Hanssem Co., Ltd.
KRX:009240.KS
50900 (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 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
| 131,782.998 | 97,696.018 | 81,947.25 | 136,878.943 | 104,912.224 | 87,841.369 | 37,474.474 | 36,649.987 | 39,416.92 | 116,990.93 | 117,670.462 | 72,549.011 | 71,276.12 | 117,047.703 | 105,730.218 | 119,076.368 | 73,496.066 | 127,009.568 | 144,506.704 | 57,689.866 | 130,939.542 | 107,553.813 | 81,882.702 | 108,899.214 | 103,722.285 | 137,551.014 | 75,449.525 | 108,923.036 | 41,212.567 | 79,466.923 | 150,112.318 | 108,972.977 | 117,750.324 | 89,519.581 | 68,600.686 | 32,359.09 | 42,578.94 | 31,300.939 | 35,637.229 | 36,033.249 | 29,756.335 | 53,616.014 | 24,049.2 | 18,958.364 | 58,672.825 | 43,152.448 | 35,211.46 | 58,441.367 | 5,599.44 | 4,400.92 | 9,203.589 | 3,921.758 | 2,401.951 | 11,017.259 | 30,276.336 | 35,234.016 | 37,478.366 | 11,034.714 | 11,953.901 | 4,648.71 | 22,039.887 | 52,162.281 | 33,779.255 |
Kortetermijnbeleggingen
| 0 | 31,838.369 | 20,500 | 39,369.986 | 38,983.481 | 48,547.122 | 38,211.035 | 38,074.737 | 37,972.557 | 49,161.109 | 92,032.631 | 148,976.934 | 177,019.862 | 201,040.217 | 183,750.759 | 213,613.341 | 193,754.173 | 210,916.119 | 96,218.499 | 176,183.243 | 152,247.094 | 191,172.137 | 161,024.451 | 102,036.733 | 71,739.148 | 102,099.456 | 111,091.207 | 105,628.972 | 129,375.92 | 184,440.019 | 191,167.412 | 177,553.704 | 157,963.561 | 189,526.252 | 184,563.5 | 166,679.553 | 141,721.847 | 135,666.327 | 56,691.834 | 78,014.028 | 86,717.693 | 96,489.259 | 102,758.333 | 95,132.259 | 93,761.465 | 82,604.646 | 39,440.533 | 41,418.324 | 37,175.033 | 46,237.949 | 52,968.225 | 3,975.863 | 70,935.411 | 3,878.97 | 6,561.28 | 47,297.697 | 229.456 | 272.159 | 68,424.978 | 227.608 | 41,762.697 | 9,436.187 | -10,844.557 |
Liquide middelen en kortetermijnbeleggingen
| 131,782.998 | 97,696.018 | 102,447.249 | 176,248.929 | 143,895.705 | 136,388.49 | 75,685.508 | 74,724.724 | 77,389.477 | 166,152.039 | 209,703.093 | 221,525.946 | 248,295.981 | 318,087.919 | 289,480.977 | 332,689.709 | 267,250.238 | 337,925.687 | 240,725.203 | 233,873.109 | 283,186.637 | 298,725.95 | 242,907.153 | 210,935.947 | 175,461.433 | 239,650.47 | 186,540.732 | 214,552.008 | 170,588.487 | 263,906.942 | 341,279.729 | 286,526.681 | 275,713.885 | 279,045.833 | 253,164.186 | 199,038.643 | 184,300.787 | 166,967.266 | 92,329.063 | 114,047.277 | 116,474.028 | 150,105.273 | 126,807.533 | 114,090.623 | 152,434.29 | 125,757.094 | 74,651.993 | 99,859.691 | 42,774.473 | 50,638.869 | 62,171.814 | 7,897.621 | 73,337.362 | 14,896.229 | 36,837.616 | 82,531.713 | 37,707.822 | 11,306.873 | 80,378.879 | 4,876.318 | 63,802.584 | 61,598.468 | 33,779.255 |
Nettovorderingen
| 123,680.947 | 130,160.642 | 135,947.507 | 129,789.967 | 135,244.001 | 125,742.412 | 174,121.128 | 125,670.397 | 112,802.948 | 115,146.621 | 137,838.583 | 107,827.841 | 88,276.237 | 79,513.951 | 146,927.895 | 82,851.109 | 106,499.161 | 94,948.916 | 154,978.731 | 102,721.68 | 103,755.264 | 109,276.6 | 130,203.554 | 122,480.08 | 130,720.684 | 147,046.423 | 154,412.733 | 139,478.705 | 120,362.606 | 140,341.059 | 145,518.797 | 131,368.05 | 112,032.43 | 118,814.123 | 143,622.981 | 128,335.057 | 128,304.155 | 130,689.164 | 112,081.213 | 113,750.21 | 107,387.331 | 111,455.205 | 109,231.431 | 101,502.399 | 80,035.656 | 76,557.762 | 74,337.973 | 65,514.432 | 90,574.181 | 0 | 0 | 62,097.024 | 0 | 74,466.531 | 80,607.569 | 0 | 71,925.862 | 54,443.44 | 0 | 50,600.88 | 51,167.643 | 49,693.279 | 53,542.862 |
