,052.324 | -0 | 166.774 | 981.941 | 0.001 | -0.003 | 9,814.731 | 7,981.407 | -0.001 | 21,698.388 | 23,254.184 | 25,191.857 | -0.001 | 0.001 | 6,133.929 | 7,805.814 | 10,056.368 | 0.002 |
Totaal kortlopende verplichtingen
| 334,647.854 | 335,261.846 | 338,847.687 | 375,647.472 | 379,932.543 | 437,552.673 | 424,708.76 | 430,116.865 | 384,266.15 | 460,078.018 | 333,270.346 | 347,693.008 | 275,630.66 | 310,105.737 | 234,267.185 | 289,592.174 | 262,758.896 | 243,287.69 | 198,610.015 | 268,876.09 | 272,486.522 | 262,640.342 | 248,944.165 | 231,161.5 | 216,176.667 | 224,167.976 | 209,932.491 | 246,914.699 | 267,381.826 | 259,724.124 | 256,868.411 | 254,455.854 | 202,149.249 | 192,372.13 | 142,795.941 | 202,011.624 | 128,876.449 | 138,182.732 | 120,765.064 | 149,142.715 | 129,042.215 | 141,028.24 | 116,432.798 | 133,289.183 | 131,446.98 | 161,343.484 | 105,532.531 | 109,163.784 | 118,598.199 | 104,857.842 | 144,930.837 | 143,888.98 | 155,880.532 | 130,115.465 | 116,865.233 | 102,707.722 | 111,529.32 | 128,609.432 | 91,646.127 | 92,717.4 | 141,223.146 | 109,943.455 | 94,354.188 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 48,732.439 | 52,734.285 | 88,569.587 | 153,841.024 | 142,865.269 | 134,894.885 | 167,152.766 | 150,667.766 | 170,219.43 | 194,384.379 | 138,820.228 | 84,299.671 | 81,502.766 | 73,359.496 | 40,124.637 | 10,947.697 | 11,871.623 | 6,375.815 | 614.94 | 10,582.499 | 10,612.615 | 30,639.446 | 32,843.217 | 92,803.541 | 100,764.155 | 49,000 | 49,000 | 39,000 | 39,000 | 21,000 | 13,000 | 23,000 | 87,198.793 | 90,760 | 115,182.006 | 125,424.365 | 73,548.343 | 68,458.095 | 68,446.644 | 104,639.664 | 104,409.807 | 123,556.007 | 121,200.092 | 136,533.653 | 137,924.695 | 151,491.775 | 151,408.129 | 161,653.237 | 120,476.099 | 72,476.099 | 38,970 | 14,000 | 10,014.66 | 782.68 | 1,427.66 | 1,475.66 | 2,199.475 | 2,866.795 | 2,859.986 | 3,534.885 | 4,094.508 | 2,146.488 | 2,679.057 |
Uitgestelde opbrengsten niet-vlottend
| 47.1 | 46.5 | 45.9 | 45.5 | 44 | 0 | 12.1 | 0 | 110.7 | 111.2 | 100 | 0 | 208 | 238 | 238 | 38,493.108 | 0 | 0 | 32,708.61 | 28,644.077 | 0 | 0 | 0 | 31,053.509 | 0 | 0 | 29,331.843 | 0 | 0 | 0 | 0 | 26,860.352 | 0 | 25,312.009 | 24,681.708 | 20,733.888 | 0 | 0 | 17,581.008 | 0 | 15,801.922 | 15,343.768 | 0 | 0 | 15,714.498 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 7,459.486 | 7,825.5 | 8,191.513 | 8,557.527 | 9,030.312 | 9,537.711 | 8,368.179 | 635.103 | 662.462 | 719.571 | 814.193 | 942.272 | 1,021.152 | 1,147.233 | 1,219.166 | 1,378.601 | 1,475.657 | 1,568.862 | 1,548.486 | 1,671.8 | 1,672.593 | 1,706.814 | 1,737.886 | 1,789.823 | 1,865.119 | 1,831.161 | 1,897.666 | 3,413.509 | 0 | 0 | 0 | 109.647 | 261.861 | 116.519 | 114.122 | 68.616 | 58.315 | 47.693 | 49.019 | 71.002 | 76.699 | 75.813 | 61.776 | 167.467 | 134.756 | 115.394 | 100.708 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 38,385.371 | 43,417.28 | 43,705.549 | 31,698.708 | 32,626.006 | 40,791.42 | 31,653.847 | 39,063.717 | 38,705.71 | 41,359.632 | 37,389.334 | 36,856.784 | 36,645.468 | 36,974.35 | 36,440.428 | -0 | 35,042.512 | 34,443.018 | -0 | 0 | 26,494.728 | 26,393.85 | 27,635.273 | 0.001 | 30,003.525 | 29,856.996 | -0 | 28,495.179 | 27,950.234 | 26,957.086 | 26,402.031 | 0.001 | 25,958.053 | 0.001 | 0 | 330.394 | 18,932.112 | 18,745.908 | -0 | 17,033.431 | -0.001 | -0.001 | 14,273.707 | 12,725.53 | -0.001 | 15,139.401 | 17,109.048 | 15,109.159 | 16,830.623 | 15,905.892 | 17,709.869 | 15,739.969 | 14,926.486 | 13,812.613 | 14,569.172 | 13,072.75 | 11,539.396 | 12,145.004 | 11,068.481 | 10,310.192 | 10,310.467 | 10,409.94 | 10,698.431 |
Totaal niet-vlottende verplichtingen
| 94,624.396 | 104,023.565 | 140,512.549 | 194,142.759 | 184,565.587 | 185,224.016 | 207,186.891 | 190,366.586 | 209,698.303 | 236,574.782 | 177,123.755 | 122,098.728 | 119,377.386 | 111,719.079 | 78,022.23 | 50,819.405 | 48,389.792 | 42,387.695 | 34,872.037 | 40,898.376 | 38,779.936 | 58,740.11 | 62,216.375 | 125,646.874 | 132,632.799 | 80,688.157 | 80,229.51 | 70,908.688 | 66,950.234 | 47,957.086 | 39,402.031 | 49,970 | 113,418.707 | 116,188.529 | 139,977.836 | 146,557.263 | 92,538.77 | 87,251.696 | 86,076.671 | 121,744.097 | 120,288.427 | 138,975.587 | 135,535.575 | 149,426.65 | 153,773.948 | 166,746.57 | 168,617.884 | 176,762.396 | 137,306.722 | 88,381.991 | 56,679.869 | 29,739.969 | 24,941.146 | 14,595.293 | 15,996.832 | 14,548.41 | 13,738.871 | 15,011.799 | 13,928.467 | 13,845.077 | 14,404.975 | 12,556.428 | 13,377.488 |
Totaal passiva
| 429,272.25 | 439,285.411 | 479,360.236 | 569,790.232 | 564,498.13 | 622,776.69 | 631,895.651 | 620,483.451 | 593,964.452 | 696,652.801 | 510,394.1 | 469,791.735 | 395,008.046 | 421,824.817 | 312,289.415 | 340,411.579 | 311,148.688 | 285,675.385 | 233,482.052 | 309,774.466 | 311,266.458 | 321,380.453 | 311,160.54 | 356,808.374 | 348,809.467 | 304,856.133 | 290,162 | 317,823.387 | 334,332.06 | 307,681.211 | 296,270.442 | 304,425.855 | 315,567.956 | 308,560.659 | 282,773.777 | 348,568.887 | 221,415.219 | 225,434.428 | 206,841.734 | 270,886.812 | 249,330.642 | 280,003.827 | 251,968.373 | 282,715.833 | 285,220.929 | 328,090.054 | 274,150.416 | 285,926.18 | 255,904.921 | 193,239.833 | 201,610.706 | 173,628.948 | 180,821.678 | 144,710.757 | 132,862.065 | 117,256.131 | 125,268.192 | 143,621.231 | 105,574.594 | 106,562.477 | 155,628.122 | 122,499.883 | 107,731.676 |
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 |
Gewone aandelen
