DONGBANG AGRO Corporation
KRX:007590.KS
6150 (KRW) • At close September 19, 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 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 4,082.187 | 26,463.269 | 44,661.883 | 2,747.45 | 3,339.527 | 15,823.939 | 49,389.596 | 21,118.14 | 22,593.017 | 38,828.761 | 56,186.894 | 4,981.472 | 8,861.337 | 27,830.51 | 49,100.36 | 8,260.817 | 24,402.495 | 31,713.153 | 44,246.925 | 18,231.581 | 17,346.24 | 23,005.323 | 46,651.5 | 1,218.297 | 6,739.336 | 18,383.601 | 49,972.657 | 2,640.549 | 3,234.952 | 12,707.581 | 32,805.706 | 22,524.382 | 3,560.729 | 8,403.567 | 38,856.775 | 7,590.434 | 6,811.147 | 15,436.681 | 40,889.451 | 4,259.095 | 5,877.687 | 11,119.785 | 28,928.095 | 2,824.607 | 5,406.133 | 19,362.723 | 23,488.931 | 25,819.217 | 3,422.688 | 2,288.306 | 8,959.901 | 25,651.786 | 2,500.792 | 2,595.374 | 6,002.001 | 23,181.271 | 1,625.25 | 2,747.785 | 1,592.282 | 20,429.165 | 1,703.226 | 1,706.948 | 4,412.979 | 23,423.947 | 2,645.183 | 1,566.298 | 1,934.057 |
Kortetermijnbeleggingen
| 3,044.017 | 4,031.722 | 1,002.76 | 0.58 | 2,000.58 | 4,000 | 4,008.966 | 538.375 | 538.375 | 945.815 | 519.715 | 19.73 | 19.73 | 61.2 | 61.2 | 52.11 | 803.3 | 748.692 | 748.692 | 140.256 | 9.35 | 9.35 | 9.35 | -2,279.221 | -1,570.705 | -1,572.112 | 4.975 | 724.969 | 723.207 | 8,262.358 | 12,734.115 | 7,732.685 | 730.19 | 14,265.709 | 13,727.696 | 704.597 | 702.166 | 15,738.823 | 13,744.613 | 740.499 | 736.65 | 15,799.932 | 20,683.86 | 699.841 | 706.091 | 6,205.226 | 14,701.963 | 45.785 | 26.795 | 20.58 | 11,776.055 | 11,728.245 | 2,012.213 | 2,008.309 | 1,944.576 | 1,947.116 | 1,759.546 | 1,756.866 | 6,305.268 | 6,852.758 | 1,887.21 | 1,887.708 | 13,780.958 | 7,000 | 3,337.445 | 5,475.741 | 19,615.423 |
Liquide middelen en kortetermijnbeleggingen
| 7,126.204 | 30,494.991 | 45,664.643 | 2,748.03 | 5,340.107 | 19,823.939 | 53,398.562 | 21,656.515 | 23,131.392 | 39,774.576 | 56,706.609 | 5,001.202 | 8,881.067 | 27,891.71 | 49,161.56 | 8,312.927 | 25,205.795 | 32,461.845 | 44,995.616 | 18,371.837 | 17,355.59 | 23,014.673 | 46,660.85 | 1,218.297 | 6,739.336 | 18,383.601 | 49,977.632 | 3,365.518 | 3,958.159 | 20,969.939 | 45,539.821 | 30,257.067 | 4,290.919 | 22,669.276 | 52,584.471 | 8,295.031 | 7,513.313 | 31,175.504 | 54,634.064 | 4,999.594 | 6,614.337 | 26,919.717 | 49,611.955 | 3,524.448 | 6,112.224 | 25,567.949 | 38,190.894 | 25,865.002 | 3,449.483 | 2,308.886 | 20,735.956 | 37,380.031 | 4,513.005 | 4,603.683 | 7,946.577 | 25,128.387 | 3,384.796 | 4,504.651 | 7,897.55 | 27,281.923 | 3,590.436 | 3,594.656 | 18,193.937 | 30,423.947 | 5,982.628 | 7,042.039 | 21,549.48 |
Nettovorderingen
| 113,124.341 | 91,643.875 | 14,115.865 | 110,208.045 | 114,837.595 | 94,902.42 | 12,525.177 | 101,957.469 | 103,084.627 | 75,318.838 | 13,141.182 | 94,806.28 | 95,993.755 | 74,317.261 | 15,286.631 | 91,102.756 | 91,801.255 | 73,477.314 | 19,634.212 | 89,336.209 | 89,802.129 | 0 | 15,813.475 | 84,238.1 | 87,412.64 | 0 | 15,615.651 | 84,535.026 | 88,135.023 | 0 | 17,782.907 | 0 | 0 | 0 | 17,974.414 | 0 | 0 | 0 | 15,663.314 | 84,790.079 | 94,800.364 | 76,458.566 | 11,413.725 | 84,339.084 | 93,192.796 | 71,885.907 | 13,122.076 | 0 | 0 | 0 | 0 | 12,605.068 | 0 | 93,141.191 | 73,357.804 | 0 | 0 | 0 | 78,981.389 | 13,239.247 | 0 | 0 | 63,397.588 | 13,230.257 | 0 | 71,060.254 | 57,685.108 |
