DB Insurance Co., Ltd.
KRX:005830.KS
109500 (KRW) • At close October 18, 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 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2007 Q4 | 2007 Q3 | 2007 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 842,258.403 | 744,221.526 | 1,217,373.203 | 1,030,182.123 | 985,598.436 | 943,970.062 | 1,221,133.592 | 877,446.258 | 1,078,634.343 | 792,171.118 | 818,534.002 | 963,306.182 | 881,039.519 | 773,131.436 | 677,852.715 | 690,444.691 | 930,765.154 | 730,484.738 | 830,764.562 | 673,529.053 | 920,728.897 | 1,046,419.734 | 1,355,523.91 | 988,223.113 | 1,055,104.892 | 851,779.245 | 861,779.794 | 804,143.072 | 1,145,114.405 | 668,914.03 | 1,099,491.348 | 985,601.596 | 1,042,544.713 | 1,243,564.906 | 1,918,970.7 | 1,631,860.684 | 1,657,717.147 | 1,744,950.14 | 1,807,252.452 | 1,817,915.862 | 1,724,963.41 | 1,736,785.651 | 1,593,909.229 | 1,623,986.401 | 1,515,802.886 | 908,049.654 | 1,116,382.982 | 1,238,454.151 | 1,323,431.968 | 800,104.054 | 676,188.15 | 456,537.847 | 383,808.646 | 503,339.299 | 339,610.089 | 253,048.11 | 248,609.782 | 197,579.338 | 270,675.998 | 180,817.087 | 211,777.503 | 248,079.818 | 230,106.411 | 222,678.384 |
Kortetermijnbeleggingen
| 718,549.185 | 416,679.419 | 304,014.563 | 21,209,425.137 | 24,372,871.735 | 20,903,962.239 | 16,192,521.089 | 17,756,357.634 | 16,916,800.397 | 17,620,707.159 | 20,849,891.594 | 20,310,531.174 | 19,844,287.483 | 18,752,836.899 | 25,108,615.293 | 25,473,012.789 | 25,049,783.207 | 24,882,407.89 | 24,774,459.235 | 26,021,293.25 | 23,937,079.107 | 22,543,587.093 | 21,481,086.399 | 22,115,119.643 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 1,560,807.587 | 1,160,900.945 | 27,740,920.077 | 22,239,607.26 | 25,358,470.171 | 21,847,932.301 | 17,413,654.681 | 18,633,803.892 | 17,995,434.74 | 18,412,878.277 | 21,668,425.596 | 21,273,837.356 | 20,725,327.003 | 19,525,968.335 | 25,786,468.007 | 26,163,457.48 | 25,980,548.361 | 25,612,892.628 | 25,605,223.797 | 26,694,822.303 | 24,857,808.004 | 23,590,006.827 | 22,836,610.309 | 23,103,342.756 | 1,055,104.892 | 851,779.245 | 861,779.794 | 804,143.072 | 1,145,114.405 | 668,914.03 | 1,099,491.348 | 985,601.596 | 1,042,544.713 | 1,243,564.906 | 1,918,970.7 | 1,631,860.684 | 1,657,717.147 | 1,744,950.14 | 1,807,252.452 | 1,817,915.862 | 1,724,963.41 | 1,736,785.651 | 1,593,909.229 | 1,623,986.401 | 1,515,802.886 | 908,049.654 | 1,116,382.982 | 1,238,454.151 | 1,323,431.968 | 800,104.054 | 676,188.15 | 456,537.847 | 383,808.646 | 503,339.299 | 339,610.089 | 253,048.11 | 248,609.782 | 197,579.338 | 270,675.998 | 180,817.087 | 211,777.503 | 248,079.818 | 230,106.411 | 222,678.384 |
Nettovorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 vlottende activa
