Samyoung Electronics Co., Ltd
KRX:005680.KS
10050 (KRW) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q1 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 34,345.079 | 39,863.263 | 32,339.22 | 51,456.219 | 32,969.24 | 36,996.339 | 30,037.058 | 34,088.71 | 25,151.261 | 18,397.436 | 25,259.04 | 32,403.855 | 24,585.558 | 21,822.852 | 23,039.674 | 29,073.243 | 33,360.324 | 26,357.558 | 26,700.891 | 21,837.579 | 22,810.152 | 19,053.926 | 25,984.342 | 23,495.107 | 21,350.829 | 20,516.111 | 25,457.324 | 26,336.363 | 30,330.594 | 28,667.289 | 30,441.734 | 29,742.033 | 30,102.759 | 23,909.837 | 24,811.951 | 32,552.668 | 26,924.331 | 31,647.167 | 41,823.201 | 28,521.377 | 39,728.182 | 40,730.517 | 40,687.348 | 49,857.7 | 32,365.977 | 36,567.855 | 27,461.69 | 7,119.805 | 11,895.068 | 15,905.342 | 11,294.081 | 49,360.997 | 33,856.008 | 42,221.587 | 9,720.346 | 3,395.727 | 6,310.393 | 8,870.18 | 19,516.934 | 6,085.792 | 10,873.214 | 15,894.15 | 11,822.649 |
Kortetermijnbeleggingen
| 257,095.81 | 245,469.25 | 240,710.88 | 238,828.39 | 248,566.85 | 247,916.03 | 243,811.08 | 245,995.542 | 244,430.371 | 253,872.126 | 251,756.635 | 241,338.675 | 240,679.7 | 240,883.625 | 240,023.8 | 227,365.35 | 215,558.39 | 219,979.595 | 217,063.71 | 215,908.914 | 205,900.494 | 208,027.164 | 204,867.714 | 203,938.71 | 207,874.275 | 215,897.08 | 209,315.4 | 209,411.1 | 198,772.16 | 198,956.08 | 196,269.54 | 191,850.38 | 188,272.18 | 192,670.26 | 187,610.2 | 174,130.94 | 166,349.2 | 160,616.28 | 148,248.53 | 151,372 | 127,177 | 123,756 | 120,769 | 101,001 | 101,085 | 97,902 | 104,035 | 87,466 | 85,552 | 78,373 | 89,632.3 | 41,998 | 57,888 | 47,211 | 76,210 | 79,726 | 1,500 | 75,929 | 84,644.54 | 97,844.54 | 80,750 | 68,250 | 100,500 |
Liquide middelen en kortetermijnbeleggingen
| 291,440.889 | 285,332.513 | 273,050.1 | 290,284.609 | 281,536.09 | 284,912.369 | 273,848.138 | 280,084.252 | 269,581.632 | 272,269.562 | 277,015.675 | 273,742.53 | 265,265.258 | 262,706.477 | 263,063.474 | 256,438.593 | 248,918.714 | 246,337.153 | 243,764.601 | 237,746.493 | 228,710.646 | 227,081.09 | 230,852.056 | 227,433.817 | 229,225.104 | 236,413.191 | 234,772.724 | 235,747.463 | 229,102.754 | 227,623.369 | 226,711.274 | 221,592.413 | 218,374.939 | 216,580.097 | 212,422.151 | 206,683.608 | 193,273.531 | 192,263.447 | 190,071.731 | 179,893.377 | 166,905.182 | 164,486.517 | 161,456.348 | 150,858.7 | 133,450.977 | 134,469.855 | 131,496.69 | 94,585.805 | 97,447.068 | 94,278.342 | 100,926.381 | 91,358.997 | 91,744.008 | 89,432.587 | 85,930.346 | 83,121.727 | 7,810.393 | 84,799.18 | 104,161.474 | 103,930.332 | 91,623.214 | 84,144.15 | 112,322.649 |
Nettovorderingen
| 42,985.357 | 42,417.806 | 38,393.37 | 46,495.67 | 50,634.986 | 51,215.903 | 48,357.843 | 52,111.574 | 57,795.192 | 53,454.056 | 47,500.727 | 46,949.943 | 49,561.504 | 49,494.476 | 40,598.59 | 42,688.294 | 39,565.678 | 43,522.543 | 37,642.353 | 41,782.584 | 44,137.325 | 47,116.69 | 46,623.349 | 53,486.853 | 51,949.601 | 0 | 48,240.875 | 0 | 48,403.721 | 0 | 47,703.042 | 47,954.45 | 47,060.986 | 0 | 46,384.032 | 51,984.025 | 50,521.504 | 53,203.771 | 49,943.901 | 0 | 61,890.142 | 0 | 54,345.376 | 0 | 66,138.375 | 64,793.008 | 55,387.853 | 0 | 63,971.837 | 0 | 65,098.644 | 62,586.119 | 64,837.145 | 0 | 60,190.001 | 0 | 54,752.204 | 61,801.817 | 49,655.637 | 44,520.794 | 41,777.762 | 34,596.758 | 36,021.605 |
