Dongil Industries Co.,Ltd.
KRX:004890.KS
39350 (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 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 45,656.339 | 44,629.074 | 55,474.89 | 54,859.794 | 37,123.767 | 38,777.674 | 45,450.247 | 34,511.109 | 53,395.286 | 40,901.525 | 42,589.374 | 31,041.326 | 60,153.534 | 32,358.585 | 25,875.259 | 34,602.375 | 34,400.57 | 48,512.371 | 48,023.655 | 33,880.334 | 36,061.719 | 29,788.138 | 38,481.69 | 49,456.761 | 15,919.533 | 27,031.042 | 35,007.878 | 49,370.428 | 36,187.212 | 27,959.026 | 24,236.21 | 20,603.292 | 30,331.652 | 19,236.75 | 31,884.586 | 33,402.774 | 21,875.712 | 18,968.042 | 17,622.255 | 26,605.723 | 19,946.911 | 25,687.151 | 31,371.543 | 28,017.384 | 22,457.996 | 29,633.3 | 33,068.081 | 21,584.916 | 40,663.165 | 35,596.929 | 32,571.908 | 16,844.605 | 20,580.216 | 15,375.701 | 12,299.434 | 11,056.357 | 10,142.799 | 3,521.797 | 4,708.508 | 4,624.075 | 487.775 | 5,243.686 | 332.342 | 3,268.753 | 1,848.169 | 605.125 |
Kortetermijnbeleggingen
| 116,247.593 | 106,432.982 | 100,769.744 | 87,710.226 | 84,697.813 | 90,456.694 | 95,123.122 | 99,503.944 | 70,710.915 | 84,679.35 | 84,237.047 | 104,878.33 | 80,258.017 | 97,969.224 | 113,785.919 | 109,622.13 | 107,237.961 | 85,480.354 | 86,264.79 | 95,345.24 | 87,041.717 | 98,019.222 | 121,796.984 | 108,044.356 | 135,494.005 | 133,333.536 | 139,824.129 | 132,145.882 | 139,201.343 | 143,989.636 | 140,507.65 | 135,763.015 | 129,290.918 | 126,051.903 | 113,007.656 | 101,104.929 | 98,684.947 | 96,577.012 | 92,878.738 | 79,594.043 | 69,611.114 | 64,984.329 | 39,957.503 | 23,937.058 | 30,692.586 | 33,406.657 | 32,491.427 | 31,392.299 | 22,934.891 | 28,282.374 | 30,067.998 | 12,181.993 | 12,329.528 | 13,571.41 | 14,036 | 18,220.936 | 20,385.991 | 11,687.101 | 11,282.969 | 16,009.884 | 17,627.465 | 15,696.189 | 13,334.548 | 8,393.539 | 9,138.686 | 11,030.147 |
Liquide middelen en kortetermijnbeleggingen
| 161,903.931 | 151,062.057 | 156,244.634 | 142,570.02 | 121,821.58 | 129,234.368 | 140,573.369 | 134,015.053 | 124,106.201 | 125,580.875 | 126,826.421 | 135,919.656 | 140,411.551 | 130,327.809 | 139,661.178 | 144,224.505 | 141,638.531 | 133,992.725 | 134,288.445 | 129,225.574 | 123,103.436 | 127,807.36 | 160,278.674 | 157,501.117 | 151,413.538 | 160,364.578 | 174,832.007 | 181,516.31 | 175,388.555 | 171,948.662 | 164,743.861 | 156,366.307 | 159,622.57 | 145,288.653 | 144,892.242 | 134,507.703 | 120,560.659 | 115,545.054 | 110,500.993 | 106,199.766 | 89,558.025 | 90,671.48 | 71,329.046 | 51,954.442 | 53,150.582 | 63,039.957 | 65,559.508 | 52,977.215 | 63,598.056 | 63,879.303 | 62,639.906 | 29,026.598 | 32,909.744 | 28,947.111 | 26,335.434 | 29,277.293 | 30,528.79 | 15,208.898 | 15,991.477 | 20,633.959 | 18,115.24 | 20,939.875 | 13,666.89 | 11,662.292 | 10,986.855 | 11,635.272 |
Nettovorderingen
| 90,633.441 | 96,747.29 | 87,438.746 | 96,277.202 | 100,770.402 | 98,890.467 | 101,295.582 | 92,000.337 | 102,400.982 | 99,627.464 | 93,838.274 | 85,157.617 | 92,610.167 | 88,463.044 | 76,161.251 | 70,764.674 | 59,712.486 | 78,751.895 | 67,028.466 | 66,816.179 | 77,949.101 | 84,734.027 | 56,471.11 | 0 | 0 | 0 | 60,521.184 | 55,924.715 | 54,619.88 | 54,842.682 | 51,044.418 | 40,546.599 | 43,943.108 | 47,174.616 | 45,032.571 | 44,387.551 | 0 | 52,476.225 | 54,989.301 | 0 | 0 | 65,759.81 | 63,778.721 | 0 | 0 | 80,567.071 | 71,405.469 | 74,623.681 | 0 | 83,321.998 | 73,978.692 | 0 | 0 | 0 | 0 | 58,602.381 | 50,223.483 | 0 | 39,138.755 | 56,129.183 | 0 | 46,282.408 | 33,676.938 | 30,289.059 | 0 | 34,631.425 |