| 4,960,680.47 | 2,963,385.127 | 2,736,104.886 | 1,280,805.696 | 2,201,190.213 | 1,859,053.602 | 3,838,443.135 | 3,857,478.678 | 3,866,658.898 | 3,649,157.695 | 3,236,476.079 | 3,604,050.964 | 4,102,109.625 | 800,573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 4,960,680.47 | 2,963,385.127 | 2,736,104.886 | 22,239,607.26 | 25,358,470.171 | 21,847,932.301 | 17,413,654.681 | 18,633,803.892 | 17,995,434.74 | 18,412,878.277 | 21,668,425.596 | 21,273,837.356 | 20,725,327.003 | 19,525,968.335 | 25,786,468.007 | 26,163,457.48 | 25,980,548.361 | 25,612,892.628 | 25,605,223.797 | 26,694,822.303 | 24,857,808.004 | 23,590,006.827 | 22,836,610.309 | 23,103,342.756 | 1,055,104.892 | 851,779.245 | 861,779.794 | 804,143.072 | 1,145,114.405 | 668,914.03 | 1,099,491.348 | 985,601.596 | 1,042,544.713 | 1,243,564.906 | 1,918,970.7 | 1,631,860.684 | 1,657,717.147 | 1,744,950.14 | 1,807,252.452 | 1,817,915.862 | 1,724,963.41 | 1,736,785.651 | 1,593,909.229 | 1,623,986.401 | 1,515,802.886 | 908,049.654 | 1,116,382.982 | 1,238,454.151 | 1,323,431.968 | 800,104.054 | 676,188.15 | 456,537.847 | 383,808.646 | 503,339.299 | 339,610.089 | 253,048.11 | 248,609.782 | 197,579.338 | 270,675.998 | 180,817.087 | 211,777.503 | 248,079.818 | 230,106.411 | 222,678.384 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 627,448.522 | 612,339.958 | 611,651.03 | 503,586.967 | 508,609.241 | 521,710.942 | 504,393.634 | 494,663.703 | 466,655.785 | 461,443.459 | 457,117.841 | 433,431.601 | 445,570.788 | 442,174.305 | 425,257.208 | 420,728.739 | 409,288.081 | 413,634.929 | 424,709.863 | 420,989.846 | 427,180.981 | 434,933.829 | 401,907.533 | 415,089.356 | 412,745.323 | 386,528.809 | 384,993.525 | 378,999.345 | 383,822.756 | 358,053.315 | 363,237.09 | 374,304.14 | 385,718.258 | 366,637.921 | 364,401.414 | 361,624.623 | 363,214.062 | 381,933.013 | 356,483.195 | 312,329.957 | 321,318.726 | 343,368.546 | 324,807.655 | 320,229.837 | 321,470.045 | 309,456.605 | 321,845.809 | 303,544.012 | 313,144.745 | 305,841.737 | 347,159.28 | 352,190.178 | 587,715.256 | 574,026.859 | 425,902.888 | 380,368.28 | 359,948.259 | 354,179.554 | 299,772.514 | 299,809.873 | 299,191.612 | 293,378.621 | 265,204.563 | 266,627.999 |
Goodwill
| 63,391 | 6,647 | 6,647 | 6,647 | 6,647 | 6,647 | 6,647 | 6,647 | 6,647 | 6,647 | 6,647 | 6,646 | 6,646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 365,524 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 268 | 800 | 1,066 | 1,333 | 1,866 | 2,132 | 2,399 | 2,932 | 3,198 | 3,465 |
Immateriële activa
| 107,510.043 | 125,729.419 | 130,264.473 | 130,630.428 | 132,605.576 | 131,580.039 | 204,432.225 | 186,673.65 | 194,143.32 | 203,179.64 | 206,739.597 | 153,149.076 | 160,008.182 | 159,254.093 | 165,742.654 | 164,150.27 | 160,091.554 | 166,094.496 | 173,952.895 | 177,052.34 | 182,038.168 | 190,543.273 | 197,450.415 | 208,546.175 | 227,870.998 | 241,508.654 | 257,380.984 | 273,566.967 | 289,905.985 | 303,552.01 | 318,769.706 | 337,065.427 | 348,483.364 | 365,899 | 383,772.55 | 427,597.345 | 448,617.305 | 472,675.683 | 509,125.563 | 367,400.669 | 19,166.234 | 400,644.625 | 94,810.65 | 95,764.844 | 99,144.95 | 70,157.403 | 73,540.319 | 74,627.918 | 73,207.088 | 72,092.65 | 73,159.785 | 68,786.353 | 29,749.678 | 22,649.233 | 23,992.737 | 24,422.474 | 25,354.588 | 22,267.246 | 26,366.306 | 28,420.802 | 32,227.657 | 34,445.326 | 34,319.422 | 35,601.664 |
Goodwill en immateriële activa