Voorraad
| 111,309.721 | 108,453.749 | 109,585.248 | 108,521.133 | 106,626.409 | 111,538.716 | 120,687.477 | 124,979.113 | 123,377.872 | 121,587.399 | 109,547.327 | 104,288.715 | 111,158.749 | 100,891.074 | 84,414.657 | 86,323.696 | 82,858.791 | 80,375.671 | 81,800.487 | 70,549.976 | 71,227.75 | 69,767.274 | 66,672.817 | 63,761.91 | 62,143.435 | 68,228.27 | 73,097.402 | 81,215.059 | 81,248.452 | 70,664.662 | 67,647.129 | 59,660.969 | 67,753.162 | 63,499.895 | 63,464.74 | 66,626.193 | 59,625.611 | 53,598.158 | 42,579.322 | 49,083.212 | 42,664.917 | 41,106.386 | 41,292.44 | 35,045.734 | 29,884.433 | 28,570.32 | 24,914.062 | 27,635.569 | 35,155.706 | 29,467.185 | 26,414.876 | 29,889.312 | 26,458.094 | 25,557.487 | 23,662.825 | 23,141.445 | 24,182.243 | 18,790.944 | 19,933.37 | 11,445.246 | 11,685.027 | 13,866.329 | 16,457.558 |
Overige vlottende activa
| 49,882.582 | 43,808.781 | 19,843.424 | 15,178.266 | 17,092.307 | 16,021.883 | 1,462.566 | 22,779.605 | 24,936.996 | 36,514.919 | 456.892 | 32,882.755 | 30,954.05 | 27,495.43 | 74.262 | 27,431.892 | 26,380.51 | 29,654.044 | 1,166.412 | 21,617.392 | 23,769.945 | 20,567.091 | -0 | 19,094.367 | 18,693.684 | 19,130.665 | 0 | 18,715.784 | 23,273.236 | 17,867.281 | -0 | 18,146.918 | 17,454.988 | 17,232.192 | 0 | 31,327.609 | 16,288.363 | 16,360.372 | 13,098.844 | 14,519.13 | 10,105.854 | 11,404.784 | 9,764.659 | 7,658.624 | 8,890.291 | 9,454.978 | 8,340.159 | 14,836.136 | 0.001 | 83,658.456 | 77,918.537 | 65,000.194 | 69,019.698 | 65,829.501 | 50,829.502 | 74,471.336 | 50,166.72 | 67,958.711 | 47,443.22 | 74,091.063 | -0.001 | -0.002 | 30,321.03 |
Totaal vlottende activa
| 416,656.248 | 380,119.19 | 367,823.428 | 429,738.295 | 402,858.422 | 389,691.502 | 371,956.679 | 348,153.84 | 338,507.292 | 439,400.978 | 457,545.895 | 466,525.257 | 478,685.017 | 525,988.375 | 520,897.791 | 529,296.406 | 482,988.7 | 542,904.318 | 478,670.833 | 428,762.157 | 481,939.596 | 498,336.915 | 439,783.525 | 416,272.304 | 387,019.236 | 474,055.828 | 414,050.868 | 453,961.556 | 395,472.781 | 492,779.944 | 554,445.656 | 495,702.618 | 472,954.465 | 478,592.043 | 460,251.907 | 425,327.502 | 388,518.916 | 367,614.96 | 260,088.441 | 291,399.829 | 276,632.13 | 314,071.648 | 287,096.063 | 258,297.38 | 271,244.67 | 240,340.154 | 182,244.187 | 207,845.828 | 168,504.361 | 163,764.51 | 166,505.227 | 164,884.151 | 168,815.154 | 180,749.748 | 191,937.512 | 180,144.494 | 183,982.647 | 152,499.968 | 147,755.469 | 141,013.507 | 126,655.253 | 125,158.074 | 134,100.705 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 397,777.775 | 411,284.897 | 415,425.669 | 429,763.009 | 436,994.176 | 438,207.12 | 421,036.77 | 437,425.539 | 465,785.273 | 482,679.732 | 503,025.022 | 474,093.813 | 474,771.812 | 476,844.94 | 461,253.331 | 490,191.234 | 496,936.301 | 486,222.2 | 491,349.902 | 364,918.245 | 377,192.903 | 390,882.074 | 259,887.147 | 304,295.277 | 307,490.095 | 303,292.333 | 314,725.35 | 410,540.795 | 400,480.776 | 228,498.926 | 220,572.073 | 216,610.03 | 210,978.925 | 210,910.987 | 207,628.95 | 201,833.375 | 196,360.876 | 188,391.412 | 182,093.628 | 178,952.288 | 174,576.999 | 138,239.869 | 132,421.638 | 131,742.058 | 115,457.252 | 112,170.232 | 110,351.203 | 97,636.095 | 95,192.911 | 94,480.019 | 94,088.061 | 63,355.443 | 63,905.284 | 65,341.818 | 59,559.99 | 59,451.629 | 59,298.47 | 60,533.785 | 60,279.226 | 60,288.95 | 62,649.846 | 63,139.551 | 63,347.688 |