Voorraad
| 101,450.185 | 90,218.316 | 90,267.808 | 93,989.528 | 101,373.311 | 101,576.319 | 95,929.356 | 106,241.508 | 93,169.841 | 96,682.829 | 93,531.256 | 85,876.633 | 64,913.25 | 69,551.173 | 65,172.291 | 58,555.053 | 65,473.68 | 65,749.965 | 72,780.359 | 84,397.13 | 84,245.845 | 80,156.333 | 78,463.703 | 82,521.17 | 79,301.93 | 67,691.458 | 56,903.98 | 54,960.202 | 56,380.655 | 55,855.201 | 52,799.801 | 56,241.227 | 50,193.165 | 46,827.129 | 46,254.945 | 62,767.826 | 65,753.068 | 68,552.044 | 71,167.036 | 80,167.44 | 78,888.842 | 69,279.264 | 69,088.293 | 92,286.174 | 96,707.407 | 84,331.701 | 85,633.833 | 84,856.203 | 74,724.258 | 72,226.423 | 74,616.912 | 103,085.287 | 93,406.214 | 76,472.348 | 66,843.094 | 57,170.998 | 65,520.543 | 91,706.32 | 101,254.278 | 126,440.312 | 128,491.768 | 69,430.563 | 59,629.818 | 55,745.757 | 45,463.453 | 43,237.714 |
Overige vlottende activa
| 2,689.416 | 1,287.561 | 690.284 | 1,959.581 | 2,967.898 | -0.001 | 0.001 | 2,161.031 | 1,128.965 | 0.001 | 0 | 0.001 | 0 | 0.001 | 0 | 0 | 0.001 | 0 | -0 | -0 | 0.001 | -0.002 | 4,041.024 | 60,724.464 | 59,029.885 | 65,360.283 | 0 | 0.001 | -0.001 | 0.002 | -0 | 0.001 | 0.001 | 0.001 | -0 | -0.001 | 50,471.036 | -0.001 | 0.001 | 56,361.89 | 70,087.071 | 0.001 | -0 | 68,994.96 | 72,719.942 | -0.001 | -0 | 0.001 | 78,955.758 | -0.001 | -0.001 | 67,659.563 | 69,253.598 | 66,889.54 | 50,130.511 | -0.001 | 0.002 | 43,727.456 | -0.001 | -0.001 | 56,506.458 | 0.001 | -0.001 | 0.001 | 35,443.956 | -0.001 |
Totaal vlottende activa
| 356,676.973 | 339,315.223 | 334,641.472 | 334,796.33 | 326,933.191 | 329,701.153 | 337,798.308 | 334,417.928 | 320,805.988 | 321,891.169 | 314,195.951 | 306,953.907 | 297,934.969 | 288,342.027 | 280,994.721 | 273,544.232 | 266,824.698 | 278,494.585 | 274,097.27 | 280,438.883 | 285,298.384 | 292,697.718 | 299,254.511 | 300,746.751 | 289,745.353 | 293,416.319 | 292,257.172 | 292,401.228 | 286,389.089 | 282,646.547 | 268,588.079 | 253,154.134 | 253,758.844 | 239,290.399 | 236,179.758 | 241,663.079 | 236,784.763 | 236,573.322 | 236,657.331 | 242,729.096 | 238,533.938 | 225,710.555 | 204,196.06 | 213,235.576 | 222,577.931 | 227,938.728 | 222,598.81 | 212,457.1 | 217,278.072 | 219,427.723 | 211,235.509 | 199,771.448 | 195,569.556 | 172,308.999 | 143,309.039 | 145,050.671 | 146,272.818 | 150,642.674 | 156,384.509 | 203,203.453 | 203,113.466 | 136,652.847 | 106,973.645 | 97,697.109 | 91,894.264 | 89,504.41 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 80,224.478 | 81,585.336 | 83,131.566 | 84,877.362 | 85,922.522 | 86,181.741 | 87,186.659 | 89,373.934 | 89,536.069 | 88,946.227 | 71,307.795 | 72,786.624 | 74,099.565 | 75,147.445 | 77,469.563 | 78,898.913 | 81,564.101 | 84,227.977 | 87,245.718 | 87,042.632 | 85,908.357 | 85,420.472 | 70,676.344 | 69,311.118 | 70,140.003 | 70,677.692 | 72,549.101 | 73,409.006 | 73,330.297 | 74,177.744 | 75,667.625 | 77,865.299 | 79,789.067 | 82,098.309 | 84,258.937 | 86,324.726 | 87,689.263 | 89,882.258 | 92,250.558 | 95,717.698 | 95,430.344 | 95,422.012 | 98,103.336 | 99,570.481 | 100,179.714 | 100,058.63 | 98,753.042 | 91,001.427 | 87,188.028 | 74,703.835 | 80,983.002 | 81,403.976 | 79,827.21 | 79,870.694 | 81,130.842 | 81,444.516 | 78,140.811 | 79,246.277 | 79,071.713 | 79,636.818 | 80,158.431 | 74,806.822 | 68,862.083 | 66,333.593 | 62,744.824 | 60,255.108 |