| 63,391 | 6,647 | 136,911.473 | 137,277.428 | 139,252.576 | 138,227.039 | 211,079.225 | 193,320.65 | 200,790.32 | 209,826.64 | 213,386.597 | 159,795.076 | 166,654.182 | 159,254.093 | 165,742.654 | 164,150.27 | 160,091.554 | 166,094.496 | 173,952.895 | 177,052.34 | 182,038.168 | 190,543.273 | 197,450.415 | 208,546.175 | 227,870.998 | 241,508.654 | 257,380.984 | 273,566.967 | 289,905.985 | 303,552.01 | 318,769.706 | 337,065.427 | 348,483.364 | 365,899 | 383,772.55 | 427,597.345 | 448,617.305 | 472,675.683 | 509,125.563 | 367,400.669 | 384,690.234 | 400,644.625 | 94,810.65 | 95,764.844 | 99,144.95 | 70,157.403 | 73,540.319 | 74,627.918 | 73,207.088 | 72,092.65 | 73,159.785 | 68,786.353 | 29,749.678 | 22,649.233 | 24,260.737 | 25,222.474 | 26,420.588 | 23,600.246 | 28,232.306 | 30,552.802 | 34,626.657 | 37,377.326 | 37,517.422 | 39,066.664 |
Langetermijnbeleggingen
| 374,361.574 | 366,357.671 | 14,363,404.22 | 32,793,988.274 | 36,248,685.19 | 32,884,870.434 | 29,006,706.914 | 30,213,780.082 | 29,281,499.438 | 29,448,556.131 | 29,802,865.353 | 29,064,629.693 | 28,639,471.474 | 27,444,352.051 | 28,075,195.295 | 27,634,314.724 | 27,097,338.642 | 27,003,069.466 | 26,849,388.493 | 27,409,219.617 | 25,384,453.428 | 23,878,959.537 | 23,015,177.988 | 22,538,836.64 | 22,498,894.856 | 22,589,873.327 | 22,812,111.535 | 22,907,886 | 22,702,642.086 | 22,176,908.081 | 22,463,184.028 | 22,338,605.657 | 20,959,633.356 | 20,042,333.685 | 19,284,379.142 | 18,591,775.859 | 17,679,729.202 | 17,373,852.268 | 16,603,897.272 | 16,199,064.51 | 15,749,026.975 | 14,526,757.327 | 13,558,671.471 | 13,721,612.062 | 13,297,903.447 | 9,887,736.999 | 8,997,339.251 | 8,559,141.757 | 8,051,535.525 | 7,845,345.336 | 7,341,492.611 | 7,259,260.336 | 6,862,831.399 | 6,328,284.413 | 6,187,503.244 | 5,418,667.309 | 5,121,527.384 | 5,090,670.984 | 4,502,700.061 | 4,412,468.715 | 4,624,084.155 | 4,195,402.903 | 3,967,968.144 | 3,916,618.474 |
Belastingvorderingen
| 11,260.551 | 7,724.396 | 6,479.818 | 4,536.712 | 4,963.296 | 3,312.853 | 85,758.568 | 119,408.234 | 94,042.224 | 72,925.487 | 55,465.506 | 55,452.105 | 47,780.303 | 50,491.244 | 31,454.756 | 32,344.136 | 13,235.901 | 16,966.801 | 26,887.603 | 13,205.347 | 13,965.701 | 24,629.563 | 24,365.873 | 43,746.368 | 45,329.383 | 32,193.387 | 3,324.855 | 4,242.12 | 4,493.109 | 4,592.665 | 4,449.874 | 5,243.728 | 5,272.685 | 5,109.04 | 5,065.331 | 4,341.741 | 4,243.467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,705.123 | 28,312.077 | 16,048.202 | 16,668.648 | 40,750.985 | 77,090.024 | 31,945.196 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 55,840,230.109 | 54,761,054.423 | 40,342,470.303 | -33,439,389.381 | -36,901,510.304 | -33,548,121.268 | -29,807,938.341 | -31,021,172.669 | -30,042,987.768 | -30,192,751.717 | -30,528,835.297 | -29,713,308.475 | -29,299,476.747 | -28,096,271.694 | -28,697,649.913 | -28,251,537.869 | -27,679,954.179 | -27,599,765.692 | -27,474,938.854 | -28,020,467.149 | -26,007,638.278 | -24,529,066.203 | -23,638,901.81 | -23,206,218.538 | -23,184,840.56 | -23,250,104.177 | -23,457,810.899 | -23,564,694.43 | -23,380,863.936 | -22,843,106.072 | -23,149,640.699 | -23,055,218.952 | -21,699,107.662 | -20,779,979.645 | -20,037,618.437 | -19,385,339.568 | -18,495,804.036 | -18,228,460.964 | -17,469,506.03 | -16,878,795.135 | -16,455,035.935 | -15,270,770.498 | -13,978,289.775 | -14,137,606.743 | -13,718,518.442 | -10,267,351.007 | -9,392,725.379 | -8,937,313.686 | -8,437,887.358 | -8,223,279.723 | -7,761,811.677 | -7,680,236.866 | -7,480,296.333 | -6,924,960.505 | -6,641,371.992 | -5,852,570.14 | -5,523,944.433 | -5,485,119.432 | -4,871,455.866 | -4,819,921.414 | -4,989,847.62 | -4,526,158.85 | -4,270,690.129 | -4,222,313.137 |
