Motonic Corporation
KRX:009680.KS
8630 (KRW) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q1 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 25,240.113 | 32,775.033 | 31,290.486 | 33,312.956 | 56,876.945 | 46,265.128 | 45,806.191 | 26,595.833 | 29,275.246 | 28,270.919 | 20,361.185 | 21,524.532 | 32,183.7 | 24,000.886 | 33,991.683 | 22,856.594 | 23,776.605 | 24,645.46 | 30,000.356 | 21,907.075 | 24,311.413 | 33,784.896 | 39,488.383 | 42,913.178 | 31,333.405 | 22,938.84 | 28,093.062 | 36,052.076 | 27,267.591 | 44,979.922 | 35,729.028 | 31,671.428 | 44,717.52 | 46,303.218 | 37,571.979 | 48,946.964 | 66,235.28 | 75,724.644 | 76,372.608 | 65,407.945 | 69,762.325 | 99,828.255 | 87,822.109 | 78,302.922 | 75,686.725 | 52,006.227 | 44,036.894 | 32,391.828 | 51,760.657 | 88,167.629 | 53,092.224 | 93,168.304 | 83,354.491 | 52,378.308 | 33,209.028 | 31,996.068 | 26,961.615 | 13,782.257 | 21,326.883 | 24,442.502 | 10,991.809 | 16,283.851 | 14,926.872 |
Kortetermijnbeleggingen
| 199,728.913 | 185,573.177 | 182,510.471 | 301,860.721 | 278,361.319 | 289,852.556 | 290,245.007 | 309,889.903 | 318,908.229 | 314,170.524 | 322,146.425 | 308,736.758 | 289,670.181 | 297,638.577 | 298,459.33 | 304,474.732 | 298,295.111 | 286,254.094 | 279,126.308 | 280,794.825 | 273,428.713 | 261,242.891 | 262,681.477 | 257,070.961 | 256,991.129 | 263,727.57 | 262,309.553 | 255,051.11 | 259,368.727 | 243,510.414 | 247,910.824 | 248,699.763 | 236,222.97 | 235,266.88 | 234,092.24 | 231,938.016 | 218,273.888 | 216,461.53 | 207,661.318 | 226,189.973 | 219,056.827 | 218,002.914 | 236,008.783 | 239,011.775 | 235,260.204 | 260,918.998 | 260,882.467 | 175,844.535 | 155,412.28 | 117,650.956 | 146,247.178 | 101,593.885 | 106,542.088 | 123,587.95 | 128,333.881 | 117,390.671 | 122,680.153 | 126,341.648 | 119,697.449 | 116,428.621 | 105,090.756 | 106,678.55 | 105,832.801 |
Liquide middelen en kortetermijnbeleggingen
| 224,969.026 | 218,348.211 | 213,800.956 | 335,173.677 | 335,238.264 | 336,117.684 | 336,051.198 | 336,485.736 | 348,183.475 | 342,441.443 | 342,507.61 | 330,261.29 | 321,853.881 | 321,639.463 | 332,451.013 | 327,331.326 | 322,071.715 | 310,899.554 | 309,126.664 | 302,701.9 | 297,740.126 | 295,027.787 | 302,169.86 | 299,984.139 | 288,324.534 | 286,666.41 | 290,402.615 | 291,103.186 | 286,636.318 | 288,490.336 | 283,639.853 | 280,371.191 | 280,940.49 | 281,570.098 | 271,664.219 | 280,884.98 | 284,509.168 | 292,186.174 | 284,033.926 | 291,597.918 | 288,819.152 | 317,831.169 | 323,830.893 | 317,314.697 | 310,946.929 | 312,925.225 | 304,919.361 | 208,236.363 | 207,172.937 | 205,818.585 | 199,339.402 | 194,762.189 | 189,896.579 | 175,966.258 | 161,542.909 | 149,386.739 | 149,641.768 | 140,123.905 | 141,024.332 | 140,871.123 | 116,082.565 | 122,962.401 | 120,759.673 |
