Sungshin Cement Co., Ltd
KRX:004980.KS
7750 (KRW) • At close November 14, 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 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 54,396.891 | 53,547.265 | 28,541.263 | 19,958.936 | 19,044.831 | 39,514.838 | 50,012.548 | 73,937.061 | 9,864.622 | 26,090.983 | 51,307.988 | 24,282.038 | 24,844.04 | 51,922.396 | 31,667.965 | 18,047.685 | 22,411.762 | 7,667.692 | 11,700.549 | 5,180.617 | 7,161.203 | 1,528.713 | 1,457.357 | 3,650.167 | 9,679.921 | 9,629.549 | 6,590.287 | 1,088.387 | 2,151.786 | 2,533.613 | 2,569.491 | 2,913.825 | 2,336.707 | 852.527 | 16,055.073 | 879.467 | 1,806.177 | 3,904.506 | 5,002.819 | 4,310.913 | 4,394.384 | 3,262.371 | 2,254.942 | 21,894.193 | 3,354.757 | 1,850.171 | 4,085.39 | 808.344 | 591.105 | 3,174.941 | 2,216.166 | 1,268.086 | 4,940.715 | 7,124.916 | 5,960.94 | 2,957.954 | 1,730.997 | 1,449.668 | 2,663.399 | 546.698 | 1,077.114 | 2,222.918 | 4,142.53 | 2,146.596 |
Kortetermijnbeleggingen
| 8,603.187 | 6,541.3 | 2,910.75 | 4,681.606 | 6,715.092 | 660.126 | 1,659.51 | 4,942.031 | 6,671.025 | 5,456.621 | 6,113.73 | 10,106.331 | 19,405.807 | 10,466.714 | 7,491.129 | 2,958.853 | 1,333.171 | 1,117.05 | 4,147.454 | 9,239.313 | 15,955.309 | 9,171.285 | 3,538.82 | 1,006.962 | 7,444.32 | 16,294.658 | 740.19 | 3,999.901 | 10,256.078 | 3,134.81 | 4,458.244 | 8,508.023 | 8,870.041 | 4,172.415 | 16,012.747 | 2,802.683 | 3,096.093 | 76.556 | 78.51 | 58.202 | 5,311.935 | 16,307.163 | 21,322.518 | 1,907.908 | 2,372.388 | 2,604.704 | 2,757.662 | 3,050.421 | 5,001.236 | 5,001.236 | 10,801.524 | 11,216.485 | 13,269.536 | 6,020.023 | 14,368.724 | 40,106.868 | 3,149.751 | 1,844.054 | 20,099.328 | 143.451 | 2,000 | 4,064.658 | 2,920.084 | 24,648.303 |
Liquide middelen en kortetermijnbeleggingen
| 63,000.078 | 60,088.565 | 31,452.014 | 24,640.543 | 25,759.923 | 40,174.964 | 51,672.059 | 78,879.092 | 16,535.648 | 31,547.604 | 57,421.718 | 34,388.369 | 44,249.847 | 62,389.11 | 39,159.094 | 21,006.538 | 23,744.933 | 8,784.742 | 15,848.002 | 14,419.93 | 23,116.512 | 10,699.998 | 4,996.177 | 4,657.129 | 17,124.241 | 25,924.207 | 7,330.477 | 5,088.288 | 12,407.864 | 5,668.423 | 7,027.735 | 11,421.848 | 11,206.748 | 5,024.942 | 32,067.82 | 3,682.15 | 4,902.27 | 3,981.062 | 5,081.329 | 4,369.115 | 9,706.319 | 19,569.534 | 23,577.46 | 23,802.101 | 5,727.145 | 4,454.875 | 6,843.052 | 3,858.765 | 5,592.341 | 8,176.177 | 13,017.69 | 12,484.571 | 18,210.251 | 13,144.939 | 20,329.664 | 43,064.822 | 4,880.748 | 3,293.722 | 22,762.727 | 690.149 | 3,077.114 | 6,287.576 | 7,062.614 | 26,794.899 |
Nettovorderingen
| 211,397.426 | 201,283.111 | 214,176.953 | 195,475.066 | 209,113.713 | 184,784.966 | 190,814.846 | 187,687.417 | 181,500.627 | 170,724.886 | 169,793.269 | 144,082.652 | 175,682.113 | 164,395.276 | 162,757.668 | 154,074.679 | 161,906.706 | 152,040.158 | 157,423.191 | 156,523.886 | 185,354.513 | 173,927.385 | 175,088.529 | 207,068.785 | 222,092.978 | 187,534.455 | 192,622.83 | 204,993.086 | 201,134.011 | 200,133.24 | 220,377.107 | 207,581.085 | 240,490.242 | 209,651.013 | 217,826.736 | 234,366.224 | 236,792.534 | 217,453.45 | 231,839.672 | 231,510.089 | 224,153.453 | 199,297.385 | 219,282.14 | 230,807.311 | 253,576.422 | 233,624.558 | 237,640.64 | 0 | 205,606.27 | 205,068.976 | 174,107.647 | 0 | 187,709.298 | 0 | 202,135.244 | 206,592.518 | 153,309.343 | 0 | 195,435.687 | 0 | 173,781.163 | 163,972.372 | 200,428.188 | 134,275.398 |
Voorraad