Voorraad
| 37,277.282 | 41,252.39 | 43,919.752 | 50,497.182 | 54,037.474 | 54,396.237 | 52,108.834 | 56,863.851 | 55,138.417 | 54,722.597 | 47,820.662 | 46,001.372 | 42,914.078 | 41,867.68 | 37,899.169 | 40,746.083 | 46,765.636 | 41,534.675 | 41,471.552 | 45,592.53 | 48,290.906 | 52,139.713 | 48,494.63 | 44,313.075 | 46,130.918 | 43,342.757 | 37,633.043 | 36,922.032 | 39,643.998 | 37,973.9 | 37,655.609 | 37,643.38 | 40,750.193 | 45,670.894 | 44,329.297 | 45,786.279 | 53,375.815 | 52,437.07 | 49,386.409 | 47,972.766 | 47,363.309 | 49,110.974 | 49,203.908 | 53,224.403 | 61,353.499 | 57,822.387 | 54,962.765 | 38,036.484 | 43,369.492 | 39,282.616 | 31,089.334 | 30,349.866 | 27,409.01 | 24,021.273 | 27,774.317 | 30,977.943 | 28,227.865 | 35,897.268 | 31,662.214 | 28,860.277 | 27,922.505 | 23,615.919 | 23,806.381 |
Overige vlottende activa
| 2,125.218 | 2,453.352 | 2,103.856 | 0.001 | -0.001 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0.001 | -0 | 0 | 0 | 0 | -0 | 0.001 | 0 | -0.001 | 0 | -0.001 | 0.001 | 51,887.091 | 0 | 54,122.11 | -0.001 | 46,388.792 | -0 | -0.001 | -0.001 | 44,440.133 | 0 | 0.001 | -0.001 | -0.001 | -0 | 57,172.059 | 0.001 | 57,890.407 | -0.001 | 55,144.558 | 277.798 | 350.785 | 85.764 | 56,369.791 | 0.001 | 66,899.937 | 0.001 | -0.001 | -0.001 | 57,907.45 | -0.002 | 60,565.635 | 86,515.999 | 1,278.747 | 1,253.258 | 2,300.244 | 1,717.527 | 2,397.479 | 0.001 |
Totaal vlottende activa
| 373,828.745 | 371,456.06 | 357,467.078 | 387,277.461 | 386,208.55 | 390,524.509 | 374,314.815 | 389,059.677 | 382,515.241 | 380,446.215 | 372,337.064 | 366,693.845 | 357,740.84 | 354,068.634 | 341,561.232 | 339,872.97 | 335,250.029 | 331,394.371 | 322,878.505 | 325,121.608 | 321,138.877 | 326,337.492 | 325,970.035 | 325,233.744 | 327,305.624 | 331,643.039 | 320,646.642 | 326,791.605 | 317,150.472 | 311,986.061 | 312,069.925 | 307,190.242 | 306,186.117 | 306,691.124 | 303,135.481 | 304,453.913 | 297,170.849 | 297,904.287 | 289,402.041 | 285,038.202 | 276,158.634 | 271,487.898 | 265,005.631 | 259,227.661 | 261,220.649 | 257,436.035 | 241,933.072 | 188,992.08 | 204,788.398 | 200,460.895 | 197,114.36 | 184,294.981 | 183,990.162 | 171,361.31 | 173,894.662 | 174,665.305 | 177,306.461 | 183,777.012 | 186,732.583 | 179,611.647 | 163,041.008 | 144,754.306 | 172,150.636 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 132,688.921 | 133,237.91 | 134,826.201 | 133,877.592 | 137,865.071 | 135,778.359 | 136,347.847 | 140,139.759 | 141,057.282 | 142,041.454 | 143,139.6 | 144,186.205 | 144,667.136 | 146,392.123 | 146,978.146 | 148,390.037 | 150,139.219 | 151,909.58 | 152,623.088 | 154,350.366 | 155,200.442 | 156,303.054 | 154,163.23 | 151,590.76 | 151,457.884 | 150,987.939 | 149,883.937 | 151,014.573 | 150,921.229 | 151,918.955 | 154,234.819 | 154,253.122 | 155,233.897 | 154,946.417 | 156,713.658 | 160,234.004 | 160,692.865 | 161,915.024 | 163,714.875 | 166,490.391 | 168,472.275 | 171,730.789 | 175,074.442 | 179,779.907 | 184,752.771 | 186,892.297 | 189,760.106 | 175,937.851 | 171,156.917 | 166,547.82 | 163,003.955 | 152,160.941 | 148,027.469 | 144,716.72 | 141,793.452 | 137,718.827 | 138,832.696 | 138,576.9 | 138,452.684 | 138,917.616 | 130,451.313 | 130,045.49 | 130,113.965 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 614.572 | 607.222 | 598.853 | 615.585 | 612.038 | 650.806 | 640.266 | 714.317 | 706.05 | 711.205 | 712.302 | 714.745 | 698.402 | 702.276 | 694.636 | 726.63 | 662.058 | 688.338 | 679.416 | 667.105 | 675.546 | 688.071 | 675.31 | 666.676 | 705.499 | 716.457 | 702.463 | 732.44 | 725.528 | 714.107 | 770.26 | 728.733 | 785.96 | 812.434 | 839.461 | 870.298 | 853.189 | 852.586 | 862.316 | 831.914 | 808.466 | 862.023 | 884.204 | 890.31 | 956.055 | 896.039 | 873.406 | 47.76 | 47.76 | 47.76 | 47.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 614.572 | 607.222 | 598.853 | 615.585 | 612.038 | 650.806 | 640.266 | 714.317 | 706.05 | 711.205 | 712.302 | 714.745 | 698.402 | 702.276 | 694.636 | 726.63 | 662.058 | 688.338 | 679.416 | 667.105 | 675.546 | 688.071 | 675.31 | 666.676 | 705.499 | 716.457 | 702.463 | 732.44 | 725.528 | 714.107 | 770.26 | 728.733 | 785.96 | 812.434 | 839.461 | 870.298 | 853.189 | 852.586 | 862.316 | 831.914 | 808.466 | 862.023 | 884.204 | 890.31 | 956.055 | 896.039 | 873.406 | 47.76 | 47.76 | 47.76 | 47.76 | 42,172.001 | 57,997.001 | 47,320.001 | 76,319.001 | 0 | 0 | 0 | 0 | 97,918.23 | 0 | 0 | 100,573.69 |
Langetermijnbeleggingen
| 49,556.635 | 47,360.227 | 44,947.968 | -214,362.552 | -223,081.586 | -222,649.031 | -218,140.915 | -220,021.889 | -218,124.885 | -226,244.267 | -224,304.694 | -215,515.786 | -215,441.149 | -215,679.378 | -215,384.191 | -202,810.149 | -191,320.498 | -193,660.598 | -190,562.117 | -188,841.971 | -178,782.446 | -180,763.677 | -177,654.857 | -177,141.43 | -181,656.949 | -189,558.784 | -182,947.909 | -183,419.35 | -172,929.489 | -173,170.013 | -170,770.918 | -165,913.821 | -162,328.272 | -167,487.337 | -161,943.11 | -148,420.71 | -140,294.925 | -134,463.686 | -121,443.905 | -125,205.47 | -101,686.175 | -98,021.755 | -95,049.069 | -75,276.537 | -75,366.219 | -74,374.29 | -80,753.366 | -40,210.486 | -25,862.479 | -18,524.489 | -22,229.891 | 60,677.685 | 46,831.387 | 53,380.273 | 26,340.189 | 26,500.429 | 109,352.381 | 24,168.16 | 9,672.264 | -11,194.5 | 13,722.426 | 35,449.168 | -21,219.873 |
Belastingvorderingen
| 4,609.511 | 3,421.149 | 3,472.151 | 2,708.159 | 2,520.341 | 222,649.031 | 3,441.936 | 0 | 218,124.885 | 0 | 251,756.635 | 241,338.675 | 240,679.7 | 240,883.625 | 240,023.8 | 0 | 0 | 219,979.595 | 217,063.71 | 215,908.914 | 205,900.494 | 0 | 204,867.714 | 0 | 0 | 0 | 209,315.4 | 209,411.1 | 0 | 198,956.08 | 0 | 369.173 | 393.263 | 400.063 | 406.502 | 1,904.451 | 1,424.873 | 802.975 | 733.226 | 705.464 | 836.038 | 242.806 | 311.064 | 578.082 | 242.38 | 231.983 | 222.818 | 87,466 | 0 | 78,373 | 0 | 786.925 | 140.88 | 628.139 | 74.277 | 0 | 0 | 0 | 0 | 129.587 | 700.704 | 806.538 | 346.603 |