Nettovorderingen
| 44,426.967 | 45,459.845 | 36,362.049 | 32,217.93 | 28,861.057 | 29,698.1 | 24,106.567 | 24,937.36 | 26,124.934 | -354,990.033 | 19,579.997 | 11,968.529 | 20,308.213 | 21,165.766 | 16,031.483 | 14,867.308 | 16,350.892 | 21,797.619 | 21,072.182 | 19,842.07 | 22,138.92 | 0 | 23,905.693 | 17,903.096 | 30,260.232 | 22,159.853 | 24,149.155 | 19,989.83 | 24,628.208 | 0 | 26,774.953 | 0 | 0 | 0 | 34,986.822 | 37,253.933 | 35,603.462 | 0 | 47,792.001 | 0 | 0 | 54,618.535 | 0 | 46,617.934 | 0 | 0 | 66,548.65 | 0 | 52,278.884 | 48,092.733 | 0 | 33,093.827 | 0 | 0 | 0 | 45,795.448 | 42,895.609 | 45,903.129 | 48,885.571 | 46,479.069 | 44,632.083 | 0 | 0 |
Voorraad
| 16,060.257 | 14,207.022 | 14,711.511 | 13,196.777 | 11,714.067 | 12,537.547 | 11,789.459 | 10,567.617 | 10,338.057 | 12,548.591 | 11,240.831 | 12,732.608 | 11,569.182 | 11,396.065 | 11,990.275 | 11,040.471 | 9,752.666 | 10,509.209 | 11,401.37 | 12,730.9 | 11,449.933 | 13,623.64 | 12,864.279 | 12,912.807 | 11,692.621 | 14,248.08 | 13,483.457 | 13,843.245 | 13,775.028 | 13,395.007 | 15,279.634 | 17,170.261 | 15,614.183 | 18,553.494 | 18,373.526 | 16,228.988 | 14,993.21 | 16,066.708 | 16,850.811 | 18,978.021 | 16,180.032 | 17,873.286 | 17,183.037 | 21,221.779 | 19,418.857 | 21,429.641 | 18,872.521 | 12,866.427 | 14,327.652 | 14,793.26 | 14,158.631 | 12,552.28 | 11,128.369 | 9,373.91 | 11,393.687 | 9,702.571 | 11,234.012 | 15,055.506 | 11,421.347 | 11,764.413 | 11,692.475 | 12,495.901 | 12,784.17 |
Overige vlottende activa
| 398.929 | 1,490.732 | 78.702 | 0 | 0 | 0 | -0.001 | -0 | 0 | 387,041.631 | 22,825.104 | -0 | 20,671.032 | 21,604.347 | -0 | 0 | 0 | 0.001 | 0 | -0 | 0 | 22,139.869 | -0 | -0.001 | 0.001 | -0.001 | -0 | 0.001 | -0.001 | 26,440.922 | -0 | 23,766.007 | 27,154.511 | 28,877.846 | -0 | -0.002 | 0.001 | 35,411.952 | -0 | 52,194.847 | 59,014.615 | 0.001 | 50,338.218 | 0.001 | 59,582.687 | 63,561.421 | -0 | 63,616.059 | -0.002 | -0.001 | 45,953.064 | -0.001 | 42,159.537 | 46,814.259 | 38,999.687 | 0.001 | -0.002 | -0.001 | -0.001 | 0.001 | -0.001 | 36,688.411 | 36,766.551 |
Totaal vlottende activa
| 285,855.178 | 279,505.809 | 264,953.218 | 380,588.385 | 375,813.388 | 378,353.331 | 371,947.223 | 371,990.713 | 384,646.466 | 387,041.631 | 376,573.544 | 354,962.428 | 354,094.094 | 354,639.875 | 360,472.772 | 353,239.105 | 348,175.274 | 343,206.382 | 341,600.216 | 335,274.87 | 331,328.98 | 330,791.296 | 338,939.832 | 330,800.041 | 330,277.388 | 323,074.342 | 328,035.226 | 324,936.262 | 325,039.553 | 328,326.265 | 325,694.44 | 321,307.459 | 323,709.184 | 329,001.438 | 325,024.567 | 334,367.899 | 335,105.841 | 343,664.834 | 348,676.738 | 362,770.786 | 