| 112,856.089 | 105,568.323 | 83,770.868 | 76,916.473 | 93,493.578 | 104,058.375 | 101,286.096 | 113,973.204 | 84,927.5 | 89,548.576 | 58,499.516 | 64,725.695 | 63,955.967 | 56,064.989 | 52,818.043 | 60,081.863 | 58,714.232 | 55,699.426 | 56,368.501 | 56,194.917 | 59,670.085 | 62,200.647 | 58,428.624 | 65,882.35 | 55,981.735 | 57,014.418 | 53,394.876 | 44,422.192 | 54,859.735 | 54,569.794 | 46,638.803 | 48,277.362 | 43,983.024 | 46,864.607 | 44,601.393 | 49,106.348 | 54,670.841 | 60,865.92 | 61,584.652 | 69,863.721 | 66,765.985 | 68,090.289 | 60,741.155 | 60,795.585 | 50,730.85 | 61,084.828 | 62,784.277 | 53,087.851 | 56,090.958 | 58,173.955 | 52,982.506 | 71,286.289 | 74,337.867 | 70,794.107 | 62,494.587 | 59,924.389 | 69,087.616 | 76,476.113 | 65,312.051 | 61,510.95 | 50,833.418 | 54,149.619 | 49,757.328 | 59,456.074 |
Overige vlottende activa
| 15,075.284 | 11,600.401 | 17,188.81 | 213,518.284 | 238,240.093 | 215,361.116 | 27,657.349 | 27,044.971 | 38,070.598 | 26,246.667 | 25,867.443 | 32,599.159 | 199,324.285 | 25,918.052 | 190,779.457 | 25,735.117 | 23,524.755 | 24,677.928 | 27,136.734 | 19,151.516 | 40,178.447 | 42,964.129 | 43,553.928 | 43,268.33 | 49,973.227 | 38,159.767 | 15,801.934 | 15,788.739 | 23,665.236 | 209,122.654 | 16,459.062 | 16,907.859 | 19,018.404 | 20,372.137 | 19,231.653 | 21,207.701 | 23,789.467 | 21,952.027 | 21,256.556 | 21,877.324 | 26,822.716 | 25,896.836 | 31,005.677 | 12,518.596 | 253,576.423 | 233,624.559 | 237,640.641 | 194,027.855 | 205,606.269 | 205,068.977 | 174,107.648 | 163,075.744 | 187,709.3 | 169,232.762 | 202,135.245 | 206,592.517 | 153,309.342 | 160,188.793 | 195,435.686 | 147,102.041 | 173,781.164 | 163,972.371 | 200,428.187 | 134,275.401 |
Totaal vlottende activa
| 402,328.877 | 378,540.401 | 346,588.644 | 315,075.299 | 357,493.594 | 359,594.456 | 371,430.35 | 406,834.739 | 319,504.379 | 317,386.17 | 311,581.946 | 275,795.875 | 307,530.098 | 305,423.986 | 282,756.593 | 257,700.067 | 266,759.315 | 241,202.254 | 256,776.428 | 245,715.987 | 307,790.19 | 289,792.159 | 282,067.258 | 312,874.182 | 337,730.887 | 299,674.305 | 261,463.36 | 260,729.05 | 282,592.859 | 269,360.871 | 281,790.914 | 275,454.728 | 305,434.998 | 281,912.699 | 313,727.601 | 308,362.423 | 320,155.112 | 304,252.459 | 319,762.21 | 327,562.047 | 327,136.538 | 312,546.881 | 329,283.914 | 327,015.685 | 310,034.418 | 299,164.262 | 307,267.97 | 250,974.471 | 267,289.568 | 271,419.109 | 240,107.844 | 246,846.604 | 280,257.418 | 253,171.808 | 284,959.496 | 309,581.728 | 227,277.706 | 239,958.628 | 283,510.464 | 209,303.14 | 227,691.696 | 224,409.566 | 257,248.129 | 220,526.374 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 831,963.65 | 821,110.792 | 820,136.361 | 699,625.847 | 695,352.274 | 681,831.776 | 689,841.813 | 693,350.854 | 689,004.178 | 688,994.188 | 690,086.875 | 691,290.662 | 691,440.688 | 691,204.123 | 696,208.09 | 634,443.932 | 638,610.835 | 637,978.333 | 640,453.888 | 632,594.547 | 636,432.611 | 634,889.376 | 638,871.79 | 643,070.561 | 648,857.192 | 655,743.298 | 656,586.097 | 606,691.142 | 611,464.825 | 620,344.01 | 625,040.755 | 635,840.234 | 642,015.385 | 650,023.013 | 651,351.988 | 657,260.552 | 663,458.774 | 671,909.896 | 678,697.896 | 676,507.352 | 680,226.288 | 686,217.212 | 696,588.176 | 706,186.1 | 707,188.488 | 671,203.186 | 683,867.993 | 755,177.042 | 764,217.346 | 774,321.493 | 782,823.004 | 742,395.895 | 752,394.563 | 755,811.602 | 808,065.045 | 827,653.168 | 877,386.887 | 713,831.662 | 727,266.06 | 740,560.631 | 754,680.343 | 763,175.754 | 778,199.757 | 791,235.213 |
Goodwill