Goodwill
| -0 | 0 | 0 | 0 | 0 | 0 | 5,507.259 | 0 | 0 | 0 | 11,573.256 | 0 | 0 | 0 | 15,080.16 | 0 | 0 | 0 | 16,586.616 | 0 | 0 | 0 | 2,862.818 | 0 | 0 | 0 | 1,703.693 | 0 | 0 | 0 | 1,703.693 | 0 | 0 | 0 | 1,703.693 | 0 | 0 | 0 | 1,660.213 | 0 | 0 | 0 | 1,660.213 | 0 | 0 | 0 | 1,660.213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 20,474.413 | 22,183.873 | 21,120.05 | 26,321.948 | 27,695.143 | 27,452.662 | 18,758.098 | 35,693.069 | 35,279.933 | 31,814.044 | 21,025.489 | 37,566.96 | 38,061.114 | 38,597.783 | 24,279.284 | 44,955.646 | 44,692.38 | 47,630.413 | 31,410.897 | 18,577.829 | 21,016.606 | 21,406.164 | 18,875.681 | 21,684.74 | 22,348.557 | 23,142.9 | 14,081.62 | 16,611.857 | 14,426.567 | 12,389.466 | 9,041.973 | 7,131.84 | 7,844.034 | 7,165.283 | 5,298.217 | 6,208.537 | 5,878.601 | 5,996.741 | 4,331.742 | 6,145.664 | 6,296.982 | 6,478.473 | 4,850.963 | 6,638.963 | 6,841.489 | 6,702.566 | 5,221.849 | 3,747.667 | 3,401.786 | 3,466.871 | 3,241.224 | 1,797.112 | 1,818.357 | 1,334.834 | 1,216.447 | 1,323.251 | 1,410.304 | 1,437.304 | 1,424.996 | 610.236 | 872.243 | 965.92 | 831.325 |
Goodwill en immateriële activa
| 20,474.413 | 22,183.873 | 21,120.05 | 26,321.948 | 27,695.143 | 27,452.662 | 24,265.357 | 35,693.069 | 35,279.933 | 31,814.044 | 32,598.745 | 37,566.96 | 38,061.114 | 38,597.783 | 39,359.444 | 44,955.646 | 44,692.38 | 47,630.413 | 47,997.513 | 18,577.829 | 21,016.606 | 21,406.164 | 21,738.499 | 21,684.74 | 22,348.557 | 23,142.9 | 15,785.313 | 16,611.857 | 14,426.567 | 12,389.466 | 10,745.666 | 7,131.84 | 7,844.034 | 7,165.283 | 7,001.91 | 6,208.537 | 5,878.601 | 5,996.741 | 5,991.955 | 6,145.664 | 6,296.982 | 6,478.473 | 6,511.176 | 6,638.963 | 6,841.489 | 6,702.566 | 6,882.062 | 3,747.667 | 3,401.786 | 3,466.871 | 3,241.224 | 1,797.112 | 1,818.357 | 1,334.834 | 1,216.447 | 1,323.251 | 1,410.304 | 1,437.304 | 1,424.996 | 610.236 | 872.243 | 965.92 | 831.325 |
Langetermijnbeleggingen
| 210,986.895 | 214,026.559 | 160,453.639 | 55,519.565 | 55,336.48 | 47,036.438 | 24,019.57 | 68,954.053 | 72,082.906 | 65,414.027 | -18,315.317 | -59,895.816 | -99,366.658 | -128,520.439 | -117,250.23 | -143,282.401 | -115,210.69 | -132,096.45 | -32,311.15 | -70,587.495 | -56,854.831 | -97,260.651 | -69,459.425 | -10,580.106 | 18,398.543 | -12,073.727 | -11,213.467 | 6,308.21 | -18,367.775 | -80,306.894 | -99,447.644 | -88,030.248 | -81,785.146 | -116,057.739 | -111,426.082 | -85,673.554 | -61,148.443 | -61,791.918 | 16,966.953 | -980.067 | -24,755.758 | -35,035.953 | -42,663.49 | -38,499.034 | -36,700.177 | -25,359.134 | 18,275.122 | 30,009.505 | -13,452.387 | -22,963.11 | -1,953.902 | 14,696.913 | -52,471.569 | 13,330.019 | 11,671.479 | -28,992.02 | 16,714.461 | 15,307.385 | -52,938.324 | 13,013.069 | -30,224.924 | 2,057.592 | 21,304.136 |
Belastingvorderingen