Overige niet-vlottende activa
| 2,473.474 | 2,600.152 | 2,730.628 | 243,763.205 | 250,861.599 | 27,631.437 | 242,733.35 | 245,995.542 | 26,305.486 | 253,872.126 | -0 | -0 | -0 | 0 | -0 | 227,365.35 | 215,558.39 | 0 | 0.001 | 0 | 0 | 208,027.164 | -0 | 203,938.71 | 207,874.275 | 215,897.08 | 0 | 0.001 | 198,772.16 | -0.001 | 196,269.54 | 191,850.38 | 188,272.181 | 192,670.261 | 187,610.2 | 174,130.94 | 166,349.199 | 160,616.28 | 148,248.53 | 151,372.001 | 127,176.999 | 123,756 | 120,769 | 101,171.195 | 101,255.209 | 98,072.203 | 104,205.195 | 64.999 | 85,617 | 0.001 | 89,632.3 | -0.001 | -0.001 | -0.001 | -0.001 | 79,835.001 | 1,609.001 | 76,038 | 84,718.23 | -0.001 | 80,823.69 | 68,323.69 | -0.001 |
Totaal niet-vlottende activa
| 189,943.114 | 187,226.66 | 186,575.802 | 166,601.989 | 168,777.464 | 164,060.602 | 165,022.485 | 166,827.73 | 168,068.819 | 170,380.518 | 171,303.843 | 170,723.838 | 170,604.09 | 172,298.646 | 172,312.39 | 173,671.868 | 175,039.169 | 178,916.914 | 179,804.098 | 182,084.414 | 182,994.035 | 184,254.612 | 182,051.398 | 179,054.716 | 178,380.709 | 178,042.692 | 176,953.891 | 177,738.764 | 177,489.428 | 178,419.128 | 180,503.701 | 181,287.587 | 182,357.029 | 181,341.838 | 183,626.71 | 188,718.983 | 189,025.201 | 189,723.179 | 192,115.043 | 194,194.3 | 195,607.603 | 198,569.863 | 201,989.641 | 207,142.957 | 211,840.196 | 211,718.232 | 214,308.158 | 223,306.124 | 230,959.198 | 226,444.092 | 230,454.124 | 255,797.551 | 252,996.736 | 246,045.132 | 244,526.918 | 244,054.257 | 249,794.078 | 238,783.06 | 232,843.178 | 225,770.932 | 225,698.133 | 234,624.886 | 209,814.384 |
Totaal activa
| 563,771.859 | 558,682.72 | 544,042.88 | 553,879.45 | 554,986.014 | 554,585.111 | 539,337.3 | 555,887.407 | 550,584.06 | 550,826.733 | 543,640.907 | 537,417.683 | 528,344.93 | 526,367.279 | 513,873.622 | 513,544.838 | 510,289.198 | 510,311.286 | 502,682.603 | 507,206.022 | 504,132.912 | 510,592.104 | 508,021.433 | 504,288.46 | 505,686.333 | 509,685.73 | 497,600.533 | 504,530.369 | 494,639.9 | 490,405.19 | 492,573.626 | 488,477.829 | 488,543.146 | 488,032.961 | 486,762.192 | 493,172.896 | 486,196.05 | 487,627.466 | 481,517.084 | 479,232.502 | 471,766.237 | 470,057.761 | 466,995.272 | 466,370.618 | 473,060.845 | 469,154.267 | 456,241.229 | 412,298.204 | 435,747.596 | 426,904.986 | 427,568.484 | 440,092.533 | 436,986.898 | 417,406.442 | 418,421.58 | 418,719.562 | 427,100.539 | 422,560.072 | 419,575.761 | 405,382.579 | 388,739.141 | 379,379.192 | 381,965.02 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 10,764.345 | 10,875.494 | 4,782.593 | 8,055.98 | 11,343.367 | 12,047.632 | 5,278.916 | 11,256.599 | 14,019.437 | 15,373.836 | 14,681.269 | 12,659.81 | 12,850.784 | 13,336.905 | 9,926.646 | 9,242.567 | 9,777.04 | 9,260.25 | 9,251.224 | 10,321.954 | 9,758.899 | 10,492.042 | 13,521.654 | 12,223.569 | 0 | 16,094.79 | 12,199.317 | 14,271.826 | 13,048.458 | 11,712.788 | 11,258.518 | 0 | 0 | 0 | 10,427.054 | 12,579.995 | 10,740.861 | 0 | 8,687.668 | 10,553.872 | 10,232.537 | 0 | 9,492.692 | 10,277.382 | 0 | 0 | 11,769.242 | 8,106.129 | 0 | 0 | 7,263.397 | 7,431.269 | 8,818.515 | 5,055.537 | 5,682.588 | 4,872.215 | 6,075.86 | 5,524.652 | 3,026.131 | 2,364.83 | 4,191.914 | 2,157.135 | 2,763.128 |
