Hanall Biopharma Co.,Ltd
KRX:009420.KS
44950 (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 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
| 17,740.885 | 30,297.586 | 33,722.514 | 33,802.878 | 16,368.696 | 22,225.917 | 16,840.782 | 17,746.457 | 16,615.998 | 20,537.862 | 12,794.274 | 12,834.923 | 7,927.429 | 10,543.394 | 4,200.417 | 6,983.408 | 9,442.422 | 9,323.259 | 6,120.056 | 21,375.563 | 10,935.077 | 19,028.848 | 22,682.394 | 9,903.753 | 10,662.378 | 14,541.439 | 41,922.274 | 14,207.003 | 11,293.171 | 11,295.739 | 9,499.038 | 4,924.344 | 6,795.165 | 16,531.433 | 9,287.657 | 45,938.14 | 8,543.983 | 8,910.268 | 7,562.763 | 7,825.194 | 8,339.578 | 7,533.125 | 11,134.474 | 9,033.707 | 20,035.915 | 18,336.016 | 17,144.788 | 12,950.767 | 10,640.995 | 11,006.371 | 9,395.615 | 7,424.738 | 11,651.605 | 7,401.67 | 15,160.305 | 15,695.877 | 9,189.438 | 4,527.878 | 8,382.811 | 13,424.572 | 4,301.672 | 12,196.439 | 13,387.069 | 11,907.631 | 12,869.32 | 12,595 | 9,146.636 |
Kortetermijnbeleggingen
| 18,243.911 | 17,884.795 | 22,774.597 | 27,606.514 | 37,504.661 | 37,341.976 | 37,093.287 | 48,921.715 | 48,576.978 | 55,082.547 | 67,775.273 | 74,735.925 | 79,819.521 | 83,888.652 | 86,505.315 | 81,463.39 | 81,837.45 | 89,146.802 | 89,313.09 | 85,515.5 | 77,666.8 | 65,902.577 | 66,673.3 | 81,062.352 | 74,372.263 | 73,916.729 | 53,674.296 | 51,653.96 | 47,215.393 | 45,762.62 | 45,444 | 52,420 | 52,971 | 38,485 | 38,976 | 4,590 | 4,380 | 5,210.894 | 6,247.398 | 5,095 | 5,385 | 6,825 | 6,855 | 15,130 | 14,360 | 22,795 | 23,950 | 8,266 | 8,754.8 | 8,977.3 | 9,297.3 | 8,826 | 7,442.25 | 8,761.027 | 6,058.69 | 8,326.027 | 9,327.405 | 9,324.726 | 9,228.585 | 8,564.827 | 8,867.327 | 7,397.827 | 8,690.381 | 5,904.077 | 30 | 5,805.65 | 7,848.407 |
Liquide middelen en kortetermijnbeleggingen
| 35,984.795 | 48,182.381 | 56,497.111 | 61,409.392 | 53,873.357 | 59,567.893 | 53,934.07 | 66,668.172 | 65,192.976 | 75,620.408 | 80,569.547 | 87,570.848 | 87,746.95 | 94,432.046 | 90,705.732 | 88,446.799 | 91,279.872 | 98,470.061 | 95,433.146 | 106,891.063 | 88,601.877 | 84,931.425 | 89,355.694 | 90,966.105 | 85,034.641 | 88,458.168 | 95,596.57 | 65,860.963 | 58,508.564 | 57,058.359 | 54,943.038 | 57,344.344 | 59,766.165 | 55,016.433 | 48,263.657 | 50,528.14 | 12,923.983 | 14,121.162 | 13,810.161 | 12,920.194 | 13,724.578 | 14,358.125 | 17,989.474 | 24,163.707 | 34,395.915 | 41,131.016 | 41,094.788 | 21,216.767 | 19,395.795 | 19,983.671 | 18,692.915 | 16,250.738 | 19,093.855 | 16,162.697 | 21,218.995 | 24,021.904 | 18,516.843 | 13,852.604 | 17,611.396 | 21,989.399 | 13,168.999 | 19,594.266 | 22,077.45 | 17,811.708 | 12,899.32 | 18,400.65 | 16,995.043 |
Nettovorderingen
| 22,442.735 | 21,820.825 | 22,550.433 | 22,484.517 | 38,941.621 | 20,465.751 | 32,507.874 | 17,177.751 | 20,144.733 | 18,571.775 | 17,647.869 | 18,228.59 | 19,602.767 | 15,522.687 | 18,563.428 | 21,194.327 | 20,036.939 | 17,919.608 | 24,688.779 | 15,338.84 | 34,429.254 | 23,768.251 | 22,980.075 | 24,417.805 | 27,313.442 | 27,012.675 | 26,323.209 | 22,106.814 | 21,747.87 | 0 | 23,867.117 | 23,482.821 | 0 | 0 | 24,585.925 | 0 | 30,412.48 | 0 | 30,465.414 | 0 | 29,011.199 | 0 | 25,221.773 | 0 | 0 | 28,569.077 | 27,302.469 | 0 | 29,527.251 | 32,743.677 | 35,760.608 | 39,478.661 | 0 | 0 | 40,148.1 | 39,280.005 | 0 | 43,531.055 | 43,022.36 | 42,203.595 | 36,468.434 | 0 | 36,822.076 | 0 | 38,769.211 | 0 | 38,083.258 |