| 160,549.39 | 160,549.39 | 160,549.39 | 160,549.39 | 160,549.39 | 160,549.39 | 160,549.39 | 160,549.39 | 160,549.39 | 160,549.39 | 160,549.39 | 160,549.39 | 160,549.39 | 160,549.39 | 160,549.39 | 160,549.39 | 160,549.39 | 160,549.39 | 160,549.39 | 160,549.39 | 110,549.39 | 110,549.39 | 110,549.39 | 110,549.39 | 110,549.39 | 110,549.39 | 110,549.39 | 110,549.39 | 110,549.39 | 110,549.39 | 110,549.39 | 110,549.39 | 110,549.39 | 110,549.39 | 110,549.39 | 110,549.39 | 105,273.285 | 105,273.285 | 105,273.285 | 80,979.45 | 80,979.45 | 80,979.45 | 80,979.45 | 80,979.45 | 80,979.45 | 80,979.45 | 57,842.465 | 57,842.465 | 42,846.265 | 42,846.265 | 42,846.265 | 38,206.89 | 38,206.89 | 31,641.32 | 31,641.32 | 31,641.32 | 31,641.32 | 31,641.32 | 31,641.32 | 31,641.32 | 31,641.32 | 31,641.32 | 31,641.32 |
Ingehouden winsten
| 124,134.565 | 120,167.321 | 115,865.916 | 124,126.682 | 100,515.358 | 86,940.133 | 78,434.854 | 70,885.449 | 60,795.711 | 59,990.246 | 59,385.028 | 69,617.725 | 73,229.755 | 73,140.411 | 69,872.444 | 66,242.438 | 61,361.638 | 53,854.364 | 40,859.427 | 56,863.202 | 49,296.538 | 42,778.941 | 25,128.663 | 49,432.027 | 44,965.558 | 46,178.611 | 43,101.055 | 41,529.037 | 32,206.886 | 28,084.704 | -27,986.488 | 29,745.923 | 25,030.55 | 22,279.888 | 19,629.099 | 28,820.621 | -4,077.81 | -4,675.258 | -24,094.852 | -9,819.62 | -10,510.229 | -10,630.186 | -25,440.242 | -17,518.025 | -16,216.345 | -8,802.911 | -17,633.094 | 59,820.747 | 95,445.783 | 101,900.132 | 99,688.614 | 102,919.542 | 94,615.636 | 87,585.885 | 67,841.036 | 63,059.252 | 58,356.705 | 67,293.811 | 61,170.002 | 56,365.776 | 51,182.796 | 46,989.13 | 45,030.364 |
Overige gereserveerde algehele resultaten
| 21,942.773 | 21,853.695 | 15,856.992 | 23,184.245 | 20,342.15 | 20,975.265 | 16,890.992 | 32,113.614 | 18,805.403 | 10,837.813 | 7,642.964 | 6,911.805 | 1,366.277 | 2,658.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 54,769.653 | 50,269.918 | 54,008.958 | 50,216.162 | 50,189.028 | 50,414.703 | 50,414.703 | 50,414.703 | 50,414.703 | 50,414.703 | 50,414.703 | 50,414.703 | 50,414.703 | 50,466.913 | 48,382.391 | 58,310.531 | 63,002.798 | 63,865.305 | 60,118.232 | 64,818.665 | 59,930.6 | 56,246.578 | 65,840.647 | 65,255.638 | 65,588.406 | 60,603.544 | 59,434.845 | 67,705.054 | 67,108.04 | 64,515.631 | 121,758.926 | 115,909.232 | 119,532.489 | 118,759.188 | 118,895.211 | 119,624.405 | 103,169.179 | 103,111.06 | 120,019.98 | 97,269.762 | 95,998.525 | 97,413.425 | 114,462.666 | 116,927.922 | 119,896.086 | 120,287.47 | 105,555.569 | 107,288.866 | 72,888.375 | 72,888.375 | 78,170.594 | 46,757.558 | 47,120.671 | 12,259.541 | 15,440.952 | 15,440.952 | 14,665.374 | 18,844.643 | 18,844.643 | 18,576.435 | 17,839.92 | 17,839.92 | 17,455.138 |
