KEC Holdings Co., Ltd.
KRX:006200.KS
750 (KRW) • At close November 8, 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
| 32,715.277 | 23,014.466 | 21,322.945 | 20,403.737 | 112,305.669 | 15,654.299 | 15,105.663 | 25,681.32 | 32,144.284 | 29,539.422 | 36,191.428 | 32,831.81 | 32,238.707 | 32,275.592 | 43,378.207 | 36,018.12 | 31,152.765 | 32,579.225 | 28,550.239 | 32,067.76 | 39,019.259 | 25,746.932 | 30,055.058 | 20,263.713 | 26,316.137 | 21,298.663 | 27,679.874 | 12,757.095 | 12,776.897 | 27,532.805 | 26,202.434 | 13,993.036 | 7,898.515 | 9,940.31 | 11,429.003 | 13,109.443 | 13,420.506 | 13,349.17 | 27,659.463 | 15,342.61 | 15,021.279 | 13,927 | 14,516.86 | 24,621.363 | 18,728.474 | 19,962.148 | 14,989.094 | 4,557.747 | 3,266.844 | 2,639.594 | 11,461.093 | 12,212.356 | 532.123 | 1,155.435 | 562.925 | 1,290.386 | 1,146.714 | 417.398 | 609.651 | 1,144.785 | 518.61 | 858.457 | 1,426.843 |
Kortetermijnbeleggingen
| 92,553.225 | 98,298.225 | 100,283.225 | 101,268.225 | 12,053.713 | 37,686.981 | 37,646.598 | 60,472.504 | 60,388.942 | 69,346.609 | 74,231.049 | 76,690.962 | 71,584.621 | 73,588.571 | 63,607.637 | 41,670.942 | 41,555.094 | 41,317.068 | 41,333.429 | 40,129.586 | 32,640.798 | 35,729.327 | 36,616.883 | 39,535.93 | 37,411.171 | 40,030.173 | 37,657.748 | 31,044.406 | 26,552.74 | 4,231.678 | 4,128.935 | 1,524.059 | 18,360.828 | 23,193.269 | 23,084.909 | 34,217.014 | 30,359.906 | 42,704.169 | 44,037.616 | 33,810.654 | 33,707.122 | 21,364.519 | 28,826.909 | 21,899.02 | 28,755.954 | 26,608.185 | 32,039.721 | 42,500 | 19,500 | 19,500 | 12,500 | 10,430 | 21,300 | 17,300 | 14,200 | 26,500 | 25,300 | 900 | 100 | 3,000 | 2,400 | 1,600 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 125,268.502 | 121,312.691 | 121,606.17 | 121,671.962 | 124,359.382 | 53,341.28 | 52,752.261 | 86,153.824 | 92,533.226 | 98,886.031 | 110,422.477 | 109,522.772 | 103,823.328 | 105,864.163 | 106,985.844 | 77,689.062 | 72,707.859 | 73,896.293 | 69,883.668 | 72,197.346 | 71,660.057 | 61,476.259 | 66,671.941 | 59,799.643 | 63,727.308 | 61,328.836 | 65,337.622 | 43,801.501 | 39,329.637 | 31,764.483 | 30,331.369 | 15,517.095 | 26,259.343 | 33,133.579 | 34,513.912 | 47,326.457 | 43,780.412 | 56,053.339 | 71,697.079 | 49,153.264 | 48,728.401 | 35,291.519 | 43,343.769 | 46,520.383 | 47,484.428 | 46,570.333 | 47,028.815 | 47,057.747 | 22,766.844 | 22,139.594 | 23,961.093 | 22,642.356 | 21,832.123 | 18,455.435 | 14,762.925 | 27,790.386 | 26,446.714 | 1,317.398 | 709.651 | 4,144.785 | 2,918.61 | 2,458.457 | 1,426.843 |
Nettovorderingen
| 63,974.877 | 53,421.095 | 39,790.463 | 49,867.901 | 51,447.377 | 54,246.412 | 42,814.861 | 53,730.989 | 65,978.877 | 55,644.753 | 57,275.435 | 58,626.158 | 58,646.175 | 48,701.035 | 36,973.765 | 45,621.889 | 38,431.375 | 35,354.049 | 31,843.971 | 32,340.98 | 38,870.06 | 0 | 35,104.055 | 42,629.516 | 36,160.143 | 39,663.199 | 45,461.791 | 0 | 26,468.117 | 25,347.285 | 26,011.626 | 24,637.782 | 25,405.069 | 27,856.626 | 28,822.638 | 29,763.516 | 31,511.21 | 33,962.496 | 32,281.248 | 0 | 0 | 41,461.843 | 43,975.555 | 0 | 54,303.438 | 48,257.646 | 44,992.