Voorraad
| 30,786.325 | 31,524.366 | 32,384.161 | 26,740.981 | 25,168.789 | 26,457.657 | 25,183.715 | 21,651.616 | 20,883.073 | 19,149.249 | 20,408.183 | 22,305.237 | 22,772.089 | 21,169.256 | 19,891.326 | 19,604.692 | 17,166.259 | 17,364.644 | 13,717.382 | 14,473.309 | 15,544.213 | 14,380.586 | 15,519.617 | 16,857.499 | 17,963.314 | 17,037.513 | 16,452.307 | 15,374.362 | 16,300.558 | 17,401.612 | 17,626.224 | 17,337.265 | 16,896.266 | 16,639.098 | 19,919.314 | 19,683.016 | 17,212.55 | 16,844.915 | 19,024.683 | 16,277.631 | 16,512.463 | 15,774.94 | 18,103.063 | 16,848.89 | 15,367.479 | 15,227.081 | 17,123.912 | 13,545.474 | 14,538.453 | 15,825.795 | 18,436.525 | 19,699.66 | 23,194.365 | 22,544.376 | 20,262.947 | 20,021.853 | 23,048.049 | 21,868.238 | 19,086.593 | 16,693.403 | 14,722.827 | 14,632.17 | 13,598.455 | 13,945.558 | 14,907.38 | 14,067.321 | 14,037.53 |
Overige vlottende activa
| 2,230.455 | 2,226.147 | 2,145.485 | 157.266 | 152.386 | 154.089 | 163.014 | 200.682 | 184.721 | 183.352 | 189.077 | 195.493 | 213.944 | 204.065 | 204.066 | 225.315 | 557.171 | 407.647 | 455.74 | 1,744.163 | 409.871 | 553.25 | 553.25 | 666.318 | 666.318 | 963.536 | 0 | -0.001 | -0.001 | 20,969.785 | -0 | -0.001 | 24,420.193 | 25,394.869 | -0 | 27,304.926 | -0.002 | 30,255.207 | 0 | 30,230.672 | 0.001 | 27,525.67 | 0 | 28,420.862 | 28,849.09 | 0.001 | -0 | 29,670.624 | 3,863.579 | 2,603.671 | 2,910.724 | -0.001 | 39,624.553 | 41,802.269 | -0.001 | -0.002 | 41,884.876 | 0.001 | -0.001 | 49.999 | 50 | 37,841.794 | 0.001 | 38,039.671 | 5,785.971 | 39,260.684 | -0.001 |
Totaal vlottende activa
| 91,444.31 | 103,753.719 | 113,577.189 | 110,792.156 | 118,136.154 | 106,645.389 | 111,788.673 | 105,698.222 | 106,405.503 | 113,524.784 | 118,814.676 | 128,300.168 | 130,335.749 | 131,328.054 | 129,364.552 | 129,471.134 | 129,040.241 | 134,161.959 | 134,295.046 | 138,447.375 | 138,985.215 | 123,633.512 | 128,408.636 | 132,907.727 | 130,977.715 | 133,471.892 | 138,372.087 | 103,342.138 | 96,556.991 | 95,429.756 | 96,436.379 | 98,164.429 | 101,082.624 | 97,050.4 | 92,768.896 | 97,516.082 | 60,549.011 | 61,221.284 | 63,300.258 | 59,428.497 | 59,248.241 | 57,658.735 | 61,314.309 | 69,433.459 | 78,612.484 | 84,927.175 | 85,521.169 | 64,432.865 | 67,325.078 | 71,156.814 | 75,800.772 | 75,429.058 | 81,912.773 | 80,509.342 | 81,630.041 | 83,323.76 | 83,449.768 | 79,251.898 | 79,720.348 | 80,936.396 | 64,410.26 | 72,068.23 | 72,497.982 | 69,796.937 | 72,361.882 | 71,728.655 | 69,115.83 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 18,361.008 | 18,896.598 | 19,433.937 | 19,237.107 | 18,832.041 | 18,996.22 | 19,126.408 | 18,878.527 | 19,285.927 | 19,237.321 | 19,044.879 | 16,658.801 | 15,339.76 | 14,384.13 | 15,480.48 | 15,669.017 | 15,444.862 | 15,112.758 | 14,936.21 | 14,643.363 | 14,292.948 | 14,479.851 | 13,768.867 | 13,684.107 | 13,658.929 | 13,402.296 | 13,378.138 | 12,996.651 | 13,389.369 | 13,653.081 | 13,779.348 | 13,150.09 | 12,324.628 | 12,006.047 | 12,178.702 | 12,255.476 | 12,462.091 | 11,699.954 | 11,859.485 | 12,087.501 | 12,014.226 | 12,166.768 | 12,203.73 | 11,407.994 | 10,637.1 | 10,706.57 | 10,500.026 | 9,641.108 | 10,004.149 | 10,612.045 | 10,922.93 | 12,151.733 | 23,411.486 | 23,668.534 | 21,950.248 | 21,366.954 | 19,906.626 | 20,303.425 | 18,842.777 | 18,711.081 | 17,285.279 | 16,579.971 | 14,136.489 | 14,334.687 | 12,425.013 | 12,411.17 | 10,399.559 |