| 0 | -0 | 0 | 0 | 137.558 | 146.008 | 154.458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 385.889 | 445.889 | 385.889 | 385.889 | 385.889 | 385.889 | 385.889 | 385.889 | 385.889 | 385.889 | 385.889 | 385.889 | 385.889 | 385.889 | 385.889 | 385.889 | 385.889 | 385.889 | 385.889 | 385.889 | 385.889 | 385.889 | 385.889 | 385.889 | 2,126.645 | 2,126.645 | 2,126.645 | 2,126.645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 22,016.526 | 25,624.033 | 25,198.58 | 20,732.392 | 19,610.152 | 24,641.377 | 19,071.602 | 20,380.352 | 19,497.597 | 19,059.002 | 18,300.864 | 16,547.554 | 17,764.575 | 16,147.006 | 16,175.966 | 17,238.911 | 17,262.939 | 17,303.619 | 17,178.1 | 18,456.055 | 18,509.108 | 18,653.825 | 18,712.512 | 19,282.968 | 19,471.329 | 19,619.847 | 19,813.285 | 20,312.717 | 20,884.515 | 21,759.22 | 22,131.564 | 22,226.819 | 22,566 | 22,980.366 | 23,431.332 | 23,722.559 | 24,113.171 | 24,533.467 | 24,950.281 | 25,367.206 | 25,790.76 | 26,331.227 | 26,951.231 | 27,453.41 | 28,024.61 | 30,936.171 | 31,375.298 | 32,377.016 | 33,337.912 | 33,806.189 | 34,903.414 | 22,917.527 | 23,588.414 | 24,262.007 | 25,648.992 | 26,372.268 | 27,150.811 | 28,719.322 | 29,524.525 | 30,307.234 | 31,086.994 | 31,891.606 | 32,707.125 | 33,528.096 |
Goodwill en immateriële activa
| 22,016.526 | 25,624.033 | 25,198.58 | 20,732.392 | 19,747.71 | 24,787.385 | 19,226.06 | 20,380.352 | 19,497.597 | 19,059.002 | 18,300.864 | 16,547.554 | 17,764.575 | 16,147.006 | 16,175.966 | 17,238.911 | 17,262.939 | 17,303.619 | 17,178.1 | 18,841.944 | 18,954.997 | 19,039.714 | 19,098.401 | 19,668.857 | 19,857.218 | 20,005.736 | 20,199.174 | 20,698.606 | 21,270.404 | 22,145.109 | 22,517.453 | 22,612.708 | 22,951.889 | 23,366.255 | 23,817.221 | 24,108.448 | 24,499.06 | 24,919.356 | 25,336.17 | 25,753.095 | 26,176.649 | 26,717.116 | 27,337.12 | 29,580.055 | 30,151.255 | 33,062.816 | 33,501.943 | 32,377.016 | 33,337.912 | 33,806.189 | 34,903.414 | 22,917.527 | 23,588.414 | 24,262.007 | 25,648.992 | 26,372.268 | 27,150.811 | 28,719.322 | 29,524.525 | 30,307.234 | 31,086.994 | 31,891.606 | 32,707.125 | 33,528.096 |
Langetermijnbeleggingen
| 30,021.073 | 78,343.246 | 83,248.498 | 30,832.598 | 31,435.22 | 35,000.524 | 30,405.868 | 27,015.293 | 21,359.557 | 20,528.258 | 17,741.454 | 11,011.724 | 2,008.738 | 9,313.455 | 12,833.088 | 16,969.009 | 17,430.425 | 16,766.491 | 15,338.447 | 12,034.206 | 5,715.52 | 11,221.353 | 17,609.227 | 23,676.876 | -4,070.436 | -12,249.004 | 2,318.935 | -800.132 | -6,729.248 | -48.356 | -1,273.302 | -5,165.957 | -5,882.779 | -821.228 | -12,165.917 | 1,657.326 | 7,912.354 | 13,853.001 | 14,383.543 | 14,805.331 | 9,572.883 | -385.255 | -3,080.602 | 16,677.228 | 16,171.613 | 17,179.331 | 7,456.916 | 30,712.437 | 29,619.042 | 32,342.909 | 30,197.152 | 39,996.412 | 37,691.381 | 47,286.201 | 73,108.987 | 48,652.262 | 92,053.732 | 73,616.233 | 60,850.25 | 89,274.959 | 94,239.696 | 94,909.385 | 99,707.766 | 60,353.942 |
Belastingvorderingen
| 1,339.139 | 1,339.139 | 1,339.139 | 54,620.353 | 54,996.16 | -35,000.524 | 18,837.131 | -27,015.293 | -21,359.557 | -20,528.258 | 56,116.408 | 55,690.992 | 61,977.029 | 55,192.435 | 56,076.323 | 3,437.525 | 3,126.479 | 3,155.927 | 2,765.073 | 2,159.05 | 2,053.518 | 2,064.387 | 1,856.376 | 48,233.437 | 55,398.6 | 63,892.378 | 48,856.238 | 52,024.235 | 57,775.95 | 50,210.582 | 52,985.231 | 53,748.372 | 54,081.663 | 50,426.414 | 62,497.291 | 50,239.278 | 49,469.68 | 46,478.105 | 46,526.101 | 43,870.451 | 48,981.664 | 59,560.523 | 64,603.861 | 45,230.688 | 45,793.062 | 46,100.553 | 43,211.754 | 42,920.56 | 68,356.836 | 68,273.22 | 56,906.214 | 34,686.345 | 36,808.866 | 31,255.487 | 22,289.441 | 49,022.318 | 9,750.386 | 8,927.826 | 27,993.06 | 10,223.161 | 12,693.417 | 52,108.315 | 45,344.87 | 50,880.041 |
Overige niet-vlottende activa
| 86,188.638 | 36,168.494 | 33,687.83 | 29,541.3 | 26,890.974 | 111,806.332 | 57,841.78 | 110,916.246 | 106,281.207 | 104,739.843 | 27,767.506 | 26,211.352 | 26,209.586 | 25,991.026 | 26,217.254 | 95,318.627 | 94,999.268 | 94,743.421 | 96,892.781 | 108,409.16 | 115,016.701 | 107,961.428 | 101,887.604 | 35,747.129 | 35,186.923 | 34,578.071 | 34,001.431 | 36,417.567 | 35,796.952 | 35,510.478 | 35,202.978 | 34,806.704 | 34,312.788 | 33,754.123 | 33,566.939 | 32,689.185 | 32,207.859 | 31,560.801 | 30,948.074 | 30,845.133 | 30,458.038 | 30,121.096 | 29,552.754 | 34,165.625 | 34,244.868 | 47,504.437 | 47,184.437 | 14,547.541 | -0.001 | 0.001 | 18,821.4 | 6,742.384 | 6,742.383 | 6,742.384 | 6,742.384 | 6,742.384 | 6,769.205 | 5,665.633 | 5,724.499 | 5,724.499 | 5,945.253 | 17,964.914 | 17,298.125 | 38,927.98 |