Goodwill
| 2,093.412 | 2,093.412 | 2,093.412 | 2,093.412 | 2,093.412 | 2,093.412 | 2,093.412 | 2,093.412 | 2,093.412 | 2,093.412 | 2,093.412 | 0 | 2,093.412 | 2,093.412 | 2,093.412 | 0 | 2,093.412 | 2,093.412 | 2,093.412 | 0 | 2,093.412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,607.218 | 1,633.505 | 1,779.376 | 1,808.174 | 1,836.971 | 1,865.768 | 1,894.566 | 1,923.364 | 1,952.161 | 1,962.935 | 1,991.733 | 4,113.942 | 2,049.328 | 2,078.125 | 2,106.921 | 4,229.132 | 2,164.518 | 2,193.315 | 2,220.456 | 4,249.202 | 2,188.537 | 4,314.697 | 913.586 | 913.586 | 913.586 | 913.586 | 1,026.006 | 1,026.006 | 1,026.006 | 1,026.006 | 1,014.031 | 409.885 | 409.885 | 409.885 | 409.885 | 579.885 | 579.885 | 1,009.885 | 1,239.885 | 1,439.885 | 1,439.885 | 1,439.885 | 1,439.885 | 1,501.72 | 1,501.72 | 1,501.72 | 1,389.618 | 1,577.143 | 1,577.143 | 887.808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 2,093.412 | 2,093.412 | 3,872.788 | 3,901.586 | 3,930.383 | 3,959.18 | 3,987.978 | 4,016.776 | 4,045.573 | 4,056.347 | 4,085.145 | 4,113.942 | 4,142.74 | 4,171.537 | 4,200.333 | 4,229.132 | 4,257.93 | 4,286.727 | 4,313.868 | 4,249.202 | 4,281.949 | 4,314.697 | 913.586 | 913.586 | 913.586 | 913.586 | 1,026.006 | 1,026.006 | 1,026.006 | 1,026.006 | 1,014.031 | 409.885 | 409.885 | 409.885 | 409.885 | 579.885 | 579.885 | 1,009.885 | 1,239.885 | 1,439.885 | 1,439.885 | 1,439.885 | 1,439.885 | 1,501.72 | 1,501.72 | 1,501.72 | 1,389.618 | 1,577.143 | 1,577.143 | 887.808 | 31,193.361 | 0 | 13,470.033 | 0 | 0 | 0 | 0 | 0 | 12,712.593 | 16,914.013 | 18,619.278 | 0 | 0 | 9,454.81 | 9,995.557 | 11,882.437 |
Langetermijnbeleggingen
| 35,654.069 | 48,765.909 | 49,902.031 | -33,771.642 | -32,227.601 | -24,152.485 | -35,066.502 | -37,829.445 | -118.346 | -12,010.478 | -9,043.756 | -35,298.874 | -19,996.778 | -44,435.428 | -69,794.638 | -70,147.145 | -72,393.503 | -53,636.994 | -59,025.298 | -70,824.274 | -65,569.11 | -75,326.666 | -93,023.261 | -77,193.714 | -101,888.009 | -103,699.784 | -118,178.29 | -117,604.386 | -125,061.389 | -133,681.444 | -124,636.117 | -115,272.754 | -113,172.542 | -107,709.714 | -95,983.18 | -84,889.106 | -79,206.763 | -74,701.054 | -76,442.341 | -58,548.793 | -47,658.576 | -22,229.882 | 11,182.043 | 24,617.651 | 9,084.714 | 6,884.185 | 9,438.259 | 8,425.268 | 22,482.208 | 18,695.586 | 15,422.587 | 36,207.892 | 33,567.106 | 31,753.725 | 33,466.598 | 25,311.952 | 13,788.871 | 18,997.512 | 16,659.836 | 9,731.053 | 8,984.057 | 10,273.706 | 15,678.153 | 24,600.741 | 22,538.433 | 21,342.074 |
Belastingvorderingen