Kortlopende schulden
| 3.481 | 3.481 | 3.481 | 3.481 | -31.422 | -38.784 | -59.913 | 541 | 195.4 | 71.8 | 201 | 800.9 | 237.8 | 613.2 | 360.2 | 245.3 | 611.9 | 84.4 | 33 | 213.6 | 25.2 | 483.9 | 160.4 | 37.4 | 143.9 | 396.3 | 278.4 | 463.5 | 98.4 | 278.3 | 124.7 | 609.5 | 395.4 | 438.5 | 255.7 | 319 | 357 | 124 | 107 | 490 | 72 | 0 | 592 | 2,242 | 0 | 1,382.8 | 0 | 1,764.6 | 4,740.8 | 6,799.5 | 10,246.6 | 5,044.9 | 4,209.4 | 3,600.4 | 4,305.4 | 3,994.3 | 6,434.6 | 14,390.448 | 25,900.949 | 25,718.043 | 11,041.9 | 5,670 | 6,718.274 |
Belastingschulden
| 3,224.379 | 806.305 | 291.516 | 731.942 | 2,080.227 | 3,215.337 | 3,447.122 | 4,172.989 | 4,772.581 | 3,620.499 | 3,205.482 | 3,169.139 | 3,492.203 | 2,656.516 | 2,328.207 | 1,895.96 | 2,084.719 | 1,300.905 | 541.334 | 1,188.551 | 2,102.895 | 1,890.899 | 1,749.874 | 1,840.811 | 2,293.764 | 1,704.779 | 1,578.524 | 2,203.405 | 2,234.439 | 1,338.01 | 1,203.394 | 1,511.411 | 2,167.397 | 2,110.482 | 856.552 | 1,079.806 | 2,060.176 | 2,712.456 | 2,265.126 | 2,025.708 | 2,585.981 | 2,705.764 | 1,863.572 | 1,446.495 | 3,049.901 | 1,829.417 | 1,294.479 | 2,480.907 | 2,792.654 | 3,154.638 | 4,543.839 | 3,997.705 | 3,116.166 | 980.33 | 779.122 | 2,136.516 | 3,879.231 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 63.691 | 88.465 | 95.462 | 6,638.796 | 31.422 | 38.784 | 59.913 | 33.841 | 132.222 | 29.344 | 14,420.171 | 12,093.985 | 11,146.745 | 15,911.266 | 10,075.439 | 8,897.824 | 9,416.632 | 13,662.472 | 7,093.395 | 7,939.199 | 8,757.833 | 1,890.899 | 11,702.572 | 1,840.811 | 0 | 1,704.779 | 12,039.847 | 2,203.405 | 2,234.439 | 1,338.01 | 10,362.637 | 0 | 0 | 0 | 8,417.125 | 1,079.806 | 2,060.176 | 0 | 13,257.322 | 2,025.708 | 2,585.981 | 0 | 12,947.953 | 1,446.495 | 0 | 0 | 0 | 16,836.925 | 0 | 0 | 23,164.048 | 3,997.705 | 14,189.02 | 12,470.26 | 13,728.46 | 2,136.516 | 15,425.26 | 7,682.246 | 7,424.605 | 6,195.615 | 7,414.594 | 7,702.502 | 9,347.575 |
Overige kortlopende verplichtingen
| 6,586.235 | 10,431.099 | 4,792.437 | -0.001 | 8,870.842 | 17,447.954 | 11,130.255 | 11,439.452 | 12,736.527 | 19,388.09 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | 0.001 | -0 | -0.001 | -0.001 | 14,464.629 | 0 | 9,396.495 | 26,146.454 | 18,228.701 | -0.001 | 9,490.621 | 7,665.622 | 12,363.178 | -0 | 19,474.343 | 18,719.621 | 23,299.616 | 0 | 8,072.037 | 7,527.017 | 28,213.986 | 0.001 | 9,265.457 | 10,124.42 | 26,024.755 | 0 | 7,853.174 | 25,863.616 | 31,078.768 | 11,878.982 | 214 | 31,158.621 | 26,889.23 | -0.001 | 12,216.487 | -0.001 | 0.001 | -0.001 | 10,037.34 | 0.001 | 2,806.003 | 1,137.55 | 2,630.879 | 653.334 | 646.158 | 0.001 |
Totaal kortlopende verplichtingen