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 74,118.909 | 79,166.293 | 85,027.725 | 91,488.583 | 96,338.703 | 108,593.994 | 107,638.796 | 94,901.063 | 79,058.9 | 68,796.132 | 62,783.083 | 59,202.804 | 50,795.402 | 47,145.378 | 47,279.663 | 52,168.219 | 56,042.503 | 53,700.948 | 59,153.748 | 75,668.594 | 73,952.946 | 70,162.806 | 71,538.511 | 72,736.042 | 74,680.661 | 73,331.214 | 75,241.187 | 17,215.458 | 15,926.492 | 16,058.076 | 19,994.588 | 14,823.848 | 21,302.323 | 21,804.749 | 21,732.864 | 16,432.374 | 16,143.169 | 16,187.33 | 14,548.743 | 14,261.597 | 13,097.317 | 18,048.792 | 17,499.848 | 19,929.13 | 22,211.816 | 14,049.042 | 12,564.758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 3,125.974 | 3,231.476 | 3,107.928 | 11.529 | 11.412 | 11.182 | 11.183 | 11.069 | 13.25 | 13.249 | 13.25 | 31.966 | 13.251 | 13.25 | 13.249 | 125.234 | 125.234 | 125.218 | 119.335 | -0 | -0 | 40,396.008 | -0.001 | 0.001 | 0.001 | -0.001 | 0.001 | 30,367.436 | 0.001 | 0.001 | -0 | 0.002 | 0.001 | -0.001 | 0.001 | 0.001 | -0.001 | 0.001 | -0.003 | 35,800.865 | 41,602.488 | 0.001 | -0 | 46,302.99 | -0.001 | 0.001 | 0 | 3,919.64 | -0.001 | -0.001 | 10,157.936 | -0.001 | -0.001 | 7,578.668 | -0.002 | 0.001 | -0.001 | 2,886.47 | 2,091.939 | 1,930.802 | 2,307.894 | 0.002 | 2,726.857 |
Totaal vlottende activa
| 266,488.262 | 257,131.554 | 249,532.286 | 263,039.974 | 272,156.875 | 216,192.867 | 203,217.101 | 234,796.945 | 237,584.253 | 223,340.165 | 230,494.244 | 227,383.7 | 213,278.156 | 201,723.826 | 191,252.521 | 175,604.404 | 167,306.971 | 163,076.507 | 161,000.721 | 180,206.92 | 184,483.063 | 172,035.073 | 173,314.507 | 175,165.202 | 174,568.113 | 174,323.248 | 186,040.6 | 91,384.395 | 81,724.247 | 73,169.845 | 76,337.583 | 54,978.727 | 72,966.736 | 82,794.953 | 85,069.414 | 93,522.348 | 91,434.79 | 106,203.166 | 118,527.068 | 99,215.726 | 103,428.206 | 94,802.155 | 104,819.172 | 112,752.503 | 123,999.681 | 108,877.022 | 104,585.674 | 50,977.387 | 26,080.067 | 24,989.633 | 34,119.029 | 25,050.454 | 24,320.411 | 26,034.103 | 17,056.155 | 30,239.729 | 29,825.229 | 4,203.868 | 2,801.59 | 6,075.587 | 5,226.504 | 4,952.031 | 4,153.7 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 142,813.128 | 141,344.724 | 143,872.519 | 151,635.973 | 151,924.773 | 157,355.916 | 155,626.699 | 156,425.372 | 147,526.854 | 130,297.866 | 121,897.391 | 116,254.719 | 112,583.473 | 112,578.992 | 110,093.029 | 112,560.679 | 113,879.845 | 112,941.092 | 112,546.965 | 210,176.095 | 208,184.85 | 194,294.349 | 184,500.103 | 187,805.547 | 190,168.923 | 191,724.848 | 192,195.196 | 1,099.613 | 154.097 | 209.482 | 229.519 | 18,157.305 | 21,527.781 | 21,743.622 | 22,247.72 | 17,242.405 | 17,624.438 | 18,006.316 | 18,372.527 | 19,452.149 | 20,588.26 | 20,597.281 | 20,990.571 | 21,659.069 | 22,363.712 | 22,442.64 | 23,597.827 | 45.892 | 52.368 | 55.606 | 58.844 | 62.578 | 61.84 | 70.841 | 54,189.803 | 54,337.729 | 54,494.904 | 29,329.512 | 29,498.785 | 29,667.741 | 30,019.669 | 30,310.923 | 30,502.177 |
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