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
| 41,106.57 | 34,118.321 | 32,609.078 | 29,352.299 | 28,376.48 | 25,934.336 | 23,838.878 | 22,935.836 | 20,995.629 | 19,523.122 | 19,096.113 | 17,998.52 | 17,722.285 | 15,496.56 | 15,077.815 | 14,282.773 | 13,981.656 | 10,688.89 | 10,717.772 | 9,815.732 | 6,479.332 | 5,551.315 | 5,524.768 | 9,802.656 | 9,943.086 | 10,020.504 | 10,160.736 | 11,850.995 | 11,796.883 | 11,894.229 | 11,654.081 | 10,266.188 | 10,448.413 | 10,085.013 | 9,699.255 | 9,440.361 | 9,481.336 | 9,100.603 | 9,008.772 | 22,296.06 | 21,835.453 | 21,260.116 | 20,873.135 | 25,680.409 | 25,061.437 | 24,213.78 | 23,597.293 | 21,596.363 | 21,135.078 | 20,912.142 | 19,757.721 | 18,746.751 | 17,557.194 | 17,514.747 | 15,742.205 | 14,989.058 | 13,618.928 | 12,308.016 | 11,454.722 | 10,147.038 | 8,706.307 | 2,373.75 | 2,475.66 | 2,505.569 | 2,492.19 | 2,515.521 | 2,536.137 |
Goodwill en immateriële activa
| 41,106.57 | 34,118.321 | 32,609.078 | 29,352.299 | 28,376.48 | 25,934.336 | 23,838.878 | 22,935.836 | 20,995.629 | 19,523.122 | 19,096.113 | 17,998.52 | 17,722.285 | 15,496.56 | 15,077.815 | 14,282.773 | 13,981.656 | 10,688.89 | 10,717.772 | 9,815.732 | 6,479.332 | 5,551.315 | 5,524.768 | 9,802.656 | 9,943.086 | 10,020.504 | 10,160.736 | 11,850.995 | 11,796.883 | 11,894.229 | 11,654.081 | 10,266.188 | 10,448.413 | 10,085.013 | 9,699.255 | 9,440.361 | 9,481.336 | 9,100.603 | 9,008.772 | 22,296.06 | 21,835.453 | 21,260.116 | 20,873.135 | 25,680.409 | 25,061.437 | 24,213.78 | 23,597.293 | 21,596.363 | 21,135.078 | 20,912.142 | 19,757.721 | 18,746.751 | 17,557.194 | 17,514.747 | 15,742.205 | 14,989.058 | 13,618.928 | 12,308.016 | 11,454.722 | 10,147.038 | 8,706.307 | 2,373.75 | 2,475.66 | 2,505.569 | 2,492.19 | 2,515.521 | 2,536.137 |
Langetermijnbeleggingen
| 47,309.563 | 50,723.771 | 60,778.473 | 42,298.323 | 5,551.142 | 706.643 | 2,222.079 | -25,698.924 | -28,130.624 | -34,336.299 | -43,784.849 | -51,719.574 | -56,402.836 | -54,612.736 | -33,726.66 | -43,789.713 | -53,667.013 | -70,552.407 | -71,383.88 | -73,634.159 | -65,683.359 | -54,063.623 | -60,532.734 | -78,216.355 | -71,510.471 | -72,125.837 | -51,913.404 | -50,084.382 | -45,675.815 | -44,253.042 | -43,662.262 | -50,668.262 | -51,249.262 | -36,793.262 | -37,914.262 | -3,860.422 | -4,180.422 | -5,041.316 | -5,982.485 | -4,850.087 | -4,798.251 | -6,019.717 | -6,049.717 | -14,297.587 | -12,922.587 | -21,481.888 | -22,636.888 | -6,518.456 | -7,236.738 | -7,964.238 | -7,684.238 | -6,910.72 | -5,356.82 | -6,705.447 | -4,096.916 | -6,394.103 | -6,902.091 | -6,929.262 | -6,907.099 | -5,757.969 | -7,149.284 | -5,741.954 | -7,057.333 | -44.484 | 5,192.555 | -1,256.417 | -3,483.559 |
Belastingvorderingen
| 9,829.651 | 8,790.921 | 6,977.96 | 2,062.867 | 7,661.748 | 8,402.107 | 8,548.759 | 11,989.808 | 12,602.342 | 12,928.298 | 12,219.647 | 13,413.063 | 13,072.617 | 9,686.025 | 3,203.242 | 5,840.013 | 5,840.013 | 6,811.258 | 6,894.076 | 3,905.536 | 3,905.536 | 3,234.511 | 3,234.511 | 3,768.715 | 3,768.715 | 4,035.817 | 4,035.817 | 0 | 48,198.59 | 0 | 46,523.277 | 0 | 54,094.361 | 0 | 40,392.972 | 1,680.948 | 1,680.948 | 1,641.154 | 1,641.154 | 1,622.242 | 1,622.242 | 1,473.818 | 1,473.818 | 2,893.068 | 2,893.068 | 2,187.415 | 2,187.415 | 1,157.46 | 3,338.781 | 3,338.781 | 2,497.957 | 2,408.553 | 2,835.877 | 2,835.877 | 2,945.269 | 2,945.269 | 2,961.073 | 2,961.073 | 2,887.825 | 2,887.825 | 2,650.886 | 2,650.886 | 3,562.864 | 2,629.669 | 2,447.17 | 2,263.631 | 2,091.219 |
