Korea Petrochemical Ind. Co., Ltd.
KRX:006650.KS
99300 (KRW) • At close November 4, 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
| 178,039.764 | 35,803.645 | 34,185.394 | 36,127.545 | 29,984.245 | 65,289.551 | 39,334.807 | 151,809.513 | 136,767.673 | 108,264.089 | 241,371.122 | 183,470.966 | 163,829.481 | 217,410.089 | 249,780.04 | 188,286.342 | 199,615.418 | 116,153.261 | 98,163.24 | 89,055.864 | 77,408.482 | 106,416.133 | 53,729.362 | 63,298.77 | 100,974.095 | 74,955.144 | 9,696.046 | 67,175.065 | 53,283.413 | 114,115.676 | 87,046.624 | 149,203.358 | 150,096.155 | 185,832.365 | 134,354.79 | 139,035.564 | 119,164.461 | 112,881.124 | 60,284.454 | 59,774.402 | 87,471.218 | 63,880.028 | 75,908.096 | 112,488.251 | 131,365.398 | 132,449.618 | 102,158.313 | 89,251.195 | 75,056.103 | 66,105.085 | 92,619.886 | 98,370.793 | 164,818.879 | 83,811.569 | 83,807.456 | 121,166.404 | 66,514.254 | 35,725.915 | 38,371.826 | 34,050.554 | 65,978.977 | 102,203.855 | 46,359.343 |
Kortetermijnbeleggingen
| 41,162 | 8,000 | 8,000 | -15,458.448 | 8,000 | 8,000 | 3,000 | 43,000 | 167,412.59 | 252,974.843 | 219,717.068 | 293,000 | 323,090 | 123,000 | 43,000 | 23,000 | 3,000 | 3,000 | 3,000 | 3,000 | 0 | 0 | 0 | 12,000 | 10,000 | 0 | 0 | 0 | 0 | 0 | 10,012.52 | 0 | 0 | 0 | 0 | 45,545.699 | 16,046.159 | 7,020.438 | 13,840.753 | 10,756.384 | 10,756.384 | 14,756.384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500 | 500 | 500 | 800 | 1,000 | 500 | 500 | 1,000 |
Liquide middelen en kortetermijnbeleggingen
| 219,201.764 | 43,803.645 | 42,185.394 | 36,127.545 | 37,984.245 | 73,289.551 | 42,334.807 | 194,809.513 | 304,180.264 | 361,238.931 | 461,088.19 | 476,470.966 | 486,919.481 | 340,410.089 | 292,780.04 | 211,286.342 | 202,615.418 | 119,153.261 | 101,163.24 | 92,055.864 | 77,408.482 | 106,416.133 | 53,729.362 | 75,298.77 | 110,974.095 | 74,955.144 | 9,696.046 | 67,175.065 | 53,283.413 | 114,115.676 | 97,059.144 | 149,203.358 | 150,096.155 | 185,832.365 | 134,354.79 | 184,581.263 | 135,210.62 | 119,901.562 | 74,125.207 | 70,530.786 | 98,227.602 | 78,636.412 | 75,908.096 | 112,488.251 | 131,365.398 | 132,449.618 | 102,158.313 | 89,251.195 | 75,056.103 | 66,105.085 | 92,619.886 | 98,370.793 | 164,818.879 | 83,811.569 | 83,807.456 | 121,666.404 | 67,014.254 | 36,225.915 | 39,171.826 | 35,050.554 | 66,478.977 | 102,703.855 | 47,359.343 |
Nettovorderingen
| 300,009.323 | 258,769.081 | 246,356.308 | 219,202.614 | 195,407.645 | 196,140.962 | 201,355.124 | 142,735.223 | 210,130.686 | 226,085.437 | 205,071.589 | 205,376.196 | 202,129.751 | 207,433.324 | 188,268.618 | 175,547.598 | 156,171.551 | 150,344.46 | 0 | 203,252.517 | 206,768.014 | 216,553.952 | 207,183.221 | 251,513.164 | 248,666.681 | 236,329.57 | 226,904.536 | 205,422.778 | 116,789.193 | 0 | 192,479.689 | 0 | 0 | 0 | 147,349.812 | 170,810.657 | 170,213.13 | 0 | 172,730.854 | 189,778.107 | 188,110.787 | 0 | 209,259.04 | 0 | 0 | 0 | 192,664.286 | 237,549.393 | 219,137.932 | 196,277.381 | 0 | 186,323.847 | 210,479.673 | 209,468.408 | 0 | 0 | 0 | 224,922.028 | 0 | 195,066.559 | 173,183.944 | 0 | 180,708.874 |
Voorraad