| 17,417.752 | 21,398.538 | 9,673.973 | 14,698.256 | 20,214.209 | 29,495.586 | 16,409.171 | 23,270.892 | 27,083.587 | 34,863.07 | 29,302.44 | 25,554.695 | 24,235.329 | 29,861.371 | 20,362.285 | 18,385.691 | 19,805.572 | 23,007.122 | 16,377.619 | 18,474.753 | 18,541.931 | 27,331.47 | 25,384.627 | 23,498.275 | 26,290.354 | 36,424.57 | 24,517.564 | 26,429.352 | 23,046.919 | 25,692.276 | 21,745.855 | 20,083.843 | 19,115.021 | 23,738.116 | 19,099.879 | 22,050.838 | 20,685.054 | 28,337.986 | 22,051.991 | 22,335.037 | 23,014.938 | 26,024.755 | 23,032.645 | 21,819.051 | 25,863.616 | 32,461.568 | 23,648.224 | 26,921.654 | 35,899.421 | 33,688.73 | 40,674.044 | 28,690.361 | 27,216.934 | 21,126.198 | 23,716.447 | 21,040.371 | 27,935.721 | 30,403.349 | 37,489.235 | 36,909.367 | 23,301.742 | 16,175.795 | 18,828.978 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 9.918 | 10.601 | 11.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.5 | 65.6 | 165.8 | 215.9 | 266 | 381.2 | 446.3 | 511.4 | 1,046.642 | 465.525 | 487.042 | 544.543 | 550.529 | 571.342 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -9.918 | 0 | 836.804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,956.466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,463.256 | 1,297.577 | 2,707.838 | 1,731.281 | 1,071.803 |
Uitgestelde belastingverplichtingen niet-vlottend
| 4,564.744 | 4,559.273 | 3,920.481 | 3,831.538 | 3,926.048 | 719.552 | 391.706 | 626.545 | 720.122 | 953.991 | 1,001.752 | 503.225 | 358.593 | 596.173 | 253.98 | 235.245 | 127.711 | 673.485 | 553.475 | 568.435 | 407.89 | 1,027.328 | 929.159 | 736.089 | 742.518 | 748.695 | 629.535 | 337.16 | 139.265 | 782.438 | 54.542 | 259.288 | 316.092 | 686.135 | 1,712.06 | 3,042.316 | 3,004.567 | 2,979.814 | 3,128.873 | 2,912.151 | 2,888.754 | 2,634.915 | 2,947.672 | 2,880.543 | 2,847.658 | 3,013.365 | 2,850.518 | 625.612 | 3,208.963 | 3,131.587 | 3,259.692 | 7,809.448 | 8,288.627 | 7,503.95 | 7,604.228 | 8,408.78 | 12,175.178 | 12,941.093 | 10,526.072 | 8,924.285 | 7,386.113 | 7,211.115 | 7,281.646 |
Overige niet-vlottende verplichtingen
| 854.374 | 842.553 | 811.621 | -0.001 | 814.113 | 778.732 | 778.732 | 1,208.214 | 2,150.471 | 1,874.633 | 1,578.194 | 2,778.747 | 2,497.878 | 2,626.228 | 2,363.052 | 2,261.24 | 1,971.35 | 1,664.953 | 1,358.417 | 2,215.114 | 2,100.017 | 1,831.125 | 1,236.207 | 2,863.587 | 2,471.383 | 2,055.058 | 1,620.463 | 3,421.622 | 3,009.294 | 2,616.12 | 2,143.656 | 4,282.642 | 3,806.611 | 3,154.391 | 2,676.615 | 4,889.337 | 4,387.889 | 3,927.598 | 3,419.523 | 5,555.158 | 4,946.66 | 4,386.082 | 3,845.835 | 5,294.501 | 4,639.209 | 4,077.374 | 3,448.835 | 2,964.24 | 3,012.36 | 2,451.225 | 0.001 | 3,736.795 | 4,607.449 | 4,155.984 | 2,334.576 | 2,315.301 | 1,454.059 | 2,727.183 | 0.002 | 0.001 | -0.001 | 0.001 | 0.001 |
Totaal niet-vlottende verplichtingen