Totaal niet-vlottende activa
| 971,529.027 | 962,585.704 | 963,610.408 | 835,352.49 | 828,422.338 | 818,425.493 | 816,152.652 | 824,647.452 | 814,782.982 | 812,793.032 | 810,013.107 | 800,752.285 | 799,400.617 | 797,848.046 | 807,510.72 | 767,408.004 | 771,429.945 | 769,947.791 | 772,628.289 | 774,038.907 | 778,173.346 | 775,176.258 | 779,323.399 | 770,396.86 | 755,229.497 | 761,970.479 | 761,961.874 | 715,031.418 | 719,578.883 | 728,161.823 | 734,473.115 | 741,842.061 | 747,478.946 | 756,748.577 | 759,067.522 | 765,954.789 | 777,547.727 | 788,721.159 | 795,891.783 | 791,781.362 | 795,415.522 | 802,230.692 | 815,001.308 | 831,839.696 | 833,549.286 | 815,050.323 | 815,223.043 | 875,734.596 | 895,531.135 | 908,743.812 | 923,651.184 | 846,738.563 | 857,225.607 | 865,357.681 | 935,854.849 | 958,442.4 | 1,013,111.021 | 830,760.676 | 851,358.394 | 876,090.484 | 898,645.703 | 960,049.974 | 973,257.643 | 974,925.272 |
Totaal activa
| 1,373,857.904 | 1,341,126.105 | 1,310,199.053 | 1,150,427.789 | 1,185,915.932 | 1,178,019.949 | 1,187,583.002 | 1,231,482.192 | 1,134,287.36 | 1,130,179.203 | 1,121,595.053 | 1,076,548.159 | 1,106,930.716 | 1,103,272.031 | 1,090,267.313 | 1,025,108.071 | 1,038,189.26 | 1,011,150.045 | 1,029,404.716 | 1,019,754.893 | 1,085,963.536 | 1,064,968.417 | 1,061,390.657 | 1,083,271.042 | 1,092,960.385 | 1,061,644.784 | 1,023,425.233 | 975,760.468 | 1,002,171.742 | 997,522.694 | 1,016,264.029 | 1,017,296.789 | 1,052,913.944 | 1,038,661.276 | 1,072,795.123 | 1,074,317.212 | 1,097,702.839 | 1,092,973.618 | 1,115,653.993 | 1,119,343.409 | 1,122,552.06 | 1,114,777.573 | 1,144,285.222 | 1,158,855.381 | 1,143,583.704 | 1,114,214.585 | 1,122,491.013 | 1,126,709.068 | 1,162,820.703 | 1,180,162.921 | 1,163,759.027 | 1,093,585.167 | 1,137,483.025 | 1,118,529.489 | 1,220,814.345 | 1,268,024.128 | 1,240,388.726 | 1,070,719.304 | 1,134,868.858 | 1,085,393.624 | 1,126,337.399 | 1,184,459.54 | 1,230,505.772 | 1,195,451.646 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 103,823.982 | 96,422.11 | 96,487.691 | 85,391.262 | 95,742.242 | 132,971.32 | 134,386.045 | 148,165.935 | 95,251.631 | 99,191.939 | 84,560.27 | 73,101.651 | 86,729.402 | 74,213.055 | 71,936.647 | 63,297.959 | 75,525.711 | 70,886.563 | 76,509.652 | 67,190.681 | 92,627.704 | 79,491.811 | 79,042.014 | 83,020.85 | 87,458.912 | 74,881.5 | 76,675.301 | 65,876.083 | 81,779.875 | 74,803.722 | 83,933.141 | 64,902.163 | 71,817.335 | 68,321.765 | 73,876.598 | 69,161.314 | 67,620.175 | 63,907.877 | 29,305.718 | 63,321.629 | 67,635.497 | 57,254.102 | 25,927.928 | 63,803.771 | 65,567.925 | 67,952.359 | 63,832.327 | 61,116.947 | 47,053.308 | 63,910.135 | 52,174.442 | 67,108.149 | 86,804.473 | 71,461.842 | 78,395.923 | 76,878.331 | 67,678.596 | 93,071.766 | 85,491.282 | 62,005.627 | 66,634.816 | 63,257.564 | 66,929.459 | 50,964.165 |
Kortlopende schulden
| 357,635.173 | 352,981.567 | 348,755.328 | 349,905.927 | 358,517.233 | 353,019.406 | 346,901.61 | 362,709.52 | 337,461.813 | 339,423.058 | 338,693.077 | 332,800.643 | 339,241.783 | 340,149.787 | 344,901.793 | 313,924.037 | 317,849.974 | 313,519.097 | 306,399.374 | 327,656.764 | 337,030.245 | 346,442.078 | 230,522.871 | 336,371.718 | 167,518.602 | 308,829.133 | 298,544.16 | 205,645.475 | 296,339.919 | 321,675.875 | 303,470.141 | 351,117.863 | 278,298.543 | 279,100.935 | 273,306.407 | 323,741.052 | 362,972.9 | 412,908.601 | 406,639.428 | 448,550.061 | 450,834.188 | 480,771.975 | 455,422.916 | 470,432.118 | 419,121.58 | 370,772.15 | 379,661.676 | 537,037.822 | 510,138.267 | 379,075.333 | 292,809.461 | 316,013.6 | 363,013.6 | 455,445.049 | 419,411.85 | 392,937.745 | 269,993.905 | 265,527.481 | 269,395.382 | 333,056.58 | 264,766.055 | 230,575.948 | 199,892.286 | 183,242.445 |