| 266,189.465 | 219,990.472 | 211,074.481 | 223,181.612 | 195,418.438 | 233,975.613 | 217,234.978 | 288,305.621 | 312,410.596 | 313,837.802 | 302,995.854 | 229,967.95 | 213,002.339 | 228,440.907 | 124,182.706 | 160,616.96 | 135,928.686 | 172,671.103 | 161,411.347 | 199,256.339 | 201,442.947 | 208,897.5 | 167,642.526 | 236,145.418 | 174,952.279 | 183,292.308 | 174,202.03 | 166,133.179 | 171,210.317 | 180,265.987 | 138,732.617 | 129,593.954 | 136,041.584 | 104,381.576 | 128,749.128 | 140,949.847 | 138,726.31 | 146,168.902 | 168,394.252 | 219,554.937 | 190,022.85 | 183,714.307 | 180,684.661 | 226,965.791 | 197,260.66 | 213,385.6 | 185,664.856 | 200,537.76 | 272,659.927 | 254,198.266 | 209,390.608 | 164,355.396 | 178,897.688 | 180,735.6 | 176,999.262 | 157,376.979 | 139,340.755 | 306,463.263 | 242,753.685 | 170,345.089 | 160,422.622 | 134,760.461 | 127,633.517 |
Overige vlottende activa
| 16,518.834 | 25,316.808 | 2,454.761 | 15,425.193 | 19,450.122 | 14,868.849 | -0.001 | 23,511.816 | 21,197.831 | 25,809.943 | 1,420.567 | 20,493.961 | 13,231.291 | 12,866.732 | 0.001 | 8,588.691 | 5,730.216 | 24,884.972 | 201,587.104 | 55.655 | 1,347.002 | 967.564 | 120.121 | 1.385 | 4,095.03 | 3,241.587 | 855.495 | 140.989 | 140.99 | 163,769.79 | -0 | 138,620.409 | 161,175.342 | 166,637.411 | -0 | 0.001 | 0.002 | 163,262.915 | 0 | -0.001 | -0.001 | 201,395.294 | 0 | 172,673.993 | 241,319.855 | 218,967.353 | -0.001 | -0.001 | 0.001 | 0.002 | 209,190.246 | -0.001 | 0.001 | 0.002 | 199,166.502 | 191,074.994 | 145,836.912 | -0.001 | 227,720.604 | -0.001 | 0.001 | 159,014.033 | -0.002 |
Totaal vlottende activa
| 801,919.386 | 547,880.006 | 502,070.944 | 493,936.964 | 448,260.45 | 518,274.976 | 460,924.909 | 649,362.173 | 847,919.376 | 926,972.112 | 970,576.2 | 932,309.073 | 915,282.862 | 789,151.052 | 605,231.365 | 556,039.591 | 500,445.871 | 467,053.795 | 464,161.69 | 494,620.374 | 486,966.445 | 532,835.149 | 428,675.23 | 562,958.737 | 538,688.085 | 497,818.609 | 411,658.107 | 438,872.011 | 341,423.913 | 458,151.453 | 428,271.45 | 417,417.721 | 447,313.081 | 456,851.352 | 410,453.731 | 496,341.768 | 444,150.062 | 429,333.379 | 415,250.313 | 479,863.829 | 476,361.238 | 463,746.013 | 465,851.797 | 512,128.035 | 569,945.913 | 564,802.571 | 480,487.455 | 527,338.347 | 566,853.963 | 516,580.734 | 511,200.74 | 449,050.035 | 554,196.241 | 474,015.579 | 459,973.22 | 470,118.377 | 352,191.921 | 567,611.205 | 509,646.115 | 400,462.201 | 400,085.544 | 396,478.349 | 355,701.732 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,340,887.196 | 1,376,299.794 | 1,413,732.988 | 1,436,127.263 | 1,480,895.655 | 1,497,668.814 | 1,503,434.716 | 1,395,053.407 | 1,308,647.647 | 1,297,035.242 | 1,287,833.845 | 1,288,633.65 | 1,285,613.064 | 1,293,966.481 | 1,320,582.117 | 1,335,224.659 | 1,352,082.156 | 1,373,248.267 | 1,382,684.007 | 1,383,298.248 | 1,400,590.755 | 1,376,967.426 | 1,381,372.062 | 1,380,593.379 | 1,398,533.439 | 1,377,714.329 | 1,389,201.202 | 1,400,553.224 | 1,361,471.189 | 1,207,779.9 | 1,161,243.455 | 1,027,672.743 | 988,936.279 | 960,503.371 | 960,011.224 | 921,036.029 | 920,192.214 | 924,730.046 | 915,638.495 | 896,952.512 | 870,136.435 | 825,852.951 | 777,574.122 | 742,446.084 | 731,935.736 | 723,031.42 | 720,173.152 | 689,165.452 | 697,457.773 | 710,274.889 | 710,639.879 | 413,219.606 | 419,287.972 | 425,191.638 | 440,458.059 | 449,434.505 | 458,778.024 | 451,702.8 | 443,556.261 | 429,434.411 | 403,846.897 | 408,236.098 | 413,738.428 |
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