Overige niet-vlottende activa
| 4,862.824 | 5,232.866 | 6,370.355 | 37,571.503 | 48,666.814 | 48,447.823 | 47,926.436 | 52,541.908 | 52,252.15 | 59,579.416 | 73,087.34 | 78,348.803 | 83,780.427 | 87,355.758 | 90,733.003 | 85,834.33 | 86,911.634 | 94,908.71 | 95,924.178 | 90,972.784 | 83,360.535 | 71,030.435 | 71,900.285 | 82,021.526 | 75,320.464 | 74,911.983 | 54,662.173 | 52,642.191 | 0.001 | 46,796.463 | 0 | 53,489.749 | 0.001 | 40,506.665 | 0 | 5,516.238 | 5,383.976 | 6,257.523 | 7,344.003 | 6,211.655 | 6,537.827 | 7,984.382 | 8,036.326 | 16,302.678 | 15,541.485 | 23,932.441 | 25,105.594 | 9,298.434 | 11,893.485 | 13,032.92 | 23,860.051 | 21,078.997 | 9,290.394 | 10,618.069 | 7,936.662 | 10,214.064 | 11,168.081 | 11,471.842 | 11,426.859 | 10,844 | 11,265.268 | 9,776.045 | 10,747.877 | 7,576.099 | 2,114.571 | 7,371.623 | 9,331.713 |
Totaal niet-vlottende activa
| 121,469.616 | 117,762.477 | 126,169.803 | 130,522.099 | 109,088.225 | 102,487.128 | 101,662.559 | 80,647.155 | 77,005.425 | 76,931.857 | 79,663.13 | 74,699.613 | 73,512.254 | 72,309.737 | 90,767.879 | 77,836.42 | 68,511.153 | 56,969.208 | 57,088.357 | 45,703.256 | 42,354.991 | 40,232.489 | 33,895.697 | 31,060.649 | 31,180.723 | 30,244.763 | 30,323.46 | 27,405.455 | 27,709.028 | 28,090.731 | 28,294.444 | 26,237.765 | 25,618.141 | 25,804.463 | 24,356.666 | 25,032.601 | 24,827.929 | 23,657.918 | 23,870.929 | 37,367.371 | 37,211.497 | 36,865.367 | 36,537.292 | 41,986.562 | 41,210.503 | 39,558.318 | 38,753.439 | 35,174.909 | 39,134.755 | 39,931.65 | 49,354.421 | 47,475.314 | 47,738.131 | 47,931.78 | 44,477.468 | 43,121.242 | 40,752.617 | 40,115.094 | 37,705.084 | 36,831.975 | 32,758.456 | 25,638.698 | 23,865.557 | 27,001.54 | 24,671.499 | 23,305.528 | 20,875.069 |
Totaal activa
| 212,913.926 | 221,516.197 | 239,746.993 | 241,314.254 | 227,224.379 | 209,132.518 | 213,451.233 | 186,345.377 | 183,410.928 | 190,456.641 | 198,477.805 | 202,999.782 | 203,848.003 | 203,637.791 | 220,132.431 | 207,307.554 | 197,551.394 | 191,131.167 | 191,383.403 | 184,150.63 | 181,340.206 | 163,866.001 | 162,304.333 | 163,968.376 | 162,158.437 | 163,716.655 | 168,695.547 | 130,747.592 | 124,266.019 | 123,520.487 | 124,730.823 | 124,402.194 | 126,700.765 | 122,854.863 | 117,125.562 | 122,548.683 | 85,376.94 | 84,879.202 | 87,171.187 | 96,795.868 | 96,459.738 | 94,524.102 | 97,851.602 | 111,420.021 | 119,822.987 | 124,485.493 | 124,274.608 | 99,607.774 | 106,459.833 | 111,088.464 | 125,155.193 | 122,904.372 | 129,650.904 | 128,441.122 | 126,107.51 | 126,445.002 | 124,202.386 | 119,366.992 | 117,425.432 | 117,768.37 | 97,168.715 | 97,706.928 | 96,363.539 | 96,798.477 | 97,033.383 | 95,034.183 | 89,990.899 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 5,509.677 | 5,577.493 | 11,272.575 | 4,915.881 | 4,695.07 | 6,768.529 | 4,754.87 | 4,159.665 | 4,907.201 | 3,318.32 | 1,759.329 | 3,622.7 | 5,337.166 | 4,694.83 | 4,946.351 | 3,461.183 | 2,230.587 | 