Voorraad
| 55,500.868 | 75,303.623 | 103,144.108 | 59,386.961 | 43,666.751 | 59,185.449 | 87,743.089 | 45,357.499 | 35,748.95 | 53,780.887 | 75,161.711 | 46,997.799 | 33,716.005 | 51,540.031 | 71,247.385 | 47,871.596 | 41,567.027 | 52,982.38 | 69,402.543 | 37,573.387 | 31,955.065 | 42,580.506 | 63,751.91 | 38,599.698 | 30,333.134 | 62,966.261 | 71,327.691 | 35,913.515 | 29,196.35 | 42,859.143 | 62,792.511 | 32,990.42 | 29,035.206 | 39,784.133 | 60,289.235 | 23,532.994 | 27,066.249 | 33,406.307 | 52,670.39 | 20,776.645 | 19,782.098 | 32,013.077 | 53,814.088 | 23,490.517 | 24,295.785 | 43,263.367 | 61,446.535 | 36,902.765 | 28,962.315 | 25,047.81 | 39,924.478 | 56,370.834 | 31,642.324 | 34,053.055 | 48,397.941 | 61,682.143 | 36,038.641 | 24,574.96 | 45,966.17 | 54,114.863 | 24,783.056 | 18,202.203 | 27,030.78 | 43,757.709 | 22,218.691 | 19,017.847 | 30,307.383 |
Overige vlottende activa
| 5,747.524 | 4,747.404 | 6,067.482 | 8,492.571 | 7,817.092 | 6,434.759 | 8,119.844 | 9,265.36 | 8,468.909 | 6,556.389 | 9,276.061 | 7,926.309 | 7,323.004 | 3,318.452 | 3,318.452 | -0 | 0 | -0 | 0 | -0 | -0.001 | 71,606.053 | 0 | 17,439.86 | 16,546.103 | 70,073.843 | -0 | -0.001 | 0.001 | 72,882.033 | -0 | 53,388.73 | 87,957.524 | 78,661.68 | 0 | 84,596.953 | 92,325.585 | 79,200.064 | 0 | -0.001 | -0.001 | -0.001 | -0 | -0.001 | -0.001 | 0.001 | -0.001 | 69,747.123 | 83,848.864 | 92,193.452 | 72,619.275 | 0.001 | 86,122.676 | 0.001 | 0.001 | 15,433.703 | 93,980.104 | 104,187.336 | -0.001 | -0.001 | 75,371.59 | 83,416.519 | -0.001 | 1,777.487 | 63,938.43 | -0.001 | 0.001 |
Totaal vlottende activa
| 181,498.937 | 202,189.892 | 168,992.097 | 180,835.606 | 171,661.544 | 180,346.567 | 161,786.672 | 178,236.843 | 170,433.878 | 175,430.69 | 154,285.564 | 154,731.589 | 145,913.832 | 157,067.454 | 139,014.027 | 147,287.279 | 158,574.077 | 158,921.539 | 134,032.372 | 145,281.433 | 139,112.784 | 137,201.232 | 126,226.236 | 141,495.955 | 141,031.213 | 151,423.705 | 136,920.974 | 123,814.058 | 121,289.533 | 136,711.115 | 126,115.239 | 116,636.217 | 121,283.649 | 141,115.089 | 130,848.12 | 116,424.978 | 126,905.147 | 143,781.875 | 122,967.769 | 110,566.317 | 121,196.798 | 135,391.359 | 114,839.768 | 111,354.048 | 123,600.804 | 140,717.224 | 112,759.504 | 132,514.89 | 116,260.662 | 119,550.148 | 133,279.709 | 106,355.934 | 122,278.005 | 131,797.93 | 129,702.323 | 102,244.233 | 133,403.541 | 133,266.947 | 132,845.108 | 94,636.032 | 103,745.082 | 105,213.378 | 108,622.304 | 89,189.4 | 92,139.749 | 97,120.139 | 109,541.972 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 42,546.737 | 42,020.372 | 42,216.886 | 41,900.133 | 39,868.949 | 40,522.077 | 41,170.012 | 37,354.406 | 36,245.442 | 36,227.774 | 36,544.24 | 36,728.213 | 36,662.714 | 36,664.912 | 37,139.022 | 36,988.172 | 36,223.275 | 36,622.929 | 37,247.244 | 37,417.477 | 37,168.45 | 37,452.531 | 36,811.402 | 37,384.946 | 36,956.88 | 36,332.943 | 36,544.6 | 36,518.011 | 36,704.045 | 36,857.621 | 37,131.176 | 36,360.185 | 35,615.674 | 33,677.937 | 32,456.862 | 31,647.492 | 31,232.786 | 31,520.144 | 31,913.519 | 31,928.356 | 31,862.665 | 31,807.217 | 32,228.389 | 31,947.839 | 32,429.886 | 32,561.241 | 32,929.037 | 26,063.025 | 26,706.939 | 26,791.198 | 27,001.49 | 23,955.736 | 24,293.034 | 25,034.112 | 25,476.143 | 26,019.634 | 25,245.949 | 25,731.781 | 25,983.136 | 25,457.41 | 22,361.32 | 22,266.42 | 22,434.274 | 22,400.647 | 19,860.77 | 19,884.741 | 20,286.506 |