| 21,096.436 | 21,448.546 | 18,736.623 | 33,623.12 | 31,310.02 | 25,333.772 | 28,621.569 | 17,159.446 | 14,305.757 | 17,917.117 | 15,111.145 | 7,925.873 | 11,383.72 | 11,909.321 | 9,157.833 | 9,301.945 | 7,197.065 | 4,656.195 | 2,543.904 | 13,018.338 | 9,862.617 | 12,177.476 | 10,484.291 | 13,342.329 | 14,723.058 | 11,220.911 | 9,470.048 | 12,746.538 | 14,367.052 | 12,259.627 | 9,780.684 | 10,031.534 | 9,956.278 | 10,098.956 | 9,931.332 | 10,067.499 | 11,581.77 | 10,026.119 | 10,022.381 | 8,609.592 | 8,647.983 | 6,570.509 | 7,252.006 | 7,135.599 | 7,169.621 | 4,578.243 | 4,538.556 | 1,420.815 | 74,327.756 | 83,532.892 | 2,176.177 | 36,047.215 | 3,625.251 | 3,376.38 | 3,179.963 | 3,179.963 | 2,900.404 | 4,058.861 | 4,058.861 | 4,524.269 | 3,866.549 | 3,812.127 | 3,229.622 |
Overige niet-vlottende activa
| 16,358.428 | 10,273.221 | 67,958.009 | 173,510.014 | 175,082.917 | 196,719.713 | 229,779.595 | 202,993.161 | 190,395.828 | 178,937.175 | 256,387.063 | 282,459.746 | 306,698.353 | 328,925.62 | 316,091.591 | 319,918.202 | 298,377.21 | 315,638.62 | 214,386.974 | 277,226.178 | 262,910.588 | 301,328.553 | 277,715.855 | 220,968.691 | 191,630.348 | 226,894.113 | 232,887.951 | 123,915.807 | 145,338.924 | 197,076.249 | 203,321.745 | 189,002.808 | 171,143.314 | 199,904.056 | 195,461.153 | 179,150.855 | 152,932.688 | 147,830.11 | 68,864.034 | 91,045.931 | 99,757.211 | 109,155.598 | 115,584.679 | 108,633.721 | 107,015.323 | 96,875.103 | 54,476.9 | 52,290.267 | 0.003 | 0.001 | 63,502.587 | 12,761.147 | 110,208.213 | 43,274.855 | 29,931.368 | 67,981.921 | 16,944.188 | 15,933.132 | 84,269.842 | 16,871.288 | 60,096.732 | 28,055.637 | 7,700.783 |
Totaal niet-vlottende activa
| 666,693.948 | 679,217.095 | 683,693.99 | 718,737.656 | 726,418.736 | 734,749.705 | 727,722.861 | 762,225.268 | 777,849.697 | 776,762.095 | 788,806.658 | 742,150.575 | 731,548.342 | 727,757.226 | 708,611.97 | 721,084.626 | 731,992.265 | 722,050.978 | 723,967.143 | 603,153.095 | 614,127.883 | 628,533.616 | 500,366.367 | 549,710.931 | 554,590.601 | 552,476.53 | 561,655.195 | 570,123.207 | 556,245.544 | 369,917.374 | 344,972.525 | 334,745.964 | 318,137.405 | 312,021.543 | 308,597.262 | 311,586.712 | 305,605.492 | 290,452.464 | 283,938.95 | 283,773.408 | 264,523.417 | 225,408.496 | 219,106.009 | 215,651.307 | 199,783.508 | 194,967.01 | 194,523.844 | 185,104.349 | 159,470.069 | 158,516.673 | 161,054.147 | 128,657.83 | 127,085.536 | 126,657.906 | 105,559.247 | 102,944.744 | 97,267.827 | 97,270.467 | 97,094.601 | 95,307.812 | 97,260.446 | 98,030.827 | 96,413.554 |
Totaal activa
| 1,083,350.196 | 1,059,336.286 | 1,051,517.419 | 1,148,475.95 | 1,129,277.157 | 1,124,441.207 | 1,099,679.541 | 1,110,379.108 | 1,116,356.99 | 1,216,163.074 | 1,246,352.553 | 1,208,675.833 | 1,210,233.359 | 1,253,745.6 | 1,229,509.761 | 1,250,381.032 | 1,214,980.966 | 1,264,955.296 | 1,202,637.977 | 1,031,915.252 | 1,096,067.479 | 1,126,870.531 | 940,149.892 | 965,983.235 | 941,609.837 | 1,026,532.358 | 975,706.063 | 1,024,084.763 | 951,718.326 | 862,697.317 | 899,418.181 | 830,448.582 | 791,091.871 | 790,613.586 | 768,849.17 | 736,914.214 | 694,124.408 | 658,067.424 | 544,027.391 | 575,173.236 | 541,155.547 | 539,480.144 | 506,202.072 | 473,948.688 | 471,028.178 | 435,307.164 | 376,768.03 | 392,950.177 | 327,974.429 | 322,281.183 | 327,559.374 | 293,541.981 | 295,900.69 | 307,407.654 | 297,496.759 | 283,089.238 | 281,250.473 | 249,770.435 | 244,850.07 | 236,321.319 | 223,915.699 | 223,188.901 | 230,514.259 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 283,884.205 | 242,284.438 | 250,757.968 | 280,202.281 | 241,182.141 | 246,270.101 | 163,843.165 | 233,880.171 | 225,991.249 | 256,271.936 | 172,299.57 | 229,882.335 | 243,256.014 | 0 | 194,464.989 | 0 | 0 | 0 | 164,662.189 | 0 | 0 | 0 | 143,688.686 | 0 | 0 | 0 | 152,116.497 | 0 | 0 | 0 | 167,932.205 | 0 | 0 | 0 | 152,363.388 | 0 | 0 | 0 | 63,265.16 | 0 | 0 | 0 | 108,859.512 | 0 | 0 | 0 | 68,708.761 | 98,027.619 | 67,198.22 | 71,496.741 | 73,370.526 | 57,992.568 | 60,792.224 | 77,186.553 | 87,966.144 | 79,078.748 | 63,985.583 | 51,260.024 | 53,603.936 | 46,886.122 | 54,795.286 | 54,962.59 | 62,122.766 |
