Cosmo Chemical Co., Ltd.
KRX:005420.KS
21250 (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 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
| 15,169.976 | 4,876.22 | 68,687.31 | 23,493.698 | 24,217.749 | 61,581.78 | 38,614.001 | 46,795.174 | 14,694.91 | 29,881.11 | 21,601.694 | 20,197.672 | 32,691.59 | 24,786.254 | 25,437.704 | 15,404.68 | 15,904.842 | 25,293.869 | 34,421.275 | 3,485.777 | 11,389.487 | 17,520.96 | 9,886.096 | 9,083.92 | 10,265.232 | 12,342.127 | 4,305.346 | 5,880.169 | 13,574.254 | 2,120.921 | 7,206.424 | 936.998 | 6,397.745 | 1,736.394 | 4,783.063 | 265.596 | 3,437.134 | 2,542.114 | 8,172.284 | 3,742.294 | 5,724.865 | 3,428.031 | 1,985.518 | 3,229.687 | 9,153.384 | 16,614.301 | 4,994.419 | 4,404.774 | 1,124.292 | 1,473.39 | 2,366.228 | 1,972.742 | 942.821 | 6,711.98 | 1,813.645 | 1,598.518 | 790.943 | 488.304 | 2,206.093 | 257.617 | 70.256 | 163.528 | 1,646.555 | 835.885 | 339.853 | 472.586 | 957.469 | 1,191.069 |
Kortetermijnbeleggingen
| 1,636.811 | 1,617.959 | 1,599.324 | -42,664.805 | 5,000 | 21,736.707 | 7,890.975 | -38,709.218 | -38,782.875 | -39,039.732 | 3,013.618 | 3,000 | -40,513.37 | -2,737.697 | -2,906.228 | 299.501 | 10,440 | 20,000 | 20,000 | 0 | 0 | 0 | 0 | 0 | 5,872.658 | 2,000 | 2,000 | 2,106.201 | 2,000 | 2,880 | 2,860 | 8,260.412 | 10,744.912 | 6,840.412 | 7,174.204 | 14,314.204 | 33,988.792 | 35,239.732 | 33,804.138 | 34,207.004 | 33,522.005 | 35,323.326 | 35,802 | 34,437 | 33,400 | 32,579.999 | 31,725 | 30,730 | 34,772.5 | 0 | 0 | 29,120 | 29,290 | 900 | 900 | 3,360 | 3,360 | 2,649.582 | 2,727.247 | 8,949.582 | 9,545.707 | 3,910 | 11,599.582 | 3,660 | 9,060 | 3,660 | 9,060 | 10,310 |
Liquide middelen en kortetermijnbeleggingen
| 15,169.976 | 4,876.22 | 68,687.31 | 23,493.698 | 24,217.749 | 83,318.487 | 46,504.976 | 46,795.174 | 14,694.91 | 29,881.11 | 24,615.312 | 23,197.672 | 32,691.59 | 24,786.254 | 25,437.704 | 15,404.68 | 26,344.842 | 45,293.869 | 54,421.275 | 3,485.777 | 11,389.487 | 17,520.96 | 9,886.096 | 9,083.92 | 16,137.89 | 14,342.127 | 6,305.346 | 7,986.37 | 15,574.254 | 5,000.921 | 10,066.424 | 9,197.41 | 17,142.657 | 8,576.806 | 11,957.267 | 14,579.8 | 37,425.926 | 37,781.846 | 41,976.422 | 37,949.298 | 39,246.87 | 38,751.357 | 37,787.518 | 37,666.687 | 42,553.384 | 49,194.3 | 36,719.419 | 35,134.774 | 35,896.792 | 1,473.39 | 2,366.228 | 31,092.742 | 30,232.821 | 7,611.98 | 2,713.645 | 4,958.518 | 4,150.943 | 3,137.886 | 4,933.34 | 9,207.199 | 9,615.963 | 4,073.528 | 13,246.137 | 4,495.885 | 9,399.853 | 4,132.586 | 10,017.469 | 11,501.069 |
Nettovorderingen
| 153,449.436 | 113,460.735 | 93,253.657 | 105,272.337 | 132,796.281 | 140,308.528 | 142,768.461 | 141,425.821 | 117,142.533 | 84,915.637 | 74,916.114 | 105,116.974 | 104,760.106 | 119,588.38 | 123,104.09 | 66,222.982 | 74,654.759 | 54,096.449 | 51,654.017 | 51,480.119 | 54,975.239 | 57,679.599 | 53,306.83 | 59,747.887 | 54,161.548 | 48,513.347 | 38,309.3 | 91,585.533 | 0 | 88,498.246 | 85,886.034 | 137,594.352 | 132,369.095 | 0 | 157,811.213 | 46,690.102 | 47,411.836 | 39,070.359 | 55,834.6 | 58,439.286 | 0 | 64,456.138 | 56,952.132 | 62,507.988 | 0 | 45,338.066 | 42,203.963 | 32,775.958 | 27,913.849 | 48,998.019 | 62,485.953 | 0 | 19,098.91 | 46,576.945 | 26,460.68 | 16,238.14 | 13,999.592 | 12,812.315 | 13,047.131 | 13,301.649 | 11,272.327 | 15,756.539 | 14,476.219 | 15,078.023 | 12,629.887 | 14,894.422 | 14,477.703 | 0 |
Voorraad