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 | 0 | 0 | 0 | 0 |
Immateriële activa
| 1,082.1 | 1,085.784 | 1,090.098 | 1,139.798 | 1,351.766 | 1,357.347 | 1,362.927 | 1,368.507 | 1,086.891 | 1,092.471 | 1,098.051 | 1,153.631 | 1,158.837 | 1,172.375 | 1,190.079 | 1,225.241 | 1,247.774 | 1,270.306 | 1,355.047 | 1,694.206 | 1,510.35 | 1,471.883 | 1,492.916 | 1,539.192 | 1,560.467 | 1,581.743 | 1,603.019 | 1,684.295 | 1,643.311 | 1,540.172 | 1,561.448 | 1,815.74 | 1,837.015 | 1,858.291 | 1,879.567 | 1,900.843 | 1,922.119 | 1,943.574 | 1,952.734 | 2,133.035 | 2,133.301 | 2,153.527 | 2,166.27 | 2,845.581 | 2,858.324 | 2,592.195 | 2,604.938 | 2,241.35 | 2,210.025 | 2,270.001 | 1,774.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 1,082.1 | 1,085.784 | 1,090.098 | 1,139.798 | 1,351.766 | 1,357.347 | 1,362.927 | 1,368.507 | 1,086.891 | 1,092.471 | 1,098.051 | 1,153.631 | 1,158.837 | 1,172.375 | 1,190.079 | 1,225.241 | 1,247.774 | 1,270.306 | 1,355.047 | 1,694.206 | 1,510.35 | 1,471.883 | 1,492.916 | 1,539.192 | 1,560.467 | 1,581.743 | 1,603.019 | 1,684.295 | 1,643.311 | 1,540.172 | 1,561.448 | 1,815.74 | 1,837.015 | 1,858.291 | 1,879.567 | 1,900.843 | 1,922.119 | 1,943.574 | 1,952.734 | 2,133.035 | 2,133.301 | 2,153.527 | 2,166.27 | 2,845.581 | 2,858.324 | 2,592.195 | 2,604.938 | 2,241.35 | 2,210.025 | 2,270.001 | 1,774.167 | 12,542.58 | 2,826.548 | 2,787.644 | 2,726.911 | 2,799.451 | 2,661.881 | 2,659.201 | 7,207.603 | 7,735.093 | 2,824.545 | 2,763.043 | 14,631.293 | 7,850.335 | 4,239.78 | 6,393.576 | 20,557.758 |
Langetermijnbeleggingen
| 3,232.134 | 3,209.042 | 3,186.334 | 800.695 | -1,204.32 | -3,203.16 | -3,213.051 | 236.68 | 236.68 | -255.73 | 193.26 | 647.46 | 647.46 | 611.36 | 611.36 | 20.665 | -730.525 | -627.007 | -627.117 | -17.661 | 113.245 | 112.665 | 112.665 | 2,410.586 | 1,700.77 | 1,702.177 | 120.61 | -611.464 | -609.702 | -8,156.098 | -12,622.575 | -7,633.24 | -630.745 | -14,165.264 | -13,648.871 | -608.322 | -605.891 | -15,642.743 | -13,648.533 | -653.769 | -649.92 | -15,762.112 | -20,597.675 | -613.656 | -619.906 | -6,119.041 | -14,619.843 | 634.479 | 685.829 | 701.259 | -11,052.271 | -10,964.389 | -1,270.489 | -1,275.305 | -1,189.977 | -1,189.077 | -1,067.094 | -1,061.734 | -5,602.286 | -6,143.796 | -1,224.165 | -1,224.663 | -13,111.163 | -6,375.545 | -2,851.3 | -4,989.596 | -19,129.278 |
Belastingvorderingen
| 3,521.086 | 3,318.999 | 2,964.298 | 3,847.89 | 3,588.906 | 3,620.459 | 3,201.62 | 4,236.398 | 3,892.009 | 3,560.489 | 3,492.531 | 4,466.637 | 4,022.4 | 3,990.211 | 4,176.921 | 4,837.505 | 4,144.026 | 4,069.624 | 4,047.502 | 4,568.551 | 4,257.508 | 3,966.07 | 4,119.429 | 4,348.753 | 3,982.305 | 3,766.946 | 3,120.479 | 3,980.76 | 3,952.465 | 3,674.484 | 3,312.187 | 4,102.662 | 3,694.758 | 3,602.218 | 3,244.347 | 3,797.58 | 3,680.989 | 3,368.034 | 3,036.989 | 3,593.843 | 3,186.838 | 2,937 | 2,717.305 | 3,317.219 | 3,032.654 | 2,844.956 | 2,696.049 | 2,787.523 | 2,439.453 | 2,349.688 | 2,133.413 | 2,705.19 | 2,679.754 | 2,662.362 | 2,457.252 | 2,314.302 | 2,484.833 | 2,303.803 | 2,029.25 | 1,503.435 | 2,507.529 | 2,266.444 | 2,081.215 | 1,690.803 | 1,542.153 | 3,461.891 | 3,124.836 |