6,950.674 | 4,299.725 | 0 | 0 | 3,350.42 | 2,830.064 | 4,895.404 | 5,446.7 | 6,063.769 | 5,152.877 | 5,378.308 | 5,626.377 | 5,229.477 | 6,517.766 | 3,967.362 | 5,898.138 | 3,750.248 | 4,816.427 | 3,888.646 | 3,881.918 | 2,822.424 | 6,404.564 | 3,302.716 | 5,337.834 | 3,100.868 | 3,206.298 | 3,627.842 | 2,099.336 | 3,555.932 | 5,141.024 | 3,884.655 | 2,920.962 | 0 | 0 | 3,771.519 | 9,287.07 | 9,443.786 | 6,647.715 | 7,450.864 | 8,541.994 | 9,512.633 | 10,012.704 | 8,565.158 | 7,285.61 | 7,652.98 | 5,253.71 | 4,738.436 | 4,160.128 | 3,745.408 | 5,161.104 |
Kortlopende schulden
| 669.739 | 747.577 | 700.22 | 537.132 | 588.282 | 610.679 | 559.343 | 439.211 | 519.177 | 456.384 | 423.433 | 503.269 | 637.52 | 242.938 | 274.755 | 275.488 | 358.368 | 304.997 | 367.492 | 302.768 | 353.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,864 | 17,200.074 | 17,194.398 | 18,717.122 | 17,846.843 | 17,280.195 | 17,280.195 | 17,151.2 | 25,064.594 | 25,216.426 | 26,672.314 | 25,452.536 | 32,318.568 | 33,790.379 | 42,531.755 | 42,989.427 | 33,342.095 | 30,060.4 | 30,631.891 | 29,475 | 22,066.24 | 22,181.44 | 21,646.394 | 19,801.546 | 17,859.848 | 18,697.491 | 13,218.225 | 15,061.676 | 14,266.467 | 12,267.636 | 9,087.466 |
Belastingschulden
| 0 | 116.086 | 356.702 | 641.684 | 1,060.304 | 371.524 | 919.83 | 0 | 1.599 | 120.003 | 94.869 | 99.784 | 635.005 | 532.51 | 818.23 | 123.601 | 781.533 | 548.755 | 1,237.602 | 1,008.078 | 1,739.707 | 81.953 | 128.276 | 1.599 | 0 | 527.412 | 902.31 | 0 | 0 | 0 | 0 | 15.864 | 174.496 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 193.597 | 0 | 0 | 0 | 0 | 247.836 | 259.152 | 41.009 | 71.426 | 527.459 | 527.459 | 301.039 | 510.744 | 596.463 | 880.139 | 1,302.779 | 0 | 0 | 0 | 617.638 |
Uitgestelde opbrengsten
| 9,286.658 | 9,681.068 | 9,861.191 | 23,512.511 | 27,412.156 | 8,331.175 | 8,260.99 | 7,724.53 | 7,629.14 | 7,527.93 | 18,030.24 | 18,354.769 | 19,177.873 | 17,821.85 | 15,809.975 | 17,995.03 | 781.533 | 16,806.292 | 19,983.896 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,143.815 | 0 | 9,593.291 | 0 | 0 | 0 | 12,459.222 | 0 | 0 | 0 | 9,668.72 | 193.597 | 10,376.541 | 0 | 0 | 11,760.195 | 11,376.941 | 10,987.614 | 41.009 | 71.426 | 10,683.184 | 12,869.794 | 301.039 | 12,831.608 | 10,576.71 | 10,199.109 | 10,289.713 | 0 | 8,608.167 | 0 | 617.638 |
Overige kortlopende verplichtingen
| 13,698.351 | 13,651.237 | 15,817.883 | 0 | -0 | 12,939.535 | 14,959.508 | 12,261.661 | 10,275.68 | 13,045.73 | 1,906.698 | 1,982.609 | -0 | 3,584.857 | 2,038.353 | 0.001 | 17,845.675 | -0 | 2,733.584 | 25,624.647 | 27,740.238 | 15,484.48 | 18,975.072 | 35,949.475 | 36,765.748 | 40,862.452 | 47,635.486 | 10,388.036 | 6,940.825 | 7,815.84 | 7,876.018 | 7,505.241 | 7,976.886 | 9,098.826 | 9,265.729 | 10,395.86 | 0.001 | 9,705.188 | -0.001 | 9,019.713 | 8,695.755 | 9,877.261 | -0 | 12,586.659 | 9,883.167 | 10,391.891 | -0 | 9,639.089 | 500 | 15,323.753 | 15,687.129 | 0.001 | 0.002 | 0.001 | 11,009.765 | 11,653.187 | -0.001 | -0.001 | 12,181.232 | 0.001 | 0.001 | 0.001 | 0.002 | 9,271.369 | 7.985 | 8,518.384 | 8,541.083 |
Totaal kortlopende verplichtingen