| 5,203.864 | 4,648.562 | 4,588.165 | 4,741.929 | 4,961.37 | 3,043.337 | 3,456.543 | 2,595.048 | 2,762.251 | 2,010.176 | 2,023.803 | 1,823.037 | 2,154.294 | 3,773.809 | 3,857.51 | 4,073.187 | 4,852.723 | 5,328.87 | 4,842.42 | 4,270.978 | 4,175.462 | 4,008.677 | 3,450.671 | 2,831.393 | 2,635.685 | 2,551.039 | 2,538.04 | 3,122.99 | 2,963.239 | 3,345.522 | 3,400.546 | 2,836.349 | 2,920.988 | 2,639.922 | 2,622.602 | 2,954.347 | 2,562.908 | 1,860.425 | 2,226.196 | 733.384 | 637.773 | 0 | 46,956.196 | 0 | 0 | 0 | 39,571.006 | 0 | 30,053.437 | 0 | 218.411 | 107.404 | 182.39 | 50.223 | 0 | 0 | 0 | 226.303 | 635.671 | 667.002 | 403.475 | 161.986 | 94.72 | 27.124 | 99.267 | 99.92 |
Overige niet-vlottende activa
| 1,607.217 | 1,633.505 | 0 | 94,438.19 | 91,459.054 | 97,309.583 | 102,039.727 | 106,550.184 | 77,564.636 | 91,617.405 | 91,195.664 | 111,763.336 | 87,185.491 | 104,949.38 | 120,773.022 | 116,601.891 | 114,267.008 | 92,569.477 | 93,379.438 | 102,077.716 | 93,658.407 | 104,660.125 | 128,452.103 | 114,729.293 | 142,203.156 | 140,066.902 | 146,581.71 | 138,934.806 | 146,013.251 | 150,825.759 | 147,359.562 | 142,653.368 | 136,205.485 | 133,056.168 | 120,036.135 | 108,225.749 | 105,869.714 | 103,773.264 | 100,993.868 | 86,609.929 | 76,604.761 | 71,960.49 | 0 | 30,958.644 | 37,736.704 | 40,473.308 | 0.002 | 38,491.014 | 0.001 | 35,445.192 | -0.001 | 13,322.698 | -0.001 | 14,640.915 | 15,101.504 | 19,596.866 | 21,671.92 | 12,943.973 | -0.001 | -0.001 | 0.001 | 16,687.76 | 14,355.819 | 187.219 | 215.66 | 315.93 |
Totaal niet-vlottende activa
| 124,783.041 | 138,726.724 | 141,494.55 | 154,187.426 | 154,045.728 | 166,341.356 | 161,604.406 | 164,706.497 | 173,790.183 | 174,619.676 | 159,568.651 | 155,188.066 | 147,585.311 | 143,606.743 | 136,505.791 | 133,655.978 | 132,548.259 | 132,776.057 | 130,756.145 | 126,816.254 | 122,455.065 | 123,077.305 | 110,469.443 | 110,591.676 | 114,004.421 | 110,509.435 | 104,516.567 | 98,888.422 | 98,271.404 | 95,693.587 | 102,805.646 | 108,492.147 | 106,152.883 | 110,494.57 | 111,344.379 | 113,195.601 | 117,495.007 | 121,824.778 | 120,268.165 | 125,952.103 | 126,454.187 | 146,592.505 | 157,681.46 | 156,648.496 | 148,502.852 | 148,917.843 | 149,151.926 | 139,494.852 | 141,300.817 | 129,732.421 | 127,817.36 | 131,041.97 | 127,046.738 | 126,315.557 | 129,698.944 | 126,353.334 | 113,601.602 | 111,414.065 | 109,079.812 | 106,948.885 | 108,165.242 | 101,930.274 | 98,990.775 | 100,603.487 | 95,593.741 | 93,895.469 |
Totaal activa
| 481,460.014 | 478,041.948 | 476,136.022 | 488,983.755 | 480,978.919 | 496,042.509 | 499,402.713 | 499,124.425 | 494,596.171 | 496,510.846 | 473,764.602 | 462,141.973 | 445,520.28 | 431,948.769 | 417,500.512 | 407,200.211 | 399,372.957 | 411,270.642 | 404,853.415 | 407,255.137 | 407,753.448 | 415,775.023 | 409,723.954 | 411,338.427 | 403,749.774 | 403,925.753 | 396,773.738 | 391,289.649 | 384,660.493 | 378,340.134 | 371,393.726 | 361,646.281 | 359,911.727 | 349,784.969 | 347,524.136 | 354,858.68 | 354,279.771 | 358,398.1 | 356,925.496 | 368,681.199 | 364,988.126 | 372,303.06 | 361,877.52 | 369,884.072 | 371,080.783 | 376,856.571 | 371,750.736 | 351,951.952 | 358,578.889 | 349,160.143 | 339,052.869 | 330,813.418 | 322,616.294 | 298,624.556 | 273,007.983 | 271,404.005 | 259,874.42 | 262,056.739 | 265,464.321 | 310,152.339 | 311,278.708 | 238,583.121 | 205,964.42 | 198,300.597 | 187,488.005 | 183,399.879 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 30,833.923 | 31,916.917 | 21,183.169 | 27,520.727 | 24,563.564 | 25,353.237 | 25,102.883 | 21,674.954 | 25,502.679 | 24,409.053 | 23,713.09 | 25,125.056 | 25,584.371 | 27,256.234 | 20,819.637 | 16,129.829 | 11,111.795 | 21,584.59 | 13,505.054 | 18,137.928 | 22,783.341 | 24,627.619 | 18,725.812 | 20,547.578 | 18,362.707 | 17,606.901 | 17,660.186 | 17,058.073 | 17,633.029 | 17,239.531 | 16,239.982 | 12,906.321 | 14,586.862 | 12,143.297 | 9,005.011 | 15,375.356 | 13,449.069 | 14,793.723 | 13,461.891 | 21,427.601 | 21,425.09 | 25,874.188 | 14,962.709 | 17,676.006 | 24,075.379 | 25,038.065 | 20,680.163 | 20,012.239 | 28,661.508 | 0 | 17,095.161 | 22,130.571 | 27,352.857 | 27,851.71 | 15,912.422 | 21,910.74 | 10,965.234 | 10,532.982 | 7,858.977 | 31,956.291 | 35,837.461 | 24,297.903 | 17,232.899 | 14,253.114 | 11,402.426 | 17,184.622 |
Kortlopende schulden
| 816.043 | 98.797 | 100.687 | 1,051.335 | 1,080.383 | 4,172.034 | 2,777.708 | 3,136.524 | 3,879.625 | 3,638.014 | 3,454.705 | 3,308.265 | 3,453.473 | 3,612.734 | 3,737.817 | 1,687.971 | 1,671.011 | 1,538.733 | 1,704.107 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 943.46 | 966.54 | 2,396.35 | 3,237.655 | 3,964.23 | 5,542.15 | 7,548.524 | 8,213.048 | 8,669.148 | 15,260.892 | 10,422.747 | 8,142.733 | 8,994.402 | 11,373.598 | 14,118.619 | 16,394.47 | 7,561.208 | 8,609.813 | 9,485.3 | 10,076.102 | 12,105.194 | 17,822.307 | 31,887.986 | 48,469.508 | 12,505.257 | 10,402.7 | 11,817.329 | 16,071.699 | 14,051.17 |
Belastingschulden
| 1,704.38 | 152.723 | 0 | 2,118.946 | 1,791.231 | 3,035.867 | 3,702.74 | 3,626.685 | 7,502.329 | 9,743.423 | 11,026.529 | 6,978.583 | 4,797.103 | 5,991.905 | 0 | 1,190.08 | 903.653 | 1,856.065 | 1,418.611 | 1,187.178 | 1,574.2 | 3,233.421 | 2,883.736 | 3,281.924 | 3,544.43 | 5,842.626 | 3,822.612 | 4,214.488 | 3,781.197 | 3,445.984 | 4,477.328 | 2,007.484 | 2,467.343 | 846.951 | 914.639 | 637.688 | 1,174.962 | 1,429.114 | 1,476.024 | 6,439 | 7,232.286 | 6,203.45 | 4,676.35 | 3,978.678 | 5,683.417 | 6,532.804 | 4,087.947 | 2,818.279 | 7,300.388 | 10,286.659 | 12,373.933 | 10,104.611 | 9,581.569 | 6,652.045 | 2,953.44 | 2,116.406 | 13,120.217 | 11,188.292 | 15,849.704 | 17,504.976 | 12,493.139 | 9,643.574 | 7,501.614 | 5,572.466 | 3,143.08 | 1,520.403 |
Uitgestelde opbrengsten
| 0.277 | 152.723 | 5 | 25,447.234 | 23,265.434 | 9.901 | 60.554 | 11.267 | 7.989 | 7.931 | 34,773.189 | 28,577.41 | 24,620.989 | 21,846.154 | 0 | 15,771.83 | 15,402.685 | 19,775.638 | 23,997.316 | 22,699.885 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,013.232 | 24,389.553 | 6,439 | 7,232.286 | 6,203.45 | 25,733.453 | 3,978.678 | 5,683.417 | 6,532.804 | 39,985.068 | 29,441.268 | 30,519.303 | 0 | 12,373.933 | 10,104.611 | 9,581.569 | 6,652.045 | 18,932.954 | 2,116.406 | 13,120.217 | 37,866.145 | 15,849.704 | 38,672.078 | 36,817.878 | 32,668.687 | 7,501.614 | 22,164.306 | 3,143.08 | 14,473.557 |
Overige kortlopende verplichtingen
| 19,405.393 | 20,746.935 | 27,312.221 | -0.001 | -0 | 32,167.16 | 35,237.085 | 29,696.152 | 28,439.13 | 39,895.894 | 0 | 0 | 0 | 0 | 17,649.539 | 0.001 | 0 | 0.001 | 0.001 | -0 | 20,925.183 | 28,993.584 | 29,818.163 | 26,973.683 | 24,858.926 | 30,961.772 | 27,728.769 | 25,100.108 | 23,209.917 | 24,092.637 | 22,147.497 | 18,980.624 | 19,629.764 | 16,925.123 | 18,889.558 | 18,925.946 | 19,044.655 | 0.001 | 0 | 23,735.272 | 21,126.271 | 21,720.222 | -0.001 | 23,053.502 | 25,395.78 | 36,102.248 | -0 | 0.001 | -0.001 | 58,519.727 | 25,099.273 | 18,833.434 | 15,962.718 | 17,303.529 | -0.001 | 15,395.922 | 12,259.349 | -0.001 | 23,314.175 | 0.001 | -0.001 | -0.001 | 16,533.854 | -0.001 | 13,539.357 | 0.001 |