Overige niet-vlottende activa
| 8,701.53 | 7,833.384 | 5,934.49 | 11,550.163 | 13,124.044 | 14,294.464 | 12,219.85 | 12,426.067 | 11,794.967 | 11,153.869 | 8,853.279 | 12,896.812 | 12,485.17 | 13,098.683 | 13,895.64 | 19,956.154 | 20,191.115 | 17,456.034 | 17,949.556 | 17,518.33 | 18,863.736 | 16,301.818 | 16,974.103 | -0.001 | 0.001 | 0.001 | 1,577.413 | 2,298.891 | 2,298.614 | 9,839.25 | 14,322.978 | 9,322.142 | 2,321.132 | 15,860.885 | 15,324.357 | 2,302.742 | 2,181.796 | 17,219.938 | 15,228.566 | 2,036.436 | 2,068.923 | 17,133.689 | 22,044.747 | 2,062.213 | 2,069.949 | 7,570.568 | 16,068.693 | 1,241.97 | 1,226.449 | 1,311.718 | 13,155.678 | 1,774.167 | 1,774.167 | 1,774.167 | 1,769.734 | 1,608.342 | 1,608.343 | 1,608.342 | 1,608.343 | 1,608.341 | 1,380.342 | 1,375.326 | 1,375.325 | 1,375.325 | 1,375.326 | 1,375.326 | 1,257.754 |
Totaal niet-vlottende activa
| 59,083.586 | 57,467.581 | 55,392.106 | 59,238.679 | 56,729.346 | 56,591.187 | 54,741.358 | 55,622.059 | 53,255.989 | 51,778.872 | 50,181.362 | 55,892.753 | 54,976.581 | 55,537.541 | 57,013.022 | 63,027.736 | 61,075.664 | 58,791.885 | 59,972.232 | 61,180.903 | 61,913.289 | 59,304.967 | 59,510.515 | 45,683.476 | 44,200.423 | 43,383.81 | 42,966.121 | 43,870.493 | 43,988.733 | 43,755.429 | 43,705.213 | 43,967.489 | 42,837.834 | 40,834.067 | 39,256.262 | 39,040.335 | 38,411.799 | 38,408.947 | 38,483.274 | 39,037.901 | 38,601.807 | 38,269.321 | 38,559.036 | 39,559.196 | 39,770.907 | 39,449.919 | 39,678.875 | 32,968.347 | 33,268.695 | 33,423.864 | 33,012.477 | 30,013.284 | 30,303.014 | 30,982.98 | 31,240.063 | 31,552.652 | 30,933.912 | 31,241.393 | 31,226.046 | 30,160.483 | 27,849.571 | 27,446.57 | 27,410.944 | 26,941.565 | 24,166.729 | 26,125.938 | 26,097.576 |
Totaal activa
| 240,582.523 | 259,657.474 | 224,384.204 | 240,074.285 | 228,390.891 | 236,937.753 | 216,528.029 | 233,858.901 | 223,689.867 | 227,209.562 | 204,466.926 | 210,624.342 | 200,890.412 | 212,604.995 | 196,027.049 | 210,315.015 | 219,649.741 | 217,713.424 | 194,004.604 | 206,462.336 | 201,026.073 | 196,506.199 | 185,736.751 | 187,179.431 | 185,231.635 | 194,807.515 | 179,887.095 | 167,684.552 | 165,278.266 | 180,466.544 | 169,820.452 | 160,603.706 | 164,121.483 | 181,949.156 | 170,104.382 | 155,465.313 | 165,316.947 | 182,190.822 | 161,451.042 | 149,604.218 | 159,798.605 | 173,660.681 | 153,398.803 | 150,913.244 | 163,371.711 | 180,167.143 | 152,438.378 | 165,483.237 | 149,529.357 | 152,974.012 | 166,292.186 | 136,369.218 | 152,581.019 | 162,780.91 | 160,942.386 | 133,796.885 | 164,337.453 | 164,508.34 | 164,071.154 | 124,796.515 | 131,594.655 | 132,659.948 | 136,033.248 | 116,130.965 | 116,306.478 | 123,246.077 | 135,639.548 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 6,779.663 | 33,930.153 | 33,595.499 | 24,762.916 | 7,057.695 | 28,228.267 | 32,519.633 | 18,676.027 | 10,490.37 | 24,835.639 | 25,998.523 | 21,889.547 | 7,303.937 | 22,231.945 | 17,016.498 | 14,832.306 | 9,308.217 | 19,989.541 | 26,506.907 | 12,464.995 | 9,220.173 | 18,221.151 | 21,721.393 | 13,406.307 | 7,910.31 | 15,243.359 | 33,320.17 | 