| 9,105.042 | 9,142.476 | 9,179.911 | 9,479.55 | 8,914.936 | 8,777.116 | 8,800.591 | 8,824.318 | 8,848.046 | 8,886.773 | 8,910.5 | 8,934.269 | 8,467.288 | 7,845.43 | 7,869.199 | 7,894.168 | 6,999.336 | 6,517.192 | 6,518.855 | 5,805.16 | 5,801.438 | 6,416.004 | 6,417.37 | 6,401.226 | 5,604.371 | 5,673.419 | 5,674.661 | 5,675.903 | 5,677.146 | 6,522.765 | 5,252.93 | 5,383.847 | 6,105.904 | 6,716.385 | 5,002.371 | 6,081.821 | 6,081.821 | 6,086.821 | 6,086.821 | 6,086.821 | 6,086.821 | 6,086.821 | 6,086.821 | 6,086.831 | 6,086.842 | 6,086.853 | 7,002.794 | 5,284.072 | 5,405.439 | 5,405.439 | 5,086.711 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 9,105.042 | 9,142.476 | 9,179.911 | 9,479.55 | 8,914.936 | 8,777.116 | 8,800.591 | 8,824.318 | 8,848.046 | 8,886.773 | 8,910.5 | 8,934.269 | 8,467.288 | 7,845.43 | 7,869.199 | 7,894.168 | 6,999.336 | 6,517.192 | 6,518.855 | 5,805.16 | 5,801.438 | 6,416.004 | 6,417.37 | 6,401.226 | 5,604.371 | 5,673.419 | 5,674.661 | 5,675.903 | 5,677.146 | 6,522.765 | 5,252.93 | 5,383.847 | 6,105.904 | 6,716.385 | 5,002.371 | 6,081.821 | 6,081.821 | 6,086.821 | 6,086.821 | 6,086.821 | 6,086.821 | 6,086.821 | 6,086.821 | 6,086.831 | 6,086.842 | 6,086.853 | 7,002.794 | 5,284.072 | 5,405.439 | 5,405.439 | 5,086.711 | 0 | 0 | 0 | 0 | 2,346.309 | 537.807 | 566.654 | 875.341 | 1,074.303 | 581.032 | 579.9 | 1,700.57 |
Langetermijnbeleggingen
| 266,180.11 | 263,308.308 | 257,818.682 | 217,077.898 | 188,981.014 | 189,384.394 | 183,724.217 | 150,679.836 | 22,844.692 | -64,492.254 | -37,361.939 | -109,150.938 | -143,420.206 | 52,763.105 | 125,360.955 | 148,304.518 | 160,485.199 | 159,804.096 | 148,004.758 | 148,486.743 | 0 | 0 | 0 | 136,175.397 | 134,855.577 | 0 | 0 | 0 | 0 | 0 | 132,888.915 | 0 | 0 | 0 | 0 | 46,526.554 | 73,833.678 | 81,475.943 | 74,126.736 | 75,360.236 | 74,190.915 | 70,611.833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45,189.305 | 45,111.143 | 44,611.212 | 40,888.535 | 39,956.913 | 41,881.829 | 41,184.94 | 39,417.645 |
Belastingvorderingen
| 3,705.285 | 1,953.741 | 1,196.821 | 1,355.801 | 1,515.299 | 1,760.907 | 1,483.781 | -150,679.836 | -22,844.692 | 64,492.254 | 30,121.51 | 310,630.639 | 342,307.532 | 0 | 0 | 0 | 0 | 18,459.635 | 25,105.815 | 21,598.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29,318.333 | 28,232.176 | 28,180.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,313.089 | 12,048.722 | 10,646.771 | 8,345.873 | 16,272.276 | 32,029.639 | 18,838.425 | 11,029.355 | 9,462.134 | 5,535.866 | 5,485.809 | 5,582.665 |
Overige niet-vlottende activa
| 8,573.563 | 9,588.053 | 12,493.369 | 8,720.892 | 33,230.069 | 34,280.383 | 37,464.302 | 215,431.093 | 213,229.796 | 210,266.657 | 218,792.915 | -0 | 0 | 141,804.425 | 68,506.704 | 38,459.466 | 18,459.55 | -0 | -0 | 0 | 168,532.97 | 166,913.352 | 167,448.754 | 30,984.061 | 29,159.511 | 163,538.745 | 164,046.459 | 162,278.263 | 159,230.599 | 167,137.967 | 35,986.504 | 161,351.933 | 155,121.761 | 154,327.825 | 153,596.733 | 61,018.983 | 31,520.875 | 22,496.586 | -0 | -0.001 | -0.001 | 32,127.441 | 105,018.471 | 102,712.715 | 72,625.938 | 71,432.138 | 70,466.027 | 68,364.389 | 63,356.701 | 63,671.372 | 62,819.837 | 55,394.844 | 55,941.24 | 55,127.544 | 53,141.295 | 5,122.044 | 5,122.045 | 4,472.465 | 4,472.464 | 4,200.324 | 4,153.824 | 4,153.823 | 4,153.823 |
Totaal niet-vlottende activa