Totaal niet-vlottende activa
| 56,916,691.756 | 55,754,123.449 | 55,460,916.844 | 33,439,389.381 | 36,901,510.304 | 33,548,121.268 | 29,807,938.341 | 31,021,172.669 | 30,042,987.768 | 30,192,751.717 | 30,528,835.297 | 29,713,308.475 | 29,299,476.747 | 28,096,271.694 | 28,697,649.913 | 28,251,537.869 | 27,679,954.179 | 27,599,765.692 | 27,474,938.854 | 28,020,467.149 | 26,007,638.278 | 24,529,066.203 | 23,638,901.81 | 23,206,218.538 | 23,184,840.56 | 23,250,104.177 | 23,457,810.899 | 23,564,694.43 | 23,380,863.936 | 22,843,106.072 | 23,149,640.699 | 23,055,218.952 | 21,699,107.662 | 20,779,979.645 | 20,037,618.437 | 19,385,339.568 | 18,495,804.036 | 18,228,460.964 | 17,469,506.03 | 16,878,795.135 | 16,455,035.935 | 15,270,770.498 | 13,978,289.775 | 14,137,606.743 | 13,718,518.442 | 10,267,351.007 | 9,392,725.379 | 8,937,313.686 | 8,437,887.358 | 8,223,279.723 | 7,761,811.677 | 7,680,236.866 | 7,480,296.333 | 6,924,960.505 | 6,641,371.992 | 5,852,570.14 | 5,523,944.433 | 5,485,119.432 | 4,871,455.866 | 4,819,921.414 | 4,989,847.62 | 4,526,158.85 | 4,270,690.129 | 4,222,313.137 |
Totaal activa
| 61,877,372.226 | 58,717,508.576 | 58,197,021.73 | 55,289,116.575 | 55,192,110.11 | 54,954,496.566 | 64,496,564.963 | 66,166,918.518 | 65,114,897.887 | 64,672,782.608 | 64,751,602.574 | 63,151,628.367 | 62,322,814.34 | 60,398,507.848 | 60,051,327.012 | 58,743,916.287 | 57,915,429.364 | 56,324,618.138 | 55,777,759.118 | 55,236,121.77 | 53,978,069.425 | 52,212,005.946 | 51,061,705.34 | 50,123,256.821 | 49,549,313.019 | 48,458,565.651 | 48,495,385.761 | 48,131,434.614 | 47,093,648.062 | 45,129,185.769 | 44,949,512.973 | 43,874,696.715 | 42,193,631.136 | 41,076,271.575 | 40,115,334.609 | 38,926,405.789 | 37,259,524.919 | 36,184,316.895 | 34,945,332.498 | 33,693,165.097 | 32,451,583.471 | 31,275,220.393 | 29,551,678.668 | 29,023,738.049 | 28,179,394.191 | 21,392,208.04 | 20,316,181.068 | 18,932,745.9 | 17,664,260.394 | 16,288,930.833 | 15,248,052.031 | 15,314,367.769 | 12,465,547.553 | 12,017,458.998 | 11,323,626.319 | 10,270,751.926 | 10,078,087.305 | 9,300,002.555 | 8,730,373.968 | 8,482,171.295 | 8,500,679.656 | 7,733,063.001 | 7,351,746.976 | 7,147,569.942 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 37,029,143.37 | 0 | 0 | 0 | 0 | 494,001.993 | 615,189 | 645,545 | 502,852 | 374,006.224 | 485,554 | 542,565 | 442,495 | 418,737 | 414,407 | 525,342 | 433,087 | 409,123 | 338,847 | 410,473 | 334,616 | 324,499 | 308,044.