11,354.544 | 9,138.243 | 20,770.011 | 26,113.204 | 11,914.187 | 11,668.827 | 20,449.376 | 30,477.719 | 5,003.764 | 12,090.618 | 23,216.673 | 24,063.192 | 4,156.448 | 9,047.693 | 21,989.81 | 22,218.006 | 3,937.319 | 6,447.528 | 22,906.644 | 20,432.599 | 19,063.127 | 9,784.788 | 10,150.35 | 23,917.172 | 17,143.394 | 1,934.207 | 6,506.358 | 28,125.112 | 17,084.616 | 13,627.286 | 7,876.298 | 32,359.222 | 21,740.172 | 9,483.627 | 7,668.032 | 15,463.79 | 14,315.245 | 7,091.885 | 5,669.782 | 17,432.822 |
Kortlopende schulden
| 24,592.348 | 14,935.742 | 549.468 | 10,239.564 | 15,667.491 | 4,201.43 | 521.228 | 24,930.677 | 17,453.496 | 9,524.798 | 498.897 | 512.72 | 532.065 | 2,671.96 | 2,761.919 | 11,402.85 | 27,008.19 | 21,132.88 | 529.441 | 20,812.003 | 12,476.038 | 777.18 | 0 | 935.454 | 513.233 | 0 | 0 | 4,000 | 40.553 | 0 | 0 | 0 | 0 | 3,833.114 | 0 | 3,933.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,182.612 | 12,337.581 | 7,458.697 | 0 | 0 | 4,311.221 | 3,000 | 232.512 | 0 | 23,257.299 | 25,405.491 | 0 | 0 | 27,244.7 | 28,257.851 | 5,662.415 | 0 | 8,213.948 | 6,072.152 | 3,851.309 | 1,619.516 | 6,000 | 0 | 1,396.218 |
Belastingschulden
| 5,318.092 | 6,668.003 | 1,867.177 | 4,823.054 | 5,843.233 | 5,925.98 | 988.015 | 2,544.491 | 5,267.067 | 4,376.143 | 559.636 | 2,436.289 | 3,980.594 | 4,917.08 | 1,542.086 | 3,125.225 | 3,712.854 | 3,209.897 | 1,055.551 | 2,420.029 | 4,270.23 | 4,756.187 | 1,451.007 | 2,807.334 | 4,407.187 | 4,788.922 | 1,411.997 | 3,199.367 | 4,354.895 | 4,266.015 | 649.649 | 2,912.282 | 4,264.757 | 4,412.631 | 660.451 | 2,781.282 | 5,186.937 | 5,748.396 | 2,467.7 | 4,068.952 | 5,642.961 | 4,989.41 | 1,103.38 | 3,660.679 | 4,560.356 | 3,829.099 | 206.906 | 4,465.682 | 4,024.74 | 5,812.988 | 8,343.246 | 352.384 | 4,126.886 | 5,904.104 | 8,332.642 | 2,625.691 | 5,541.068 | 8,221.527 | 8,711.782 | 729.586 | 4,548.333 | 7,140.383 | 7,921.442 | 621.797 | 2,624.388 | 7,033.466 | 8,864.869 |
Uitgestelde opbrengsten
| 0.166 | 0.166 | 2,485.414 | 9,842.312 | 10,176.61 | 0.166 | 1,012.668 | 0.166 | 0.166 | 10.166 | 18,914.253 | 19,878.574 | 20,747.894 | 17,647.981 | 13,567.121 | 7,625.228 | 7,823.849 | 8,297.356 | 4,155.602 | 6,381.436 | 7,514.329 | 4,756.187 | 0 | 2,807.334 | 4,407.187 | 0 | 0 | 3,199.367 | 4,354.895 | 0 | 0 | 0 | 0 | 4,412.631 | 0 | 2,781.282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,884.372 | 8,929.184 | 3,829.099 | 0 | 0 | 6,273.948 | 5,812.988 | 13,460.634 | 0 | 5,254.525 | 5,904.104 | 0 | 0 | 6,759.655 | 9,375.276 | 8,711.782 | 0 | 4,548.333 | 8,110.662 | 7,921.442 | 621.797 | 3,310.712 | 0 | 8,864.869 |
Overige kortlopende verplichtingen
| 19,414.483 | 24,026.465 | 16,150.166 | 13,083.237 | 12,147.54 | 24,724.591 | 19,818.956 | 20,473.02 | 21,450.393 | 21,034.327 | 0 | 0.001 | -0 | 0 | -0 | 0 | 0.001 | -0 | 0 | -0.001 | 0 | 5,843.377 | 5,900.306 | 3,572.706 | 4,046.455 | 14,430.732 | 6,486.698 | 3,135.097 | 3,888.879 | 14,358.113 | 7,025.085 | 6,636.762 | 7,674.809 | 9,965.857 | 5,943.622 | 3,584.542 | 8,711.938 | 15,646.709 | 6,775.305 | 7,331.919 | 8,758.306 | 14,014.751 | 5,587.174 | 0.001 | -0.001 | 10,988.578 | 6,641.371 | 14,287.788 | 0.001 | 2,240.608 | 0.001 | 3,944.08 | -0.001 | 1,339.997 | 13,173.869 | 6,626.792 | -0.001 | 0.001 | 4,650.149 | 3,096.306 | 859.957 | -0.001 | 3,717.888 | 2,902.885 | -0.001 | 7,637.246 | 3,606.675 |