| 1,747.414 | 1,704.484 | 1,716.492 | 1,727.358 | 1,741.556 | 1,757.693 | 1,772.251 | 1,787.051 | 1,798.6 | 1,828.108 | 1,846.567 | 2,044.786 | 2,046.136 | 2,053.66 | 981.432 | 987.213 | 991.394 | 1,000.063 | 1,005.881 | 2,461.994 | 2,477.415 | 2,499.624 | 2,471.383 | 2,553.898 | 2,624.276 | 2,645.624 | 2,614.224 | 853.322 | 834.666 | 843.969 | 855.6 | 915.288 | 928.071 | 929.991 | 937.156 | 948.703 | 956.267 | 964.228 | 975.133 | 985.58 | 1,478.731 | 1,489.916 | 1,498.905 | 1,513.294 | 1,492.7 | 1,500.204 | 1,475.983 | 1,371.032 | 1,350.178 | 1,355.887 | 1,357.997 | 41.539 | 43.443 | 48.484 | 58.567 | 63.608 | 68.649 | 78.752 | 83.856 | 88.994 | 169.768 | 115.552 | 162.72 |
Goodwill en immateriële activa
| 1,747.414 | 1,704.484 | 1,716.492 | 1,727.358 | 1,741.556 | 1,757.693 | 1,772.251 | 1,787.051 | 1,798.6 | 1,828.108 | 1,846.567 | 2,044.786 | 2,046.136 | 2,053.66 | 981.432 | 987.213 | 991.394 | 1,000.063 | 1,005.881 | 2,461.994 | 2,477.415 | 2,499.624 | 2,471.383 | 2,553.898 | 2,624.276 | 2,645.624 | 2,614.224 | 853.322 | 834.666 | 843.969 | 855.6 | 915.288 | 928.071 | 929.991 | 937.156 | 948.703 | 956.267 | 964.228 | 975.133 | 985.58 | 1,478.731 | 1,489.916 | 1,498.905 | 1,513.294 | 1,492.7 | 1,500.204 | 1,475.983 | 1,371.032 | 1,350.178 | 1,355.887 | 1,357.997 | 41.539 | 43.443 | 48.484 | 58.567 | 63.608 | 68.649 | 78.752 | 83.856 | 88.994 | 169.768 | 115.552 | 162.72 |
Langetermijnbeleggingen
| 99,090.954 | 104,342.397 | 104,357.358 | -93,911.174 | -4,150.999 | -29,685.934 | -30,030.653 | -52,299.346 | -52,322.202 | -61,157.098 | -66,222.137 | -67,596.934 | -62,619.104 | -64,523.311 | -54,762.47 | -33,208.313 | -33,210.812 | -32,856.606 | -33,044.731 | -24,099.068 | -16,666.513 | -20,292.7 | -21,314.392 | -24,068.681 | -22,109.399 | -24,392.282 | -29,228.541 | 54,929.919 | 61,955.704 | 90,840.6 | 90,933.855 | 94,718.086 | 80,011.929 | 74,844.462 | 74,207.439 | 50,953.196 | 58,990.109 | 26,759.466 | 10,393.751 | 46,916.87 | 46,889.176 | 72,483.527 | 65,925.273 | 77,890.699 | 74,715.801 | 72,533.308 | 68,424.014 | 90,440.685 | 142,903.884 | 142,489.523 | 144,980.261 | 131,613.76 | 121,304.108 | 121,359.416 | 104,337.497 | 66,097.43 | 90,535.185 | 117,228.013 | 119,022.789 | 116,964.474 | 106,012.333 | 103,207.983 | 0 |
Belastingvorderingen
| 897.579 | 1,115.084 | 1,115.069 | 1,974.445 | 1,966.355 | 1,902.877 | 1,920.812 | 3,114.402 | 2,950.477 | 3,418.889 | 3,346.711 | 1,323.543 | 1,331.746 | 1,371.781 | 1,371.781 | 603.645 | 603.645 | 610.507 | 610.507 | 331.972 | 330.172 | 177.384 | 177.384 | 73.686 | 73.686 | 55,605.161 | 53,178.144 | 144.731 | 176.721 | 41.242 | 412.565 | 404.75 | 366.352 | 285.083 | 388.249 | 561.959 | 505.506 | 513.149 | 509.981 | 518.507 | 461.688 | 653.63 | 543.67 | 97.631 | 221.69 | 748.056 | 572.607 | 775.248 | 825.729 | 727.82 | 0 | 16,781.735 | 27,651.735 | 8.699 | 20,298.753 | 27,568.429 | 26,368.429 | 2,284.655 | 1,484.655 | 4,384.655 | 3,784.655 | 2,984.655 | 0 |
Overige niet-vlottende activa