364,013.799 | 390,322.991 | 391,352.147 | 385,154.411 | 389,948.473 | 397,916.287 | 390,340.532 | 284,718.849 | 273,779.471 | 268,704.577 | 259,451.097 | 240,408.295 | 243,184.485 | 232,154.427 | 211,936.283 | 204,884.759 | 203,771.387 | 201,082.539 | 201,331.249 | 199,114.606 | 172,407.122 | 172,146.713 | 170,310.394 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 64,004.069 | 62,999.35 | 62,598.129 | 61,125.618 | 60,942.854 | 60,328.29 | 60,710.074 | 61,591.174 | 62,345.097 | 63,513.778 | 64,865.353 | 69,967.489 | 70,751.865 | 72,297.921 | 73,650.828 | 75,647.655 | 77,685.177 | 78,822.604 | 80,859.235 | 82,911.29 | 85,132.439 | 85,781.399 | 85,806.924 | 85,243.688 | 86,738.451 | 88,123.335 | 90,274.778 | 91,860.045 | 93,230.407 | 94,303.176 | 96,600.815 | 97,985.294 | 99,869.35 | 100,885.391 | 94,119.767 | 86,775.326 | 84,435.213 | 78,130.088 | 73,559.342 | 59,830.789 | 57,312.371 | 58,030.697 | 58,197.868 | 54,936.281 | 53,884.261 | 52,933.192 | 53,494.001 | 32,468.737 | 29,536.964 | 30,378.723 | 30,554.892 | 23,914.21 | 22,256.579 | 20,543.266 | 21,002.79 | 21,380.545 | 22,453.645 | 23,313.687 | 23,111.306 | 23,325.237 | 23,476.234 | 24,445.52 | 24,358.232 |
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
| 206.803 | 216.539 | 222.26 | 224.372 | 230.405 | 241.532 | 246.474 | 257.59 | 264.744 | 273.537 | 281.866 | 273.257 | 275.088 | 277.871 | 278.314 | 306.041 | 319.085 | 344.445 | 341.386 | 335.177 | 420.003 | 1,163.294 | 1,168.613 | 1,167.879 | 1,223.031 | 1,243.087 | 1,232.408 | 1,317.194 | 1,322.493 | 1,325.575 | 1,373.013 | 1,373.216 | 1,440.073 | 1,276.691 | 1,310.602 | 1,410.634 | 1,419.779 | 1,457.963 | 1,397.657 | 1,414.223 | 1,424.554 | 1,523.791 | 1,577.833 | 1,632.681 | 1,746.036 | 1,731.442 | 1,722.515 | 374.769 | 383.56 | 382.246 | 378.105 | 152.63 | 152.785 | 158.007 | 154.622 | 152.089 | 134.652 | 129.8 | 125.95 | 116.049 | 94.623 | 81.609 | 68.984 |
Goodwill en immateriële activa
| 206.803 | 216.539 | 222.26 | 224.372 | 230.405 | 241.532 | 246.474 | 257.59 | 264.744 | 273.537 | 281.866 | 273.257 | 275.088 | 277.871 | 278.314 | 306.041 | 319.085 | 344.445 | 341.386 | 335.177 | 420.003 | 1,163.294 | 1,168.613 | 1,167.879 | 1,223.031 | 1,243.087 | 1,232.408 | 1,317.194 | 1,322.493 | 1,325.575 | 1,373.013 | 1,373.216 | 1,440.073 | 1,276.691 | 1,310.602 | 1,410.634 | 1,419.779 | 1,457.963 | 1,397.657 | 1,414.223 | 1,424.554 | 1,523.791 | 1,577.833 | 1,632.681 | 1,746.036 | 1,731.442 | 1,722.515 | 374.769 | 383.56 | 382.246 | 378.105 | 152.63 | 152.785 | 158.007 | 154.622 | 152.089 | 134.652 | 129.8 | 125.95 | 116.049 | 94.623 | 81.609 | 68.984 |
Langetermijnbeleggingen