| 201,947.154 | 198,003.966 | 212,236.784 | 138,793.813 | 178,144.166 | 180,454.6 | 110,353.935 | 95,768.989 | 167,069.389 | 154,861.832 | 99,664.851 | 72,446.298 | 62,536.468 | 53,364.672 | 55,102.565 | 65,055.773 | 66,613.714 | 51,618.898 | 45,385.943 | 46,409.578 | 48,066.63 | 52,849.456 | 61,886.197 | 63,839.298 | 75,539.297 | 58,543.28 | 59,095.634 | 40,572.412 | 37,153.356 | 30,959.09 | 29,728.795 | 22,109.077 | 32,870.532 | 32,377.54 | 35,180.79 | 50,402.593 | 58,136.566 | 72,010.045 | 67,445.31 | 72,388.298 | 88,803.129 | 91,225.691 | 84,413.042 | 85,153.433 | 79,074.204 | 93,633.949 | 94,981.821 | 56,013.956 | 56,366.601 | 28,999.643 | 15,543.947 | 14,477.041 | 13,596.502 | 17,282.586 | 13,692.701 | 12,117.807 | 12,206.711 | 14,134.802 | 17,795.983 | 17,401.804 | 19,471.483 | 14,020.177 | 14,082.028 | 11,162.988 | 5,402.53 | 6,208.051 | 5,700.069 | 8,482.222 |
Overige vlottende activa
| 3,055.987 | 3,807.509 | 2,941.561 | 6.748 | 6.747 | 6.747 | 6.746 | 6.746 | 6.749 | 6.748 | 7.185 | 12.194 | 15.465 | 28.849 | 27.459 | 75.462 | 113.352 | 238.196 | 291.458 | 334.901 | 281.795 | 298.932 | 334.373 | 293.949 | 286.63 | 219.055 | 0 | 0.001 | 84,114.355 | 0.001 | 0.001 | 0.001 | 0.002 | 155,067.363 | 0 | 0.001 | 0.001 | 8,985.551 | -0 | 0.302 | 58,746.845 | -0.001 | 0.497 | -0.001 | 57,028.109 | 0.002 | 25.544 | -0.002 | -0.002 | 16,924.919 | -0.001 | 26,999.641 | 0.001 | 0 | 0 | -0.001 | -0 | 0.001 | -0 | 0.001 | 0.002 | 5,439.582 | 0.001 | 5,400 | -0.001 | 5,400 | -0.001 | 15,382.314 |
Totaal vlottende activa
| 373,622.554 | 320,148.43 | 377,119.312 | 267,566.596 | 335,164.942 | 404,088.361 | 299,634.118 | 283,996.731 | 298,913.581 | 269,665.326 | 199,203.462 | 200,773.138 | 200,003.63 | 197,768.155 | 203,671.818 | 146,758.897 | 167,726.667 | 151,247.412 | 151,752.694 | 101,710.375 | 114,713.151 | 128,348.947 | 125,413.496 | 132,965.054 | 146,125.365 | 121,617.809 | 103,710.281 | 140,144.316 | 136,841.965 | 124,458.258 | 125,681.253 | 168,900.84 | 182,382.286 | 196,021.709 | 204,949.271 | 111,672.496 | 142,974.329 | 157,847.801 | 165,256.332 | 168,777.184 | 186,796.844 | 194,433.185 | 179,153.189 | 185,328.107 | 178,655.697 | 188,166.317 | 173,930.747 | 123,924.686 | 120,177.241 | 96,395.971 | 80,396.127 | 72,569.424 | 62,928.233 | 71,471.512 | 42,867.026 | 33,314.465 | 30,357.246 | 30,085.004 | 35,776.454 | 39,910.652 | 40,359.775 | 39,289.826 | 41,804.385 | 36,136.896 | 27,432.269 | 30,635.059 | 30,195.24 | 35,365.605 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 739,609.243 | 719,300.647 | 655,095.182 | 555,575.439 | 527,751.307 | 472,551.963 | 453,159.217 | 445,019.279 | 438,441.181 | 430,899.47 | 429,637.055 | 427,986.453 | 430,409.716 | 456,185.299 | 448,244.601 | 398,987.936 | 399,034.539 | 388,433.88 | 350,375.444 | 352,866.681 | 356,140.773 | 357,065.608 | 355,351.283 | 356,970.129 | 357,410.168 | 348,568.495 | 340,790.826 | 344,391.506 | 345,835.16 | 337,849.392 | 342,645.995 | 361,607.157 | 408,108.346 | 411,477.435 | 416,890.63 | 608,438.469 | 613,100.792 | 620,061.687 | 627,080.176 | 585,297.905 | 572,713.341 | 566,898.917 | 568,618.367 | 551,481.32 | 547,687.954 | 528,911.305 | 527,748.519 | 340,576.489 | 344,073.119 | 344,437.742 | 339,452.638 | 317,261.718 | 308,634.96 | 301,021.784 | 295,194.102 | 293,821.878 | 295,132.037 | 295,647.14 | 297,072.979 | 297,838.91 | 300,152.266 | 117,811.709 | 118,665.755 | 120,372.603 | 122,535.994 | 124,216.488 | 125,881.818 | 125,806.602 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,645.518 | 1,645.518 | 1,531.717 | 1,531.717 | 1,531.717 | 1,531.717 | 1,645.518 | 1,645.518 | 1,645.518 | 1,645.518 | 1,645.518 | 1,645.518 | 1,645.518 | 1,645.518 | 2,854.33 | 2,890.