Belastingschulden
| 6,478.959 | 1,398.275 | 3,205.514 | 4,596.311 | 9,334.516 | 3,488.043 | 4,499.685 | 5,661.711 | 8,632.233 | 2,681.11 | 5,843.497 | 4,544.635 | 8,711.891 | 25,269.641 | 9,670.215 | 8,727.296 | 7,503.035 | 1,943.544 | 3,145.591 | 5,072.912 | 7,258.424 | 2,153.348 | 3,565.894 | 3,626.074 | 10,534.87 | 1,212.858 | 11,270.39 | 10,637.54 | 14,066.682 | 5,676.924 | 18,164.957 | 9,254.251 | 11,116.813 | 2,283.653 | 5,217.28 | 4,354.233 | 6,483.417 | 3,115.898 | 4,076.068 | 2,989.238 | 5,044.684 | 0 | 4,414.372 | 441.256 | 5,338.818 | 2,030.315 | 16,333.843 | 79.376 | 2,227.743 | 1,877.257 | 222.609 | 1,037.078 | 3,042.857 | 755.325 | 4,523.85 | 6,339.24 | 1,564.233 | 791.268 | 3,493.311 | 692.085 | 3,881.575 | 1,486.92 | 4,258.441 | 1,468.433 |
Uitgestelde opbrengsten
| 11,713.995 | 9,898.952 | 2,628.083 | 55,935.978 | 60,255.559 | 7,952.974 | 9,686.659 | 20,535.686 | 5,623.73 | 5,173.693 | 48,680.297 | 46,742.493 | 63,414.596 | 75,380.986 | 55,081.243 | 47,035.73 | 47,089.916 | 51,352.646 | 51,450.318 | 49,373.673 | 58,734.126 | 63,435.251 | 93,712.186 | 3,626.074 | 124,940.409 | 1,212.858 | 109,363.57 | 108,563.496 | 14,066.682 | 5,676.924 | 135,781.159 | 71,369.614 | 72,940.275 | 89,024.522 | 96,111.179 | 41,632.674 | 45,816.801 | 3,115.898 | 39,513.371 | 2,989.238 | 44,318.246 | 38,156.339 | 44,410.821 | 441.256 | 5,338.818 | 35,853.655 | 62,374.077 | 33,588.625 | 2,227.743 | 29,108.562 | 29,653.494 | 1,037.078 | 3,042.857 | 755.325 | 37,903.774 | 6,339.24 | 39,592.704 | 791.268 | 44,053.854 | 35,012.174 | 3,881.575 | 1,486.92 | 40,728.604 | 1,468.433 |
Overige kortlopende verplichtingen
| 63,355.117 | 77,248.682 | 66,558.993 | -660.19 | 4,627.311 | 58,870.456 | 58,264.4 | 33,091.58 | 35,119.698 | 45,301.972 | 43,487.3 | 41,795.797 | -8,061.391 | -24,326.53 | -8,879.715 | -5,332.491 | -6,824.536 | 2,367.397 | 1,165.35 | -3,072.161 | 17,289.43 | 21,408.85 | -3,565.893 | 101,165.511 | 44,701.604 | 151,861.116 | 98,093.179 | -10,637.539 | 92,314.763 | 109,299.556 | 117,593.601 | 62,115.362 | -11,116.812 | -2,283.652 | -5,217.28 | 37,278.44 | 39,333.383 | 28,627.14 | 72,463.923 | 30,765.209 | 39,273.561 | 38,156.337 | 80,321.072 | 36,469.786 | 40,670.78 | 33,823.339 | 46,040.232 | 33,509.25 | 29,185.255 | 27,231.304 | 29,430.886 | 29,807.112 | 37,178.129 | 30,226.599 | 33,379.923 | 42,789.986 | 38,028.472 | 38,013.485 | 40,560.545 | 34,320.087 | 35,641.718 | 30,838.806 | 36,470.161 | 33,548.346 |
Totaal kortlopende verplichtingen
| 543,007.226 | 537,949.586 | 515,007.526 | 495,169.288 | 528,476.86 | 556,302.198 | 553,738.4 | 570,164.432 | 482,089.106 | 491,771.773 | 472,584.144 | 455,696.773 | 490,036.282 | 490,686.938 | 472,710.182 | 427,652.531 | 441,144.101 | 440,069.248 | 438,670.285 | 446,221.869 | 512,939.929 | 512,931.338 | 496,989.257 | 531,436.301 | 560,094.806 | 539,210.323 | 484,583.03 | 488,648.551 | 512,634.603 | 522,809.925 | 523,207.039 | 487,389.639 | 495,996.429 | 525,471.745 | 539,405.364 | 434,535.039 | 476,409.875 | 514,791.312 | 512,485.137 | 551,604.613 | 562,787.93 | 576,182.414 | 566,086.288 | 572,029.443 | 530,699.103 | 474,578.163 | 505,868.078 | 631,743.395 | 588,604.573 | 472,094.029 | 374,637.398 | 413,965.939 | 490,039.059 | 557,888.815 | 535,711.546 | 518,945.302 | 377,265.206 | 397,404 | 398,940.52 | 430,074.379 | 370,924.164 | 326,159.238 | 307,550.347 | 269,223.389 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 129,586.312 | 125,111.789 | 117,756.957 | 108,343.584 | 111,349.321 | 110,143.709 | 115,675.117 | 