| 142,367.759 | 148,351.219 | 148,161.921 | -275,425.163 | -251,776.074 | -263,169.002 | -264,735.951 | -291,404.11 | -317,143.498 | -312,354.76 | -320,269.538 | -297,126.259 | -278,083.293 | -295,976.4 | -296,842.426 | -302,803.517 | -296,627.945 | -274,177.687 | -267,065.909 | -267,021.984 | -259,805.844 | -247,748.21 | -259,306.16 | -249,873.281 | -249,684.797 | -255,928.969 | -255,016.153 | -247,797.454 | -254,501.721 | -241,790.966 | -246,234.54 | -246,988.866 | -234,412.638 | -233,566.785 | -232,444.209 | -230,297.553 | -216,588.692 | -214,653.948 | -205,853.841 | -224,359.247 | -217,415.802 | -216,385.038 | -234,358.572 | -237,248.603 | -233,524.363 | -258,934.284 | -259,246.461 | -119,009.252 | -98,707.643 | -60,983.75 | -77,823.295 | -24,274.085 | -32,149.636 | -52,666.401 | -69,072.448 | -62,904.015 | -74,228.24 | -76,854.032 | -68,485.71 | -75,930.141 | -67,701.772 | -69,657.735 | -68,474.983 |
Belastingvorderingen
| 1,357.685 | 495.036 | 1,004.363 | 1,766.791 | 1,115.309 | 1,004.665 | 1,291.761 | 2,246.719 | 2,179.957 | 1,589.816 | 3,244.086 | 6,127.78 | 6,152.502 | 6,167.176 | 5,967.523 | 5,971.115 | 5,513.001 | 5,559.606 | 5,497.327 | 2,837.361 | 3,036.973 | 4,315.857 | 4,286.388 | 4,057.994 | 4,065.662 | 3,992.708 | 3,915.465 | 5,180.405 | 4,979.357 | 4,944.505 | 4,892.999 | 4,408.173 | 4,041.539 | 4,754.214 | 3,635.083 | 4,135.015 | 3,692.521 | 3,711.572 | 3,491.824 | 2,985.672 | 2,807.253 | 2,897.916 | 2,748.991 | 3,571.385 | 3,119.1 | 2,562.341 | 2,964.784 | 2,476.606 | 2,681.584 | 2,690.538 | 2,545.304 | 1,119.291 | 1,624.985 | 2,214.193 | 5,448.833 | 6,467.95 | 8,151.952 | 8,655.522 | 6,946.946 | 7,506.542 | 5,200.52 | 4,187.373 | 3,309.35 |
Overige niet-vlottende activa
| 2,588.25 | 2,846.463 | 3,262.553 | 305,305.023 | 282,315.385 | 294,416.719 | 294,634.581 | 310,127.389 | 319,143.288 | 314,403.221 | 323,287.334 | 308,988.569 | 289,919.651 | 297,885.656 | 298,910.576 | 304,716.373 | 299,134.113 | 286,490.53 | 279,668.3 | 281,110.443 | 273,741.816 | 261,772.889 | 263,272.823 | 257,626.94 | 257,560.141 | 264,402.64 | 263,104.997 | 257,599.307 | 261,868.929 | 246,008.614 | 250,794.529 | 252,096.748 | 239,800.685 | 238,799.787 | 237,621.158 | 232,322.49 | 218,660.231 | 216,938.854 | 208,139.484 | 226,787.974 | 219,654.81 | 218,638.529 | 236,572.702 | 239,624.617 | 235,712.749 | 261,405.14 | 261,349.279 | 176,093.551 | 155,660.896 | 117,899.571 | 146,911.284 | 101,828.582 | 106,776.784 | 123,822.647 | 128,389.079 | 117,448.367 | 122,738.047 | 126,397.822 | 119,760.623 | 116,491.795 | 105,152.441 | 106,740.235 | 106,025.199 |
Totaal niet-vlottende activa