| 1,628,451.195 | 1,660,292.373 | 1,694,421.77 | 1,672,761.404 | 1,713,536.972 | 1,731,871.613 | 1,734,907.607 | 1,619,308.819 | 1,530,725.488 | 1,516,188.672 | 1,508,296.831 | 1,499,047.62 | 1,492,967.677 | 1,496,379.441 | 1,522,318.975 | 1,529,882.81 | 1,538,026.241 | 1,558,029.19 | 1,562,313.436 | 1,559,188.69 | 1,574,925.164 | 1,550,296.782 | 1,555,238.186 | 1,554,154.063 | 1,568,152.898 | 1,546,926.493 | 1,558,922.322 | 1,568,507.39 | 1,526,378.934 | 1,381,440.632 | 1,335,371.804 | 1,194,408.523 | 1,150,163.944 | 1,121,547.581 | 1,118,610.327 | 1,034,663.387 | 1,031,628.588 | 1,034,789.396 | 1,025,170.384 | 1,006,631.744 | 978,594.176 | 934,679.046 | 888,679.414 | 851,245.63 | 810,648.516 | 800,550.411 | 797,641.973 | 762,813.913 | 766,219.913 | 779,351.7 | 778,546.427 | 478,927.539 | 487,277.934 | 490,965.953 | 501,945.227 | 518,364.439 | 541,578.658 | 520,191.556 | 500,821.956 | 484,128.085 | 455,999.448 | 459,640.57 | 464,593.131 |
Totaal activa
| 2,430,370.582 | 2,208,172.379 | 2,196,492.714 | 2,166,698.368 | 2,161,797.422 | 2,250,146.59 | 2,195,832.516 | 2,268,670.992 | 2,378,644.865 | 2,443,160.784 | 2,478,873.031 | 2,431,356.693 | 2,408,250.54 | 2,285,530.493 | 2,127,550.34 | 2,085,922.401 | 2,038,472.113 | 2,025,082.986 | 2,026,475.126 | 2,053,809.064 | 2,061,891.608 | 2,083,131.931 | 1,983,913.415 | 2,117,112.8 | 2,106,840.983 | 2,044,745.102 | 1,970,580.429 | 2,007,379.401 | 1,867,802.847 | 1,839,592.086 | 1,763,643.254 | 1,611,826.244 | 1,597,477.025 | 1,578,398.932 | 1,529,064.058 | 1,531,005.155 | 1,475,778.65 | 1,464,122.775 | 1,440,420.697 | 1,486,495.572 | 1,454,955.414 | 1,398,425.058 | 1,354,531.211 | 1,363,373.665 | 1,380,594.429 | 1,365,352.982 | 1,278,129.428 | 1,290,152.26 | 1,333,073.876 | 1,295,932.434 | 1,289,747.167 | 927,977.574 | 1,041,474.175 | 964,981.532 | 961,918.447 | 988,482.817 | 893,770.579 | 1,087,802.761 | 1,010,468.071 | 884,590.286 | 856,084.992 | 856,118.918 | 820,294.863 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 381,576.783 | 139,345.169 | 130,832.638 | 146,907.398 | 116,390.056 | 205,159.69 | 118,216.379 | 137,142.017 | 200,264.039 | 215,006.321 | 189,126.531 | 169,733.356 | 169,320.029 | 0 | 6,407.266 | 0 | 0 | 0 | 21,806.849 | 30,023.978 | 113,034.813 | 27,248.187 | 9,416.122 | 54,450.794 | 122,843.604 | 79,376.724 | 71,565.727 | 78,336.007 | 71,670.058 | 62,010.773 | 70,618.32 | 11,489.525 | 44,743.599 | 26,557.664 | 29,005.001 | 38,128.12 | 13,203.206 | 42,188.43 | 48,399.961 | 104,681.266 | 93,654.793 | 79,821.456 | 109,597.473 | 89,055.793 | 147,353.951 | 131,748.871 | 72,413.591 | 117,230.127 | 0 | 0 | 0 | 107,037.675 | 97,874.774 | 131,773.968 | 121,627.916 | 111,406.916 | 75,658.473 | 149,780.904 | 187,120.368 | 87,258.27 | 111,729.286 | 101,150.939 | 93,325.571 |
Kortlopende schulden
| 141,918.568 | 181,359.404 | 102,590 | 80,389.166 | 120,812.059 | 90,453.427 | 28,545.866 | 36,037.548 | 31,800.288 | 28,861.504 | 28,872.059 | 8,144.464 | 8,536.304 | 8,830.197 | 8,054.36 | 7,933.442 | 11,769.075 | 10,702.39 | 6,536.215 | 6,250 | 5,000 | 35,000 | 5,000 | 35,000 | 35,000 | 80,000 | 80,000 | 150,500 | 128,000 | 127,980.317 | 128,460.633 | 135,940.95 | 135,921.267 | 139,980.317 | 140,460.633 | 152,190.95 | 193,401.583 | 176,126.522 | 140,940.95 | 160,921.267 | 134,426.084 | 162,754.927 | 148,913.704 | 190,394.588 | 193,996.037 | 258,475.541 | 198,890.649 | 173,370.542 | 184,286.091 | 192,517.397 | 159,557.777 | 184,281.783 | 226,940.404 | 181,405.213 | 249,894.792 | 339,692.488 | 346,852.508 | 362,002.101 | 252,629.03 | 168,983.284 | 96,430 | 121,013.024 | 81,791.723 |
