DRB Holding Co., Ltd.
KRX:004840.KS
4985 (KRW) • At close November 8, 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
| 122,687.502 | 130,064.468 | 152,563.89 | 148,210.591 | 134,413.03 | 133,393.938 | 143,643.614 | 139,650.479 | 125,131.518 | 112,421.452 | 107,263.427 | 114,931.476 | 119,520.972 | 118,006.641 | 119,930.896 | 135,590.148 | 128,696.287 | 111,980.174 | 100,152.035 | 94,075.872 | 90,702.584 | 97,306.532 | 94,686.169 | 92,203.59 | 88,659.675 | 89,386.725 | 92,226.137 | 97,908.302 | 108,396.448 | 111,212.017 | 122,149.706 | 110,407.486 | 116,598.362 | 113,901.705 | 116,186.079 | 121,493.073 | 109,833.401 | 101,331.009 | 103,902.853 | 93,066.457 | 93,423.179 | 77,861.08 | 89,522.079 | 53,117.139 | 58,357.564 | 59,237.727 | 58,524.179 | 44,993.76 | 15,109.358 | 13,782.975 | 13,618.49 | 12,835.709 | 11,106.914 | 20,491.607 | 23,033.902 | 19,952.069 | 16,291.526 | 7,431.13 | 6,943.046 | 7,743.962 | 17,795.597 | 11,660.514 | 15,072.775 |
Kortetermijnbeleggingen
| 32,569.019 | 26,022.042 | 38,387.121 | 40,236.926 | 27,144.512 | 7,724.39 | 14,773.362 | 11,980.76 | 12,372.802 | 14,074.226 | 15,341.303 | 11,141.776 | 11,159.639 | 42,529.173 | 53,415.045 | 44,769.839 | 36,112.814 | 2,754.543 | 2,557.966 | 3,136.733 | 2,633.715 | 3,970.368 | 3,117.096 | 1,436.932 | 5,596.511 | 6,292.544 | 6,783.008 | 9,468.97 | 3,734.744 | 2,373.89 | 7,341.767 | 8,473.883 | 8,339.593 | 8,736.487 | 8,630.646 | 6,572.75 | 6,313.089 | 9,833.321 | 7,534.761 | 6,999.52 | 6,918.244 | 7,459.925 | 7,166.937 | 282.62 | 2,458.36 | 2,202.647 | 2,224.616 | 664.388 | 2,676.882 | 283.737 | 1,746.022 | 2,769.694 | 1,707.206 | 1,161.349 | 8,287.628 | 14,939.164 | 4,542.348 | 5,369.251 | 5,823.567 | 6,192.974 | 10,502.959 | 25,023.307 | 15,164.667 |
Liquide middelen en kortetermijnbeleggingen
| 155,256.52 | 156,086.51 | 190,951.012 | 188,447.517 | 161,557.542 | 141,118.328 | 158,416.976 | 151,631.239 | 137,504.32 | 126,495.678 | 122,604.73 | 126,073.252 | 130,680.611 | 160,535.814 | 173,345.941 | 180,359.987 | 164,809.101 | 114,734.717 | 102,710.001 | 97,212.605 | 93,336.299 | 101,276.9 | 97,803.265 | 93,640.522 | 94,256.186 | 95,679.269 | 99,009.145 | 107,377.272 | 112,131.192 | 113,585.907 | 129,491.473 | 118,881.369 | 124,937.955 | 122,638.192 | 124,816.725 | 128,065.823 | 116,146.49 | 111,164.33 | 111,437.614 | 100,065.977 | 100,341.423 | 85,321.005 | 96,689.016 | 53,399.759 | 60,815.924 | 61,440.374 | 60,748.795 | 45,658.148 | 17,786.24 | 14,066.712 | 15,364.512 | 15,605.403 | 12,814.12 | 21,652.956 | 31,321.53 | 34,891.233 | 20,833.874 | 12,800.381 | 12,766.613 | 13,936.936 | 28,298.556 | 36,683.821 | 30,237.442 |
Nettovorderingen
| 169,062.932 | 165,678.95 | 182,213.278 | 184,444.192 | 189,715.456 | 182,191.464 | 174,147.57 | 177,710.97 | 166,747.734 | 152,355.259 | 151,112.462 | 143,388.682 | 136,924.274 | 126,306.747 | 108,352.742 | 108,891.773 | 108,941.758 | 123,382.388 | 132,905.216 | 127,540.873 | 119,595.082 | 124,037.45 | 121,297.778 | 132,528.499 | 0 | 117,418.669 | 124,553.459 | 123,447.677 | 126,825.98 | 128,239.29 | 134,006.911 | 121,971.226 | 134,946.788 | 137,630.082 | 134,481.186 | 139,804.334 | 148,752.776 | 150,720.279 | 148,328.128 | 136,009.1 | 0 | 0 | 129,775.079 | 79,492.911 | 92,248.198 | 0 | 84,139.044 | 0 | 84,964.066 | 0 | 0 | 0 | 70,701.545 | 0 | 62,048.008 | 67,619.357 | 59,461.347 | 0 | 0 | 0 | 54,260.223 | 0 | 0 |
Voorraad