| 29,164.426 | 29,657.375 | 37,651.87 | 28,965.524 | 32,695.508 | 28,649.918 | 28,534.71 | 24,585.066 | 23,331.198 | 24,348.364 | 22,119.7 | 24,463.346 | 25,152.559 | 26,344.474 | 23,069.434 | 21,731.702 | 21,216.163 | 24,061.963 | 27,384.697 | 25,927.415 | 28,094.189 | 18,834.9 | 21,805.136 | 40,844.879 | 42,212.448 | 46,926.221 | 52,788.363 | 15,766.344 | 12,567.202 | 13,045.317 | 14,393.784 | 11,472.603 | 13,875.024 | 12,849.074 | 14,082.156 | 14,284.506 | 28,889.734 | 29,727.686 | 33,192.252 | 31,039.551 | 31,880.432 | 30,258.324 | 32,945.715 | 33,365.701 | 37,047.097 | 39,164.249 | 41,482.058 | 39,169.877 | 46,116.071 | 49,114.132 | 58,218.884 | 58,521.142 | 54,006.108 | 50,491.801 | 48,330.38 | 48,650.477 | 41,291.417 | 44,563.866 | 44,141.369 | 41,198.313 | 35,722.169 | 36,549.581 | 28,761.65 | 29,071.481 | 27,042.747 | 24,531.428 | 23,407.291 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 603.562 | 590.309 | 576.753 | 674.773 | 676.403 | 751.057 | 649.058 | 726.486 | 779.871 | 911.68 | 997.917 | 1,043.549 | 239.637 | 276.759 | 283.777 | 336.169 | 303.089 | 200.691 | 202.252 | 237.723 | 613.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,000 | 3,000 | 3,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,970.079 | 30.8 | 8,754.645 | 8,172.9 | 8,680.948 | 19,117.661 | 21,344.609 | 21,576.442 | 21,814.892 | 27,645.046 | 20,009.322 | 18,971.841 | 22,212.357 | 7,494.6 | 6,737.9 | 12,296.674 | 10,984.446 | 13,028.148 | 13,926.091 | 10,591.936 |
Uitgestelde opbrengsten niet-vlottend
| 12,092.299 | 12,174.243 | 14,410.225 | 13,428.374 | 15,897.749 | 13,337.128 | 15,291.013 | 6,387.027 | 7,898.141 | 9,445.692 | 11,227.284 | 11,370.221 | 13,236.571 | 12,127.914 | 14,165.9 | 15,827.011 | 17,881.871 | 19,936.732 | 21,991.593 | 23,417.125 | 24,272.328 | 20,460.375 | 20,460.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,910.099 | 2,918.197 | 0 | 0 | 3,444.203 | 3,230.263 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | -603.562 | 0 | 659.665 | 659.665 | 0 | 0 | 0 | 0 | 0 | 726.998 | 2,292.497 | 1,847.336 | 1,432.341 | 0 | 1,342.786 | 1,342.786 | 1,388.932 | 1,388.932 | 0 | 3,959.058 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 93.852 | 97.38 | 641.683 | 1,692.188 | 2,674.564 | 2,069.58 | 1,619.315 |
Overige niet-vlottende verplichtingen
| 1,358.033 | 1,479.781 | 876.219 | 0 | 0 | 659.665 | 617.992 | 691.01 | 821.76 | 739.964 | -0 | -0.001 | -0 | 0 | 1,346.854 | -0 | 0 | 0 | -0 | 4,328.33 | 0 | 3,542.323 | 3,120.57 | 5,605.078 | 5,096.752 | 4,771.304 | 4,709.298 | 7,309.02 | 6,971.007 | 6,345.418 | 5,979.582 | 8,755.385 | 8,514.091 | 8,104.067 | 7,827.007 | 5,821.429 | 5,647.537 | 5,924.842 | 5,169.5 | 6,141.481 | 5,103.971 | 5,054.925 | 5,279.661 | 5,241.58 | 4,918.605 | 4,600.173 | 4,122.056 | 3,092.454 | 3,390.067 | 3,058.855 | 2,924.059 | 1,666.265 | 2,800.183 | 3,164.062 | 3,054.734 | 2,980.195 | 3,459.721 | 3,110.137 | 2,798.645 | 2,936.344 | 2,229.867 | 0.001 | -0.002 | 3,058.336 | 3,148.592 | 0.001 | -0.001 |
Totaal niet-vlottende verplichtingen
| 13,450.332 | 13,654.025 | 15,876.753 | 14,664.793 | 17,232.188 | 14,673.196 | 16,660.062 | 7,727.095 | 9,446.387 | 10,965.528 | 12,865.962 | 14,660.635 | 16,127.456 | 13,799.892 | 15,789.514 | 17,453.573 | 19,560.826 | 21,628.753 | 23,581.216 | 27,947.706 | 28,469.109 | 24,616.391 | 23,580.945 | 5,605.078 | 5,096.752 | 4,771.304 | 4,709.298 | 7,309.02 | 6,971.007 | 6,345.418 | 5,979.582 | 8,755.385 | 8,514.091 | 8,104.067 | 7,827.007 | 5,821.429 | 8,647.537 | 8,924.842 | 8,169.5 | 6,141.481 | 5,103.971 | 5,054.925 | 5,279.661 | 5,241.58 | 4,918.605 | 4,600.173 | 4,122.056 | 10,062.533 | 3,420.867 | 11,813.5 | 11,096.959 | 10,347.213 | 21,917.844 | 24,508.671 | 24,631.176 | 24,795.087 | 31,104.767 | 23,119.459 | 21,770.486 | 25,148.701 | 9,818.319 | 9,745.38 | 15,856.552 | 15,734.97 | 18,851.304 | 19,439.875 | 15,441.513 |