| 210,524.566 | 214,908.607 | 215,249.225 | 92,996.641 | 92,827.879 | 92,822.205 | 92,146.939 | 82,818.763 | 66,789.588 | 67,425.592 | 71,409.1 | 88,230.836 | 89,015.813 | 80,652.224 | 81,964.815 | 83,837.667 | 86,023.433 | 97,039.498 | 99,300.34 | 100,172.288 | 102,525.387 | 105,285.229 | 95,228.587 | 98,223.22 | 99,902.488 | 101,832.801 | 103,511.495 | 108,159.497 | 106,899.465 | 104,790.904 | 107,426.815 | 108,874.565 | 110,739.009 | 112,149.298 | 104,242.401 | 94,345.912 | 91,619.052 | 85,584.529 | 80,734.466 | 66,659.411 | 63,783.186 | 64,705.895 | 64,738.822 | 62,516.361 | 60,937.783 | 59,697.831 | 60,284.119 | 92,404.411 | 89,555.361 | 90,367.328 | 102,566.29 | 102,740.628 | 98,661.497 | 94,071.712 | 85,922.876 | 82,544.936 | 79,250.056 | 81,642.799 | 81,459.115 | 71,509.482 | 66,222.046 | 65,797.002 | 65,286.782 |
Totaal activa
| 496,379.743 | 494,414.416 | 480,202.443 | 473,585.026 | 468,641.267 | 471,175.536 | 464,094.161 | 454,809.476 | 451,436.054 | 454,467.224 | 447,982.645 | 443,193.265 | 443,109.907 | 435,292.1 | 442,437.586 | 437,076.772 | 434,198.706 | 440,245.88 | 440,900.556 | 435,447.158 | 433,854.367 | 436,076.525 | 434,168.419 | 429,023.261 | 430,179.876 | 424,907.143 | 431,546.721 | 433,095.759 | 431,939.018 | 433,117.17 | 433,121.255 | 430,182.024 | 434,448.193 | 441,150.736 | 429,266.968 | 428,713.811 | 426,724.893 | 429,249.363 | 429,411.204 | 429,430.197 | 427,796.985 | 455,028.886 | 456,090.969 | 447,670.772 | 450,886.256 | 457,614.118 | 450,624.651 | 377,123.26 | 363,334.832 | 359,071.906 | 362,017.387 | 343,148.923 | 341,845.982 | 326,226.139 | 297,859.159 | 287,429.695 | 283,021.443 | 282,725.338 | 282,790.365 | 270,624.087 | 238,629.169 | 237,943.715 | 235,597.176 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 19,481.457 | 19,656.433 | 15,282.846 | 17,062.529 | 17,895.427 | 19,749.527 | 17,936.467 | 14,596.381 | 14,953.665 | 14,198.554 | 14,326.38 | 13,365.826 | 15,801.149 | 13,084.392 | 14,721.744 | 13,699.508 | 12,070.395 | 12,496.072 | 14,017.43 | 13,651.935 | 14,373.768 | 14,350.959 | 14,730.629 | 10,963.473 | 13,220.841 | 13,097.97 | 12,709.985 | 14,332.201 | 16,101.447 | 16,722.534 | 15,118.004 | 12,695 | 13,711.982 | 13,759.079 | 14,961.502 | 13,894.7 | 15,206.458 | 15,015.081 | 16,932.34 | 19,868.974 | 21,669.023 | 21,697.274 | 20,129.447 | 17,327.977 | 19,487.842 | 24,292.87 | 24,223.312 | 17,344.646 | 17,480.214 | 18,255.566 | 20,912.125 | 15,022.537 | 19,958.086 | 21,233.431 | 18,966.335 | 19,453.077 | 15,861.068 | 18,566.201 | 23,610.545 | 23,836.586 | 18,861.929 | 21,878.474 | 21,574.114 |
Kortlopende schulden
| 337.141 | 349.539 | 358.099 | 364.703 | 371.427 | 132.561 | 204.408 | 239.277 | 316.476 | 345.104 | 316.557 | 322.427 | 327.41 | 335.455 | 349.088 | 363.723 | 375.77 | 383.551 | 386.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 535.44 | 564.69 | 1,117.325 | 1,098.075 | 1,090.918 | 1,049.023 | 1,006.944 | 3,173.615 | 4,458.465 | 4,530.842 | 4,765.862 | 4,354.972 | 4,460.772 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 |