Totaal kortlopende verplichtingen
| 50,786.66 | 72,892.526 | 52,780.548 | 57,928.028 | 45,049.335 | 57,154.454 | 53,872.484 | 64,079.889 | 49,394.425 | 55,404.93 | 45,411.673 | 42,280.842 | 28,583.896 | 42,551.886 | 33,345.538 | 33,860.384 | 44,140.257 | 49,419.776 | 31,191.95 | 39,658.433 | 29,210.54 | 29,597.895 | 27,621.699 | 20,721.801 | 16,877.185 | 29,674.091 | 39,806.868 | 21,689.008 | 17,422.57 | 35,128.124 | 33,138.289 | 18,550.949 | 19,343.636 | 38,660.978 | 36,421.341 | 15,302.742 | 20,802.556 | 38,863.382 | 30,838.497 | 11,488.367 | 17,805.999 | 36,004.561 | 27,805.18 | 19,004.304 | 27,714.292 | 45,183.018 | 27,073.97 | 33,350.915 | 20,369.958 | 21,203.946 | 37,610.319 | 21,087.474 | 30,446.03 | 39,155.95 | 41,298.981 | 23,711.408 | 47,631.64 | 45,509.426 | 51,383.568 | 24,836.478 | 23,105.865 | 21,850.845 | 30,954.429 | 19,459.443 | 16,402.596 | 13,307.028 | 31,300.584 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,059.044 | 996.75 | 848.433 | 661.767 | 564.301 | 669.067 | 665.659 | 718.997 | 660.775 | 697.033 | 630.192 | 656.145 | 714.804 | 613.662 | 637.388 | 686.419 | 685.334 | 703.968 | 783.591 | 618.928 | 523.045 | 1,145.927 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 niet-vlottende verplichtingen
| 15,843.095 | 14,262.44 | 10,805.076 | 17,337.17 | 16,590.527 | 15,062.562 | 11,166.677 | 16,985.864 | 16,249.143 | 14,480.056 | 11,310.242 | 17,458.444 | 16,717.404 | 19,478.572 | 20,252.824 | 29,921.845 | 28,055.911 | 24,295.61 | 24,880.399 | 26,648.71 | 28,023.772 | 24,449.111 | 25,114.634 | 29,346.309 | 28,004.856 | 27,519.586 | 10,333.451 | 11,854.445 | 11,451.442 | 10,432.939 | 9,945.923 | 12,264.466 | 11,722.225 | 10,973.449 | 10,271.442 | 12,838.402 | 12,455.381 | 11,685.266 | 10,599.987 | 13,342.624 | 13,063.766 | 12,117.649 | 10,822.163 | 13,002.834 | 12,745.062 | 12,079.163 | 11,322.391 | 11,657.289 | 11,046.265 | 10,953.278 | 10,731.459 | 9,118.329 | 10,776.685 | 9,834.705 | 9,309.038 | 8,198.446 | 10,462.97 | 8,546.94 | 7,471.954 | 5,529.162 | 8,527.334 | 8,041.328 | 6,953.417 | 5,555.256 | 5,953.477 | 14,849.757 | 13,748.625 |
Totaal niet-vlottende verplichtingen
| 16,902.14 | 15,259.19 | 11,653.508 | 17,998.937 | 17,154.827 | 15,731.629 | 11,832.337 | 17,704.861 | 16,909.918 | 15,177.089 | 11,940.433 | 18,114.589 | 17,432.208 | 20,092.234 | 20,890.212 | 30,608.264 | 28,741.245 | 24,999.578 | 25,663.99 | 27,267.638 | 28,546.817 | 25,595.038 | 25,114.634 | 29,346.309 | 28,004.856 | 27,519.586 | 10,333.451 | 11,854.445 | 11,451.442 | 10,432.939 | 9,945.923 | 12,264.466 | 11,722.225 | 10,973.449 | 10,271.442 | 12,838.402 | 12,455.381 | 11,685.266 | 10,599.987 | 13,342.624 | 13,063.766 | 12,117.649 | 10,822.163 | 13,002.834 | 12,745.062 | 12,079.163 | 11,322.391 | 11,657.289 | 11,046.265 | 10,953.278 | 10,731.459 | 9,118.329 | 10,776.685 | 9,834.705 | 9,309.038 | 8,198.446 | 10,462.97 | 8,546.94 | 7,471.954 | 5,529.162 | 8,527.334 | 8,041.328 | 6,953.417 | 5,555.256 | 5,953.477 | 14,849.757 | 13,748.625 |
Totaal passiva