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,218.744 | 3,304.857 | 3,393.903 | 2,848.558 | 3,111.86 | 3,073.243 | 2,215.269 | 2,276.798 | 2,334.839 | 2,420.168 | 2,500.859 | 2,985.232 | 3,079.96 | 3,180.39 | 3,082.146 | 3,165.695 | 2,882.152 | 2,971.127 | 3,048.459 | 3,152.195 | 3,226.982 | 3,218.763 | 3,295.71 | 4,669.425 | 4,555.681 | 4,361.283 | 3,991.814 | 1,570.798 | 1,571.951 | 1,239.981 | 1,288.227 | 1,345.181 | 1,375.879 | 2,168.385 | 2,201.795 | 3,227.719 | 3,261.129 | 3,294.539 | 4,349.949 | 4,917.747 | 4,951.057 | 4,984.367 | 5,017.677 | 5,020.503 | 4,859.074 | 4,656.552 | 4,678.83 | 2,898.907 | 2,901.407 | 1,456.797 | 1,459.297 | 1,461.797 | 1,360.218 | 1,364.054 | 1,369.967 | 1,049.338 | 1,359.775 | 1,085.598 | 1,089.434 | 1,093.27 | 42.5 | 50 | 50 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 3,218.744 | 3,304.857 | 3,393.903 | 2,848.558 | 3,111.86 | 3,073.243 | 2,215.269 | 2,276.798 | 2,334.839 | 2,420.168 | 2,500.859 | 2,985.232 | 3,079.96 | 4,825.908 | 4,727.664 | 4,697.412 | 4,413.869 | 4,502.844 | 4,580.176 | 4,797.713 | 4,872.5 | 4,864.281 | 4,941.228 | 6,314.943 | 6,201.199 | 6,006.801 | 5,637.332 | 4,425.128 | 4,462.215 | 1,239.981 | 1,288.227 | 1,345.181 | 1,375.879 | 2,168.385 | 2,201.795 | 3,227.719 | 3,261.129 | 3,294.539 | 4,349.949 | 4,917.747 | 4,951.057 | 4,984.367 | 5,017.677 | 5,020.503 | 4,859.074 | 4,656.552 | 4,678.83 | 2,898.907 | 2,901.407 | 1,456.797 | 1,459.297 | 1,461.797 | 1,360.218 | 1,364.054 | 1,369.967 | 1,049.338 | 1,359.775 | 1,085.598 | 1,089.434 | 1,093.27 | 42.5 | 50 | 50 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 50,003.22 | 50,137.83 | 50,217.874 | 50,582.224 | 47,642.577 | -12,352.195 | 1,687.94 | 47,998.712 | 48,163.977 | 49,275.673 | 4,714.474 | 5,719.696 | 46,563.016 | 10,934.358 | 9,465.728 | 9,387.187 | 853.241 | -9,270.108 | -11,227.877 | 0 | 0 | 0 | 0 | 0 | 3,120.007 | 4,313.065 | 2,697.493 | 2,350.231 | 1,974.097 | 5,548.969 | 5,628.349 | -625.089 | -4,008.057 | -123.269 | -745.217 | -8,077.471 | -28,403.544 | -29,765.856 | -21,553.974 | -23,504.004 | -22,734.676 | -24,556.282 | -24,649.226 | -17,186.239 | -21,545.552 | -24,683.215 | -21,547.829 | 26,990.435 | 25,514.348 | 0 | 0 | 32,160.406 | 32,108.647 | 16,994.586 | 16,597.46 | 14,317.617 | 14,337.866 | 15,806.767 | 15,752.247 | 3,929.839 | 2,787.452 | 3,424.533 | -4,400.27 | 3,714.358 | -1,864.897 | 5,012.643 | -2,202.46 | -2,847.071 |
Belastingvorderingen
| -3,218.744 | -3,304.857 | 0 | -50,582.224 | -47,642.577 | 12,352.195 | -1,687.94 | -47,998.712 | -48,163.977 | -49,275.673 | 47,104.105 | 863.935 | 863.935 | 3,204.244 | 3,204.244 | 8,437.412 | 13,453.425 | 23,005.544 | 2,765.645 | 0 | 0 | 0 | 0 | 0 | 7,760.706 | 0 | 2,000 | 0 | 0 | 2,880 | 0 | 8,260.412 | 0 | 0 | 7,174.204 | 14,314.204 | 33,988.792 | 0 | 0 | 34,207.004 | 33,522.005 | 35,323.326 | 35,802 | 34,437 | 33,400 | 32,579.999 | 31,725 | 30,730 | 34,772.5 | 0 | 0 | 29,288.633 | 29,665.273 | 5,093.291 | 5,087.456 | 3,642.128 | 3,613.818 | 3,187.157 | 3,263.295 | 9,509.8 | 11,217.929 | 0 | 13,339.221 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 8,853.755 | 8,521.051 | 5,206.901 | 53,888.625 | 52,023.284 | 52,633.836 | 52,850.292 | 52,395.291 | 52,512.514 | 52,277.604 | -1,815.658 | 45,115.967 | -414.496 | -2,500.401 | -789.601 | -4,264.399 | -5,831.12 | -5,631.048 | 18,765.457 | 8,688.562 | 7,753.096 | 7,740.689 | 7,275.411 | 7,155.273 | -3,776.096 | 2,000 | 0 | 2,106.201 | 2,000 | 0.001 | 2,860 | -0.001 | 10,744.912 | 6,840.412 | -0 | -0.001 | 246.17 | 35,239.732 | 33,804.138 | 235.67 | 262.543 | 293.358 | 228.95 | 221.793 | 221.794 | 200.724 | 232.859 | 181.674 | 161.128 | 61,431.774 | 61,218.545 | 123.585 | 0 | 0 | -0 | -0 | 0 | 0.001 | 0.001 | 0 | -0.001 | 5,639.064 | 288.693 | 5,635.528 | 11,293.545 | 5,687.585 | 11,144.206 | 12,229.317 |