Belastingschulden
| 3,877.344 | 3,598.076 | 2,213.732 | 1,959.069 | 2,243.252 | 2,286.058 | 1,709.13 | 1,872.222 | 2,227.977 | 2,006.573 | 2,599.93 | 1,723.297 | 2,187.06 | 1,546.671 | 1,135.438 | 2,144.996 | 3,245.203 | 2,672.615 | 3,290.665 | 1,927.875 | 1,967.937 | 952.379 | 728.014 | 490.511 | 1,093.038 | 1,261.364 | 958.833 | 278.915 | 1,710.781 | 2,911.354 | 4,362.473 | 3,745.261 | 4,359.475 | 5,154.917 | 920.419 | 1,021.538 | 1,386.807 | 1,027.941 | 889.857 | 940.603 | 1,964.791 | 2,636.72 | 2,480.192 | 1,548.003 | 3,227.449 | 4,310.572 | 3,418.644 | 2,142.687 | 1,362.101 | 2,943.147 | 3,960.359 | 4,350.623 | 5,701.34 | 2,863.618 | 895.817 | 3,859.125 | 5,564.208 | 6,035.345 | 8,313.102 | 7,817.294 | 3,810.126 | 6,026.506 | 7,687.876 |
Uitgestelde opbrengsten
| 0.253 | 0.378 | 2,213.732 | 10,276.042 | 11,665.708 | 0.06 | 0.83 | 0.829 | 0.829 | 0.827 | 10,785.642 | -13,688.252 | 2,187.06 | 1,546.671 | 8,145.842 | 2,144.996 | 11,314.916 | 17,073.294 | 3,290.665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 920.419 | 1,021.538 | 1,386.807 | 1,027.941 | 889.857 | 7,522.097 | 9,469.414 | 2,636.72 | 2,480.192 | 1,548.003 | 10,685.078 | 4,310.572 | 12,159.738 | 0 | 0 | 0 | 3,960.359 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,639.735 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 17,965.897 | 23,134.266 | 8,665.04 | -0 | -0 | 19,873.862 | 11,431.937 | 9,659.131 | 10,586.125 | 17,735.35 | 0 | 21,975.419 | 7,152.435 | 7,160.223 | -0 | 7,583.845 | 0 | -0 | 9,060.449 | 5,554.424 | 7,718.137 | 13,788.871 | 9,719.35 | 7,641.923 | 8,490.433 | 6,819.577 | 8,201.337 | 7,628.407 | 9,516.44 | 16,974.51 | 12,131.966 | 7,929.087 | 9,783.36 | 17,136.999 | 8,120.633 | 6,960.127 | 5,432.043 | 12,475.537 | 6,721.186 | 0.001 | 0.001 | 13,166.656 | 9,325.855 | 6,011.121 | -0.001 | 12,817.068 | -0 | 12,642.4 | 5,332.486 | 7,399.755 | 11,197.703 | 7,214.939 | 9,243.469 | 11,282.629 | 5,106.037 | 7,460.091 | 14,441.448 | 9,907.644 | 12,250.664 | -0.001 | 6,251.912 | 10,282.118 | 15,515.998 |
Totaal kortlopende verplichtingen
| 37,784.748 | 43,140.616 | 26,519.717 | 27,703.274 | 29,932.563 | 39,756.01 | 29,573.643 | 24,495.619 | 25,857.096 | 32,279.835 | 25,428.579 | 21,975.419 | 25,468.054 | 22,126.741 | 23,216.674 | 23,792.071 | 23,761.081 | 29,952.917 | 26,754.565 | 19,206.359 | 22,091.905 | 28,139.83 | 24,449.98 | 18,605.396 | 21,711.274 | 19,917.547 | 20,911.322 | 21,960.608 | 25,617.887 | 33,697.044 | 27,249.971 | 20,624.087 | 23,495.342 | 30,896.078 | 24,537.994 | 22,441.055 | 23,142.633 | 29,616.634 | 25,634.301 | 28,440.095 | 32,145.382 | 40,674.265 | 