| 130,264.192 | 131,840.558 | 123,096.765 | 137,476.718 | 135,471.721 | 147,779.491 | 142,723.632 | 152,438.513 | 148,348.014 | 139,162.25 | 110,920.541 | 106,705.987 | 101,585.539 | 88,700.049 | 78,607.515 | 81,082.076 | 82,741.422 | 88,771.575 | 84,028.773 | 87,658.44 | 86,480.718 | 85,883.241 | 87,100.027 | 87,676.792 | 87,122.414 | 88,420.304 | 77,490.427 | 84,342.165 | 73,435.673 | 71,336.377 | 80,628.186 | 70,935.533 | 69,583.728 | 73,433.812 | 75,509.05 | 77,825.061 | 74,965.938 | 73,014.557 | 69,289.965 | 60,163.481 | 55,715.017 | 53,175.004 | 57,917.716 | 37,697.354 | 40,928.215 | 39,222.588 | 33,924.895 | 25,076.992 | 31,854.839 | 35,423.533 | 29,329.975 | 25,161.428 | 20,027.567 | 22,450.791 | 23,145.068 | 23,075.722 | 24,998.364 | 26,939.351 | 24,758.143 | 20,869.762 | 14,948.889 | 15,610.645 | 18,744.278 |
Overige vlottende activa
| 19,828.523 | 583.261 | 11,835.68 | 173.042 | 270.022 | 229.602 | 403.895 | 836.695 | 90.742 | 175.904 | 200.119 | 0.001 | -0 | -0.001 | 45.921 | 0.515 | -0.001 | 0.001 | 137.116 | -0 | -0 | -0.001 | 1,144.393 | -0.001 | 134,886.496 | 0.001 | -0.001 | -0.001 | -0.002 | 0.001 | 0.001 | 0.002 | 0.001 | -0.001 | 0.002 | 0.001 | -0.001 | 0.002 | 0 | -0.001 | 118,986.641 | 137,017.284 | 0.001 | 2,296.759 | -0.001 | 83,829.199 | 0 | 86,689.036 | -0.001 | 76,739.047 | 76,568.332 | 66,133.957 | -0.001 | 59,448.515 | 0.001 | 0.001 | -0.001 | 54,799.525 | 61,706.251 | 58,666.718 | -0.002 | 53,069.321 | 45,252.86 |
Totaal vlottende activa
| 474,412.168 | 454,189.279 | 508,096.734 | 510,541.47 | 487,014.741 | 471,318.885 | 475,692.074 | 482,617.417 | 452,690.81 | 418,189.091 | 384,837.853 | 376,167.922 | 369,190.424 | 375,542.609 | 360,352.12 | 370,334.351 | 356,492.28 | 326,888.68 | 319,781.106 | 312,411.917 | 299,412.098 | 311,197.59 | 307,345.463 | 313,845.812 | 316,265.096 | 301,518.243 | 301,053.03 | 315,167.113 | 312,392.843 | 313,161.575 | 344,126.571 | 311,788.13 | 329,468.472 | 333,702.085 | 334,806.963 | 345,695.219 | 339,865.203 | 334,899.168 | 329,055.707 | 296,238.557 | 275,043.081 | 275,513.293 | 284,381.812 | 172,886.783 | 193,992.336 | 184,492.161 | 178,812.735 | 157,424.176 | 134,605.144 | 126,229.292 | 121,262.819 | 106,900.788 | 103,543.231 | 103,552.262 | 116,514.607 | 125,586.313 | 105,293.584 | 94,539.257 | 99,231.007 | 93,473.416 | 97,507.666 | 105,363.787 | 94,234.58 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 424,628.762 | 417,576.971 | 403,744.029 | 401,811.625 | 401,493.146 | 406,689.664 | 397,591.091 | 418,120.738 | 405,291.249 | 397,877.788 | 392,898.062 | 380,649.395 | 373,347.822 | 372,743.825 | 370,927.859 | 380,766.682 | 381,012.189 | 383,642.903 | 378,172.7 | 358,679.076 | 356,429.526 | 345,137.543 | 337,879.569 | 343,270.669 | 342,339.369 | 328,690.799 | 323,691.783 | 323,218.985 | 316,750.407 | 303,351.958 | 304,191.97 | 283,702.534 | 275,036.138 | 264,048.062 | 259,397.474 | 254,656.573 | 249,234.762 | 244,410.785 | 242,389.444 | 240,401.666 | 238,120.39 | 240,609.132 | 238,222.63 | 130,229.43 | 134,923.832 | 132,453.599 | 132,421.92 | 150,970.358 | 149,635.733 | 150,313.259 | 148,555.175 | 168,855.877 | 170,212.384 | 169,688.049 | 58,148.787 | 58,149.929 | 58,587.729 | 59,341.761 | 58,677.746 | 58,600.903 | 52,326.659 | 52,495.978 | 47,876.208 |
Goodwill