Totaal kortlopende verplichtingen
| 51,055.636 | 52,915.372 | 48,601.077 | 54,019.295 | 48,909.381 | 61,702.332 | 63,178.23 | 54,518.897 | 57,829.423 | 67,950.893 | 61,940.984 | 57,010.731 | 53,658.833 | 52,715.122 | 42,206.993 | 33,589.631 | 28,185.492 | 42,898.961 | 39,206.478 | 40,937.812 | 43,708.524 | 53,621.203 | 48,543.975 | 47,521.261 | 43,221.633 | 48,568.673 | 45,388.955 | 42,158.181 | 40,842.946 | 41,332.168 | 38,387.479 | 31,886.945 | 34,216.626 | 29,068.42 | 27,894.569 | 34,301.302 | 32,493.724 | 38,750.416 | 38,817.985 | 53,998.223 | 53,021.302 | 57,762.09 | 46,238.311 | 52,256.71 | 63,367.624 | 76,342.265 | 75,926.123 | 59,876.255 | 67,323.543 | 67,514.129 | 65,941.965 | 65,187.235 | 69,291.614 | 59,368.492 | 43,455.188 | 48,908.368 | 46,420.902 | 60,504.32 | 64,845.163 | 102,516.356 | 121,124.846 | 69,471.846 | 51,671.067 | 48,234.748 | 44,156.562 | 45,709.35 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 14,250 | 15,000 | 15,000 | 15,064.268 | 15,073.353 | 15,019.836 | 17,274.696 | 19,031.414 | 19,288.794 | 19,506.898 | 4,754.378 | 5,011.938 | 5,014.458 | 5,016.978 | 5,070.932 | 5,185.816 | 5,319.402 | 5,601.581 | 2,601.581 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 69.6 | 92.8 | 0 | 169.75 | 268.61 | 367.47 | 494.73 | 1,096.15 | 1,719.32 | 2,429.49 | 3,319.66 | 4,029.83 | 4,920 | 5,630.17 | 6,520.34 | 7,230.51 | 8,120.68 | 8,830.85 | 9,717.86 | 9,993.16 | 10,448.46 | 10,723.76 | 9,179.06 | 6,423.81 | 6,542.56 | 6,629.31 | 7,039.66 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,454.879 | 0 | 0 | 0 | 0 | 3,603.251 | 4,996.459 | 4,566.717 | 4,415.213 | 0 | 0 | 0 | 3,857.973 | 3,608.74 | 4,602.288 | 0 | 3,777.781 | 3,341.137 | 0 | 3,999.652 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,051.204 | 2,918.335 | 2,748.181 | 2,688.505 | 3,358.505 | 3,417.991 | 3,661.074 | 4,819.648 | 5,287.641 | 5,278.22 | 4,772.811 | 4,411.702 | 4,479.48 | 5,002.566 | 4,485.034 | 3,496.003 | 2,601.79 | 2,587.078 | 3,795.142 | 4,659.427 | 4,621.562 | 6,925.905 | 6,788.164 | 6,886.742 | 7,526.772 |
Overige niet-vlottende verplichtingen
| 1,994.704 | 1,901.384 | 2,457.818 | 1,831.749 | 1,937.66 | 1,942.195 | 1,672.596 | 3,530.33 | 3,839.943 | 4,505.024 | 5,032.418 | 9,463.985 | 9,712.591 | 9,580.636 | 9,740.215 | 9,221.706 | 9,555.136 | 9,605.799 | 9,240.507 | 8,888.934 | 8,675.734 | 8,308.262 | 6,242.56 | 7,007.825 | 6,952.037 | 6,777.131 | 6,647.033 | 7,175.788 | 6,988.987 | 6,741.044 | 6,536.563 | 5,506.332 | 5,241.706 | 4,818.19 | 3,900.425 | 5,094.623 | 4,665.276 | 2,756.147 | 2,230.083 | 5,255.518 | 5,081.585 | 4,509.387 | 3,630.759 | 7,055.298 | 5,832.661 | 0.001 | 4,846.53 | 5,155.205 | 4,617.82 | 4,251.588 | -0.001 | -0.001 | -0.001 | -0.001 | 3,884.113 | 4,415.736 | 3,968.692 | 0.001 | 0.001 | -0.001 | 4,248.063 | -0.001 | 0.001 | 4,433.382 | -0.001 | 3,948.913 |
Totaal niet-vlottende verplichtingen