Belastingschulden
| 62.282 | 13.044 | 1.075 | 8.53 | 0 | 0 | 1,608.118 | 0 | 0 | 16,051.953 | 28,221.556 | 31,877.749 | 41,024.566 | 37,971.93 | 26,983.5 | 16,078.881 | 6,989.035 | 9,829.956 | 16,394.575 | 18,113.356 | 10,258.046 | 14,136.337 | 50,573.323 | 48,097.034 | 54,830.287 | 25,547.769 | 46,781.899 | 24,514.582 | 20,281.107 | 22,713.258 | 59,110.048 | 32,589.237 | 49,296.987 | 19,543.639 | 59,756.081 | 48,494.542 | 34,723.483 | 11,943.368 | 11,855.058 | 9,104.5 | 3,950.478 | 2,016.881 | 555.241 | 2,018.854 | 939.4 | 0 | 7,816.752 | 1,191.446 | 5,133.854 | 5,404.349 | 5,744.793 | 15,248.241 | 15,477.849 | 7,652.662 | 2,656.791 | 0 | 0 | 3,778.094 | 3,807.571 | 2,993.369 | 4,814.022 | 14,847.788 | 12,494.178 |
Uitgestelde opbrengsten
| 62.282 | 13.044 | 1,252.506 | -146,907.398 | -116,390.056 | -205,159.69 | 1,061.509 | -137,142.017 | -200,264.039 | -215,006.321 | 1,509.21 | -169,733.356 | -169,320.029 | 0 | 52,571.708 | 0 | 0 | 0 | 62,009.449 | 73,828.508 | 57,134.974 | 129,154.952 | 118,431.896 | 126,765.685 | 120,935.576 | 123,144.56 | 108,659.467 | 132,003.147 | 74,094.819 | 22,713.258 | 119,840.865 | 103,850.927 | 105,058.161 | 116,512.003 | 99,356.111 | 48,494.542 | 34,723.483 | 49,189.316 | 47,783.031 | 48,468.437 | 44,555.422 | 48,354.291 | 39,858.68 | 2,018.854 | 31,132.172 | 0 | 35,109.09 | 1,191.446 | 0 | 0 | 0 | 51,953.659 | 15,477.849 | 57,274.981 | 2,656.791 | 0 | 17,668.176 | 44,883.714 | 38,282.732 | 66,705.879 | 4,814.022 | 14,847.788 | 89,073.042 |
Overige kortlopende verplichtingen
| 17,029.287 | 13,907.334 | 53,571.533 | 165,545.795 | 141,226.52 | 222,822.437 | 74,730.45 | 153,310.022 | 216,549.696 | 247,398.146 | 87,994.932 | 222,560.49 | 230,468.001 | 164,372.185 | 1,997.395 | 77,380.725 | 78,233.101 | 130,858.096 | 1,061.548 | 1,455.568 | 2,452.532 | 2,352.122 | 1,942.8 | 449.708 | 5,070.289 | -0.001 | -0 | 0.001 | -0.001 | 137,200.409 | 0.001 | 0.001 | -0.002 | -0.001 | -0 | 42,224.853 | 33,414.473 | 0.001 | 0 | -0.001 | -0.001 | 0.001 | 0 | 32,917.388 | 1,396.359 | 22,618.677 | -0 | 40,292.842 | 191,228.753 | 160,933.986 | 191,818.952 | 0.001 | 35,256.989 | 0.002 | 40,120.703 | 27,090.39 | 0.001 | 0.001 | -0.001 | -0.001 | 54,267.455 | 45,783.749 | 0.001 |
Totaal kortlopende verplichtingen
| 540,586.921 | 334,624.952 | 288,246.677 | 245,934.961 | 262,038.579 | 313,275.864 | 222,554.204 | 189,347.57 | 248,349.984 | 276,259.65 | 307,502.732 | 230,704.954 | 239,004.305 | 173,202.383 | 69,030.729 | 85,314.167 | 90,002.176 | 141,560.486 | 91,414.062 | 111,558.053 | 177,622.319 | 193,755.261 | 134,790.818 | 216,666.187 | 283,849.469 | 282,521.283 | 260,225.194 | 360,839.155 | 273,764.876 | 349,904.757 | 318,919.82 | 251,281.403 | 285,723.025 | 283,049.983 | 268,821.745 | 281,038.465 | 274,742.745 | 267,504.269 | 237,123.942 | 314,070.969 | 272,636.298 | 290,930.675 | 298,369.857 | 314,386.623 | 373,878.519 | 412,843.089 | 306,413.33 | 332,084.957 | 375,514.844 | 353,451.383 | 351,376.729 | 343,273.118 | 375,550.016 | 370,454.164 | 414,300.202 | 478,189.794 | 440,179.158 | 556,666.72 | 478,032.129 | 322,947.432 | 267,240.763 | 282,795.5 | 264,190.337 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 46,600 | 29,100 | 31,600 | 56,032.313 | 57,954.087 | 60,576.331 | 60,184.575 | 53,332.805 | 53,546.024 | 54,717.23 | 40,826.429 | 62,195.732 | 61,514.626 | 60,195.285 | 59,752.076 | 53,079.391 | 58,173.586 | 58,269.717 | 55,405.841 | 60,414.274 | 53,616.932 | 53,832.834 | 51,000 | 106,500 | 106,500 | 132,750 | 141,500 | 150,750 | 160,000 | 48,750 | 58,000 | 46,750 | 55,500 | 111,151.583 | 119,881.9 | 128,612.217 | 137,342.533 | 200,974.433 | 244,685.067 | 225,145.7 | 255,007.917 | 189,704.75 | 149,665.383 | 129,626.017 | 129,586.65 | 86,303.167 | 116,718.367 | 99,813.23 | 99,754.15 | 99,724.609 | 99,695.07 | 79,818.317 | 79,801.8 | 30,000 | 0 | 0 | 0 | 0 | 0 | 29,751 | 48,907 | 48,907 | 48,934 |
Uitgestelde opbrengsten niet-vlottend
| 2,743.162 | 3,205.523 | 300 | 1,851.192 | 1,765.217 | 0 | 300 | 0 | 0 | 0 | 10 | 1,336.841 | 1,202.907 | 1,086.832 | 668.218 | 4,171.694 | 2,244.086 | 3,845.949 | 668.218 | 668.218 | 4,490.892 | 4,137.818 | 1,612.291 | 3,559.685 | 6,718.322 | 827.896 | 827.896 | 5,025.663 | 3,526.064 | 624.725 | 624.725 | 4,838.111 | 3,555.508 | 4,362.453 | 7,203.913 | 11,952.435 | 13,517.169 | 12,237.482 | 11,180.381 | 17,156.573 | 16,185.716 | 13,675.566 | 14,876.321 | 19,982.18 | 10,928.851 | 19,551.654 | 19,796.133 | 11,447.898 | 2,526.91 | 9,899.903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 24,282.473 | 23,867.427 | 25,756.232 | 30,787.269 | 25,584.846 | 33,780.875 | 47,214.182 | 77,071.756 | 89,824.618 | 98,573.344 | 98,378.474 | 98,040.143 | 97,421.787 | 101,231.378 | 101,050.793 | 101,779.388 | 99,699.108 | 87,429.858 | 98,701.766 | 95,983.017 | 95,933.695 | 93,831.122 | 94,777.746 | 96,416.889 | 93,998.651 | 94,715.469 | 94,156.028 | 93,660.091 | 93,434.195 | 93,606.403 | 92,365.961 | 92,290.488 | 92,291.147 | 96,529.953 | 97,315.604 | 98,999.014 | 92,349.852 | 92,249.99 | 92,601.273 | 90,964.426 | 91,220.292 | 91,672.427 | 90,590.19 | 93,741.419 | 84,801.03 | 82,749.905 | 81,144.454 | 86,271.011 | 76,829.348 | 77,451.298 | 77,262.762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 4,995.275 | 4,879.638 | 25,799.203 | 2,711.006 | 2,711.006 | 4,411.954 | 3,627.142 | 3,583.163 | 3,439.2 | 3,288.836 | 3,021.115 | 2,404.834 | 3,819.342 | 3,235.532 | 2,928.827 | 233.817 | 1,353.54 | 916.678 | 1,674.499 | 15,886.458 | 14,184.979 | 6,169.069 | 635.484 | 5,511.494 | 2,023.42 | 4,189.517 | 669.217 | 669.217 | -0.001 | 2,387.213 | 669.217 | 6,315.172 | 7,272.571 | 5,364.356 | 253.307 | 18,467.173 | 16,018.545 | 21,425.367 | 12,713.221 | 14,323.661 | 14,639.812 | 14,922.839 | 11,421.2 | 11,701.977 | 19,974.586 | 13,386.599 | 8,323.595 | 10,113.61 | 11,320.595 | 0.001 | 5,650.75 | 8,825.754 | 6,432.953 | 6,141.336 | 5,118.3 | 4,215.001 | 3,463.512 | 6,742.905 | 5,474.773 | 3,811.112 | 8,864.518 | 6,513.419 | 5,621.285 |
Totaal niet-vlottende verplichtingen