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 0 | 76,536.813 | 0 | 0 | 0 | 0 | 439,719.993 | 575,189 | 594,472 | 459,658 | 325,008.224 | 273,164 | 271,722 | 272,596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 88,545.08 | 76,536.813 | 54,465.954 | 88,845.616 | 132,512.065 | 60,523.117 | 7,543.79 | 6,288.381 | 107,380.485 | 158,834.022 | 155,940.277 | 170,023.51 | 135,502.824 | 120,705.67 | 94,061.26 | 59,406.154 | 37,995.952 | 0 | 0 | 0 | 0 | 43,888.574 | 46,499.664 | 97,251.307 | 71,498.302 | 155,499.814 | 98,479.341 | 105,670.538 | 96,156.38 | 118,905.773 | 64,751.036 | 69,568.047 | 35,683.801 | 41,858.093 | 33,555.793 | 63,721.446 | 67,583.516 | 54,517.894 | 26,725.275 | 20,307.442 | 32,279.647 | 36,958.382 | 66,878.721 | 79,970.641 | 97,962.481 | 29,630.033 | 59,017.714 | 59,047.583 | 41,786.019 | 53,156 | 65,358 | 55,361 | 32,923.782 | 30,957.525 | 61,512.955 | 68,231.325 | 61,053.104 | 47,937.723 | 40,558.338 | 61,179.918 | 83,770.75 | 108,543.043 | 69,070.283 | 66,901.275 |
Uitgestelde opbrengsten
| 75,530 | 52,941 | 53,341 | 53,066 | 55,085 | 55,986 | 54,282 | 40,000 | 51,073 | 43,194 | 48,998 | 33,718 | 37,255 | 38,965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 kortlopende verplichtingen
| 845,306.117 | 638,827.755 | 45,477,569.088 | 40,597,534.308 | 40,343,097.247 | 40,817,157.21 | -494,001.993 | -615,189 | -645,545 | -502,852 | -374,006.224 | -306,882 | -308,977 | -311,561 | -418,737 | -414,407 | -525,342 | -433,087 | -409,123 | -338,847 | -410,473 | -334,616 | -324,499 | -308,044.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal kortlopende verplichtingen
| 920,836.117 | 37,797,448.938 | 45,530,910.088 | 40,650,600.308 | 40,398,182.247 | 40,873,143.21 | 494,001.993 | 615,189 | 645,545 | 502,852 | 374,006.224 | 485,554 | 542,565 | 442,495 | 418,737 | 414,407 | 525,342 | 433,087 | 409,123 | 338,847 | 410,473 | 334,616 | 324,499 | 308,044.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,136,583 | 1,267,276 | 1,277,717 | 1,373,051 | 1,348,160 | 1,345,891 | 1,665,223 | 1,491,786 | 1,524,645 | 1,641,312 | 1,602,253 | 1,571,225 | 1,610,609 | 1,093,341 | 1,017,530 | 1,007,838 | 951,644 | 998,463 | 990,591 | 967,986 | 978,411 | 963,768 | 929,561 | 894,050 | 940,185 | 972,642 | 869,254 | 919,603 | 859,277 | 346,648 | 307,676 | 279,544 | 282,391 | 282,888 | 292,723 | 288,250 | 223,719 | 192,889 | 234,497 | 225,678 | 227,611 | 217,010 | 274,012 | 610,244 | 181,782 | 481,833 | 398,529 | 0 | 33,010 | 0 | 0 | 25,000 | 55,000 | 0 | 103,000 | 195,000 | 104,000 | 145,000 | 60,000 | 0 | 0 | 0 | 0 | 77,600 |
Uitgestelde opbrengsten niet-vlottend
| 75,530 | 52,941 | 53,341 | 53,066 | 55,085 | 55,986 | 54,282 | 40,000 | 51,073 | 43,194 | 48,998 | -1,134,407.813 | -1,071,105.878 | -708,472.55 | -844,066.628 | -948,093.545 | -607,206.181 | -757,553.939 | -805,790.637 | -1,092,459.126 | -834,061.631 | -787,664 | -647,023.764 | -533,832.896 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32,127 | 30,543 | 35,650 | 39,048 | 0 | 46,378 | 0 | 0 | 0 | 0 | 0 | 20,920 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,672.184 | 16,028.597 | 15,534.904 | 15,702.363 | 25,825.068 | 9,646.223 | 45,638.182 | 41,675.316 | 40,464.551 | 41,384.561 | 15,640.851 | 12,372.023 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,306,916.434 | 1,398,688.614 | 1,460,129.286 | 1,492,827.863 | 1,500,165.688 | 1,312,335.073 | 102,280.486 | 70,577.701 | 137,543.638 | 327,217.92 | 548,118.358 | 534,290.813 | 545,626.878 | 500,121.55 | 664,010.628 | 769,069.545 | 706,246.181 | 625,264.939 | 633,445.637 | 802,167.126 | 676,596.631 | 493,128 | 366,460.764 | 255,871.052 | 228,833.365 | 213,105.19 | 306,097.131 | 312,732.128 | 330,302.039 | 292,472.054 | 336,790.05 | 609,898.178 | 447,779.724 | 374,345.752 | 308,661.095 | 311,078.941 | 273,363.064 | 324,481.771 | 274,328.662 | 297,396.313 | 256,823.267 | 202,331.271 | 177,406.45 | 206,681.319 | 265,944.494 | 259,900.081 | 273,675.052 | 215,124.63 | 204,073.897 | 167,947.538 | 112,248.385 | 152,097.865 | 20,847.811 | 29,825.525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,053.569 | 26,713.589 | 42,938.94 |
Overige niet-vlottende verplichtingen
| 47,652,958.486 | 7,345,187.658 | -1,382,628.907 | -2,918,944.863 | -2,903,410.688 | -2,714,212.073 | -1,327,783.493 | -987,174.701 | -1,067,716.638 | -1,508,871.92 | -1,825,363.134 | -485,554 | -542,565 | -442,495 | -418,737 | -414,407 | -525,342 | -433,087 | -409,123 | -338,847 | -410,473 | -334,616 | -324,499 | -308,044.078 | -1,169,018.365 | -1,185,747.19 | -1,175,351.131 | -1,232,335.128 | -1,189,579.039 | -639,120.054 | -644,466.05 | -889,442.178 | -730,170.724 | -689,360.752 | -631,927.095 | -634,978.941 | -536,130.064 | -517,370.771 | -555,203.662 | -523,074.313 | -484,434.267 | -419,341.271 | -451,418.45 | -816,925.319 | -468,646.494 | -741,733.081 | -672,204.052 | -215,124.63 | -237,083.897 | -167,947.538 | -112,248.385 | -177,097.865 | -94,519.995 | -45,854.122 | -118,534.904 | -210,702.363 | -129,825.068 | -154,646.223 | -105,638.182 | -41,675.316 | -40,464.551 | -42,438.13 | -42,354.44 | -132,910.963 |
Totaal niet-vlottende verplichtingen
| 50,171,987.92 | 10,064,093.273 | 1,408,558.379 | 2,918,944.863 | 2,903,410.688 | 2,714,212.073 | 494,001.993 | 615,189 | 645,545 | 502,852 | 374,006.224 | 485,554 | 542,565 | 442,495 | 418,737 | 414,407 | 525,342 | 433,087 | 409,123 | 338,847 | 410,473 | 334,616 | 324,499 | 308,044.078 | 44,791,061.462 | 43,818,961.641 | 43,542,601.178 | 43,248,360.159 | 42,300,766.664 | 40,709,788.632 | 40,518,709.028 | 38,600,070.028 | 37,732,862.237 | 36,845,183.132 | 36,051,445.686 | 34,831,436.471 | 33,364,630.771 | 32,379,435.605 | 31,340,890.882 | 30,148,911.432 | 29,140,649.745 | 28,271,527.862 | 26,680,257.812 | 26,274,639.806 | 25,116,380.346 | 18,748,228.058 | 17,653,415.442 | 16,622,991.672 | 15,399,898.595 | 14,154,092.878 | 13,244,886.067 | 13,306,591.079 | 11,085,634.097 | 10,680,880.953 | 10,163,831.739 | 9,211,642.906 | 9,080,389.643 | 8,381,301.153 | 7,935,761.787 | 7,757,093.038 | 7,715,867.629 | 6,947,987.922 | 6,596,037.913 | 6,445,170.157 |
Totaal passiva