36,393.959 | 29,417.943 | 34,938.781 | 45,775.482 | 40,843.822 | 29,987.046 | 22,812.7 | 25,655.321 | 36,080.187 | 22,237.476 | 29,201.555 | 32,516.06 | 24,072.372 | 26,913.168 | 30,302.516 | 28,473.845 | 35,861.209 | 38,486.32 | 25,113.841 | 32,160.592 | 37,090.112 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 800.275 | 871.875 | 962.68 | 1,054.934 | 170.86 | 198.675 | 172.764 | 63.24 | 80.501 | 67.5 | 165.73 | 268.846 | 326.444 | 384.057 | 488.157 | 596.256 | 661.898 | 733.145 | 1,144.689 | 1,245.614 | 1,312.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 8,035.42 | 0 | 12,617.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 262.765 | 292.162 | 2,209.789 | 2,160.908 | 2,396.26 | 2,560.386 | 2,570.3 | 2,499.105 | 3,157.442 | 3,067.474 | 2,907.504 | 3,027.338 | 7,860.76 | 8,087.801 | 8,229.781 | 8,280.466 | 8,685.614 | 8,452.553 | 8,501.308 | 8,711.755 | 8,135.738 | 8,017.986 | 7,917.603 | 7,792.121 | 8,145.935 | 8,244.412 | 8,286.874 | 7,881.744 | 0 | 0 | 0 | 272.719 | 192.882 | 152.701 | 0 | 0 | 171.244 | 680.009 | 1,283.816 | 1,201.416 | 2,262.814 | 2,363.929 | 2,711.202 | 2,656.468 |
Overige niet-vlottende verplichtingen
| 6,533.322 | 5,848.74 | 5,693.551 | 5,129.135 | 4,052.674 | 3,452.471 | 3,664.462 | 3,814.151 | 3,345.993 | 3,587.405 | 3,667.308 | 4,337.477 | 4,081.853 | 3,606.04 | 4,202.607 | 3,727.617 | 3,575.692 | 5,269.737 | 5,463.244 | -0 | 7,916.608 | -0.001 | 12,399.43 | 12,459.006 | 12,319.537 | 12,154.57 | 12,425.663 | 12,983.535 | 12,279.184 | 10,989.132 | 11,139.877 | 15,791.563 | 15,951.812 | 16,477.662 | 16,838.914 | 19,246.611 | 19,665.298 | 19,577.688 | 19,724.424 | 21,253.993 | 21,571.513 | 21,963.493 | 21,969.414 | 26,038.951 | 26,698.17 | 27,033.876 | 27,310.281 | 22,432.866 | 23,458.782 | 23,494.709 | 23,538.539 | 28,958.239 | 29,745.543 | 29,300.025 | 33,546.035 | 34,981.273 | 35,533.128 | 37,309.616 | 35,496.755 | 33,491.613 | 27,143.721 | 25,344.408 | 23,660.594 |
Totaal niet-vlottende verplichtingen
| 6,533.322 | 6,649.016 | 6,565.426 | 6,091.815 | 5,107.608 | 3,623.331 | 3,863.137 | 3,986.914 | 3,409.233 | 3,667.905 | 3,734.808 | 4,503.207 | 4,350.699 | 3,932.484 | 4,586.664 | 4,215.775 | 4,171.948 | 5,931.635 | 6,196.389 | 9,442.874 | 9,454.384 | 16,139.987 | 14,560.338 | 14,855.266 | 14,879.923 | 14,724.87 | 14,924.768 | 16,140.977 | 15,346.658 | 13,896.636 | 14,167.215 | 23,652.323 | 24,039.613 | 24,707.443 | 25,119.38 | 27,932.225 | 28,117.851 | 28,078.996 | 28,436.179 | 29,389.731 | 29,589.499 | 29,881.096 | 29,761.534 | 34,184.886 | 34,942.582 | 35,320.75 | 35,192.024 | 22,432.866 | 23,458.782 | 23,494.709 | 23,811.258 | 29,151.121 | 29,898.244 | 29,300.025 | 33,546.035 | 35,152.517 | 36,213.137 | 38,593.432 | 36,698.171 | 35,754.427 | 29,507.65 | 28,055.61 | 26,317.062 |