| 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,372.248 | 1,372.248 | 1,372.249 | 1,372.248 | 0 | 0 | 0 | 2,598.643 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,205.523 | 2,062.21 | 1,857.277 | 4,419.407 | 4,653.147 | 4,723.545 | 4,690.957 | 4,357.333 | 4,334.468 | 4,288.557 | 4,170.381 | 6,321.051 | 6,781.329 | 6,752.586 | 6,768.418 | 7,973.379 | 7,980.159 | 8,032.512 | 7,671.217 | 9,087.241 | 8,645.233 | 8,173.29 | 7,380.955 | 6,270.298 | 6,386.845 | 10,067.732 | 8,475.45 | 8,655.047 | 7,684.071 | 7,651.858 | 7,337.379 | 7,309.549 | 6,960.092 | 6,100.239 | 5,902.632 | 6,103.03 | 5,623.585 | 5,352.264 | 5,234.116 | 5,413.694 | 5,317.021 | 5,607.497 | 5,626.16 | 5,479.037 | 5,179.694 | 5,004.773 | 4,703.142 | 1,083.309 | 1,349.357 | 1,334.493 | 1,367.693 | 1,802.045 | 1,813.455 | 1,869.952 | 2,141.654 | 2,168.876 | 2,161.25 | 2,152.299 | 1,916.212 | 1,896.084 | 1,893.915 | 1,978.983 | 2,028.728 |
Goodwill en immateriële activa
| 2,205.523 | 2,062.21 | 1,857.277 | 4,419.407 | 4,653.147 | 4,723.545 | 4,690.957 | 4,357.333 | 4,334.468 | 4,288.557 | 4,170.381 | 6,321.051 | 6,781.329 | 6,752.586 | 6,768.418 | 7,973.379 | 7,980.159 | 8,032.512 | 7,671.217 | 10,459.489 | 10,017.481 | 9,545.539 | 8,753.203 | 6,270.298 | 6,386.845 | 10,067.732 | 8,475.45 | 8,655.047 | 7,684.071 | 7,651.858 | 7,337.379 | 7,309.549 | 6,960.092 | 6,100.239 | 5,902.632 | 6,103.03 | 5,623.585 | 5,352.264 | 5,234.116 | 5,413.694 | 5,317.021 | 5,607.497 | 5,626.16 | 5,479.037 | 5,179.694 | 5,004.773 | 4,703.142 | 1,083.309 | 1,349.357 | 1,334.493 | 1,367.693 | 1,802.045 | 1,813.455 | 1,869.952 | 2,141.654 | 2,168.876 | 2,161.25 | 2,152.299 | 1,916.212 | 1,896.084 | 1,893.915 | 1,978.983 | 2,028.728 |
Langetermijnbeleggingen
| 40,496.211 | 42,966.154 | 41,742.601 | -24,008.989 | -10,949.071 | 10,530.189 | 3,357.323 | 7,503.331 | 7,085.397 | 6,720.506 | 5,393.206 | 15,840.511 | 15,755.964 | -31,344.735 | -42,050.797 | -34,095.328 | -26,084.766 | 7,345.533 | 7,934.564 | 4,966.595 | 4,889.559 | 3,573.07 | 4,474.386 | 6,707.808 | 2,528.92 | 1,183.092 | 263.378 | -2,458.592 | 3,475.931 | 4,943.912 | 18.845 | -570.342 | -1,370.452 | -1,714.876 | -2,001.899 | 1,478.145 | 3,064.066 | -239.986 | 342.917 | 622.607 | 853.082 | 183.779 | 323.739 | 22,732.879 | 19,855.198 | 20,223.75 | 18,065.785 | 49,591.939 | 43,770.915 | 47,902.32 | 54,250.094 | 44,481.412 | 43,939.314 | 40,597.229 | 31,945.12 | 31,284.532 | 44,980.052 | 44,133.632 | 40,732.658 | 36,247.363 | 30,956.531 | 17,755.697 | 25,275.044 |
Belastingvorderingen
| 1,541.415 | 1,251.433 | 1,196.872 | 2,300.976 | 2,811.201 | 2,628.254 | 3,088.265 | 2,446.232 | 2,420.697 | 2,155.384 | 1,925.307 | 4,030.45 | 3,810.763 | 3,736.384 | 4,015.035 | 6,406.97 | 6,376.35 | 6,199.633 | 6,109.796 | 6,803.156 | 6,784.026 | 6,801.767 | 6,688.607 | 33,091.515 | 38,419.876 | 40,824.913 | 41,651.006 | 43,288.558 | 38,059.703 | 37,645.464 | 43,484.817 | 38,747.143 | 39,337.859 | 39,410.69 | 39,291.874 | 34,725.428 | 33,987.556 | 38,281.687 | 38,672.32 | 37,714.502 | 37,223.411 | 37,717.229 | 36,966.626 | 31,203.886 | 32,642.338 | 32,456.901 | 33,313.292 | 27,482.309 | 31,472.827 | 25,849.48 | 27,344.799 | 1,469.497 | 1,253.785 | 1,268.318 | 1,950.273 | 2,274.143 | 1,759.011 | 1,335.253 | 497.372 | 422.64 | 156.397 | 156.397 | 177.352 |
Overige niet-vlottende activa