| 444.034 | 1,356.38 | 2,519.909 | 201,197.465 | 111,571.816 | 135,308.88 | 136,594.051 | 154,396.894 | 155,014.081 | 167,458.828 | 172,265.077 | 169,824.932 | 164,944.364 | 173,153.87 | 163,307.38 | 139,895.878 | 140,379.944 | 146,830.881 | 147,813.997 | 54,181.579 | 46,654.376 | 50,741.751 | 51,699.491 | 54,588.206 | 52,796.184 | 0.001 | 0.001 | 36,857.918 | 32,430.275 | 10,626.53 | 10,598.172 | 11,858.273 | 28,687.705 | 34,228.396 | 34,376.153 | 45,431.796 | 38,305.519 | 52,842.827 | 49,495.587 | 41,257.138 | 40,942.771 | 33,595.107 | 41,078.33 | 34,261.072 | 41,224.767 | 39,755.029 | 44,925.767 | 47,274.966 | 24,276.076 | 24,278.443 | 13,033.422 | 60.864 | 70.557 | 23,732.555 | 88.486 | 90.258 | 94.426 | 155.065 | 171.983 | 52.855 | 140.862 | 164.668 | 102,412.417 |
Totaal niet-vlottende activa
| 244,993.108 | 249,863.068 | 253,581.346 | 262,624.066 | 263,053.502 | 266,639.432 | 265,883.16 | 263,424.373 | 254,967.81 | 241,846.592 | 233,133.608 | 221,851.047 | 218,286.616 | 224,634.992 | 220,991.152 | 220,839.101 | 222,644.017 | 228,525.937 | 228,932.62 | 243,052.573 | 240,980.301 | 227,420.408 | 217,533.969 | 220,952.656 | 223,553.67 | 225,583.352 | 218,759.024 | 93,885.503 | 95,551.463 | 102,561.823 | 103,029.711 | 126,053.702 | 131,521.838 | 132,031.554 | 132,156.717 | 115,138.059 | 116,381.839 | 99,085.986 | 79,746.978 | 109,130.244 | 110,360.626 | 128,819.461 | 130,036.748 | 135,421.765 | 140,018.67 | 136,979.237 | 138,996.197 | 139,907.823 | 169,408.235 | 168,907.279 | 159,430.524 | 148,560.476 | 149,131.683 | 145,219.995 | 178,973.106 | 148,157.454 | 171,561.593 | 149,075.997 | 150,262.068 | 151,158.719 | 140,127.287 | 136,783.781 | 133,077.314 |
Totaal activa
| 511,481.37 | 506,994.622 | 503,113.632 | 525,664.04 | 535,210.376 | 482,832.299 | 469,100.261 | 498,221.318 | 492,552.063 | 465,186.758 | 463,627.852 | 449,234.747 | 431,564.772 | 426,358.818 | 412,243.673 | 396,443.505 | 389,950.987 | 391,602.444 | 389,933.341 | 423,259.492 | 425,463.364 | 399,455.481 | 390,848.476 | 396,117.858 | 398,121.782 | 399,906.6 | 404,799.624 | 185,269.899 | 177,275.709 | 175,731.668 | 179,367.293 | 181,032.428 | 204,488.574 | 214,826.508 | 217,226.132 | 208,660.407 | 207,816.629 | 205,289.152 | 198,274.046 | 208,345.97 | 213,788.832 | 223,621.615 | 234,855.92 | 248,174.268 | 264,018.351 | 245,856.259 | 243,581.872 | 190,885.21 | 195,488.302 | 193,896.914 | 193,549.553 | 173,610.932 | 173,452.094 | 171,254.098 | 196,029.261 | 178,397.183 | 201,386.822 | 153,279.865 | 153,063.658 | 157,234.306 | 145,353.791 | 141,735.812 | 137,231.014 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 18,981.188 | 16,388.238 | 12,642.028 | 18,740.119 | 21,086.855 | 25,406.355 | 25,665.608 | 24,778.824 | 30,769.34 | 17,608.661 | 25,356.375 | 20,002.485 | 20,797.596 | 19,138.264 | 13,483.656 | 14,127.023 | 8,118.17 | 10,575.146 | 9,634.082 | 9,286.725 | 11,725.573 | 11,898.99 | 11,290.341 | 13,244.703 | 13,879.547 | 10,858.306 | 15,056.737 | 52,557.091 | 47,670.111 | 46,515.219 | 49,514.534 | 51,544.469 | 60,572.911 | 69,269.831 | 68,263.878 | 63,838.71 | 63,097.287 | 60,426.657 | 60,318.303 | 63,092.574 | 62,494.604 | 68,554.129 | 66,898.482 | 74,158.457 | 91,144.03 | 73,234.877 | 67,397.513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 44,058.222 | 48,885.592 | 48,884.675 | 52,168.744 | 54,592.067 | 56,387.65 | 47,218.513 | 