| 51,092,824.037 | 47,861,542.21 | 46,939,468.467 | 2,918,944.863 | 2,903,410.688 | 2,714,212.073 | 59,034,908.696 | 60,930,523.06 | 59,579,575.644 | 58,665,340.138 | 58,019,133.909 | 56,527,619.308 | 55,870,953.536 | 54,349,985 | 53,546,735.105 | 52,063,808.874 | 51,473,459.595 | 50,292,392.099 | 49,628,670.599 | 48,628,654.973 | 47,648,947.742 | 46,442,747.055 | 45,636,344.236 | 45,084,798.535 | 44,791,061.462 | 43,818,961.641 | 43,542,601.178 | 43,248,360.159 | 42,300,766.664 | 40,709,788.632 | 40,518,709.028 | 38,600,070.028 | 37,732,862.237 | 36,845,183.132 | 36,051,445.686 | 34,831,436.471 | 33,364,630.771 | 32,379,435.605 | 31,340,890.882 | 30,148,911.432 | 29,140,649.745 | 28,271,527.862 | 26,680,257.812 | 26,274,639.806 | 25,116,380.346 | 18,748,228.058 | 17,653,415.442 | 16,622,991.672 | 15,399,898.595 | 14,154,092.878 | 13,244,886.067 | 13,306,591.079 | 11,085,634.097 | 10,680,880.953 | 10,163,831.739 | 9,211,642.906 | 9,080,389.643 | 8,381,301.153 | 7,935,761.787 | 7,757,093.038 | 7,715,867.629 | 6,947,987.922 | 6,596,037.913 | 6,445,170.157 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 255,822 | 255,822 | 255,469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44,142.268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 | 35,400 |
Ingehouden winsten
| 1,320,622.007 | 712,034.75 | 4,319,056.043 | 10,021,299.95 | 10,209,404.756 | 9,505,632.164 | 6,717,862.802 | 6,588,071.117 | 6,314,623.203 | 6,018,591.504 | 5,944,889.555 | 5,821,987.664 | 5,574,108.965 | 5,304,748.222 | 5,218,530.259 | 5,162,393.726 | 5,021,288.223 | 4,822,421.538 | 4,773,279.041 | 4,716,436.738 | 4,589,236.916 | 4,473,406.966 | 4,521,870.885 | 4,447,203.117 | 4,308,032.058 | 4,106,310.951 | 4,136,000.838 | 4,031,657.603 | 3,857,972.732 | 3,645,083.497 | 3,579,518.762 | 3,495,433.024 | 3,320,684.225 | 3,167,769.529 | 3,149,987.667 | 3,119,791.776 | 3,030,073.619 | 2,848,460.427 | 2,822,976.711 | 2,733,676.967 | 2,642,282.615 | 2,484,699.939 | 2,384,645.128 | 2,250,425.656 | 2,213,455.375 | 2,182,621.979 | 2,069,573.816 | 1,921,669.734 | 1,886,848.207 | 1,810,879.442 | 1,708,174.969 | 1,633,082.021 | 1,357,418.247 | 1,295,437.463 | 1,227,838.912 | 1,179,105.449 | 1,114,109.998 | 1,062,376.866 | 991,646.879 | 932,125.564 | 876,674.372 | 798,764.233 | 705,412.159 | 615,316.174 |
Overige gereserveerde algehele resultaten
| 8,139,876.106 | 8,901,742.484 | 5,669,806.348 | 5,648,653.521 | 5,815,546.31 | 5,729,065.826 | 3,800,679.783 | 3,704,997.692 | 4,278,307.599 | 5,047,391.291 | 5,262,606.444 | 5,277,402.635 | 5,354,377.749 | -44,142.268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -43,182.276 | -43,182.276 | -43,182.276 | -5,547,790.367 | -5,882,811.031 | -5,882,677.149 | -5,179,591.788 | -5,182,230.991 | -5,182,232.266 | -5,182,230.617 | -4,601,762.823 | -4,601,762.932 | -4,601,763.232 | 620,059.16 | 1,160,255.657 | 1,390,618.815 | 1,295,207.406 | 1,085,787.223 | 1,140,369.068 | 1,652,212.439 | 1,335,367.12 | 907,093.21 | 540,547.279 | 229,366.744 | 102,703.431 | 201,175.678 | 456,634.511 | 521,054.713 | 601,661.924 | 472,097.831 | 554,744.701 | 1,430,857.125 | 932,341.981 | 763,896.837 | 620,422.198 | 681,317.145 | 592,639.9 | 744,878.137 | 595,298.677 | 591,691.429 | 459,259.689 | 316,014.437 | 254,886.866 | 268,739.391 | 566,963.132 | 425,958.003 | 557,791.81 | 352,684.495 | 342,113.592 | 288,558.513 | 259,590.995 | 339,294.669 | -12,904.791 | 5,740.582 | -103,444.332 | -155,396.429 | -151,812.336 | -179,075.464 | -232,434.698 | -242,447.307 | -127,262.345 | -49,089.154 | 14,896.904 | 51,683.611 |
Totaal eigen vermogen van aandeelhouders