| 67,688.8 | 88,151.716 | 64,434.056 | 75,926.964 | 62,204.162 | 72,886.083 | 65,704.821 | 81,784.751 | 66,304.343 | 70,582.019 | 57,352.106 | 60,395.431 | 46,016.104 | 62,644.119 | 54,235.75 | 64,468.648 | 72,881.502 | 74,419.354 | 56,855.941 | 66,926.071 | 57,757.356 | 55,192.933 | 52,736.333 | 50,068.109 | 44,882.04 | 57,193.677 | 50,140.32 | 33,543.453 | 28,874.011 | 45,561.063 | 43,084.213 | 30,815.415 | 31,065.861 | 49,634.427 | 46,692.783 | 28,141.145 | 33,257.937 | 50,548.648 | 41,438.484 | 24,830.992 | 30,869.766 | 48,122.21 | 38,627.343 | 32,007.137 | 40,459.354 | 57,262.181 | 38,396.361 | 45,008.205 | 31,416.223 | 32,157.224 | 48,341.777 | 30,205.803 | 41,222.715 | 48,990.654 | 50,608.018 | 31,909.854 | 58,094.609 | 54,056.366 | 58,855.521 | 30,365.64 | 31,633.199 | 29,892.173 | 37,907.845 | 25,014.699 | 22,356.073 | 28,156.786 | 45,049.208 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.171 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 |
Gewone aandelen
| 6,808.788 | 6,808.789 | 6,808.788 | 6,808.789 | 6,808.789 | 6,808.789 | 6,808.789 | 6,808.789 | 6,808.789 | 6,808.789 | 6,808.788 | 6,808.789 | 6,808.789 | 6,808.789 | 6,808.788 | 6,808.789 | 6,808.789 | 6,808.789 | 6,808.788 | 6,808.789 | 6,808.789 | 6,808.789 | 6,808.788 | 6,808.789 | 6,808.789 | 6,808.788 | 6,808.788 | 6,808.789 | 6,808.789 | 6,808.788 | 6,808.788 | 6,808.788 | 6,808.789 | 6,808.788 | 6,808.789 | 6,808.788 | 6,808.788 | 6,808.788 | 6,808.788 | 6,808.788 | 6,808.788 | 6,808.788 | 6,808.788 | 6,808.788 | 6,808.788 | 6,808.788 | 6,808.788 | 6,808.788 | 6,808.788 | 6,808.788 | 6,808.789 | 6,808.789 | 6,808.789 | 6,808.789 | 6,808.789 | 6,808.789 | 6,808.789 | 6,808.789 | 6,808.789 | 6,808.789 | 6,808.789 | 6,808.789 | 6,808.789 | 6,808.789 | 6,808.789 | 6,808.789 | 6,808.789 |
Ingehouden winsten
| 161,862.406 | 160,534.576 | 148,953.17 | 157,019.568 | 159,063.594 | 156,988.193 | 143,745.406 | 145,000.329 | 150,309.495 | 149,589.88 | 140,067.979 | 143,210.3 | 147,854.53 | 144,977.628 | 137,315.092 | 138,802.984 | 141,131.16 | 137,705.09 | 131,550.052 | 134,505.832 | 138,231.461 | 136,328.195 | 128,011.243 | 135,517.347 | 138,760.281 | 136,055.147 | 128,183.583 | 132,557.304 | 134,816.085 | 133,346.414 | 125,164.221 | 128,215.767 | 131,485.427 | 130,747.784 | 121,845.852 | 125,760.515 | 130,499.47 | 130,082.639 | 118,465.033 | 123,197.355 | 127,353.953 | 123,967.327 | 113,207.035 | 117,340.975 | 120,552.69 | 118,058.93 | 109,211.849 | 114,107.097 | 111,745.198 | 114,448.852 | 111,582.473 | 99,795.48 | 104,990.368 | 107,422.32 | 103,966.431 | 95,519.095 | 99,874.907 | 104,084.038 | 98,847.697 | 88,062.94 | 93,593.519 | 96,399.84 | 91,757.467 | 84,748.331 | 87,582.468 | 88,721.356 | 84,066.47 |
Overige gereserveerde algehele resultaten
| 4,432.36 | 4,432.36 | 4,432.36 | 4,364.879 | 4,364.879 | 4,364.879 | 4,364.879 | 4,348.352 | 4,348.352 | 4,348.352 | -3,404.479 | -3,404.479 | -3,404.479 | -3,404.479 | -3,404.479 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -837.388 | -837.388 | -837.388 | -4,661.868 | -4,661.867 | -4,661.867 | -4,661.868 | -4,661.867 | -4,661.867 | -4,661.867 | 3,090.964 | 3,039.189 | 3,039.189 | 1,060.69 | 530.533 | -325.537 | -1,738.116 | -1,738.116 | -1,738.116 | -2,320.121 | -2,320.121 | -2,320.121 | -2,320.12 | -5,724.6 | -5,724.6 | -5,724.6 | -5,724.599 | -5,724.6 | -5,724.601 | -5,724.599 | -5,724.599 | -5,724.599 | -5,724.6 | -5,724.599 | -5,724.6 | -5,724.599 | -5,724.599 | -5,724.6 | -5,724.6 | -5,724.6 | -5,724.599 | -5,724.599 | -5,724.6 | -5,724.6 | -4,929.23 | -2,422.988 | -2,422.989 | -441.022 | -441.022 | -441.022 | -441.023 | -441.022 | -441.022 | -441.022 | -441.022 | -441.022 | -441.022 | -441.022 | -441.022 | -441.022 | -441.022 | -441.022 | -441.022 | -441.022 | -441.022 | -441.022 | -285.088 |