64,708.759 | 55,745.336 | 59,571.3 | 62,578.81 | 65,300.06 | 64,656.967 | 71,428.784 | 58,901.65 | 65,200.831 | 63,477.23 | 64,966.142 | 71,307.952 | 70,787.739 | 70,370.56 | 60,802.909 | 53,497.031 | 59,228.681 | 60,570.323 | 66,726.276 | 79,203.449 | 2,595 | 1,305 | 1,005 | 1,005 | 0 | 8,050 | 6,750 | 7,660 | 7,059.882 | 8,542.384 | 10,936.841 | 10,979.309 | 18,823.018 | 14,290.5 | 15,340.499 | 26,583.881 | 28,015.612 | 27,514.534 | 24,318.744 | 15,450 | 3,000 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 165.114 | 100 | 3,000 | 3,750 | 3,750 | 3,750 |
Belastingschulden
| 438.022 | 329.805 | 340.293 | 872.358 | 606.437 | 772.464 | 754.267 | 1,839.952 | 1,825.436 | 1,437.449 | 488.634 | 1,347.47 | 1,143.417 | 430.448 | 286.282 | 793.837 | 910.946 | 490.149 | 318.493 | 153.743 | 431.348 | 126.027 | 182.208 | 310.092 | 264.675 | 145.322 | 228.875 | -88.722 | 129.432 | 268.387 | 608.965 | 250.894 | 357.544 | 254.116 | 232.39 | 172.346 | 197.585 | 275.109 | 266.219 | -34.349 | 229.099 | 280.066 | 159.786 | 458.197 | 207.2 | 486.416 | 273.117 | 41.695 | 38.672 | 36.589 | 74.176 | 38.796 | 0 | 1,698.68 | 0 | 36.532 | 109.916 | 0 | 26.577 | 157.96 | 47.974 | 0 | 0 |
Uitgestelde opbrengsten
| 776.309 | 648.083 | 404.95 | 19,108.055 | 21,189.426 | 522.117 | 528.3 | 508.02 | 510.661 | 699.549 | 24,770.948 | 24,786.078 | 23,257.877 | 22,758.153 | 23,180.379 | 20,933.038 | 22,306.899 | 16,338.226 | 19,448.662 | 20,524.359 | 23,922.51 | 126.027 | 20,719.443 | 310.092 | 20,606.246 | 145.322 | 17,134.636 | 7,672.504 | 2,834.178 | 3,530.682 | 3,539.337 | 0 | 12,610.688 | 254.116 | 13,180.876 | 3,465.826 | 197.585 | 275.109 | 4,141.65 | -34.349 | 229.099 | 6,104.43 | 6,357.73 | 458.197 | 207.2 | 486.416 | 6,574.675 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 24,664.912 | 27,664.68 | 25,168.003 | 0 | 164.433 | 31,376.454 | 21,032.172 | 26,179.645 | 32,216.681 | 23,964.778 | 0.001 | -0.002 | -0.001 | 0 | -0 | -0.002 | -0.001 | -0 | -0.001 | -0.001 | 0 | 20,634.532 | 0.001 | 19,619.836 | 0.001 | 16,211.881 | -0.001 | -0.001 | 0.001 | 0.001 | -0.001 | 9,041.818 | 0.001 | 11,895.493 | 0 | -0.001 | 3,423.323 | 4,614.398 | -0.001 | 4,622.116 | 11,337.081 | 0.001 | 0 | 6,235.079 | 6,948.153 | 6,772.473 | -0 | 1,061.009 | 644.751 | 473.23 | 589.737 | 432.268 | 437.892 | 2,884.196 | 683.066 | 632.545 | 1,026.747 | 1,545.744 | 1,313.815 | 2,372.959 | 1,448.158 | 1,559.501 | 1,508.734 |
Totaal kortlopende verplichtingen
| 88,480.631 | 93,586.593 | 87,099.655 | 90,016.918 | 97,032.78 | 113,692.576 | 94,444.592 | 116,175.248 | 119,242.019 | 101,844.288 | 112,706.135 | 110,088.621 | 108,712.439 | 113,325.202 | 95,565.686 | 100,260.89 | 93,902.299 | 91,879.513 | 100,390.695 | 100,598.822 | 106,018.643 | 93,462.458 | 85,506.815 | 92,403.312 | 95,056.117 | 93,941.785 | 111,394.821 | 62,824.594 | 51,809.29 | 51,050.902 | 54,058.87 | 60,586.287 | 81,233.6 | 88,169.44 | 89,104.754 | 74,364.417 | 75,260.579 | 76,253.005 | 75,439.261 | 86,503.359 | 88,351.284 | 89,999.059 | 99,840.093 | 108,867.345 | 125,813.917 | 104,812.51 | 89,422.188 | 4,061.009 | 744.751 | 573.23 | 689.737 | 532.268 | 537.892 | 