Totaal niet-vlottende activa
| 798,466.218 | 777,959.528 | 713,913.859 | 612,312.622 | 582,886.452 | 528,259.042 | 508,224.778 | 499,691.367 | 493,288.535 | 485,597.241 | 482,140.835 | 482,671.283 | 480,502.132 | 472,649.408 | 464,852.636 | 417,245.548 | 411,923.954 | 401,041.112 | 365,258.845 | 366,352.956 | 368,766.369 | 369,670.578 | 367,567.922 | 370,440.345 | 370,715.984 | 360,888.361 | 351,125.651 | 353,273.066 | 354,271.472 | 347,518.343 | 352,422.571 | 370,587.66 | 416,221.08 | 420,362.963 | 425,521.412 | 617,902.92 | 622,193.339 | 628,830.102 | 643,680.289 | 601,154.322 | 588,714.27 | 582,943.686 | 585,017.767 | 573,974.377 | 564,623.27 | 541,665.365 | 542,837.379 | 401,377.505 | 407,422.502 | 407,326.313 | 402,130.48 | 380,296.139 | 371,769.098 | 324,473.715 | 318,248.985 | 312,830.962 | 314,443.497 | 315,726.662 | 317,177.956 | 312,371.82 | 314,200.146 | 126,925.306 | 127,943.399 | 129,722.489 | 131,964.642 | 134,916.716 | 134,823.564 | 135,188.848 |
Totaal activa
| 1,172,088.772 | 1,098,107.958 | 1,091,033.171 | 879,879.218 | 918,051.394 | 932,347.404 | 807,858.896 | 783,688.098 | 792,202.115 | 755,262.567 | 681,344.298 | 683,444.42 | 680,505.761 | 670,417.563 | 668,524.455 | 564,004.445 | 579,650.621 | 552,288.524 | 517,011.538 | 468,063.331 | 483,479.52 | 498,019.525 | 492,981.419 | 503,405.399 | 516,841.349 | 482,506.17 | 454,835.931 | 493,417.382 | 491,113.437 | 471,976.601 | 478,103.825 | 539,488.5 | 598,603.366 | 616,384.672 | 630,470.683 | 729,575.416 | 765,167.668 | 786,677.903 | 808,936.621 | 769,931.506 | 775,511.114 | 777,376.871 | 764,170.955 | 759,302.484 | 743,278.968 | 729,831.682 | 716,768.126 | 525,302.191 | 527,599.743 | 503,722.286 | 482,526.607 | 452,865.563 | 434,697.331 | 395,945.226 | 361,116.011 | 346,145.427 | 344,800.742 | 345,811.666 | 352,954.41 | 352,282.472 | 354,559.92 | 166,215.132 | 169,747.784 | 165,859.385 | 159,396.911 | 165,551.775 | 165,018.804 | 170,554.453 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 133,340.866 | 102,496.999 | 91,463.722 | 54,441.743 | 99,296.376 | 137,860.949 | 74,097.866 | 69,888.762 | 58,530.589 | 77,466.922 | 40,948.581 | 41,631.083 | 39,797.201 | 32,650.203 | 42,973.94 | 35,437.006 | 30,206.688 | 23,074.14 | 22,041.724 | 21,680.657 | 27,457.727 | 41,033.475 | 42,592.746 | 38,571.18 | 51,549.557 | 45,866.429 | 32,810.642 | 32,689.821 | 31,289.764 | 25,197.937 | 28,706.759 | 30,411.348 | 24,915.383 | 27,794.487 | 26,322.955 | 22,931.138 | 27,212.091 | 43,077.425 | 44,441.401 | 29,091.124 | 36,917.051 | 36,925.168 | 30,588.189 | 37,547.69 | 35,863.383 | 39,167.732 | 26,104.874 | 20,673.173 | 22,627.524 | 0 | 9,348.49 | 8,086.634 | 10,149.159 | 8,993.763 | 9,640.265 | 6,690.647 | 8,753.243 | 6,115.441 | 7,593.434 | 7,232.052 | 8,097.094 | 14,862.52 | 11,572.714 | 8,859.672 | 4,965.007 | 5,669.936 | 5,746.688 | 7,798.547 |
Kortlopende schulden
| 225,430.709 | 179,699.649 | 175,431.017 | 247,023.474 | 235,367.686 | 241,094.473 | 198,378.667 | 175,138.118 | 203,960.123 | 198,429.634 | 186,764.604 | 164,537.814 | 176,313.227 | 173,363.34 | 164,628.026 | 210,148.479 | 179,928.803 | 157,962.094 | 142,849.028 | 162,083.284 | 141,895.86 | 149,767.71 | 143,511.336 | 152,578.792 | 185,776.602 | 184,481.201 | 171,244.061 | 213,563.927 | 224,979.305 | 217,445.771 | 217,838.756 | 237,727.117 | 272,218.071 | 253,182.512 | 272,246.352 | 280,282.806 | 276,343.789 | 269,195.319 | 274,061.23 | 270,612.234 | 267,624.381 | 271,279.66 | 257,279.944 | 246,120.678 | 242,406.99 | 231,898.823 | 219,449.261 | 115,873.27 | 107,300.06 | 118,368.906 | 117,001.537 | 100,643.824 | 94,272.588 | 68,990.437 | 46,062.116 | 68,852.035 | 68,508.013 | 71,167.672 | 75,011.502 | 75,020.359 | 78,357.45 | 75,260.999 | 78,284.242 | 72,159.706 | 77,431.728 | 72,820.482 | 66,350.342 | 61,581.219 |