| 6,495.73 | 24,853.147 | 7,014.079 | 85,278.841 | 72,335.154 | 54,074.644 | 60,818.785 | 41,250.331 | 40,602.974 | 41,227.179 | 42,731.754 | 36,152.937 | 35,283.329 | 64,337.515 | 76,422.128 | 69,267.94 | 59,372.073 | 25,578.112 | 25,609.543 | 46,460.195 | 46,410.577 | 48,813.432 | 49,094.761 | 2,340.169 | 2,460.198 | 2,384.949 | 2,291.798 | 2,475.561 | 2,441.638 | 1,854.486 | 2,047.247 | 2,286.446 | 2,429.704 | 2,418.272 | 1,686.051 | 1,721.769 | 1,639.546 | 1,602.969 | 1,550.11 | 1,467.918 | 1,421.319 | 1,532.92 | 1,545.462 | 1,589.511 | 1,734.707 | 1,709.379 | 1,678.124 | 2,070.485 | 0.002 | 0.001 | 0.001 | 4,989.209 | 3,926.72 | 3,273.363 | 10,501.263 | 16,891.408 | 6,543.896 | 8,016.923 | 8,433.319 | 8,336.505 | 12,437.666 | 26,895.905 | 16,476.798 |
Totaal niet-vlottende activa
| 475,367.641 | 488,709.914 | 455,554.858 | 469,801.861 | 470,343.578 | 478,646.296 | 469,546.421 | 473,677.966 | 459,734.785 | 452,269.415 | 447,118.71 | 442,994.343 | 434,979.206 | 416,225.574 | 416,082.643 | 430,319.643 | 428,656.005 | 430,798.693 | 425,497.82 | 427,368.511 | 424,531.17 | 413,871.351 | 406,890.526 | 391,680.459 | 392,135.208 | 383,151.485 | 376,373.416 | 375,179.559 | 368,411.75 | 355,447.678 | 357,080.257 | 331,475.33 | 322,393.341 | 310,262.387 | 304,276.133 | 298,684.945 | 293,549.515 | 289,407.719 | 288,188.906 | 285,620.387 | 282,935.223 | 285,650.557 | 282,684.617 | 191,234.743 | 194,335.769 | 191,848.402 | 190,182.263 | 231,198.4 | 226,228.834 | 225,399.553 | 231,517.762 | 221,598.04 | 221,145.658 | 216,696.911 | 104,687.097 | 110,768.888 | 114,031.938 | 114,979.868 | 110,257.307 | 105,503.495 | 97,771.168 | 99,282.96 | 91,834.13 |
Totaal activa
| 949,779.809 | 942,899.193 | 963,651.592 | 980,343.331 | 957,358.319 | 949,965.181 | 945,238.495 | 956,295.382 | 912,425.595 | 870,458.506 | 831,956.562 | 819,162.265 | 804,169.63 | 791,768.183 | 776,434.763 | 800,653.994 | 785,148.285 | 757,687.373 | 745,278.927 | 739,780.427 | 723,943.268 | 725,068.942 | 714,235.989 | 705,526.271 | 708,400.304 | 684,669.728 | 677,426.447 | 690,346.672 | 680,804.593 | 668,609.253 | 701,206.828 | 643,263.46 | 651,861.813 | 643,964.472 | 639,083.094 | 644,380.164 | 633,414.718 | 624,306.887 | 617,244.613 | 581,858.944 | 557,978.304 | 561,163.85 | 567,066.429 | 364,121.526 | 388,328.105 | 376,340.563 | 368,994.998 | 388,622.576 | 360,833.977 | 351,628.846 | 352,780.581 | 328,498.83 | 324,688.89 | 320,249.173 | 221,201.704 | 236,355.201 | 219,325.522 | 209,519.124 | 209,488.314 | 198,976.911 | 195,278.834 | 204,646.747 | 186,068.71 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 62,761.215 | 62,095.79 | 61,681.513 | 58,081.551 | 56,298.05 | 53,395.408 | 54,832.748 | 49,553.797 | 47,841.285 | 49,469.872 | 40,808.181 | 36,897.585 | 39,515.925 | 31,874.649 | 35,462.005 | 33,786.849 | 30,407.457 | 29,722.23 | 32,607.533 | 29,004.098 | 37,910.618 | 36,994.164 | 31,376.727 | 38,673.981 | 44,029.828 | 31,800.874 | 33,871.669 | 31,263.936 | 29,915.212 | 35,712.961 | 47,984.592 | 24,080.978 | 30,270.773 | 27,420.427 | 30,576.266 | 39,962.48 | 43,242.354 | 53,632.183 | 38,927.424 | 42,229.294 | 36,918.695 | 49,912.815 | 52,936.034 | 45,266.124 | 59,556.565 | 54,547.023 | 51,457.345 | 38,400.5 | 31,820.357 | 34,498.536 | 32,677.315 | 27,139.128 | 25,963.174 | 25,051.963 | 26,842.961 | 28,756.207 | 18,022.807 | 18,186.455 | 22,468.155 | 20,738.68 | 21,688.925 | 20,333.557 | 19,123.221 |
Kortlopende schulden