2,984.196 | 783.066 | 732.545 | 1,126.747 | 1,710.858 | 1,413.815 | 5,372.959 | 5,198.158 | 5,309.501 | 5,258.734 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 5,000 | 7,926.113 | 8,546.953 | 9,204.679 | 9,937.745 | 11,618.582 | 11,909.17 | 9,860.407 | 10,780.131 | 11,244.315 | 12,185.52 | 39,297.953 | 40,276.77 | 40,798.794 | 49,937.82 | 24,397.167 | 25,137.66 | 25,358.643 | 16,681.67 | 23,355.649 | 23,639.624 | 13,139.733 | 14,585.272 | 9,000 | 9,000 | 9,000 | 13,679.157 | 0 | 7,971.582 | 0 | 7,878.652 | 0 | 0 | 1,400 | 8,307.218 | 1,400 | 1,400 | 0 | 0 | 0 | 0 | 6,100 | 6,100 | 6,349.211 | 3,364.744 | 4,242.688 | 9,558.881 | 0 | 10,303.565 | 10,084.153 | 9,864.714 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 3.473 | 2.627 | 2.627 | 191.058 | 191.038 | 121.531 | 236.803 | 335.413 | 275.352 | 4,707.308 | 4,438.045 | 558.027 | 555.661 | 34.592 | 314.014 | 561.914 | 561.936 | 4,206.196 | 4,062.243 | 5.322 | 7.758 | 11.112 | 13.889 | 2.184 | 3.808 | 7.094 | 10.486 | 35.999 | 24.443 | 41.29 | 81.434 | 122.47 | 136.272 | 16.914 | 20.189 | 25.295 | 20.862 | 0 | 0 | 0 | 0 | 7,544.23 | 6,919.614 | 0 | 0 | 7,080.183 | 11,128.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 17,769.87 | 17,769.87 | 17,769.87 | 15,224.725 | 15,224.725 | 15,556.52 | 15,556.52 | 18,616.055 | 18,616.055 | 18,616.055 | 18,616.055 | 16,923.686 | 16,923.686 | 16,923.686 | 16,923.686 | 17,035.78 | 17,035.78 | 17,035.78 | 17,035.78 | 17,192.201 | 17,192.201 | 17,192.201 | 17,192.201 | 17,381.385 | 17,381.916 | 17,171.239 | 17,171.793 | 2.17 | 2.17 | 2.17 | 2.17 | 0 | 161.848 | 223.503 | 223.503 | 289.126 | 289.126 | 209.948 | 209.948 | 400.685 | 400.683 | 433.539 | 433.54 | 2,096.681 | 2,097.089 | 1,701.942 | 1,701.94 | 0 | 0 | 0 | 4,972.322 | 4,867.477 | 5,461.196 | 4,754.832 | 12,770.78 | 11,204.15 | 4,698.851 | 8,400.753 | 7,813.81 | 7,496.029 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 11,634.159 | 3,800.626 | 3,572.389 | 5,088.348 | 4,221.585 | 3,122.408 | 1,621.254 | 6,357.491 | 5,567.22 | 6,602.695 | 5,782.629 | 35,520.844 | 38,019.735 | 33,716.105 | 42,005.487 | 12,304.029 | 11,409.413 | 10,741.269 | 9,476.582 | 11,689.535 | 10,722.243 | 10,767.054 | 9,424.641 | 10,400.1 | 9,800.28 | 14,652.852 | -0.001 | 7,810.258 | 0.001 | 7,789.784 | -0 | 6,650.892 | 7,392.541 | 7,133.877 | 0 | 6,667.268 | 6,516.567 | 7,162.388 | 1,987.945 | 2,037.002 | 7,242.906 | -0.001 | -0 | 7,378.364 | 6,899.333 | 0.001 | -0 | 8,107.556 | 7,752.028 | 7,736.519 | 8,142.859 | 4,914.808 | 4,577.615 | 4,635.607 | 4,693.868 | 2,172 | 2,172 | 2,172 | 2,172 | 2,172 | 2,172 | 2,172 | 2,172 |
Totaal niet-vlottende verplichtingen
| 34,407.503 | 29,499.236 | 29,891.839 | 29,708.81 | 29,575.093 | 30,419.041 | 29,323.747 | 35,169.366 | 35,238.758 | 41,170.373 | 41,022.248 | 92,300.51 | 95,775.852 | 91,473.177 | 109,181.008 | 54,298.889 | 54,144.788 | 57,341.887 | 47,256.275 | 52,242.707 | 51,561.826 | 41,110.1 | 41,216.003 | 36,783.669 | 36,186.004 | 40,831.185 | 30,861.436 | 7,848.427 | 7,998.196 | 7,833.244 | 7,962.256 | 6,773.362 | 7,690.661 | 8,774.294 | 8,550.91 | 8,381.689 | 8,226.555 | 7,372.336 | 2,197.893 | 2,437.687 | 7,643.589 | 14,077.768 | 13,453.154 | 15,824.256 | 12,361.166 | 13,024.814 | 22,389.432 | 8,107.556 | 18,055.593 | 17,820.672 | 22,979.895 | 9,782.285 | 10,038.811 | 9,390.439 | 17,464.648 | 13,376.15 | 6,870.851 | 10,572.753 | 9,985.81 | 9,668.029 | 2,172 | 2,172 | 2,172 |