Belastingschulden
| 1,299.593 | 1,246.683 | 2,187.853 | 2,485.299 | 1,812.967 | 1,337.416 | 3,378.617 | 1,532.094 | 1,680.759 | 362.77 | 1,277.159 | 507.434 | 946.116 | 85.939 | 368.659 | 27.923 | 153.562 | 6.47 | 0 | 28.536 | 0 | 198.872 | 198.872 | 57.463 | 0 | 382.509 | 395.261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 186.448 | 0 | 0 | 0 | 57.755 | 49.749 | 585.719 | 1,293.792 | 0 | 0 | 0 | 0.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 515.355 | 324.707 | 105.218 | 48,033.87 | 76,552.326 | 517.662 | 0 | 795.709 | 1,450.43 | 770.055 | 27,499.088 | 29,787.638 | 34,970.957 | 48,227.617 | 56,394.25 | 20,433.889 | 40,035.552 | 13,523.478 | 14,323.753 | 12,304.533 | 14,035.523 | 12,383.165 | 14,555.153 | 14,816.008 | 13,817.48 | 15,784.453 | 17,698.105 | 0 | 0 | 0 | 51,158.697 | 0 | 0 | 0 | 46,709.761 | 46,653.527 | 58,590.51 | 186.448 | 46,953.545 | 0 | 0 | 57.755 | 19,555.302 | 585.719 | 17,235.885 | 15,976.72 | 15,576.59 | 0 | 12,250.018 | 0 | 0 | 24,363.488 | 11,848.925 | 14,153.006 | 14,677.503 | 12,390.103 | 11,404.37 | 9,492.129 | 10,565.713 | 7,162.06 | 0 | 7,408.542 | 0 | 7,324.918 | 0 | 8,053.917 | 6,441.841 | 0 |
Overige kortlopende verplichtingen
| 52,276.427 | 48,915.68 | 56,120.531 | 7.969 | 7.967 | 39,221.732 | 28,759.223 | 30,977.926 | 33,701.376 | 27,684.928 | 8.332 | 14.139 | 17.699 | 32.199 | 27.483 | 114.52 | 118.407 | 268.502 | 320.163 | 371.778 | 317.933 | 322.281 | 339.583 | 275.605 | 337.212 | 252.242 | -0 | 25,494.934 | 30,869.601 | 37,905.653 | 0.001 | 55,176.269 | 69,933.587 | 57,679.449 | 5,132.148 | -0.002 | 0.003 | 50,276.151 | 10,497.355 | 47,626.402 | 35,182.016 | 22,014.099 | 0.001 | 13,036.194 | 0.001 | -0.001 | -0 | 11,758.006 | -0 | 39,189.519 | 26,494.57 | -0.001 | 0.002 | 0.001 | 0 | 0 | 0 | 0 | 0.001 | -0 | 6,725.23 | 0.001 | 7,271.513 | -0.001 | 5,594.956 | -0.002 | -0.001 | 30,884.903 |
Totaal kortlopende verplichtingen
| 411,563.357 | 331,437.036 | 323,120.487 | 349,507.055 | 411,224.355 | 418,694.816 | 301,235.756 | 276,800.514 | 297,642.518 | 304,351.539 | 255,220.605 | 235,970.674 | 251,099.085 | 254,273.359 | 264,023.699 | 266,133.894 | 250,289.45 | 194,828.214 | 179,534.669 | 196,440.252 | 183,707.043 | 203,506.631 | 200,998.818 | 206,241.585 | 251,480.851 | 246,384.325 | 221,752.809 | 271,748.682 | 287,138.67 | 280,549.361 | 297,704.213 | 323,314.734 | 367,067.041 | 338,656.448 | 350,411.215 | 349,867.469 | 362,146.393 | 362,735.343 | 375,953.531 | 347,329.76 | 339,723.448 | 330,276.682 | 307,423.436 | 297,290.281 | 295,506.259 | 287,043.274 | 261,130.724 | 148,304.449 | 142,177.602 | 157,558.425 | 152,844.597 | 133,093.945 | 116,270.674 | 92,137.207 | 70,379.884 | 87,932.786 | 88,665.626 | 86,775.242 | 93,170.65 | 89,414.471 | 93,179.774 | 97,532.062 | 97,128.469 | 88,344.295 | 87,991.691 | 86,544.333 | 78,538.87 | 100,264.669 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 59,149.89 | 63,433.22 | 63,966.55 | 70,403.962 | 50,937.98 | 56,140.577 | 48,220.136 | 48,560.564 | 43,530.213 | 68,487.83 | 56,997.408 | 80,276.555 | 75,258.319 | 72,664.588 | 76,223.299 | 12,207.793 | 45,585.774 | 72,792.869 | 53,900.24 | 