Kortlopende schulden
| 128,158.708 | 100,211.404 | 109,218.995 | 99,812.859 | 78,701.918 | 44,810.337 | 94,743.922 | 95,382.338 | 80,759.776 | 25,984.179 | 67,314.454 | 61,752.028 | 50,827.504 | 88,478.711 | 100,001.59 | 103,217.937 | 84,804.102 | 134,502.125 | 129,387.544 | 108,449.484 | 72,723.658 | 29,962.928 | 23,858.907 | 19,717.402 | 14,245.284 | 99,819.188 | 107,672.246 | 109,019.264 | 110,822.76 | 17,173.71 | 17,004.791 | 17,513.711 | 18,329.784 | 22,884.353 | 22,379.131 | 19,661.044 | 20,084.995 | 22,979.316 | 15,118.507 | 28,836.166 | 23,050.313 | 27,925.896 | 23,124.607 | 37,750.079 | 22,136.408 | 23,301.982 | 22,841.484 | 15,214.85 | 19,417.499 | 16,520.863 | 16,143.384 | 8,670.108 | 13,884.197 | 10,724.024 | 4,177.565 | 10,143.903 | 16,108.265 | 8,766.386 | 9,577.139 | 6,505.724 | 0 | 0 | 0 |
Belastingschulden
| 2,893.83 | 7,826.162 | 6,595.845 | 5,440.449 | 5,238.935 | 280.458 | 6,442.823 | 710.526 | 5,815.094 | 13,657.809 | 16,491.792 | 6,330.296 | 15,810.31 | 19,870.855 | 27,923.158 | 9,993.956 | 12,925.465 | 7,870.095 | 12,423.731 | 1,682.953 | 8,798.333 | 28,091.082 | 23,349.762 | 2,762.867 | 17,029.516 | 24,661.155 | 25,248.577 | 13,445.55 | 21,485.665 | 25,376.51 | 35,840.262 | 8,867.021 | 14,549.344 | 18,866.296 | 29,534.1 | 19,898.905 | 19,800.265 | 17,910.776 | 25,759.809 | 7,544.007 | 12,872.502 | 13,793.216 | 22,962.872 | 11,468.182 | 10,823.845 | 11,114.932 | 12,320.814 | 16,303.099 | 10,877.714 | 9,424.649 | 8,248.359 | 8,716.439 | 7,515.286 | 6,930.229 | 3,967.373 | 5,577.35 | 2,318.873 | 5,854.57 | 5,810.953 | 3,884.747 | 4,674.636 | 4,039.709 | 2,527.129 |
Uitgestelde opbrengsten
| 2,893.83 | 7,826.162 | 21,506.903 | -280,202.281 | -241,182.141 | -246,270.101 | 22,452.531 | -233,880.171 | -225,991.249 | -256,271.936 | 24,558.008 | -229,882.335 | -243,256.014 | 0 | 145,065.299 | 0 | 0 | 0 | 113,277.357 | 0 | 0 | 0 | 132,357.09 | 0 | 0 | 0 | 146,672.731 | 0 | 0 | 0 | 152,814.682 | 0 | 0 | 0 | 141,359.529 | 0 | 0 | 0 | 93,324.846 | 0 | 0 | 0 | 82,163.773 | 0 | 0 | 0 | 47,492.399 | 66,874.461 | 40,846.367 | 42,435.572 | 50,883.101 | 38,778.148 | 7,515.286 | 6,930.229 | 3,967.373 | 5,577.35 | 2,318.873 | 5,854.57 | 20,366.076 | 3,884.747 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 87,026.653 | 127,134.44 | 141,375.347 | 425,433.616 | 371,365.557 | 395,671.523 | 182,619.356 | 291,578.244 | 283,774.118 | 352,613.388 | 127,560.927 | 282,052.526 | 356,146.875 | 366,037.266 | -0 | 355,048.179 | 340,457.16 | 341,989.677 | 0.001 | 238,650.014 | 338,441.39 | 362,187.123 | 0 | 341,534.335 | 332,777.259 | 354,232.968 | 0 | 340,292.144 | 300,090.155 | 339,534.436 | -0 | 294,460.203 | 291,173.435 | 306,962.959 | -0 | 285,232.323 | 274,143.977 | 265,787.347 | 11,879.993 | 208,452.705 | 206,211.957 | 221,281.567 | 8,223.132 | 168,884.956 | 195,684.792 | 177,641.076 | 6,454.852 | 5,562.605 | 0.001 | -0.001 | 2,074.379 | 0.001 | 27,174.802 | 33,040.694 | 23,358.271 | 16,020.3 | 29,158.489 | 15,117.387 | -0.001 | 26,098.845 | 18,462.391 | 20,935.595 | 24,795.507 |