Totaal passiva
| 122,888.134 | 123,085.829 | 116,991.494 | 119,725.728 | 126,607.873 | 144,111.617 | 123,768.339 | 151,344.614 | 154,480.777 | 143,014.661 | 153,728.383 | 202,389.13 | 204,488.292 | 204,798.378 | 204,746.693 | 154,559.779 | 148,047.087 | 149,221.4 | 147,646.969 | 152,841.529 | 157,580.469 | 134,572.558 | 126,722.818 | 129,186.982 | 131,242.12 | 134,772.969 | 142,256.257 | 70,673.022 | 59,807.486 | 58,884.146 | 62,021.126 | 67,359.649 | 88,924.261 | 96,943.735 | 97,655.665 | 82,746.107 | 83,487.134 | 83,625.341 | 77,637.154 | 88,941.047 | 95,994.873 | 104,076.827 | 113,293.248 | 124,691.601 | 138,175.082 | 117,837.323 | 111,811.619 | 12,168.565 | 18,800.345 | 18,393.902 | 23,669.632 | 10,314.554 | 10,576.703 | 12,374.635 | 18,247.714 | 14,108.695 | 7,997.598 | 12,283.611 | 11,399.625 | 15,040.987 | 7,370.158 | 7,481.501 | 7,430.734 |
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
| 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 23,401.568 | 20,260.65 | 14,374.351 | 14,285.303 | 13,967.608 | 13,967.608 | 13,967.608 | 13,967.608 | 13,934.284 | 13,764.032 | 13,704.331 | 13,538.467 | 13,538.467 | 13,538.467 | 13,538.467 | 13,538.467 | 13,538.467 | 13,538.467 | 13,538.467 | 13,538.467 | 13,538.467 | 13,538.467 | 13,538.467 | 13,538.467 | 13,538.467 | 13,538.467 | 13,538.467 | 13,538.467 |
Ingehouden winsten
| 24,995.733 | 23,123.189 | 22,311.791 | 42,382.548 | 43,099.926 | 39,334.952 | 43,064.019 | 41,565.996 | 38,466.774 | 48,520.822 | 8,982.722 | 13,984.663 | -4,475.174 | -11,026.317 | -13,994.346 | -9,209.002 | -10,574.955 | -9,748.462 | -9,438.017 | 4,338.271 | 4,393.606 | 4,178.234 | 4,140.263 | 6,743.22 | 6,484.99 | 6,265.124 | 6,083.262 | 3,367.273 | 2,537.633 | 1,507.659 | 1,585.786 | 8,556.421 | 11,056.068 | 13,063.56 | 14,804.804 | 21,641.944 | 24,375.397 | 24,032.171 | 23,388.605 | 22,740.054 | 19,223.065 | 20,660.371 | 22,445.391 | 23,686.811 | 25,682.982 | 24,860.295 | 30,478.244 | 120,533.017 | 118,171.071 | 116,986.124 | 64,005.531 | 22,840.167 | 21,988.728 | 18,156.655 | 5,549.953 | -4,888.168 | -2,401.325 | 1,188.646 | 1,966.936 | 1,492.115 | 5,710.494 | 2,251.88 | -444.979 |
Overige gereserveerde algehele resultaten
| 18,952.575 | 17,984.928 | 17,941.363 | 17,930.349 | 17,626.327 | 22,814.35 | 20,737.111 | 23,193.674 | 21,455.882 | 20,859.573 | 20,304.059 | 20,728.833 | 19,717.288 | 19,960.577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 70,437.171 | 70,415.323 | 70,174.868 | 55,247.078 | 55,248.08 | 54,466.019 | 54,970.54 | 57,415.258 | 57,415.258 | 40,118.891 | 74,515.259 | 72,438.878 | 72,438.878 | 72,438.88 | 92,126.18 | 92,819.009 | 93,371.295 | 93,237.676 | 93,186.484 | 98,232.654 | 97,606.91 | 91,195.891 | 90,653.496 | 90,097.712 | 89,973.308 | 90,001.941 | 89,942.301 | 88,194.369 | 91,864.785 | 92,323.42 | 92,777.077 | 82,271.631 | 81,708.022 | 81,836.26 | 81,611.822 | 81,288.081 | 80,067.27 | 83,522.68 | 83,117.4 | 82,958.389 | 84,961.724 | 85,143.176 | 85,270.345 | 86,059.695 | 86,524.468 | 89,521.715 | 87,686.009 | 44,645.161 | 44,978.421 | 44,978.421 | 92,335.923 | 126,917.744 | 127,348.196 | 127,184.342 | 158,693.128 | 155,638.19 | 182,252.083 | 126,269.141 | 126,158.632 | 127,162.738 | 118,734.672 | 118,463.964 | 116,706.793 |