104,956.1 | 96,388.487 | 92,575.765 | 95,449.148 | 74,390.305 | 71,289.149 | 68,655.264 | 63,815.471 | 49,824.114 | 44,260.786 | 39,142.681 | 41,319.83 | 28,430.701 | 29,253.114 | 30,537.307 | 33,555.315 | 33,441.263 | 26,382.755 | 26,692.045 | 28,749.552 | 30,014.341 | 31,835.725 | 31,901.63 | 53,394.151 | 53,147.5 | 79,701 | 80,522.5 | 96,395 | 148,405.501 | 139,078 | 117,312.5 | 133,871.918 | 104,226.522 | 102,545.13 | 99,511.757 | 123,363.416 | 154,355.396 | 185,821.679 | 231,389.386 | 191,986.7 | 97,020.4 | 163,998.5 | 274,908.299 | 354,156.042 | 277,394.196 | 211,200.69 | 105,374.6 | 184,031.4 | 250,109.8 | 370,717.461 | 342,817.527 | 369,694.178 | 281,356.891 | 347,371.913 | 390,370.709 | 438,032.397 | 456,108.765 |
Uitgestelde opbrengsten niet-vlottend
| 1,098.675 | 1,062.897 | 1,857.989 | 1,117.288 | 1,094.234 | 0 | 0 | 0 | 0 | 0 | 104,232.61 | 117,273.667 | 116,753.99 | 115,743.66 | 113,283.093 | 123,395.188 | 120,974.292 | 119,628.845 | 116,683.474 | 120,738.53 | 117,919.614 | 0 | 112,647.743 | 111,897.791 | 205.5 | 0 | 219.5 | 0 | 233.5 | 107,661.123 | 105,198.399 | 110,073.39 | 0 | 101,416.241 | 99,894.686 | 9.487 | 10.249 | 10.901 | 11.437 | 514.544 | 661.329 | 704.274 | 74,811.017 | 69,376.509 | 67,590.33 | 61,871.392 | 64,080.603 | 57,328.264 | 68,143.005 | 61,944.992 | 60,760.831 | 0 | 0 | 65,783.425 | 71,731.988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 46,330.149 | 46,118.504 | 46,438.148 | 29,319.275 | 29,319.498 | 29,319.498 | 29,753.178 | 35,323.458 | 35,323.458 | 35,323.458 | 35,323.458 | 33,322.925 | 33,891.277 | 32,932.506 | 33,040.496 | 33,301.446 | 32,467.221 | 32,468.861 | 32,468.861 | 31,321.027 | 31,321.027 | 31,321.027 | 31,321.027 | 30,077.325 | 30,080.223 | 30,080.223 | 30,080.223 | 16,711.831 | 16,714.603 | 16,714.603 | 16,714.989 | 31,790.38 | 31,790.38 | 31,790.38 | 31,790.38 | 31,790.38 | 31,792.486 | 31,792.486 | 31,792.486 | 31,792.486 | 31,792.486 | 31,792.486 | 31,793.166 | 31,797.126 | 31,797.126 | 31,797.126 | 31,797.126 | 31,805.962 | 29,187.283 | 29,233.859 | 29,270.384 | 28,130.182 | 28,130.182 | 34,599.588 | 37,478.638 | 37,479.134 | 41,774.415 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 93,477.129 | 94,877.272 | 91,115.184 | 97,567.595 | 96,405.402 | 124,323.48 | 121,955.864 | 110,372.104 | 107,593.06 | 142,102.821 | 139,556.068 | 117,273.667 | 150,645.267 | 148,676.165 | 33,040.497 | 33,301.447 | 120,974.291 | 32,468.862 | 116,683.474 | 152,059.558 | 0.001 | 115,423.01 | 31,321.028 | 111,897.789 | 109,305.26 | 137,083.729 | 136,266.916 | 112,777.407 | 126,897.476 | 124,375.725 | 121,913.388 | 142,203.636 | 108,039.089 | 133,206.62 | 99,894.686 | 97,664.197 | 127,358.778 | 93,025.477 | 122,657.579 | 113,528.74 | 111,836.395 | 109,633.68 | 106,604.183 | 31,797.127 | 0.002 | 4,079.001 | 0 | 1,722.001 | 68,143.004 | 4,271.327 | 4,004.805 | 57,921.633 | 55,842.814 | 65,783.424 | 0.001 | 70,349.964 | 70,543.389 | 68,857.191 | 68,771.859 | 70,827.909 | 74,453.132 | 73,451.778 | 72,156.935 | 71,714.912 |
Totaal niet-vlottende verplichtingen
| 270,492.265 | 267,170.461 | 257,168.278 | 236,347.743 | 238,168.454 | 234,467.189 | 237,630.981 | 250,651.662 | 239,305.004 | 234,678.585 | 235,005.216 | 224,986.897 | 221,934.416 | 217,331.429 | 210,139.061 | 206,520.749 | 197,702.299 | 191,240.387 | 190,472.165 | 180,490.258 | 178,493.756 | 177,281.344 | 177,524.087 | 175,416.378 | 165,973.737 | 163,775.774 | 165,016.468 | 159,503.58 | 158,733.201 | 156,277.355 | 175,307.539 | 195,351.136 | 219,530.47 | 213,729.12 | 228,080.066 | 277,869.563 | 266,436.778 | 242,141.364 | 256,529.497 | 217,755.262 | 214,381.525 | 209,145.437 | 229,967.599 | 255,529.032 | 285,209.137 | 329,136.905 | 287,864.43 | 187,876.627 | 261,328.787 | 370,358.477 | 448,192.062 | 363,446.011 | 295,173.686 | 205,757.612 | 293,242.027 | 357,938.898 | 483,035.265 | 411,674.718 | 438,466.037 | 352,184.8 | 421,825.045 | 463,822.487 | 510,189.332 | 527,823.677 |