| 241,011.305 | 241,061.712 | 255,738.592 | 276,331.082 | 275,548.708 | 278,951.044 | 288,487.056 | 301,877.432 | 296,893.414 | 258,388.059 | 224,025.291 | 220,636.178 | 208,213.23 | 194,621.789 | 168,420.388 | 173,245.114 | 173,321.199 | 141,561.182 | 141,222.816 | 137,662.104 | 127,370.79 | 131,982.83 | 135,770.271 | 132,558.672 | 135,558.61 | 130,395.099 | 130,139.127 | 129,357.603 | 117,391.452 | 110,547.697 | 117,403.212 | 113,877.541 | 118,263.13 | 126,617.826 | 131,106.059 | 135,313.142 | 144,299.604 | 153,717.12 | 155,976.618 | 158,349.157 | 155,433.439 | 154,370.444 | 153,974.489 | 122,438.886 | 125,802.357 | 119,391.46 | 121,128.85 | 79,480.4 | 61,731 | 58,405.8 | 50,000 | 50,000 | 50,000 | 50,000 | 51,000 | 61,000 | 55,000 | 20,000 | 14,600 | 9,600 | 18,000 | 29,000 | 29,000 |
Belastingschulden
| 4,419.854 | 3,186.32 | 2,593.916 | 2,709.272 | 3,739.398 | 4,514.044 | 3,996.557 | 7,325.967 | 3,680.972 | 1,659.604 | 1,025.856 | 4,259.67 | 3,333.565 | 2,950.586 | 2,155.838 | 3,056.001 | 4,544.431 | 4,154.212 | 4,215.278 | 4,812.793 | 2,298.198 | 6,756.539 | 5,619.288 | 2,218.944 | 1,537.548 | 3,299.967 | 3,564.791 | 3,028.228 | 3,266.682 | 6,584.418 | 7,453.613 | 2,902.011 | 6,483.41 | 12,632.129 | 10,895.481 | 1,699.651 | 4,294.042 | 6,376.532 | 5,843.412 | 2,532.694 | 4,155.513 | 7,185.029 | 8,452.368 | 404.251 | 1,357.203 | 6,216.348 | 5,802.656 | 5,527.896 | 3,044.804 | 2,587.593 | 1,568.586 | 0 | 331.071 | 1,273.074 | 435.752 | 815.897 | 149.982 | 404.985 | 1,487.357 | 1,634.418 | 0 | 105.799 | 0 |
Uitgestelde opbrengsten
| 27,308.619 | 30,871.625 | 38,870.342 | 67,120.277 | 56,167.027 | 24,293.22 | 22,471.946 | 16,248.705 | 12,140.508 | 14,604.203 | 46,939.786 | 44,446.934 | 45,567.242 | 42,887.839 | 36,754.415 | 45,930.814 | 44,374.638 | 48,487.759 | 49,889.695 | 46,959.863 | 41,642.04 | 48,815.924 | 47,273.997 | 2,218.944 | 38,534.364 | 3,299.967 | 41,353.513 | 54,397.991 | 51,044.537 | 42,588.4 | 47,530.027 | 51,876.431 | 6,483.41 | 12,632.129 | 57,010.121 | 1,699.651 | 55,868.822 | 6,376.532 | 63,106.885 | 44,107.713 | 4,155.513 | 29,214.44 | 43,415.061 | 11,715.078 | 1,357.203 | 6,216.348 | 36,461.959 | 28,959.251 | 3,044.804 | 21,385.4 | 1,568.586 | 0 | 331.071 | 1,273.074 | 15,199.374 | 815.897 | 149.982 | 404.985 | 1,487.357 | 1,634.418 | 15,749.737 | 16,921.646 | 0 |
Overige kortlopende verplichtingen
| 33,520.567 | 34,222.007 | 39,833.154 | -0.001 | 0.001 | 30,547.906 | 34,567.657 | 34,090.014 | 29,343.108 | 28,866.043 | -0 | 0 | 0 | 0.001 | -0 | 0.001 | 0.001 | 0 | 0 | -0 | 0 | 0.001 | -0 | 36,793.188 | 0.001 | 40,184.818 | -0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 44,415.705 | 46,603.426 | -0.001 | 53,534.929 | 0.001 | 40,724.058 | 0 | 0.001 | 32,111.341 | -0.001 | -0.001 | 9,478.213 | 24,067.789 | 29,864.843 | 0 | -0.001 | 20,247.118 | -0.001 | 18,659.729 | 19,497.534 | 17,980.602 | 19,047.059 | -0.001 | 14,598.342 | 18,221.022 | 18,208.205 | 18,515.635 | 17,563.196 | 0.001 | -0.001 | 16,493.718 |
Totaal kortlopende verplichtingen
| 364,601.705 | 368,251.134 | 396,123.602 | 401,532.909 | 388,013.785 | 387,187.578 | 400,359.408 | 401,769.948 | 386,218.315 | 351,328.178 | 311,773.257 | 301,980.697 | 293,296.397 | 269,384.277 | 240,636.808 | 252,962.778 | 248,103.295 | 219,771.17 | 223,720.044 | 213,626.064 | 206,923.448 | 217,792.919 | 214,420.995 | 210,244.785 | 218,122.803 | 205,680.758 | 205,364.308 | 215,019.531 | 198,351.202 | 188,849.059 | 212,917.832 | 189,834.951 | 199,433.018 | 213,273.808 | 218,692.445 | 230,510.202 | 243,410.781 | 254,449.893 | 258,010.928 | 244,686.165 | 228,618.988 | 233,497.698 | 250,325.583 | 188,898.301 | 210,783.914 | 210,019.674 | 209,048.154 | 146,840.15 | 116,843.279 | 114,289.735 | 102,905.63 | 96,636.662 | 94,274.847 | 95,372.096 | 93,042.334 | 105,170.446 | 91,393.811 | 56,799.645 | 57,071.147 | 49,536.294 | 55,438.663 | 66,255.202 | 64,616.939 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 39,523.924 | 39,848.581 | 39,770.278 | 41,861.481 | 39,366.162 | 42,029.723 | 41,147.416 | 32,299.927 | 16,275.46 | 25,140.081 | 24,854.962 | 24,292.627 | 25,996.078 | 25,051.866 | 44,026.737 | 46,880.592 | 39,382.495 | 42,030.067 | 32,711.978 | 33,875.733 | 32,354.512 | 31,219.022 | 26,200.943 | 23,521.963 | 17,658.559 | 16,528.762 | 12,020.015 | 19,226.958 | 35,209.63 | 35,143.969 | 36,755.482 | 27,578.456 | 22,103.126 | 12,026.982 | 12,170.724 | 12,568.487 | 2,526.68 | 619.832 | 719.488 | 786.864 | 1,716.695 | 3,023.786 | 3,012.704 | 2,820.994 | 4,339.818 | 3,052.222 | 3,953.182 | 0 | 10,000 | 10,000 | 20,000 | 20,000 | 20,000 | 20,000 | 30,000 | 30,000 | 30,000 | 50,000 | 50,000 | 50,000 | 40,000 | 40,000 | 25,000 |
Uitgestelde opbrengsten niet-vlottend
| 760 | 2,231.784 | 760 | 760 | 760 | 705 | 685 | 595 | 585 | 585 | 575 | 220 | 246.761 | 250.903 | 254.644 | 180 | 180 | 270 | 270 | 10 | 10 | 10 | 10 | 0 | 2,209.777 | 2,997.402 | 0 | 3,293.13 | 3,111.429 | 0 | 2,847.092 | 6,555.641 | 0 | 0 | 3,831.803 | 7,801.148 | 6,778.118 | 6,436.018 | 4,883.528 | 0 | 5,712.502 | 0 | 4,924.954 | 0 | 0 | 0 | 3,487.537 | 0 | 7,190.663 | 0 | 0 | 7,780.229 | 7,561.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,367.831 | 5,071.203 |
Uitgestelde belastingverplichtingen niet-vlottend
| 26,870.556 | 26,034.381 | 26,006.891 | 21,296.466 | 20,813.462 | 20,901.041 | 20,646.926 | 21,591.676 | 21,037.772 | 17,423.542 | 17,925.042 | 17,473.227 | 16,887.679 | 26,591.152 | 26,718.372 | 26,173.767 | 25,906.083 | 26,048.91 | 25,830.606 | 25,869.971 | 25,757.346 | 25,632.858 | 25,669.887 | 20,161.324 | 20,284.569 | 20,033.861 | 20,019.283 | 19,945.784 | 18,253.597 | 18,653.022 | 18,277.087 | 18,470.093 | 18,794.067 | 19,021.989 | 19,269.179 | 19,131.658 | 19,445.052 | 19,173.849 | 19,349.032 | 18,248.136 | 18,277.474 | 19,676.069 | 19,345.811 | 4,812.847 | 4,781.787 | 4,551.767 | 4,396.974 | 20,549.869 | 22,336.861 | 22,156.441 | 23,848.179 | 27,116.875 | 26,692.693 | 26,492.089 | 0 | 0 | 0 | 0 | 0 | 506.08 | 2,534.889 | 2,534.889 | 1,863.55 |
Overige niet-vlottende verplichtingen
| 5,360.449 | 3,278.011 | 2,880.969 | 2,598.355 | 2,676.724 | 2,683.139 | 2,631.061 | 4,713.927 | 2,876.644 | 1,566.407 | 1,272.549 | 3,127.626 | 2,346.534 | 1,647.056 | 1,182.921 | 2,609.699 | 1,751.673 | 1,133.241 | 1,224.679 | 1,721.821 | 1,709.377 | 1,634.621 | 1,653.335 | 2,492.801 | 0.001 | 0.001 | 2,954.976 | -0.001 | -0.001 | 2,961.8 | 0 | 0.001 | 5,658.867 | 4,724.913 | -0 | -0.001 | -0.001 | 0.001 | -0 | 6,420.12 | 0.001 | 5,943.304 | -0 | 4,320.372 | 4,004.885 | 3,585.922 | -0 | 7,667.079 | 0.001 | 6,451.098 | 5,794.332 | 0.001 | -0.001 | 6,063.773 | 10,049.081 | 10,701.4 | 10,615.002 | 14,423.507 | 11,221.872 | 8,335.671 | 5,764.667 | -0.001 | -0.001 |
Totaal niet-vlottende verplichtingen