Totaal eigen vermogen van aandeelhouders
| 137,787.047 | 134,925.008 | 133,829.591 | 138,961.543 | 139,375.902 | 140,016.889 | 142,173.239 | 145,576.497 | 140,739.482 | 132,900.853 | 127,203.608 | 130,553.943 | 111,082.561 | 104,774.707 | 101,533.402 | 107,011.575 | 106,197.909 | 106,890.782 | 107,150.035 | 125,972.492 | 125,402.084 | 118,775.693 | 118,195.327 | 120,242.5 | 119,859.866 | 119,668.633 | 119,427.131 | 114,963.21 | 117,803.986 | 117,232.647 | 117,764.431 | 114,229.62 | 116,165.658 | 118,301.388 | 119,818.193 | 126,331.593 | 124,703.317 | 121,929.202 | 120,791.308 | 119,666.051 | 118,152.397 | 119,771.155 | 121,683.344 | 123,680.79 | 125,971.482 | 128,086.341 | 131,702.719 | 178,716.645 | 176,687.959 | 175,503.012 | 169,879.921 | 163,296.378 | 162,875.391 | 158,879.464 | 177,781.548 | 164,288.489 | 193,389.225 | 140,996.254 | 141,664.035 | 142,193.32 | 137,983.633 | 134,254.311 | 129,800.281 |
Totaal eigen vermogen
| 388,593.236 | 383,908.793 | 386,122.138 | 405,938.311 | 408,602.503 | 338,720.682 | 345,331.922 | 346,876.705 | 338,071.287 | 322,172.097 | 309,899.469 | 246,845.616 | 227,076.48 | 221,560.439 | 207,496.979 | 241,883.726 | 241,903.9 | 242,381.043 | 242,286.372 | 270,417.964 | 267,882.895 | 264,882.924 | 264,125.658 | 266,930.876 | 266,879.662 | 265,133.631 | 262,543.367 | 114,596.877 | 117,468.223 | 116,847.522 | 117,346.167 | 113,672.779 | 115,564.313 | 117,882.773 | 119,570.467 | 125,914.3 | 124,329.494 | 121,663.811 | 120,636.892 | 119,404.923 | 117,793.959 | 119,544.788 | 121,562.672 | 123,482.666 | 125,843.269 | 128,018.935 | 131,770.252 | 178,716.645 | 176,687.959 | 175,503.012 | 169,879.921 | 163,296.378 | 162,875.391 | 158,879.464 | 177,781.548 | 164,288.489 | 193,389.225 | 140,996.254 | 141,664.035 | 142,193.32 | 137,983.633 | 134,254.311 | 129,800.281 |
Totaal passiva en aandeelhoudersvermogen
| 511,481.37 | 506,994.622 | 503,113.632 | 258,687.271 | 535,210.376 | 482,832.299 | 469,100.261 | 498,221.318 | 492,552.063 | 465,186.758 | 463,627.852 | 449,234.747 | 431,564.772 | 426,358.818 | 412,243.673 | 396,443.505 | 389,950.987 | 391,602.444 | 389,933.341 | 423,259.492 | 425,463.364 | 399,455.482 | 390,848.476 | 396,117.858 | 398,121.782 | 399,906.6 | 404,799.624 | 185,269.899 | 177,275.709 | 175,731.668 | 179,367.293 | 181,032.428 | 204,488.574 | 214,826.508 | 217,226.132 | 208,660.407 | 207,816.628 | 205,289.152 | 198,274.046 | 208,345.97 | 213,788.832 | 223,621.615 | 234,855.92 | 248,174.267 | 264,018.351 | 245,856.259 | 243,581.872 | 190,885.21 | 195,488.302 | 193,896.914 | 193,549.553 | 173,610.932 | 173,452.094 | 171,254.099 | 196,029.262 | 178,397.184 | 201,386.823 | 153,279.865 | 153,063.66 | 157,234.306 | 145,353.791 | 141,735.812 | 137,231.015 |