| 78,620.909 | 61,052.588 | 83,455.436 | 91,381.779 | 88,015.156 | 98,769.16 | 111,325.898 | 133,987.725 | 146,809.842 | 156,579.41 | 142,236.018 | 163,977.55 | 163,958.663 | 165,749.027 | 164,399.915 | 159,264.29 | 161,470.321 | 150,462.202 | 156,450.324 | 172,951.967 | 168,226.498 | 157,970.843 | 148,025.521 | 211,988.068 | 209,240.393 | 232,482.882 | 237,153.142 | 250,104.971 | 256,960.258 | 145,368.341 | 151,659.903 | 150,193.771 | 158,619.226 | 217,408.345 | 224,654.724 | 258,030.839 | 259,228.099 | 326,887.272 | 361,179.943 | 347,590.36 | 377,053.737 | 309,975.582 | 266,553.093 | 255,051.593 | 245,291.117 | 201,991.325 | 225,982.55 | 207,645.749 | 190,431.003 | 187,075.811 | 182,608.582 | 88,644.071 | 86,234.753 | 36,141.336 | 5,118.3 | 4,215.001 | 3,463.512 | 6,742.905 | 5,474.773 | 33,562.112 | 57,771.518 | 55,420.419 | 54,555.285 |
Totaal passiva
| 619,207.83 | 395,677.539 | 371,702.112 | 337,316.74 | 350,053.735 | 412,045.024 | 333,880.102 | 323,335.295 | 395,159.826 | 432,839.06 | 449,738.749 | 394,682.504 | 402,962.968 | 338,951.41 | 233,430.644 | 244,578.457 | 251,472.497 | 292,022.688 | 247,864.385 | 284,510.02 | 345,848.818 | 351,726.104 | 282,816.339 | 428,654.255 | 493,089.862 | 515,004.165 | 497,378.336 | 610,944.126 | 530,725.135 | 495,273.098 | 470,579.723 | 401,475.174 | 444,342.251 | 500,458.329 | 493,476.469 | 539,069.304 | 533,970.844 | 594,391.541 | 598,303.884 | 661,661.329 | 649,690.035 | 600,906.257 | 564,922.951 | 569,438.216 | 619,169.636 | 614,834.415 | 532,395.88 | 539,730.705 | 565,945.847 | 540,527.195 | 533,985.31 | 431,917.189 | 461,784.769 | 406,595.5 | 419,418.502 | 482,404.795 | 443,642.669 | 563,409.624 | 483,506.903 | 356,509.544 | 325,012.281 | 338,215.919 | 318,745.622 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 414,753.501 | 4,721.842 | 5,016.122 | 4,283.057 | 0 | 3,035.134 | 3,635.498 | 3,865.852 | 0 | 4,803.548 | 5,330.416 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 |
Ingehouden winsten
| 1,509,992.439 | 1,511,775.574 | 1,261,684.909 | 1,528,805.64 | 1,511,461.978 | 1,537,086.793 | 1,560,826.483 | 1,643,073.001 | 1,681,822.706 | 1,708,889.746 | 1,728,009.956 | 1,736,179.908 | 1,705,320.158 | 1,646,868.815 | 1,594,788.272 | 1,541,795.86 | 1,487,571.782 | 1,433,503.915 | 1,217,129.306 | 1,207,789.214 | 1,154,531.255 | 1,169,891.679 | 1,142,101.915 | 1,388,980.629 | 1,314,219.413 | 1,230,208.333 | 1,173,723.385 | 1,096,718.337 | 1,028,307.943 | 1,035,664.981 | 984,447.031 | 902,022.646 | 844,773.373 | 769,743.213 | 727,624.928 | 683,314.069 | 633,631.437 | 561,966.163 | 534,595.443 | 517,416.85 | 497,905.832 | 489,770.156 | 481,849.826 | 485,967.627 | 452,791.904 | 442,263.851 | 437,715.154 | 448,416.381 | 463,570.071 | 452,001.691 | 452,311.661 | 179,419.597 | 262,915.033 | 242,054.138 | 225,895.894 | 189,560.443 | 133,599.022 | 207,074.675 | 209,315.513 | 211,119.185 | 212,236.174 | 199,475.107 | 184,066.345 |
Overige gereserveerde algehele resultaten
| -4,127.518 | -4,578.565 | 18,485.52 | -4,721.842 | -5,016.122 | -4,283.057 | 18,485.521 | -3,035.134 | -3,635.498 | -3,865.852 | 18,485.521 | -4,803.548 | -5,330.416 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 264,297.83 | 264,297.83 | 88,866.672 | 259,575.988 | 259,281.709 | 260,014.773 | 241,640.409 | 261,262.696 | 260,662.332 | 260,431.979 | 241,638.805 | 259,494.282 | 258,967.414 | 258,710.268 | 258,331.424 | 258,548.084 | 258,427.833 | 258,556.383 | 520,481.435 | 520,509.829 | 520,511.536 | 520,514.148 | 517,995.161 | 258,477.916 | 258,531.708 | 258,532.604 | 258,478.708 | 258,716.938 | 260,527.125 | 260,487.362 | 260,606.484 | 260,498.094 | 260,648.639 | 260,721.378 | 260,722.114 | 261,507.941 | 261,165.086 | 260,840.367 | 260,547.059 | 260,409.894 | 260,239.415 | 260,593.927 | 260,504.139 | 260,697.025 | 261,211.772 | 260,880.643 | 260,635.054 | 261,005.174 | 262,557.959 | 262,403.548 | 262,450.195 | 275,640.788 | 275,774.372 | 275,331.894 | 275,604.051 | 275,517.579 | 275,528.888 | 276,318.463 | 276,645.655 | 275,961.558 | 277,836.537 | 277,427.892 | 276,482.897 |