Totaal eigen vermogen van aandeelhouders
| 172,266.336 | 170,938.507 | 159,357.1 | 163,531.538 | 165,575.564 | 163,500.163 | 150,257.376 | 151,495.771 | 156,804.938 | 156,085.323 | 146,563.422 | 149,653.969 | 154,298.199 | 149,442.797 | 141,250.104 | 145,286.406 | 146,202.003 | 142,775.932 | 136,620.894 | 138,994.67 | 142,720.298 | 140,817.033 | 132,500.081 | 136,601.706 | 139,844.64 | 137,139.506 | 129,267.942 | 133,641.663 | 135,900.443 | 134,430.773 | 126,248.58 | 129,300.126 | 132,569.786 | 131,832.143 | 122,930.211 | 126,844.874 | 131,583.829 | 131,166.997 | 119,549.391 | 124,281.713 | 128,438.312 | 125,051.686 | 114,291.393 | 118,425.333 | 122,432.418 | 122,444.9 | 113,597.818 | 120,475.033 | 118,113.134 | 120,816.788 | 117,950.409 | 106,163.417 | 111,358.305 | 113,790.257 | 110,334.368 | 101,887.032 | 106,242.844 | 110,451.975 | 105,215.634 | 94,430.877 | 99,961.456 | 102,767.777 | 98,125.404 | 91,116.268 | 93,950.405 | 95,089.293 | 90,590.341 |
Totaal eigen vermogen
| 172,893.723 | 171,505.758 | 159,950.147 | 164,147.321 | 166,186.728 | 164,051.671 | 150,823.209 | 152,074.151 | 157,385.524 | 156,627.543 | 147,114.82 | 150,228.912 | 154,874.308 | 149,960.876 | 141,791.3 | 145,846.367 | 146,768.239 | 143,294.07 | 137,148.663 | 139,536.264 | 143,268.717 | 141,313.267 | 133,000.418 | 137,111.322 | 140,349.595 | 137,613.838 | 129,746.775 | 134,141.099 | 136,404.254 | 134,905.481 | 126,736.239 | 129,788.291 | 133,055.622 | 132,314.729 | 123,411.599 | 127,324.169 | 132,059.01 | 131,642.174 | 120,012.558 | 124,773.226 | 128,928.839 | 125,538.471 | 114,771.46 | 118,906.106 | 122,912.357 | 122,904.962 | 114,042.016 | 120,475.033 | 118,113.134 | 120,816.788 | 117,950.409 | 106,163.417 | 111,358.305 | 113,790.257 | 110,334.368 | 101,887.032 | 106,242.844 | 110,451.975 | 105,215.634 | 94,430.877 | 99,961.456 | 102,767.777 | 98,125.404 | 91,116.268 | 93,950.405 | 95,089.293 | 90,590.341 |
Totaal passiva en aandeelhoudersvermogen
| 240,582.523 | 259,657.474 | 224,384.204 | 240,074.285 | 228,390.891 | 236,937.753 | 216,528.029 | 233,858.901 | 223,689.867 | 227,209.562 | 204,466.926 | 210,624.342 | 200,890.412 | 212,604.995 | 196,027.049 | 210,315.015 | 219,649.741 | 217,713.424 | 194,004.604 | 206,462.336 | 201,026.073 | 196,506.2 | 185,736.751 | 187,179.431 | 185,231.635 | 194,807.515 | 179,887.095 | 167,684.552 | 165,278.266 | 180,466.544 | 169,820.452 | 160,603.706 | 164,121.483 | 181,949.156 | 170,104.382 | 155,465.313 | 165,316.947 | 182,190.822 | 161,451.042 | 149,604.218 | 159,798.605 | 173,660.681 | 153,398.803 | 150,913.244 | 163,371.711 | 180,167.143 | 152,438.378 | 165,483.237 | 149,529.357 | 152,974.012 | 166,292.186 | 136,369.22 | 152,581.02 | 162,780.91 | 160,942.386 | 133,796.886 | 164,337.453 | 164,508.341 | 164,071.154 | 124,796.517 | 131,594.655 | 132,659.95 | 136,033.248 | 116,130.967 | 116,306.478 | 123,246.077 | 135,639.548 |