| 72,514.929 | 71,392.757 | 69,418.137 | 66,516.302 | 63,616.348 | 66,318.904 | 65,110.403 | 59,200.53 | 40,774.876 | 44,715.03 | 44,627.553 | 45,113.48 | 45,477.053 | 53,540.977 | 72,182.674 | 75,844.058 | 67,220.251 | 69,482.217 | 60,037.263 | 61,477.526 | 59,831.234 | 58,496.501 | 53,534.165 | 46,176.088 | 40,152.906 | 39,560.026 | 34,994.275 | 42,465.871 | 56,574.655 | 56,758.791 | 57,879.661 | 52,604.191 | 46,556.06 | 35,773.884 | 35,271.706 | 39,501.292 | 28,749.849 | 26,229.7 | 24,952.047 | 25,455.12 | 25,706.672 | 28,643.159 | 27,283.468 | 11,954.213 | 13,126.49 | 11,189.911 | 11,837.694 | 28,216.948 | 39,527.525 | 38,607.539 | 49,642.511 | 54,897.105 | 54,253.883 | 52,555.862 | 40,049.081 | 40,701.4 | 40,615.002 | 64,423.507 | 61,221.872 | 58,841.751 | 48,299.556 | 47,902.719 | 31,934.752 |
Totaal passiva
| 437,116.634 | 439,643.891 | 465,541.738 | 468,049.211 | 451,630.133 | 453,506.482 | 465,469.81 | 460,970.478 | 426,993.191 | 396,043.208 | 356,400.81 | 347,094.177 | 338,773.45 | 322,925.254 | 312,819.481 | 328,806.836 | 315,323.546 | 289,253.388 | 283,757.307 | 275,103.59 | 266,754.683 | 276,289.42 | 267,955.16 | 256,420.873 | 258,275.709 | 245,240.784 | 240,358.582 | 257,485.402 | 254,925.857 | 245,607.85 | 270,797.494 | 242,439.142 | 245,989.078 | 249,047.691 | 253,964.151 | 270,011.494 | 272,160.631 | 280,679.593 | 282,962.974 | 270,141.285 | 254,325.66 | 262,140.857 | 277,609.051 | 200,852.514 | 223,910.404 | 221,209.585 | 220,885.847 | 175,057.098 | 156,370.804 | 152,897.274 | 152,548.141 | 151,533.767 | 148,528.731 | 147,927.958 | 133,091.415 | 145,871.846 | 132,008.814 | 121,223.152 | 118,293.019 | 108,378.045 | 103,738.218 | 114,157.921 | 96,551.69 |
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
| 9,965 | 9,965 | 9,965 | 9,965 | 9,965 | 9,965 | 9,965 | 9,965 | 9,965 | 9,965 | 9,965 | 9,965 | 9,965 | 9,965 | 9,965 | 9,965 | 9,965 | 9,965 | 9,965 | 9,965 | 9,965 | 9,740 | 9,740 | 9,740 | 9,740 | 9,500 | 9,500 | 9,500 | 9,500 | 9,255 | 9,255 | 9,255 | 9,255 | 9,005 | 9,005 | 9,005 | 9,005 | 8,750 | 8,750 | 8,750 | 8,750 | 8,484.731 | 8,484.731 | 6,350 | 6,350 | 6,149.137 | 6,149.137 | 11,000 | 11,000 | 11,000 | 10,500 | 10,500 | 10,500 | 10,000 | 10,000 | 10,000 | 9,700 | 9,700 | 9,700 | 9,200 | 9,200 | 9,200 | 9,200 |
Ingehouden winsten
| 187,997.291 | 182,536.949 | 181,912.252 | 442,320.512 | 439,199.055 | 424,949.105 | 419,962.65 | 418,449.772 | 419,075.351 | 415,331.875 | 416,821.449 | 414,221.366 | 415,698.107 | 422,374.617 | 422,004.916 | 418,485.339 | 416,848.428 | 415,508.959 | 416,981.235 | 417,480.798 | 414,150.696 | 408,454.83 | 410,379.267 | 420,146.099 | 417,887.069 | 408,915.193 | 409,654.838 | 397,896.309 | 396,284.268 | 395,363.846 | 394,167.449 | 375,799.125 | 373,553.11 | 364,462.518 | 355,911.276 | 341,771.524 | 334,517.509 | 323,207.326 | 315,780.54 | 298,358.297 | 294,841.791 | 286,753.695 | 278,867.225 | 262,134.894 | 260,498.513 | 254,679.459 | 250,106.682 | 200,947.254 | 192,355.672 | 186,525.947 | 187,939.554 | 76,265.192 | 75,887.102 | 72,844.021 | 75,273.39 | 71,911.413 | 65,090.291 | 67,344.552 | 73,843.456 | 73,293.183 | 72,958.379 | 72,515.269 | 73,113.228 |
Overige gereserveerde algehele resultaten