55,463.11 | 67,750.951 | 54,655.294 | 53,567.179 | 47,144.344 | 27,175.252 | 7,409.226 | 7,687.254 | 20,572.633 | 17,811.549 | 24,861.548 | 14,401.342 | 11,555.247 | 11,563.301 | 33,068.444 | 35,154.701 | 38,913.101 | 53,399.47 | 60,384.565 | 65,602.174 | 78,778.149 | 84,477.995 | 85,932.959 | 87,359.661 | 92,091.733 | 85,617.805 | 102,849.792 | 104,436.545 | 72,969.955 | 77,447.136 | 41,963.05 | 41,289.547 | 42,049.628 | 41,892.159 | 55,200.912 | 42,567.166 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 1,315.257 | 1,433.711 | 1,218.414 | 0 | 34,021.217 | 0 | 0 | 0 | 0 | 0 | 38,157.75 | 36,590.84 | 35,722.812 | 44,726.781 | 53,558.021 | 38,597.204 | 36,198.659 | 32,798.768 | 29,677.62 | 42,115.757 | 50,095.444 | 54,776.603 | 52,215.804 | 44,067.953 | 43,722.308 | 43,218.201 | 43,088.685 | 30,857.994 | 30,634.154 | 30,797.347 | 32,841.484 | 33,882.131 | 32,351.857 | 36,974.061 | 38,864.418 | 42,119.351 | 41,236.58 | 42,233.745 | 42,979.921 | 32,799.072 | 25,818.317 | 24,548.096 | 23,662.283 | 22,942.717 | 21,061.465 | 21,851.89 | 21,000.061 | 0 | 0 | 16,661.368 | 0 | 0 | 14,450.578 | 15,816.795 | 15,976.254 | 18,268.252 | 16,881.339 | 0 | 21,321.12 | 24,719.885 | 25,511.915 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 25,974.547 | 25,112.934 | 25,141.678 | 29,498.285 | 29,498.285 | 29,197.174 | 29,197.174 | 27,900.995 | 27,900.995 | 27,843.543 | 27,843.543 | 25,766.96 | 25,766.96 | 24,763.492 | 24,713.492 | 23,172.642 | 23,172.642 | 23,172.642 | 21,871.869 | 23,190.641 | 23,190.641 | 23,190.641 | 23,190.641 | 23,398.802 | 23,398.802 | 23,414.186 | 23,416.009 | 27,141.997 | 27,141.997 | 27,141.997 | 27,141.997 | 45,364.277 | 45,371.809 | 51,042.968 | 51,042.968 | 48,554.4 | 48,554.4 | 48,554.4 | 49,601.304 | 40,327.002 | 40,327.002 | 40,327.002 | 40,327.002 | 37,545.442 | 37,545.442 | 42,305.411 | 42,305.411 | 42,305.411 | 42,305.411 | 42,305.411 | 42,305.411 | 42,305.411 | 42,305.411 | 42,305.411 | 42,305.411 | 42,305.411 | 42,305.411 | 42,333.585 | 42,403.692 | 42,447.414 | 42,305.411 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 34,306.263 | 35,338.152 | 33,096.432 | 35,527.554 | 0 | 32,934.269 | 30,555.795 | 35,247.304 | 33,776.846 | 40,285.889 | 325.138 | -0.001 | -0 | -0.002 | -0.001 | 790.156 | 790.157 | 790.157 | 790.155 | 540.224 | 540.223 | 540.224 | 540.224 | 542.623 | 845.223 | 540.223 | 540.223 | 540.224 | 540.224 | 540.224 | 540.223 | 582.271 | 582.271 | 582.272 | 582.272 | 540.222 | 540.222 | 983.712 | 983.711 | 971.212 | 1,671.213 | 971.21 | 971.211 | 971.212 | 971.212 | 971.212 | 971.212 | 9,058.975 | 10,913.239 | 0.001 | 15,316.111 | 14,321.327 | 0 | 0.001 | 0.001 | 0.001 | -0 | 19,906.178 | 0 | 9.961 | 0.001 | 27,493.124 | 29,443.841 | 31,487.227 | 34,003.958 | 35,377.152 | 37,304.675 | 17,592.669 |
Totaal niet-vlottende verplichtingen
| 120,745.957 | 125,318.018 | 123,423.074 | 135,429.801 | 114,457.482 | 118,272.02 | 107,973.105 | 111,708.863 | 105,208.054 | 136,617.262 | 123,323.839 | 142,634.355 | 136,748.091 | 142,154.86 | 154,494.811 | 74,767.795 | 105,747.231 | 129,554.435 | 106,239.885 | 121,309.732 | 141,577.26 | 133,162.762 | 129,513.847 | 115,153.722 | 95,141.585 | 74,581.836 | 74,732.17 | 79,112.848 | 76,127.924 | 83,341.116 | 74,925.047 | 91,383.926 | 89,869.238 | 121,667.745 | 125,644.359 | 130,127.074 | 143,730.672 | 152,156.422 | 159,167.11 | 152,875.435 | 152,294.527 | 151,779.267 | 152,320.157 | 153,551.104 | 145,195.924 | 167,978.305 | 168,713.229 | 124,334.341 | 130,665.786 | 100,929.83 | 98,911.069 | 98,676.366 | 98,648.148 | 113,323.119 | 100,848.832 | 72,573.664 | 71,186.75 | 74,239.763 | 75,724.812 | 79,177.259 | 79,817.327 | 39,493.124 | 41,443.841 | 43,487.227 | 34,003.958 | 35,377.152 | 37,304.675 | 17,592.669 |