| 9,708,537.838 | 9,861,816.959 | 10,236,549.116 | 10,157,563.104 | 10,177,540.035 | 9,387,420.841 | 5,374,350.798 | 5,146,237.817 | 5,446,098.535 | 5,919,152.178 | 6,641,133.176 | 6,533,027.367 | 6,362,123.481 | 5,960,207.382 | 6,414,185.916 | 6,588,412.541 | 6,351,895.628 | 5,943,608.761 | 5,949,048.109 | 6,404,049.177 | 5,960,004.036 | 5,415,900.176 | 5,097,818.164 | 4,711,969.86 | 4,446,135.489 | 4,342,886.628 | 4,628,035.349 | 4,588,112.315 | 4,495,034.656 | 4,152,581.328 | 4,169,663.463 | 4,961,690.149 | 4,288,426.206 | 3,967,066.366 | 3,805,809.865 | 3,836,508.921 | 3,658,113.519 | 3,628,738.564 | 3,453,675.388 | 3,360,768.396 | 3,136,942.304 | 2,836,114.376 | 2,674,931.994 | 2,554,565.047 | 2,815,818.507 | 2,643,979.982 | 2,662,765.626 | 2,309,754.229 | 2,264,361.799 | 2,134,837.955 | 2,003,165.964 | 2,007,776.69 | 1,379,913.456 | 1,336,578.045 | 1,159,794.58 | 1,059,109.02 | 997,697.662 | 918,701.402 | 794,612.181 | 725,078.257 | 784,812.027 | 785,075.079 | 755,709.063 | 702,399.785 |
Totaal eigen vermogen
| 10,784,548.189 | 10,855,966.365 | 11,257,553.263 | 10,225,658.399 | 10,244,740.087 | 9,483,003.263 | 5,461,656.267 | 5,236,395.458 | 5,535,322.243 | 6,007,442.47 | 6,732,468.664 | 6,624,009.059 | 6,451,860.804 | 6,048,522.848 | 6,504,591.907 | 6,680,107.413 | 6,441,969.769 | 6,032,226.039 | 6,149,088.519 | 6,607,466.797 | 6,329,121.682 | 5,769,258.891 | 5,425,361.104 | 5,038,458.286 | 4,758,251.557 | 4,639,604.009 | 4,952,784.583 | 4,883,074.454 | 4,792,881.398 | 4,419,397.138 | 4,430,803.945 | 5,274,626.687 | 4,460,768.899 | 4,231,088.443 | 4,063,888.922 | 4,094,969.317 | 3,894,894.147 | 3,804,881.291 | 3,604,441.616 | 3,544,253.665 | 3,310,933.726 | 3,003,692.53 | 2,871,420.857 | 2,749,098.243 | 3,063,013.846 | 2,643,979.982 | 2,662,765.626 | 2,309,754.229 | 2,264,361.799 | 2,134,837.955 | 2,003,165.964 | 2,007,776.69 | 1,379,913.456 | 1,336,578.045 | 1,159,794.58 | 1,059,109.02 | 997,697.662 | 918,701.402 | 794,612.181 | 725,078.257 | 784,812.027 | 785,075.079 | 755,709.063 | 702,399.785 |
Totaal passiva en aandeelhoudersvermogen
| 61,877,372.226 | 58,717,508.576 | 58,197,021.73 | 55,289,116.575 | 55,192,110.11 | 54,954,496.566 | 64,496,564.963 | 66,166,918.518 | 65,114,897.887 | 64,672,782.608 | 64,751,602.574 | 63,151,628.367 | 62,322,814.34 | 60,398,507.848 | 60,051,327.012 | 58,743,916.287 | 57,915,429.364 | 56,324,618.138 | 55,777,759.118 | 55,236,121.77 | 53,978,069.425 | 52,212,005.946 | 51,061,705.34 | 50,123,256.821 | 49,549,313.019 | 48,458,565.651 | 48,495,385.761 | 48,131,434.614 | 47,093,648.062 | 45,129,185.769 | 44,949,512.973 | 43,874,696.715 | 42,193,631.136 | 41,076,271.575 | 40,115,334.609 | 38,926,405.789 | 37,259,524.919 | 36,184,316.895 | 34,945,332.498 | 33,693,165.097 | 32,451,583.471 | 31,275,220.393 | 29,551,678.668 | 29,023,738.049 | 28,179,394.191 | 21,392,208.04 | 20,316,181.068 | 18,932,745.9 | 17,664,260.394 | 16,288,930.833 | 15,248,052.031 | 15,314,367.769 | 12,465,547.553 | 12,017,458.998 | 11,323,626.319 | 10,270,751.926 | 10,078,087.305 | 9,300,002.555 | 8,730,373.968 | 8,482,171.295 | 8,500,679.656 | 7,733,063.001 | 7,351,746.976 | 7,147,569.942 |