Totaal passiva
| 813,499.491 | 805,120.047 | 772,175.804 | 731,517.03 | 766,645.314 | 790,769.387 | 791,369.38 | 820,816.094 | 721,394.11 | 726,450.359 | 707,589.359 | 680,683.67 | 711,970.698 | 708,018.367 | 682,849.243 | 634,173.28 | 638,846.399 | 631,309.635 | 629,142.449 | 626,712.127 | 691,433.685 | 690,212.683 | 674,513.344 | 706,852.678 | 726,068.544 | 702,986.097 | 649,599.498 | 648,152.13 | 671,367.804 | 679,087.28 | 698,514.578 | 682,740.775 | 715,526.898 | 739,200.865 | 767,485.43 | 712,404.603 | 742,846.653 | 756,932.676 | 769,014.634 | 769,359.875 | 777,169.455 | 785,327.851 | 796,053.887 | 827,558.475 | 815,908.239 | 803,715.068 | 793,732.508 | 819,620.022 | 849,933.36 | 842,452.506 | 822,829.459 | 777,411.949 | 785,212.744 | 763,646.427 | 828,953.574 | 876,884.2 | 860,300.472 | 809,078.718 | 837,406.557 | 782,259.179 | 792,749.209 | 789,981.725 | 817,739.678 | 797,047.066 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 3,678.225 | 3,678.225 | 3,678.225 | 3,678.225 | 3,678.225 | 3,678.225 | 3,678.225 | 3,678.225 | 3,678.225 | 3,678.225 | 3,678.225 | 3,678.225 | 3,678.225 | 3,678.225 | 3,678.225 | 3,678.225 | 3,678.225 | 3,678 | 3,678.225 | 3,678.225 | 6,216.18 | 6,216.18 | 6,216.18 | 6,216.18 | 8,466.18 | 6,216 | 6,216.18 | 6,216 | 6,216 | 6,216 | 6,216 | 6,216 | 6,216 | 6,216 | 6,216 | 6,216.18 | 6,216 | 6,216 | 6,216 | 6,216 | 6,216.18 | 6,216 | 6,216 | 6,216 | 6,216.18 | 6,216 | 6,216.18 | 6,216.18 | 6,216.18 | 6,216.18 | 6,216.18 | 6,216.18 | 6,216.18 | 6,216.18 | 6,216.18 | 6,216.18 | 6,216.18 | 6,216.18 | 6,216.18 | 6,216.18 | 6,216.18 | 6,216.18 | 6,216.18 |
Gewone aandelen
| 128,508.59 | 128,508.59 | 128,508.59 | 124,830.365 | 124,830.365 | 124,830.365 | 124,830.365 | 124,830.365 | 124,830.365 | 124,830.365 | 124,830.365 | 124,830.365 | 124,830.365 | 124,830.365 | 124,830.365 | 124,830.365 | 124,830.365 | 124,830.365 | 124,830.59 | 124,830.365 | 124,830.365 | 122,292.41 | 122,292.41 | 122,292.41 | 122,292.41 | 120,042.41 | 122,292.59 | 122,292.41 | 122,292.59 | 122,292.59 | 122,292.59 | 122,292.59 | 122,292.59 | 122,292.59 | 119,893.36 | 119,893.36 | 119,893.18 | 119,893.36 | 119,893.36 | 119,893.36 | 119,893.36 | 119,893.18 | 119,893.36 | 104,844.12 | 104,787.62 | 103,298.845 | 97,981.455 | 97,981.275 | 97,981.275 | 97,981.275 | 97,975.415 | 97,963.875 | 97,963.875 | 97,963.875 | 97,963.875 | 97,963.875 | 97,963.875 | 97,963.875 | 97,963.875 | 97,963.875 | 97,963.875 | 97,963.875 | 97,963.875 | 97,963.875 |
Ingehouden winsten
| 307,050.529 | 283,249.219 | 286,454.125 | 239,890.104 | 238,377.272 | 205,059.331 | 215,083.529 | 228,939.797 | 232,113.498 | 224,874.569 | 235,725.024 | 218,924.322 | 218,194.901 | 217,968.52 | 230,254.28 | 214,531.253 | 222,452.002 | 202,937.319 | 223,838.088 | 231,924.061 | 236,055.39 | 218,101.535 | 230,017.451 | 203,683.229 | 194,056.914 | 186,327.767 | 201,702.566 | 198,872.676 | 201,673.388 | 190,137.223 | 188,157.758 | 205,867.169 | 208,153.48 | 169,631.211 | 177,306.207 | 233,034.51 | 226,792.742 | 206,633.565 | 217,176.655 | 222,860.445 | 219,460.487 | 202,243.118 | 221,692.977 | 216,239.515 | 215,032.41 | 199,625.805 | 223,913.049 | 192,877.855 | 199,204.047 | 222,201.499 | 221,582.642 | -44,991.816 | -9,926.136 | -14,652.378 | 7,035.852 | 7,645.115 | -16,782.677 | -45,893.544 | -18,885.101 | -22,544.166 | -13,888.527 | 46,723.799 | 62,382.873 | 61,706.705 |
Overige gereserveerde algehele resultaten