Totaal passiva
| 532,309.314 | 456,755.054 | 446,543.561 | 484,936.857 | 525,681.836 | 536,966.836 | 409,208.861 | 388,509.377 | 402,850.572 | 440,968.801 | 378,544.444 | 378,605.029 | 387,847.175 | 396,428.219 | 418,518.51 | 340,901.689 | 356,036.682 | 324,382.648 | 285,774.554 | 317,749.984 | 325,284.302 | 336,669.393 | 330,512.665 | 321,395.307 | 346,622.436 | 320,966.161 | 296,484.979 | 350,861.53 | 363,266.594 | 363,890.477 | 372,629.26 | 414,698.66 | 456,936.279 | 460,324.194 | 476,055.574 | 479,994.544 | 505,877.066 | 514,891.765 | 535,120.641 | 500,205.195 | 492,017.974 | 482,055.949 | 459,743.593 | 450,841.385 | 440,702.183 | 455,021.578 | 429,843.954 | 272,638.79 | 272,843.388 | 258,488.256 | 251,755.667 | 231,770.311 | 214,918.822 | 205,460.326 | 171,228.717 | 160,506.45 | 159,852.377 | 161,015.005 | 168,895.461 | 168,591.73 | 172,997.101 | 137,025.186 | 138,572.31 | 131,831.521 | 121,995.649 | 121,921.485 | 115,843.545 | 117,857.337 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 67,952.957 | 66,603.317 | 66,603.317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 38,408.228 | 38,408.228 | 38,408.228 | 35,008.228 | 35,008.228 | 35,008.228 | 35,008.228 | 35,008.228 | 35,008.228 | 27,860.157 | 27,860.157 | 27,794.753 | 27,653.111 | 27,256.901 | 26,110.825 | 26,110.825 | 26,110.825 | 26,110.825 | 26,110.825 | 80,554.125 | 80,554.125 | 79,202.49 | 79,202.49 | 79,202.49 | 77,526.455 | 77,310.195 | 74,792.22 | 74,792.22 | 66,642.22 | 66,642.22 | 66,642.22 | 66,642.22 | 66,642.22 | 66,642.22 | 66,642.22 | 66,642.22 | 66,642.22 | 65,510.795 | 65,510.795 | 65,510.795 | 65,510.795 | 65,510.795 | 65,510.795 | 65,510.795 | 65,510.795 | 65,510.795 | 65,510.795 | 65,510.795 | 65,510.795 | 64,901.7 | 59,572.055 | 55,003.785 | 55,003.785 | 55,003.785 | 55,003.785 | 55,003.785 | 55,003.785 | 55,003.785 | 55,003.785 | 55,003.785 | 55,003.785 | 55,003.785 | 55,003.785 | 54,507.87 | 54,507.87 | 54,507.87 | 54,507.87 | 54,507.87 |
Ingehouden winsten
| -21,966.658 | -16,058.133 | -9,372.293 | 2,607.395 | 6,576.57 | 12,289.403 | 17,810.372 | 16,217.766 | 18,377.832 | 9,008.509 | -20,703.376 | -17,886.21 | -21,518.377 | -24,565.648 | -28,974.32 | -13,297.601 | -11,248.027 | -7,935.695 | -49,766.223 | -111,938.59 | -106,719.026 | -103,777.813 | -101,322.704 | -86,519.42 | -83,891.988 | -85,235.395 | -84,329.973 | -87,100.583 | -86,485.961 | -103,556.86 | -105,076.685 | -147,520.414 | -130,525.392 | -142,668.4 | -138,108.718 | -51,994.295 | -42,526.374 | -31,085.067 | -34,392.054 | -10,604.533 | -3,933.324 | 4,854.86 | 11,336.444 | 27,623.934 | 29,614.108 | -14,419.604 | -3,751.594 | 12,566.203 | 14,560.429 | 12,985.672 | 5,745.614 | 2,380.371 | 935.952 | -28,376.088 | -28,881.73 | -29,272.53 | -29,973.477 | -30,084.827 | -24,028.569 | -24,262.592 | -33,430.081 | -35,881.641 | -33,892.751 | -31,059.642 | -27,684.544 | -37,148.806 | -31,595.42 | -12,374.073 |
Overige gereserveerde algehele resultaten