| 16,244.704 | 16,901.384 | 17,457.818 | 16,896.017 | 17,011.013 | 16,962.031 | 18,947.292 | 22,561.744 | 23,128.737 | 24,011.922 | 9,786.796 | 14,475.923 | 14,727.049 | 14,597.614 | 14,811.147 | 14,407.522 | 14,874.538 | 15,207.38 | 11,842.088 | 9,088.934 | 8,675.734 | 8,308.262 | 6,242.56 | 7,007.825 | 6,952.037 | 6,777.131 | 6,647.033 | 7,175.788 | 6,988.987 | 6,741.044 | 6,536.563 | 5,506.332 | 5,241.706 | 4,818.19 | 3,900.425 | 5,094.623 | 4,665.276 | 2,756.147 | 2,230.083 | 5,325.118 | 5,174.385 | 7,560.591 | 6,718.844 | 10,072.089 | 8,888.636 | 9,308.115 | 9,360.671 | 10,535.599 | 11,866.958 | 12,858.889 | 12,911.3 | 14,689.269 | 14,608.588 | 15,415.032 | 16,117.189 | 17,021.45 | 16,295.545 | 16,177.624 | 16,188.979 | 18,845.889 | 19,631.25 | 17,578.402 | 16,690.853 | 17,764.106 | 17,515.703 | 18,515.345 |
Totaal passiva
| 67,300.34 | 69,816.756 | 66,058.895 | 70,915.312 | 65,920.394 | 78,664.363 | 82,125.521 | 77,080.64 | 80,958.16 | 91,962.815 | 71,727.78 | 71,486.654 | 68,385.882 | 67,312.737 | 57,018.14 | 47,997.153 | 43,060.03 | 58,106.341 | 51,048.567 | 50,026.746 | 52,384.258 | 61,929.466 | 54,786.535 | 54,529.086 | 50,173.669 | 55,345.804 | 52,035.988 | 49,333.968 | 47,831.933 | 48,073.212 | 44,924.042 | 37,393.276 | 39,458.332 | 33,886.61 | 31,794.993 | 39,395.924 | 37,159.001 | 41,506.563 | 41,048.068 | 59,323.34 | 58,195.688 | 65,322.681 | 52,957.155 | 62,328.799 | 72,256.26 | 85,650.38 | 85,286.794 | 70,411.854 | 79,190.5 | 80,373.018 | 78,853.265 | 79,876.505 | 83,900.202 | 74,783.525 | 59,572.376 | 65,929.818 | 62,716.448 | 76,681.944 | 81,034.142 | 121,362.245 | 140,756.096 | 87,050.248 | 68,361.92 | 65,998.854 | 61,672.265 | 64,224.695 |
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 | 0 | 0 | 0 |
Gewone aandelen
| 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 | 12,126.075 |
Ingehouden winsten
| 396,192.737 | 396,578.983 | 392,326.797 | 406,422.235 | 403,412.317 | 405,731.938 | 405,630.984 | 410,397.577 | 401,991.803 | 392,901.823 | 390,390.614 | 379,009.111 | 365,488.19 | 352,989.824 | 348,836.164 | 347,556.849 | 344,666.719 | 341,518.092 | 338,247.26 | 341,998.606 | 343,564.603 | 337,265.25 | 338,580.699 | 344,036.198 | 340,802.962 | 335,803.792 | 331,650.891 | 327,770.21 | 321,406.506 | 315,718.777 | 311,840.624 | 309,696.74 | 306,322.621 | 300,980.833 | 300,570.263 | 299,220.168 | 298,758.024 | 298,859.107 | 298,993.546 | 288,944.332 | 285,531.8 | 279,906.217 | 281,671.404 | 279,299.022 | 271,323.459 | 261,691.089 | 256,747.918 | 250,655.908 | 243,244.154 | 230,649.64 | 223,705.832 | 215,631.525 | 204,852.469 | 189,678.71 | 177,728.235 | 169,930.192 | 164,681.551 | 155,358.998 | 155,382.164 | 157,393.715 | 137,042.301 | 120,080.46 | 104,720.103 | 98,548.993 | 90,004.284 | 84,764.733 |
Overige gereserveerde algehele resultaten
| 6,320.729 | 0 | 6,104.122 | 0 | 0 | 6,104.122 | 5,454.301 | 0 | 0 | 0 | 0 | 0 | 0 | 11,646.208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -479.867 | -479.867 | -479.867 | -479.866 | -479.867 | -6,583.989 | -5,934.168 | -479.867 | -479.867 | -479.867 | -479.867 | -479.867 | -479.867 | -12,126.075 | -479.867 | -479.867 | -479.867 | -479.867 | 3,431.513 | 3,103.71 | -321.488 | 4,454.233 | 4,230.645 | 647.068 | 647.068 | 650.082 | 960.785 | 2,059.396 | 3,295.979 | 2,422.07 | 2,502.985 | 2,430.19 | 2,004.699 | 2,791.451 | 3,032.805 | 4,116.513 | 6,236.671 | 5,906.355 | 4,757.807 | 8,287.452 | 9,134.563 | 14,948.087 | 15,122.886 | 16,130.176 | 15,374.988 | 17,389.026 | 17,589.948 | 18,758.115 | 24,018.16 | 26,011.41 | 24,367.696 | 23,179.312 | 21,737.547 | 22,036.245 | 23,581.296 | 23,417.92 | 20,350.346 | 17,889.723 | 16,921.941 | 19,270.304 | 21,354.237 | 19,326.337 | 20,756.323 | 21,626.675 | 23,685.381 | 22,284.376 |