| 5,419.118 | 5,401.826 | 4,742.702 | 4,679.614 | 4,740.161 | 1,498.284 | 1,170.438 | 1,834.759 | 2,870.593 | 2,828.625 | 2,579.946 | 3,281.972 | 2,856.472 | 3,222.401 | 2,617.032 | 2,496.486 | 2,099.06 | 2,338.438 | 1,911.891 | 2,783.55 | 2,507.907 | 2,858.453 | 2,165.366 | 3,599.676 | 3,213.901 | 2,803.753 | 2,249.998 | 3,758.782 | 3,148.559 | 3,398.558 | 2,198.198 | 4,541.93 | 4,122.703 | 3,840.526 | 4,388.676 | 7,931.653 | 7,392.456 | 6,907.412 | 6,548.396 | 8,467.309 | 7,835.414 | 7,020.997 | 6,793.506 | 8,175.044 | 7,486.867 | 7,090.739 | 6,299.353 | 3,589.852 | 6,221.323 | 5,598.312 | 5,281.759 | 11,712.043 | 13,111.976 | 11,925.934 | 10,320.004 | 11,170.381 | 14,140.637 | 16,714.918 | 13,454.855 | 10,708.905 | 10,638.493 | 9,492.926 | 8,924.792 |
Totaal passiva
| 22,836.87 | 26,800.364 | 14,416.675 | 19,377.871 | 24,954.37 | 30,993.87 | 17,579.609 | 25,105.652 | 29,954.18 | 37,691.694 | 31,882.386 | 28,836.667 | 27,091.801 | 33,083.772 | 22,979.317 | 20,882.177 | 21,904.633 | 25,345.56 | 18,289.511 | 21,258.302 | 21,049.838 | 30,189.923 | 27,549.993 | 27,097.951 | 29,504.254 | 39,228.322 | 26,767.562 | 30,188.134 | 26,195.478 | 29,090.834 | 23,944.053 | 24,625.773 | 23,237.723 | 27,578.642 | 23,488.555 | 29,982.49 | 28,077.51 | 35,245.397 | 28,600.387 | 30,802.346 | 30,850.352 | 33,045.752 | 29,826.151 | 29,994.094 | 33,350.483 | 39,552.307 | 29,947.577 | 30,511.507 | 42,120.745 | 39,287.042 | 45,955.803 | 40,402.404 | 40,328.91 | 33,052.132 | 34,036.452 | 32,210.753 | 42,076.357 | 47,118.267 | 50,944.089 | 47,618.272 | 33,940.235 | 25,668.722 | 27,753.769 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
Ingehouden winsten
| 28,511.857 | 22,094.912 | 30,154.7 | 372,426.7 | 369,994.434 | 360,403.523 | 361,600.737 | 363,759.589 | 355,884.561 | 348,518.555 | 348,577.724 | 347,724.331 | 343,617.608 | 336,801.755 | 336,725.479 | 325,793.016 | 322,498.143 | 318,166.162 | 319,929.344 | 318,327.117 | 315,453.047 | 312,563.494 | 314,854.392 | 317,403.188 | 313,668.546 | 307,642.486 | 308,903.702 | 309,329.379 | 305,132.237 | 300,194.901 | 303,384.712 | 302,493.388 | 299,727.056 | 294,468.888 | 295,720.701 | 293,173.256 | 290,745.137 | 285,768.947 | 286,634.055 | 285,275.823 | 280,895.784 | 273,756.883 | 273,087.69 | 272,038.825 | 270,094.458 | 263,668.193 | 263,628.448 | 246,027.485 | 257,829.947 | 251,766.635 | 245,748.749 | 252,987.951 | 247,552.551 | 237,504.857 | 236,329.6 | 233,836.995 | 227,830.296 | 226,670.824 | 222,849.931 | 219,325.717 | 217,488.745 | 216,638.212 | 217,233.481 |
Overige gereserveerde algehele resultaten
| 376,422.23 | 373,800.399 | 363,775.142 | 366,720.587 | 364,836.943 | 367,833.424 | 351,556.685 | 358,441.957 | 356,165.11 | 356,036.274 | 344,100.588 | 341,592.419 | 338,371.254 | 135,522.279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 125,696.363 | 125,696.363 | 125,696.363 | -214,645.708 | -214,799.733 | -214,645.706 | -201,399.732 | -201,419.79 | -201,419.79 | -201,419.79 | -190,919.791 | -190,735.734 | -190,735.734 | 10,959.474 | 144,168.826 | 156,869.646 | 155,886.422 | 156,799.563 | 154,463.748 | 157,620.602 | 157,630.028 | 157,838.687 | 155,617.048 | 149,787.32 | 152,513.532 | 152,814.922 | 151,929.269 | 155,012.856 | 153,312.185 | 151,119.455 | 155,244.861 | 151,358.669 | 155,578.367 | 155,985.431 | 157,552.937 | 160,017.15 | 157,373.404 | 156,613.122 | 156,282.641 | 153,154.333 | 150,020.1 | 153,255.127 | 154,081.431 | 154,337.668 | 159,615.88 | 155,933.752 | 152,665.19 | 125,759.212 | 125,796.904 | 125,851.309 | 125,863.932 | 136,702.178 | 139,105.437 | 136,849.453 | 138,055.529 | 142,671.814 | 147,193.886 | 138,770.98 | 135,781.741 | 128,438.59 | 127,310.16 | 127,072.259 | 126,977.77 |