Totaal eigen vermogen van aandeelhouders
| 1,811,162.751 | 1,812,494.839 | 1,824,790.602 | 1,829,381.628 | 1,811,743.687 | 1,838,101.566 | 1,861,952.414 | 1,945,335.697 | 1,983,485.039 | 2,010,321.724 | 2,029,134.282 | 2,036,674.19 | 2,005,287.572 | 1,946,579.083 | 1,894,119.696 | 1,841,343.944 | 1,786,999.616 | 1,733,060.298 | 1,778,610.741 | 1,769,299.044 | 1,716,042.791 | 1,731,405.827 | 1,701,097.076 | 1,688,458.545 | 1,613,751.121 | 1,529,740.937 | 1,473,202.093 | 1,396,435.275 | 1,329,835.068 | 1,337,152.343 | 1,286,053.515 | 1,203,520.74 | 1,146,422.012 | 1,071,464.591 | 1,029,347.041 | 985,822.01 | 935,796.523 | 863,806.53 | 836,142.502 | 818,826.744 | 799,145.247 | 791,364.083 | 783,353.965 | 787,664.652 | 755,003.676 | 744,144.494 | 739,350.209 | 750,421.555 | 767,128.03 | 755,405.239 | 755,761.856 | 496,060.385 | 579,689.405 | 558,386.032 | 542,499.945 | 506,078.022 | 450,127.91 | 524,393.138 | 526,961.168 | 528,080.743 | 531,072.711 | 517,902.999 | 501,549.242 |
Totaal eigen vermogen
| 1,811,162.751 | 1,812,494.839 | 1,824,790.602 | 1,829,381.628 | 1,811,743.687 | 1,838,101.566 | 1,861,952.414 | 1,945,335.697 | 1,983,485.039 | 2,010,321.724 | 2,029,134.282 | 2,036,674.19 | 2,005,287.572 | 1,946,579.083 | 1,894,119.696 | 1,841,343.944 | 1,786,999.616 | 1,733,060.298 | 1,778,610.741 | 1,769,299.044 | 1,716,042.791 | 1,731,405.827 | 1,701,097.076 | 1,688,458.545 | 1,613,751.121 | 1,529,740.937 | 1,473,202.093 | 1,396,435.275 | 1,337,077.712 | 1,344,318.988 | 1,293,063.531 | 1,210,351.071 | 1,153,134.775 | 1,077,940.603 | 1,035,587.589 | 991,935.851 | 941,807.806 | 869,731.234 | 842,116.813 | 824,834.243 | 805,265.379 | 797,518.801 | 789,608.26 | 793,935.45 | 761,424.792 | 750,518.567 | 745,733.549 | 750,421.555 | 767,128.03 | 755,405.239 | 755,761.856 | 496,060.385 | 579,689.405 | 558,386.032 | 542,499.945 | 506,078.022 | 450,127.91 | 524,393.138 | 526,961.168 | 528,080.743 | 531,072.711 | 517,902.999 | 501,549.242 |
Totaal passiva en aandeelhoudersvermogen
| 2,430,370.582 | 2,208,172.379 | 2,196,492.714 | 2,166,698.368 | 2,161,797.422 | 2,250,146.59 | 2,195,832.516 | 2,268,670.992 | 2,378,644.865 | 2,443,160.784 | 2,478,873.031 | 2,431,356.693 | 2,408,250.54 | 2,285,530.493 | 2,127,550.34 | 2,085,922.401 | 2,038,472.113 | 2,025,082.986 | 2,026,475.126 | 2,053,809.064 | 2,061,891.608 | 2,083,131.931 | 1,983,913.415 | 2,117,112.8 | 2,106,840.983 | 2,044,745.102 | 1,970,580.429 | 2,007,379.401 | 1,867,802.847 | 1,839,592.086 | 1,763,643.254 | 1,611,826.245 | 1,597,477.026 | 1,578,398.932 | 1,529,064.058 | 1,531,005.155 | 1,475,778.65 | 1,464,122.775 | 1,440,420.697 | 1,486,495.572 | 1,454,955.414 | 1,398,425.058 | 1,354,531.211 | 1,363,373.666 | 1,380,594.428 | 1,365,352.982 | 1,278,129.428 | 1,290,152.26 | 1,333,073.877 | 1,295,932.434 | 1,289,747.167 | 927,977.574 | 1,041,474.174 | 964,981.532 | 961,918.447 | 988,482.817 | 893,770.579 | 1,087,802.761 | 1,010,468.071 | 884,590.287 | 856,084.992 | 856,118.918 | 820,294.864 |