Totaal kortlopende verplichtingen
| 501,963.396 | 477,456.444 | 522,859.213 | 525,246.475 | 450,067.475 | 440,481.86 | 463,658.975 | 386,960.582 | 364,533.894 | 378,597.567 | 391,732.96 | 343,804.555 | 406,974.38 | 454,515.976 | 439,531.878 | 458,266.116 | 425,261.262 | 476,491.802 | 407,327.092 | 347,099.497 | 411,165.048 | 392,150.051 | 299,904.683 | 361,251.737 | 347,022.543 | 454,052.156 | 406,461.474 | 449,311.408 | 410,912.915 | 356,708.146 | 337,751.677 | 311,973.914 | 309,503.219 | 329,847.312 | 316,102.047 | 304,893.367 | 294,228.972 | 288,766.663 | 183,588.506 | 237,288.871 | 229,262.27 | 249,207.463 | 222,371.023 | 206,635.035 | 217,821.2 | 200,943.058 | 145,497.496 | 185,679.535 | 127,462.087 | 130,453.175 | 142,471.39 | 105,440.825 | 109,366.509 | 127,881.5 | 119,469.353 | 110,820.301 | 111,571.21 | 80,998.367 | 83,547.15 | 83,375.438 | 73,257.677 | 75,898.185 | 86,918.273 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 35,000 | 32,000 | 30,000 | 163,209.792 | 182,848.145 | 35,000 | 164,020.905 | 176,291.538 | 186,765.883 | 28,000 | 198,216.824 | 173,050.131 | 3,000 | 148,498.257 | 138,963.882 | 147,516.567 | 169,047.112 | 156,250.295 | 158,479.165 | 77,245.149 | 0 | 40,000 | 40,000 | 40,000 | 43,000 | 43,000 | 43,000 | 43,000 | 43,000 | 3,000 | 3,000 | 3,000 | 0 | 0 | 17,212.725 | 3,946.984 | 3,735.029 | 3,729.833 | 3,734.089 | 3,684.303 | 3,519.658 | 3,844.239 | 3,834.857 | 3,850.857 | 4,153.721 | 3,210.548 | 3,938.469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,030 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 124,114.376 | 132,749.019 | 1.91 | 21,780.509 | 21,084.339 | 0 | 954.551 | 0 | 0 | 0 | 897.088 | 0 | 0 | 0 | 633.892 | 0 | 0 | 0 | 597.207 | 0 | 0 | 0 | 556.665 | 0 | 0 | 0 | 692.833 | 0 | 0 | 0 | 175.961 | 18,842.02 | 0 | 0 | 134.924 | 21,239.331 | 19,425.337 | 20,641.382 | 18,340.244 | 21,111.11 | 18,218.14 | 17,666.269 | 15,353.165 | 17,833.707 | 16,313.472 | 12,635.652 | 12,193.937 | 0 | 7.238 | 15.589 | 46.418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2,595.4 | 2,379.078 | 2,578.166 | 2,193.203 | 2,280.932 | 2,368.66 | 2,456.388 | 2,334.381 | 2,997.911 | 2,822.779 | 3,103.465 | 0 | 0 | 0 | 21,146.928 | 0 | 0 | 0 | 21,062.123 | 0 | 0 | 0 | 25,221.441 | 0 | 0 | 0 | 17,935.393 | 0 | 0 | 0 | 16,957.561 | 27.508 | 27.508 | 27.508 | 205.47 | 183.385 | 183.385 | 183.385 | 183.385 | 183.385 | 183.385 | 179.858 | 179.858 | 187.877 | 187.877 | 183.385 | 183.385 | 0 | 1,575.315 | 1,575.315 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 25,029.596 | 22,296.235 | 153,307.776 | 4,136.341 | 3,981.763 | 176,814.713 | 23,160.776 | 31,208.701 | 32,804.725 | 198,124.47 | 30,712.138 | 22,435.062 | 150,257.69 | 25,863.237 | 331.519 | 35,849.48 | 30,346.592 | 26,268.47 | 1,873.12 | 29,829.441 | 113,295.721 | 128,131.878 | -0 | 32,408.396 | 27,368.622 | 22,994.659 | -0 | 33,378.138 | 28,169.871 | 21,211.345 | -0.001 | 127.824 | 15,759.776 | 20,318.635 | 0 | 134.925 | 134.925 | 134.924 | 134.925 | 186.826 | 160.175 | 177.464 | 184.156 | 221.908 | 223.787 | 57.933 | 93.103 | 7,745.109 | 5,718.023 | 4,675.223 | 6,726.947 | 14,747.326 | 14,500.731 | 13,491.296 | 13,992.836 | 13,212.929 | 12,807.933 | 11,479.374 | 11,513.612 | 11,757.098 | 13,609.425 | 13,619.143 | 13,381.681 |