Totaal eigen vermogen van aandeelhouders
| 414,159.674 | 408,225.191 | 410,077.127 | 418,068.444 | 415,058.525 | 417,378.146 | 417,277.192 | 422,043.785 | 413,638.011 | 404,548.031 | 402,036.822 | 390,655.319 | 377,134.398 | 364,636.033 | 360,482.372 | 359,203.057 | 356,312.928 | 353,164.301 | 353,804.848 | 357,228.391 | 355,369.19 | 353,845.558 | 354,937.419 | 356,809.341 | 353,576.105 | 348,579.949 | 344,737.751 | 341,955.681 | 336,828.56 | 330,266.922 | 326,469.684 | 324,253.005 | 320,453.395 | 315,898.359 | 315,729.143 | 315,462.756 | 317,120.77 | 316,891.537 | 315,877.428 | 309,357.859 | 306,792.438 | 306,980.379 | 308,920.365 | 307,555.273 | 298,824.522 | 291,206.19 | 286,463.941 | 281,540.098 | 279,388.389 | 268,787.125 | 260,199.603 | 250,936.912 | 238,716.091 | 223,841.03 | 213,435.606 | 205,474.187 | 197,157.972 | 185,374.796 | 184,430.18 | 188,790.094 | 170,522.613 | 151,532.872 | 137,602.501 | 132,301.743 | 125,815.74 | 119,175.184 |
Totaal eigen vermogen
| 414,159.674 | 408,225.191 | 410,077.127 | 418,068.444 | 415,058.525 | 417,378.146 | 417,277.192 | 422,043.785 | 413,638.011 | 404,548.031 | 402,036.822 | 390,655.319 | 377,134.398 | 364,636.033 | 360,482.372 | 359,203.057 | 356,312.928 | 353,164.301 | 353,804.848 | 357,228.391 | 355,369.19 | 353,845.558 | 354,937.419 | 356,809.341 | 353,576.105 | 348,579.949 | 344,737.751 | 341,955.681 | 336,828.56 | 330,266.922 | 326,469.684 | 324,253.005 | 320,453.395 | 315,898.359 | 315,729.143 | 315,462.756 | 317,120.77 | 316,891.537 | 315,877.428 | 309,357.859 | 306,792.438 | 306,980.379 | 308,920.365 | 307,555.273 | 298,824.522 | 291,206.19 | 286,463.941 | 281,540.098 | 279,388.389 | 268,787.125 | 260,199.603 | 250,936.912 | 238,716.091 | 223,841.03 | 213,435.606 | 205,474.187 | 197,157.972 | 185,374.796 | 184,430.18 | 188,790.094 | 170,522.613 | 151,532.872 | 137,602.501 | 132,301.743 | 125,815.74 | 119,175.184 |
Totaal passiva en aandeelhoudersvermogen
| 481,460.014 | 478,041.947 | 476,136.022 | 488,983.756 | 480,978.919 | 496,042.509 | 499,402.713 | 499,124.425 | 494,596.171 | 496,510.846 | 473,764.602 | 462,141.973 | 445,520.28 | 431,948.769 | 417,500.512 | 407,200.211 | 399,372.957 | 411,270.642 | 404,853.415 | 407,255.137 | 407,753.448 | 415,775.023 | 409,723.954 | 411,338.427 | 403,749.774 | 403,925.753 | 396,773.738 | 391,289.649 | 384,660.493 | 378,340.134 | 371,393.726 | 361,646.281 | 359,911.727 | 349,784.969 | 347,524.136 | 354,858.68 | 354,279.771 | 358,398.1 | 356,925.496 | 368,681.199 | 364,988.126 | 372,303.06 | 361,877.52 | 369,884.072 | 371,080.782 | 376,856.57 | 371,750.735 | 351,951.952 | 358,578.889 | 349,160.143 | 339,052.868 | 330,813.418 | 322,616.293 | 298,624.556 | 273,007.983 | 271,404.005 | 259,874.42 | 262,056.74 | 265,464.322 | 310,152.339 | 311,278.709 | 238,583.12 | 205,964.421 | 198,300.597 | 187,488.005 | 183,399.879 |