| 2,281.976 | 1,866.282 | 372.8 | -15.565 | 1,914.824 | 3,482.009 | 1,897.872 | 2,207.341 | 1,275.124 | -544.245 | -1,200 | -1,200 | -1,200 | -1,200 | -800 | -800 | -800 | -800 | -400 | 0 | -400 | -400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 116,849.176 | 116,849.176 | 117,125.569 | 27,422.52 | 51,598.086 | 27,418.703 | 27,418.703 | 52,564.356 | 51,632.14 | 27,418.703 | 27,418.703 | 47,707.016 | 27,243.267 | 27,243.267 | 27,216.726 | 27,216.726 | 48,432.181 | 27,216.726 | 27,216.726 | 32,601.061 | 27,216.726 | 28,109.058 | 27,216.726 | 44,161.107 | 25,898.861 | 25,898.861 | 25,898.861 | 25,898.861 | 25,898.861 | -6,360.098 | 1,117.666 | 168.815 | 32,114.861 | 32,114.861 | 32,028.577 | 32,028.577 | 32,028.756 | 32,028.577 | 32,028.577 | 32,028.577 | 32,028.577 | 32,028.756 | 32,043.585 | 32,583.452 | 1,677.547 | 1,462.89 | 723.259 | 10,013.736 | 9,485.842 | 11,311.461 | 15,155.331 | 256,984.979 | 258,016.362 | 265,355.386 | 280,644.865 | 279,314.758 | 292,690.876 | 203,354.075 | 212,167.346 | 221,498.556 | 243,296.662 | 243,573.961 | 246,203.167 | 232,517.82 |
Totaal eigen vermogen van aandeelhouders
| 554,690.271 | 530,473.267 | 532,461.084 | 418,070.209 | 418,483.948 | 386,557.758 | 395,539.342 | 410,012.743 | 412,254.227 | 403,195.93 | 413,447.793 | 395,139.928 | 394,234.418 | 394,582.942 | 406,873.201 | 391,003.681 | 399,392.773 | 379,867.735 | 400,265.119 | 393,033.712 | 394,509.348 | 374,719.183 | 386,825.496 | 376,352.926 | 366,809.637 | 358,567.387 | 373,719.687 | 327,487.777 | 330,896.179 | 318,501.715 | 317,784.014 | 334,544.574 | 337,361.693 | 299,402.994 | 305,191.41 | 361,746.256 | 354,660.475 | 335,814.015 | 346,374.696 | 349,690.626 | 345,882.481 | 329,895.387 | 348,569.307 | 331,362.622 | 327,713.577 | 310,603.72 | 328,833.763 | 307,089.046 | 312,887.344 | 337,710.415 | 340,929.568 | 316,173.218 | 352,270.281 | 354,883.063 | 391,860.772 | 391,139.928 | 380,088.254 | 261,640.586 | 297,462.3 | 303,134.445 | 333,588.19 | 394,477.815 | 412,766.095 | 398,404.58 |
Totaal eigen vermogen
| 560,358.413 | 536,006.058 | 538,023.248 | 418,910.759 | 419,270.618 | 387,250.563 | 396,213.622 | 410,666.098 | 412,893.251 | 403,728.844 | 414,005.694 | 395,864.489 | 394,960.018 | 395,253.664 | 407,418.071 | 390,934.79 | 399,342.861 | 379,840.41 | 400,262.267 | 393,042.766 | 394,529.851 | 374,755.733 | 386,877.313 | 376,418.364 | 366,891.841 | 358,658.687 | 373,825.736 | 327,608.337 | 330,803.938 | 318,435.415 | 317,749.451 | 334,556.014 | 337,387.046 | 299,460.411 | 305,309.693 | 361,912.609 | 354,856.185 | 336,040.942 | 346,639.359 | 349,983.534 | 345,382.604 | 329,449.721 | 348,231.335 | 331,296.907 | 327,675.465 | 310,499.517 | 328,758.506 | 307,089.046 | 312,887.344 | 337,710.415 | 340,929.568 | 316,173.218 | 352,270.281 | 354,883.063 | 391,860.772 | 391,139.928 | 380,088.254 | 261,640.586 | 297,462.3 | 303,134.445 | 333,588.19 | 394,477.815 | 412,766.095 | 398,404.58 |
Totaal passiva en aandeelhoudersvermogen
| 1,373,857.904 | 1,341,126.105 | 1,310,199.053 | 1,150,427.789 | 1,185,915.932 | 1,178,019.95 | 1,187,583.002 | 1,231,482.192 | 1,134,287.36 | 1,130,179.203 | 1,121,595.053 | 1,076,548.159 | 1,106,930.716 | 1,103,272.031 | 1,090,267.313 | 1,025,108.071 | 1,038,189.26 | 1,011,150.045 | 1,029,404.716 | 1,019,754.893 | 1,085,963.536 | 1,064,968.417 | 1,061,390.657 | 1,083,271.042 | 1,092,960.385 | 1,061,644.784 | 1,023,425.233 | 975,760.468 | 1,002,171.742 | 997,522.695 | 1,016,264.029 | 1,017,296.789 | 1,052,913.944 | 1,038,661.276 | 1,072,795.123 | 1,074,317.212 | 1,097,702.838 | 1,092,973.618 | 1,115,653.993 | 1,119,343.409 | 1,122,552.059 | 1,114,777.572 | 1,144,285.222 | 1,158,855.382 | 1,143,583.704 | 1,114,214.585 | 1,122,491.013 | 1,126,709.068 | 1,162,820.704 | 1,180,162.921 | 1,163,759.027 | 1,093,585.167 | 1,137,483.025 | 1,118,529.49 | 1,220,814.345 | 1,268,024.128 | 1,240,388.726 | 1,070,719.304 | 1,134,868.857 | 1,085,393.624 | 1,126,337.399 | 1,184,459.54 | 1,230,505.772 | 1,195,451.646 |