| -419.775 | -437.237 | -678.193 | 25.976 | 9.82 | 57.3 | 20.8 | 145.442 | 105.048 | 88.568 | 65.337 | 50.404 | 23.74 | 16.303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 199,570.813 | 199,570.813 | 199,570.813 | 161,057.032 | 161,057.032 | 161,057.032 | 161,057.032 | 160,945.672 | 161,215.914 | 120,857.441 | 145,653.312 | 145,234.789 | 144,408.123 | 139,237.566 | 126,004.518 | 119,632.775 | 119,624.173 | 121,057.222 | 146,318.764 | 119,782.047 | 121,032.506 | 120,927.328 | 120,893.818 | 125,282.682 | 116,790.035 | 115,555.038 | 115,231.928 | 113,110.51 | 114,062.263 | 112,509.14 | 112,550.539 | 176,261.51 | 176,191.495 | 196,298.333 | 196,298.333 | 196,311.175 | 193,267.048 | 193,206.755 | 196,918.507 | 162,667.394 | 166,946.119 | 166,955.237 | 166,959.309 | 158,790.567 | 157,592.484 | 174,113.975 | 174,097.364 | 174,586.404 | 174,685.131 | 167,346.658 | 165,453.271 | 163,711.096 | 163,838.772 | 163,857.203 | 163,765.239 | 159,907.722 | 159,918.058 | 159,877.703 | 153,083.733 | 152,949.549 | 159,989.115 | 10,067.802 | 10,064.44 | 10,579.636 | 10,577.936 | 26,271.226 | 26,262.809 | 10,563.319 |
Totaal eigen vermogen van aandeelhouders
| 283,545.564 | 288,086.987 | 294,531.872 | 198,698.631 | 202,651.65 | 208,411.963 | 213,896.431 | 212,317.107 | 214,707.023 | 157,814.675 | 152,875.43 | 155,193.736 | 150,566.598 | 141,945.122 | 123,141.022 | 132,446 | 134,486.971 | 139,232.352 | 122,663.366 | 88,397.582 | 94,867.606 | 96,352.005 | 98,773.604 | 117,965.752 | 110,424.502 | 107,629.838 | 105,694.175 | 100,802.147 | 94,218.522 | 75,594.5 | 74,116.074 | 95,383.316 | 112,308.323 | 120,272.153 | 124,831.835 | 210,959.1 | 217,382.894 | 227,632.483 | 228,037.248 | 217,573.656 | 228,523.59 | 237,320.892 | 243,806.548 | 251,925.296 | 252,717.387 | 225,205.166 | 235,856.565 | 252,663.402 | 254,756.355 | 245,234.03 | 230,770.94 | 221,095.252 | 219,778.509 | 190,484.9 | 189,887.294 | 185,638.977 | 184,948.366 | 184,796.661 | 184,058.949 | 183,690.742 | 181,562.819 | 29,189.946 | 31,175.474 | 34,027.864 | 37,401.262 | 43,630.29 | 49,175.259 | 52,697.116 |
Totaal eigen vermogen
| 639,779.458 | 641,352.904 | 644,489.61 | 394,942.362 | 392,369.558 | 395,380.568 | 398,650.035 | 395,178.721 | 389,351.543 | 314,293.767 | 302,799.854 | 304,839.392 | 292,658.586 | 273,989.344 | 250,005.945 | 223,102.756 | 223,613.94 | 227,905.876 | 231,236.984 | 150,313.347 | 158,195.218 | 161,350.132 | 162,468.753 | 182,010.093 | 170,218.913 | 161,540.009 | 158,350.953 | 142,555.852 | 127,846.843 | 108,086.123 | 105,474.565 | 124,789.84 | 141,667.088 | 149,558.11 | 154,415.109 | 249,580.872 | 259,290.603 | 271,786.139 | 273,815.98 | 269,726.312 | 283,493.14 | 295,320.923 | 304,427.362 | 308,461.099 | 302,576.785 | 274,810.105 | 286,924.172 | 252,663.402 | 254,756.355 | 245,234.03 | 230,770.94 | 221,095.252 | 219,778.509 | 190,484.9 | 189,887.294 | 185,638.977 | 184,948.366 | 184,796.661 | 184,058.949 | 183,690.742 | 181,562.819 | 29,189.946 | 31,175.474 | 34,027.864 | 37,401.262 | 43,630.29 | 49,175.259 | 52,697.116 |
Totaal passiva en aandeelhoudersvermogen
| 1,172,088.772 | 1,098,107.958 | 1,091,033.171 | 683,635.488 | 918,051.394 | 932,347.404 | 807,858.896 | 783,688.098 | 792,202.115 | 755,262.567 | 681,344.298 | 683,444.42 | 680,505.761 | 670,417.563 | 668,524.455 | 564,004.445 | 579,650.621 | 552,288.524 | 517,011.538 | 468,063.331 | 483,479.52 | 498,019.525 | 492,981.419 | 503,405.4 | 516,841.349 | 482,506.17 | 454,835.931 | 493,417.382 | 491,113.437 | 471,976.6 | 478,103.825 | 539,488.5 | 598,603.367 | 616,384.672 | 630,470.683 | 729,575.416 | 765,167.668 | 786,677.904 | 808,936.621 | 769,931.507 | 775,511.114 | 777,376.872 | 764,170.955 | 759,302.484 | 743,278.968 | 729,831.682 | 716,768.126 | 525,302.192 | 527,599.743 | 503,722.286 | 482,526.607 | 452,865.563 | 434,697.331 | 395,945.226 | 361,116.011 | 346,145.427 | 344,800.742 | 345,811.666 | 352,954.41 | 352,282.472 | 354,559.92 | 166,215.132 | 169,747.784 | 165,859.385 | 159,396.911 | 165,551.775 | 165,018.804 | 170,554.453 |