Totaal niet-vlottende verplichtingen
| 186,739.372 | 189,424.332 | 185,887.852 | 191,319.846 | 210,195.178 | 214,183.373 | 190,592.62 | 209,834.62 | 222,568.52 | 228,947.248 | 232,929.515 | 195,485.193 | 153,257.69 | 174,361.494 | 161,076.22 | 183,366.047 | 199,393.704 | 182,518.765 | 182,011.616 | 107,074.59 | 113,295.721 | 168,131.878 | 65,778.106 | 72,408.396 | 70,368.622 | 65,994.659 | 61,628.226 | 76,378.138 | 71,169.871 | 24,211.345 | 20,133.521 | 21,997.352 | 15,787.284 | 20,346.143 | 17,553.12 | 25,504.625 | 23,478.676 | 24,689.524 | 22,392.643 | 25,165.624 | 22,081.358 | 21,867.83 | 19,552.036 | 22,094.349 | 20,878.857 | 16,087.518 | 16,408.894 | 7,745.109 | 7,300.576 | 6,266.127 | 6,773.365 | 14,747.326 | 14,500.731 | 13,491.296 | 13,992.836 | 13,212.929 | 17,837.933 | 11,479.374 | 11,513.612 | 11,757.098 | 13,609.425 | 13,619.143 | 13,381.681 |
Totaal passiva
| 688,702.768 | 666,880.776 | 708,747.065 | 716,566.321 | 660,262.653 | 654,665.233 | 654,251.595 | 596,795.202 | 587,102.413 | 607,544.815 | 624,662.475 | 539,289.748 | 560,232.069 | 628,877.47 | 600,608.098 | 641,632.163 | 624,654.966 | 659,010.567 | 589,338.707 | 454,174.087 | 524,460.769 | 560,281.929 | 365,682.789 | 433,660.134 | 417,391.165 | 520,046.816 | 468,089.7 | 525,689.546 | 482,082.786 | 380,919.491 | 357,885.198 | 333,971.266 | 325,290.503 | 350,193.454 | 333,655.167 | 330,397.993 | 317,707.648 | 313,456.187 | 205,981.149 | 262,454.495 | 251,343.629 | 271,075.293 | 241,923.059 | 228,729.384 | 238,700.058 | 217,030.576 | 161,906.39 | 193,424.644 | 134,762.663 | 136,719.302 | 149,244.755 | 120,188.15 | 123,867.24 | 141,372.795 | 133,462.189 | 124,033.23 | 129,409.144 | 92,477.741 | 95,060.762 | 95,132.536 | 86,867.102 | 89,517.329 | 100,299.954 |
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
| 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 | 23,533.928 |
Ingehouden winsten
| 152,811.113 | 151,629.796 | -96,885.927 | 635,799.737 | 673,585.15 | 674,004.104 | 688,590.229 | 752,827.774 | 767,301.555 | 773,044.719 | 774,831.984 | 775,766.169 | 759,892.629 | 735,607.661 | 738,328.63 | 718,255.761 | 699,222.623 | 684,727.995 | 694,459.029 | 667,029.465 | 662,734.994 | 658,094.707 | 667,865.099 | 625,825.547 | 616,017.762 | 599,087.305 | 601,660.904 | 586,703.105 | 559,781.176 | 540,050.744 | 529,204.238 | 488,965.848 | 454,760.523 | 428,963.459 | 422,887.161 | 393,510.11 | 364,804.016 | 334,086.726 | 327,149.131 | 303,507.469 | 281,672.087 | 260,005.818 | 255,735.888 | 236,732.031 | 223,612.173 | 209,800.451 | 207,055.157 | 178,221.004 | 171,907.237 | 162,731.294 | 151,101.722 | 138,883.378 | 133,910.914 | 127,614.62 | 123,437.334 | 115,451.7 | 109,277.996 | 112,745.426 | 105,078.771 | 97,989.296 | 92,640.843 | 89,120.341 | 85,718.423 |
Overige gereserveerde algehele resultaten
| 173,919.611 | 172,909.009 | 641,116.355 | 372,688.281 | 372,007.743 | 372,350.26 | 690,776.816 | 396,543.027 | 398,296.864 | 471,677.298 | 671,928.984 | 484,574.568 | 481,561.345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 44,382.776 | 44,382.776 | -224,994.002 | -600,112.317 | -600,112.318 | -600,112.318 | -957,473.028 | -659,744.721 | -660,324.758 | -660,066.075 | -849,031.676 | -636,357.861 | -636,357.862 | -154,865.769 | -153,930.105 | -153,855.048 | -152,870.325 | -122,204.128 | -124,595.095 | -112,897.982 | -114,741.97 | -115,123.935 | -117,018.197 | -117,126.886 | -115,425.965 | -116,233.137 | -117,677.782 | -111,946.795 | -113,786.811 | -81,899.521 | -11,300.59 | -16,120.991 | -12,591.803 | -12,176.011 | -11,326.074 | -10,754.996 | -12,123.033 | -13,186.448 | -12,807.993 | -14,481.054 | -15,536.608 | -15,257.065 | -15,126.99 | -15,180.704 | -14,954.779 | -15,183.602 | -15,848.77 | -2,229.399 | -2,229.399 | -703.342 | 3,678.968 | 10,936.524 | 14,588.608 | 14,886.31 | 17,063.309 | 20,070.38 | 19,029.405 | 21,013.34 | 21,176.61 | 19,665.559 | 20,873.826 | 21,017.304 | 20,961.954 |
Totaal eigen vermogen van aandeelhouders
| 394,647.428 | 392,455.509 | 342,770.354 | 431,909.629 | 469,014.504 | 469,775.974 | 445,427.945 | 513,160.008 | 528,807.589 | 608,189.87 | 621,263.22 | 647,516.804 | 628,630.039 | 604,275.819 | 607,932.453 | 587,934.641 | 569,886.225 | 586,057.796 | 593,397.861 | 577,665.411 | 571,526.952 | 566,504.7 | 574,380.83 | 532,232.589 | 524,125.725 | 506,388.096 | 507,517.05 | 498,290.238 | 469,528.293 | 481,685.151 | 541,437.576 | 496,378.785 | 465,702.648 | 440,321.376 | 435,095.014 | 406,289.042 | 376,214.911 | 344,434.206 | 337,875.066 | 312,560.343 | 289,669.407 | 268,282.681 | 264,142.826 | 245,085.255 | 232,191.322 | 218,150.777 | 214,740.315 | 199,525.533 | 193,211.766 | 185,561.88 | 178,314.618 | 173,353.83 | 172,033.45 | 166,034.858 | 164,034.571 | 159,056.008 | 151,841.329 | 157,292.694 | 149,789.309 | 141,188.783 | 137,048.597 | 133,671.573 | 130,214.305 |
Totaal eigen vermogen
| 394,647.428 | 392,455.509 | 342,770.354 | 431,909.629 | 469,014.504 | 469,775.974 | 445,427.945 | 513,583.906 | 529,254.576 | 608,618.259 | 621,690.078 | 669,386.085 | 650,001.29 | 624,868.13 | 628,901.663 | 608,748.869 | 590,326 | 605,944.729 | 613,299.269 | 577,741.165 | 571,606.71 | 566,588.602 | 574,467.103 | 532,323.101 | 524,218.672 | 506,485.542 | 507,616.363 | 498,395.217 | 469,635.54 | 481,777.826 | 541,532.982 | 496,477.317 | 465,801.368 | 440,420.132 | 435,194.003 | 406,516.222 | 376,416.76 | 344,611.237 | 338,046.242 | 312,718.741 | 289,811.918 | 268,404.851 | 264,279.013 | 245,219.304 | 232,328.12 | 218,276.588 | 214,861.64 | 199,525.533 | 193,211.766 | 185,561.88 | 178,314.618 | 173,353.83 | 172,033.45 | 166,034.858 | 164,034.571 | 159,056.008 | 151,841.329 | 157,292.694 | 149,789.309 | 141,188.783 | 137,048.597 | 133,671.573 | 130,214.305 |
Totaal passiva en aandeelhoudersvermogen
| 1,083,350.196 | 1,059,336.286 | 1,051,517.419 | 1,148,475.95 | 1,129,277.157 | 1,124,441.207 | 1,099,679.541 | 1,110,379.108 | 1,116,356.99 | 1,216,163.074 | 1,246,352.553 | 1,208,675.833 | 1,210,233.359 | 1,253,745.6 | 1,229,509.761 | 1,250,381.032 | 1,214,980.966 | 1,264,955.296 | 1,202,637.977 | 1,031,915.252 | 1,096,067.479 | 1,126,870.531 | 940,149.892 | 965,983.235 | 941,609.837 | 1,026,532.358 | 975,706.063 | 1,024,084.763 | 951,718.326 | 862,697.317 | 899,418.181 | 830,448.583 | 791,091.871 | 790,613.586 | 768,849.17 | 736,914.214 | 694,124.408 | 658,067.424 | 544,027.391 | 575,173.236 | 541,155.547 | 539,480.144 | 506,202.072 | 473,948.688 | 471,028.178 | 435,307.164 | 376,768.03 | 392,950.177 | 327,974.429 | 322,281.182 | 327,559.373 | 293,541.981 | 295,900.69 | 307,407.654 | 297,496.76 | 283,089.238 | 281,250.473 | 249,770.435 | 244,850.071 | 236,321.319 | 223,915.699 | 223,188.901 | 230,514.259 |