Totaal eigen vermogen van aandeelhouders
| 540,630.45 | 531,591.674 | 529,626.205 | 534,501.579 | 530,031.644 | 523,591.241 | 521,757.691 | 530,781.756 | 520,629.88 | 513,135.039 | 511,758.521 | 508,581.017 | 501,253.129 | 493,283.507 | 490,894.305 | 492,662.662 | 488,384.565 | 484,965.725 | 484,393.092 | 485,947.72 | 483,083.075 | 480,402.181 | 480,471.44 | 477,190.508 | 476,182.078 | 470,457.408 | 470,832.971 | 474,342.235 | 468,444.422 | 461,314.356 | 468,629.573 | 463,852.057 | 465,305.423 | 460,454.319 | 463,273.638 | 463,190.406 | 458,118.541 | 452,382.069 | 452,916.696 | 448,430.156 | 440,915.884 | 437,012.01 | 437,169.121 | 436,376.493 | 439,710.338 | 429,601.945 | 426,293.638 | 381,786.697 | 393,626.851 | 387,617.944 | 381,612.681 | 399,690.129 | 396,657.988 | 384,354.31 | 384,385.129 | 386,508.809 | 385,024.182 | 375,441.804 | 368,631.672 | 357,764.307 | 354,798.905 | 353,710.471 | 354,211.251 |
Totaal eigen vermogen
| 540,934.989 | 531,882.356 | 529,626.205 | 534,501.579 | 530,031.644 | 523,591.241 | 521,757.691 | 530,781.756 | 520,629.88 | 513,135.039 | 511,758.521 | 508,581.017 | 501,253.129 | 493,283.507 | 490,894.305 | 492,662.662 | 488,384.565 | 484,965.725 | 484,393.092 | 485,947.72 | 483,083.075 | 480,402.181 | 480,471.44 | 477,190.508 | 476,182.078 | 470,457.408 | 470,832.971 | 474,342.235 | 468,444.422 | 461,314.356 | 468,629.573 | 463,852.057 | 465,305.423 | 460,454.319 | 463,273.638 | 463,190.406 | 458,118.541 | 452,382.069 | 452,916.696 | 448,430.156 | 440,915.884 | 437,012.01 | 437,169.121 | 436,376.524 | 439,710.362 | 429,601.96 | 426,293.653 | 381,786.697 | 393,626.851 | 387,617.944 | 381,612.681 | 399,690.129 | 396,657.988 | 384,354.31 | 384,385.129 | 386,508.809 | 385,024.182 | 375,441.804 | 368,631.672 | 357,764.307 | 354,798.905 | 353,710.471 | 354,211.251 |
Totaal passiva en aandeelhoudersvermogen
| 563,771.859 | 558,682.72 | 544,042.88 | 553,879.45 | 554,986.014 | 554,585.111 | 539,337.3 | 555,887.407 | 550,584.06 | 550,826.733 | 543,640.907 | 537,417.683 | 528,344.93 | 526,367.279 | 513,873.622 | 513,544.838 | 510,289.198 | 510,311.286 | 502,682.603 | 507,206.022 | 504,132.912 | 510,592.104 | 508,021.433 | 504,288.459 | 505,686.333 | 509,685.73 | 497,600.533 | 504,530.369 | 494,639.9 | 490,405.19 | 492,573.626 | 488,477.83 | 488,543.146 | 488,032.961 | 486,762.193 | 493,172.896 | 486,196.051 | 487,627.466 | 481,517.083 | 479,232.502 | 471,766.236 | 470,057.762 | 466,995.272 | 466,370.618 | 473,060.845 | 469,154.267 | 456,241.229 | 412,298.204 | 435,747.596 | 426,904.986 | 427,568.484 | 440,092.533 | 436,986.898 | 417,406.442 | 418,421.58 | 418,719.562 | 427,100.539 | 422,560.071 | 419,575.761 | 405,382.579 | 388,739.14 | 379,379.192 | 381,965.02 |