Totaal eigen vermogen van aandeelhouders
| 361,396.382 | 352,840.323 | 346,281.256 | 358,076.479 | 331,595.926 | 318,879.491 | 306,289.939 | 313,963.156 | 290,565.207 | 281,792.152 | 277,992.085 | 287,493.624 | 285,560.125 | 286,815.354 | 278,804.225 | 285,102.359 | 284,913.825 | 278,269.058 | 261,527.049 | 282,231.258 | 219,776.528 | 209,574.909 | 201,518.7 | 225,237.055 | 221,103.354 | 217,331.545 | 213,085.291 | 219,783.481 | 209,864.316 | 203,149.725 | 204,321.828 | 256,204.545 | 255,112.429 | 251,588.466 | 249,073.701 | 258,994.416 | 204,364.654 | 203,709.087 | 201,198.413 | 168,429.592 | 166,467.746 | 167,762.689 | 170,001.873 | 180,389.347 | 184,659.191 | 192,464.009 | 145,764.94 | 224,952.078 | 211,180.423 | 217,634.772 | 220,705.473 | 187,883.99 | 179,943.197 | 131,486.746 | 114,923.308 | 110,141.524 | 104,663.399 | 117,779.774 | 111,655.965 | 106,583.531 | 100,664.036 | 96,470.37 | 94,126.822 |
Totaal eigen vermogen
| 502,354.216 | 485,759.594 | 474,674.771 | 490,493.982 | 462,373.915 | 455,343.081 | 440,026.25 | 441,457.016 | 411,664.886 | 398,074.826 | 278,276.252 | 287,789.742 | 285,853.365 | 287,108.6 | 279,102.97 | 285,412.978 | 285,223.714 | 278,581.959 | 261,842.265 | 282,564.379 | 220,132.587 | 209,931.313 | 201,851.32 | 225,572.77 | 221,377.729 | 217,602.016 | 213,351.318 | 220,067.407 | 210,141.273 | 214,031.2 | 215,226.007 | 266,377.551 | 265,133.202 | 261,250.636 | 258,422.529 | 268,091.878 | 204,706.276 | 204,018.527 | 201,542.294 | 168,749.097 | 166,796.623 | 168,107.603 | 170,328.307 | 180,645.993 | 184,908.604 | 192,692.097 | 145,985.69 | 224,952.078 | 211,180.423 | 217,634.772 | 220,705.473 | 187,883.99 | 179,943.197 | 131,486.746 | 114,923.308 | 110,141.524 | 104,663.399 | 117,779.774 | 111,655.965 | 106,583.531 | 100,664.036 | 96,470.37 | 94,126.822 |
Totaal passiva en aandeelhoudersvermogen
| 931,626.466 | 925,045.005 | 954,035.007 | 1,060,284.214 | 1,026,872.046 | 1,078,119.77 | 1,071,921.901 | 1,061,940.467 | 1,005,629.338 | 1,094,727.627 | 788,670.353 | 757,581.477 | 680,861.411 | 708,933.416 | 591,392.385 | 625,824.558 | 596,372.402 | 564,257.345 | 495,324.316 | 592,338.846 | 531,399.045 | 531,311.765 | 513,011.86 | 582,381.144 | 570,187.196 | 522,458.149 | 503,513.319 | 537,890.794 | 544,473.333 | 521,712.411 | 511,496.449 | 570,803.405 | 580,701.158 | 569,811.295 | 541,196.306 | 616,660.765 | 426,121.495 | 429,452.955 | 408,384.028 | 439,635.909 | 416,127.265 | 448,111.43 | 422,296.68 | 463,361.826 | 470,129.533 | 520,782.151 | 420,136.106 | 510,878.258 | 467,085.344 | 410,874.605 | 422,316.179 | 361,512.939 | 360,764.875 | 276,197.504 | 247,785.373 | 227,397.655 | 229,931.591 | 261,401.005 | 217,230.559 | 213,146.008 | 256,292.158 | 218,970.253 | 201,858.498 |