Totaal passiva
| 42,614.758 | 43,311.399 | 53,528.623 | 43,630.317 | 49,927.695 | 43,323.114 | 45,194.772 | 32,312.161 | 32,777.585 | 35,313.891 | 34,985.662 | 39,123.981 | 41,280.015 | 40,144.366 | 38,858.948 | 39,185.275 | 40,776.989 | 45,690.716 | 50,965.912 | 53,875.121 | 56,563.297 | 43,451.291 | 45,386.081 | 46,449.957 | 47,309.2 | 51,697.525 | 57,497.661 | 23,075.364 | 19,538.209 | 19,390.735 | 20,373.366 | 20,227.988 | 22,389.116 | 20,953.14 | 21,909.163 | 20,105.935 | 37,537.271 | 38,652.527 | 41,361.752 | 37,181.032 | 36,984.403 | 35,313.249 | 38,225.375 | 38,607.281 | 41,965.701 | 43,764.422 | 45,604.114 | 49,232.41 | 49,536.938 | 60,927.632 | 69,315.843 | 68,868.355 | 75,923.951 | 75,000.472 | 72,961.556 | 73,445.563 | 72,396.184 | 67,683.326 | 65,911.854 | 66,347.014 | 45,540.488 | 46,294.961 | 44,618.202 | 44,806.451 | 45,894.051 | 43,971.303 | 38,848.803 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,843.625 | 5,524.615 | 0 | 0 | 2,546.777 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 26,120.319 | 25,767.378 | 25,767.378 | 21,017.378 | 20,901.869 | 20,901.869 | 20,901.869 | 20,901.869 | 20,901.869 | 20,901.869 | 20,901.869 | 20,901.869 | 20,857.369 | 20,600.25 | 18,660 | 18,652.5 | 18,615 | 18,545 | 18,500 | 18,500 | 18,500 | 18,500 | 18,500 | 18,500 | 18,500 | 18,500 | 18,500 | 18,500 | 18,500 | 18,500 | 18,500 | 18,500 | 18,500 | 18,500 |
Ingehouden winsten
| 22,746.81 | 26,059.758 | 26,389.38 | 35,783.355 | 35,449.143 | 28,158.073 | 29,411.632 | 26,956.744 | 26,222.376 | 26,299.621 | 26,382.396 | 27,436.691 | 25,376.923 | 22,115.765 | 17,590.211 | 10,381.538 | 6,667.598 | 770.867 | -5,327.972 | -8,387.801 | -13,844.82 | -20,258.978 | -23,557.566 | -18,047.259 | -20,597.412 | -23,298.538 | -24,454.938 | -27,486.962 | -30,185.881 | -30,682.762 | -30,268.171 | -29,898.311 | -29,375.905 | -30,804.967 | -32,507.495 | -25,349.532 | -22,686.807 | -22,650.931 | -22,972.027 | -8,992.334 | -9,236.289 | -9,477.917 | -10,006.25 | 2,570.086 | 7,765.961 | 9,340.423 | 11,360.981 | 13,388.897 | 20,019.158 | 22,488.466 | 28,747.482 | 27,434.49 | 27,375.468 | 27,317.761 | 27,292.293 | 27,220.831 | 26,768.192 | 26,733.042 | 26,651.174 | 26,667.36 | 26,054.63 | 26,050.536 | 26,460.13 | 25,538.682 | 24,828.626 | 25,422.101 | 25,820.423 |
Overige gereserveerde algehele resultaten
| 19,116.996 | 24,073.103 | 31,871.319 | 31,677.208 | 19,570.441 | 2,325.086 | 18,131.875 | -11,843.625 | -5,524.615 | 4,367.158 | 6,445.273 | -2,546.777 | 1,459.277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 102,315.043 | 101,951.618 | 101,837.352 | 104,103.056 | 96,156.781 | 109,205.925 | 94,592.635 | 100,956.153 | 98,290.648 | 98,355.652 | 104,544.156 | 110,318.791 | 109,611.469 | 115,257.342 | 137,562.953 | 131,620.422 | 123,986.488 | 118,549.265 | 119,625.144 | 112,542.991 | 112,501.41 | 114,553.369 | 114,355.5 | 109,445.359 | 109,326.33 | 109,197.349 | 109,532.505 | 109,038.871 | 108,793.371 | 108,692.195 | 108,505.309 | 107,952.199 | 107,567.236 | 106,586.371 | 101,956.516 | 102,024.902 | 49,509.098 | 47,975.737 | 47,879.592 | 47,705.3 | 47,809.755 | 47,786.901 | 48,730.607 | 49,340.785 | 49,189.456 | 50,523.279 | 46,709.263 | 18,326.467 | 18,251.237 | 9,057.367 | 8,546.867 | 8,101.527 | 7,851.485 | 7,622.888 | 7,353.661 | 7,278.608 | 6,538.01 | 6,450.624 | 6,362.404 | 6,253.996 | 7,073.597 | 6,861.431 | 6,785.206 | 7,953.344 | 7,810.706 | 7,140.78 | 6,821.673 |