| 161,541.506 | 158,739.596 | 154,885.749 | 158,634.904 | 157,817.027 | 163,994.185 | 160,074.054 | 179,305.883 | 171,305.209 | 164,682.034 | 167,108.421 | 164,167.18 | 157,110.972 | 154,505.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 32,212.122 | 32,212.122 | 32,212.122 | -219,383.669 | -219,383.669 | -219,387.482 | -224,387.482 | -224,335.065 | -224,335.065 | -224,335.066 | -229,335.065 | -229,335.065 | -229,335.065 | -229,339.902 | -79,159.188 | -67,607.656 | -68,301.311 | -67,153.089 | -72,778.616 | -71,160.155 | -73,319.547 | -73,990.354 | -77,643.636 | -83,165.542 | -78,113.143 | -77,344.958 | -80,824.43 | -72,455.701 | -75,793.572 | -81,006.481 | -71,745.003 | -79,339.187 | -71,531.584 | -69,993.042 | -69,164.317 | -63,623.785 | -67,485.212 | -70,611.243 | -68,514.388 | -71,554.683 | -73,357.289 | -68,673.478 | -68,079.893 | -105,215.882 | -102,430.812 | -105,697.618 | -108,146.669 | 1,618.225 | 1,107.501 | 1,205.625 | 1,792.887 | 90,199.871 | 89,773.057 | 89,477.194 | 2,836.9 | 8,571.942 | 12,526.417 | 11,251.42 | 7,651.839 | 8,105.684 | 9,382.237 | 8,773.557 | 7,203.792 |
Totaal eigen vermogen van aandeelhouders
| 391,715.92 | 383,453.667 | 378,975.123 | 391,536.746 | 387,597.412 | 379,520.808 | 365,614.222 | 383,385.59 | 376,010.496 | 365,643.844 | 364,559.805 | 359,018.481 | 353,439.014 | 357,504.74 | 352,810.727 | 360,842.683 | 358,512.117 | 358,320.87 | 354,167.619 | 356,285.643 | 350,796.15 | 344,204.476 | 342,475.632 | 346,720.557 | 349,513.926 | 341,070.235 | 338,330.408 | 334,940.608 | 329,990.696 | 323,612.365 | 331,677.446 | 305,714.938 | 311,276.526 | 303,474.476 | 295,751.959 | 287,152.739 | 276,037.297 | 261,346.083 | 256,016.152 | 235,553.614 | 230,234.502 | 226,564.948 | 219,272.063 | 163,269.012 | 164,417.701 | 155,130.978 | 148,109.15 | 213,565.479 | 204,463.173 | 198,731.572 | 200,232.441 | 176,965.063 | 176,160.159 | 172,321.215 | 88,110.29 | 90,483.355 | 87,316.708 | 88,295.972 | 91,195.295 | 90,598.867 | 91,540.616 | 90,488.826 | 89,517.02 |
Totaal eigen vermogen
| 512,663.174 | 503,255.302 | 498,109.854 | 512,294.119 | 505,728.186 | 496,458.7 | 479,768.684 | 495,324.905 | 485,432.404 | 474,415.298 | 475,555.752 | 472,068.088 | 465,396.18 | 468,842.93 | 463,615.282 | 471,847.158 | 469,824.739 | 468,433.986 | 461,521.62 | 464,676.837 | 457,188.585 | 448,779.522 | 446,280.829 | 449,105.399 | 450,124.595 | 439,428.943 | 437,067.864 | 432,861.27 | 425,878.736 | 423,001.403 | 430,409.334 | 400,824.318 | 405,872.735 | 394,916.781 | 385,118.943 | 374,368.67 | 361,254.088 | 343,627.294 | 334,281.638 | 311,717.659 | 303,652.644 | 299,022.993 | 289,457.378 | 163,269.012 | 164,417.701 | 155,130.978 | 148,109.15 | 213,565.479 | 204,463.173 | 198,731.572 | 200,232.441 | 176,965.063 | 176,160.159 | 172,321.215 | 88,110.29 | 90,483.355 | 87,316.708 | 88,295.972 | 91,195.295 | 90,598.867 | 91,540.616 | 90,488.826 | 89,517.02 |
Totaal passiva en aandeelhoudersvermogen
| 949,779.809 | 942,899.193 | 963,651.592 | 859,585.957 | 957,358.319 | 949,965.181 | 945,238.495 | 956,295.382 | 912,425.595 | 870,458.506 | 831,956.562 | 819,162.265 | 804,169.63 | 791,768.183 | 776,434.763 | 800,653.994 | 785,148.285 | 757,687.373 | 745,278.927 | 739,780.427 | 723,943.268 | 725,068.942 | 714,235.989 | 705,526.272 | 708,400.304 | 684,669.727 | 677,426.447 | 690,346.672 | 680,804.593 | 668,609.253 | 701,206.828 | 643,263.46 | 651,861.813 | 643,964.472 | 639,083.094 | 644,380.164 | 633,414.718 | 624,306.887 | 617,244.612 | 581,858.944 | 557,978.304 | 561,163.85 | 567,066.429 | 364,121.526 | 388,328.105 | 376,340.563 | 368,994.998 | 388,622.577 | 360,833.977 | 351,628.846 | 352,780.582 | 328,498.83 | 324,688.89 | 320,249.173 | 221,201.705 | 236,355.201 | 219,325.522 | 209,519.124 | 209,488.314 | 198,976.912 | 195,278.834 | 204,646.747 | 186,068.71 |