Totaal eigen vermogen van aandeelhouders
| 170,299.168 | 178,204.797 | 186,218.37 | 197,683.938 | 177,296.684 | 165,809.404 | 168,256.461 | 154,033.216 | 150,633.343 | 155,142.75 | 163,492.144 | 163,875.801 | 162,567.988 | 163,493.425 | 181,273.483 | 168,122.279 | 156,774.405 | 145,440.451 | 140,417.491 | 130,275.509 | 124,776.909 | 120,414.71 | 116,918.253 | 117,518.419 | 114,849.237 | 112,019.13 | 111,197.886 | 107,672.228 | 104,727.809 | 104,129.752 | 104,357.458 | 104,174.207 | 104,311.65 | 101,901.723 | 95,216.399 | 102,442.748 | 47,839.669 | 46,226.675 | 45,809.434 | 59,614.835 | 59,475.335 | 59,210.853 | 59,626.226 | 72,812.74 | 77,857.286 | 80,721.071 | 78,670.494 | 50,375.364 | 56,922.895 | 50,160.833 | 55,839.349 | 54,036.017 | 53,726.953 | 53,440.649 | 53,145.954 | 52,999.439 | 51,806.202 | 51,683.666 | 51,513.578 | 51,421.356 | 51,628.227 | 51,411.967 | 51,745.336 | 51,992.026 | 51,139.332 | 51,062.881 | 51,142.096 |
Totaal eigen vermogen
| 170,299.168 | 178,204.797 | 186,218.37 | 197,683.938 | 177,296.684 | 165,809.404 | 168,256.461 | 154,033.216 | 150,633.343 | 155,142.75 | 163,492.144 | 163,875.801 | 162,567.988 | 163,493.425 | 181,273.483 | 168,122.279 | 156,774.405 | 145,440.451 | 140,417.491 | 130,275.509 | 124,776.909 | 120,414.71 | 116,918.253 | 117,518.419 | 114,849.237 | 112,019.13 | 111,197.886 | 107,672.228 | 104,727.809 | 104,129.752 | 104,357.458 | 104,174.207 | 104,311.65 | 101,901.723 | 95,216.399 | 102,442.748 | 47,839.669 | 46,226.675 | 45,809.434 | 59,614.835 | 59,475.335 | 59,210.853 | 59,626.226 | 72,812.74 | 77,857.286 | 80,721.071 | 78,670.494 | 50,375.364 | 56,922.895 | 50,160.833 | 55,839.349 | 54,036.017 | 53,726.953 | 53,440.649 | 53,145.954 | 52,999.439 | 51,806.202 | 51,683.666 | 51,513.578 | 51,421.356 | 51,628.227 | 51,411.967 | 51,745.336 | 51,992.026 | 51,139.332 | 51,062.881 | 51,142.096 |
Totaal passiva en aandeelhoudersvermogen
| 212,913.926 | 221,516.197 | 239,746.993 | 241,314.255 | 227,224.379 | 209,132.518 | 213,451.233 | 186,345.377 | 183,410.928 | 190,456.641 | 198,477.805 | 202,999.782 | 203,848.003 | 203,637.791 | 220,132.431 | 207,307.554 | 197,551.394 | 191,131.167 | 191,383.403 | 184,150.63 | 181,340.206 | 163,866.001 | 162,304.333 | 163,968.376 | 162,158.437 | 163,716.655 | 168,695.547 | 130,747.592 | 124,266.018 | 123,520.487 | 124,730.823 | 124,402.195 | 126,700.765 | 122,854.863 | 117,125.562 | 122,548.683 | 85,376.94 | 84,879.202 | 87,171.186 | 96,795.867 | 96,459.738 | 94,524.102 | 97,851.602 | 111,420.021 | 119,822.987 | 124,485.493 | 124,274.608 | 99,607.774 | 106,459.833 | 111,088.465 | 125,155.192 | 122,904.372 | 129,650.904 | 128,441.121 | 126,107.51 | 126,445.002 | 124,202.386 | 119,366.992 | 117,425.432 | 117,768.37 | 97,168.715 | 97,706.928 | 96,363.538 | 96,798.477 | 97,033.383 | 95,034.184 | 89,990.899 |