Totaal passiva
| 44,318.071 | 49,789.632 | 33,085.143 | 33,795.089 | 35,040.171 | 43,379.341 | 33,436.78 | 28,482.533 | 29,266.329 | 35,947.741 | 29,163.386 | 26,478.626 | 29,818.752 | 26,059.225 | 27,803.338 | 28,007.846 | 27,933.029 | 35,884.553 | 32,950.955 | 28,649.233 | 31,546.288 | 44,279.817 | 39,010.318 | 33,460.662 | 36,591.196 | 34,642.417 | 35,836.09 | 38,101.585 | 40,964.545 | 47,593.68 | 41,417.186 | 44,276.41 | 47,534.955 | 55,603.52 | 49,657.374 | 50,373.281 | 51,260.484 | 57,695.629 | 54,070.48 | 57,829.825 | 61,734.881 | 70,555.361 | 66,155.493 | 63,602.829 | 69,881.362 | 81,096.232 | 76,035.846 | 52,419.912 | 46,271.482 | 49,150.03 | 59,891.445 | 51,388.597 | 59,099.799 | 61,816.085 | 57,618.407 | 62,065.686 | 66,515.653 | 67,067.278 | 72,559.38 | 74,240.746 | 54,621.492 | 60,216.202 | 63,407.174 |
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
| 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 | 16,500 |
Ingehouden winsten
| 423,032.613 | 415,414.157 | 42,074.593 | 410,699.434 | 402,690.499 | 396,938.472 | 400,021.596 | 394,406.7 | 389,684.586 | 385,746.03 | 386,068.044 | 384,178.053 | 380,818.61 | 376,836.488 | 382,311.06 | 376,728.885 | 373,959.432 | 371,860.757 | 366,321.663 | 373,211.207 | 368,790.399 | 358,353.8 | 353,894.339 | 360,849.371 | 358,350.129 | 354,631.259 | 352,635.799 | 359,619.849 | 356,045.95 | 350,890.753 | 345,755.988 | 346,880.108 | 345,537.708 | 344,040.472 | 330,222.035 | 336,348.079 | 333,959.989 | 330,128.897 | 326,792.262 | 331,855.297 | 328,104.143 | 319,387.945 | 316,802.636 | 317,411.63 | 314,340.958 | 310,588.717 | 303,699.281 | 286,464.023 | 279,692.373 | 272,580.247 | 264,625.746 | 241,802.31 | 232,347.242 | 222,097.785 | 201,823.701 | 187,953.252 | 180,610.616 | 177,121.875 | 171,624.744 | 163,014.088 | 151,341.445 | 145,102.152 | 139,656.224 |
Overige gereserveerde algehele resultaten
| -31.348 | 150.219 | 375,296.533 | 30.095 | 1,850.189 | 1,797.315 | 367,100.343 | 2,007.383 | 1,944.222 | 1,946.739 | 358,749.466 | 1,709.872 | 1,645.83 | 1,569.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12,560.408 | 12,560.408 | 13,246.175 | 12,560.408 | 12,560.408 | 12,560.408 | -352,964.558 | 13,412.859 | 14,040.917 | 14,326.714 | -342,498.251 | 14,326.714 | 14,326.714 | 14,326.714 | 15,823.188 | 15,840.041 | 15,806.245 | 16,000.571 | 25,127.938 | 17,086.717 | 17,017.68 | 16,942.908 | 24,763.763 | 18,213.229 | 18,738.551 | 19,133.467 | 26,574.832 | 18,874.325 | 18,428.523 | 18,132.737 | 29,448.081 | 22,525.506 | 24,875.53 | 25,006.744 | 32,887.559 | 25,492.451 | 25,004.42 | 24,924.836 | 32,048.462 | 23,245.074 | 21,457.961 | 24,021.008 | 30,892.826 | 24,648.387 | 24,693.816 | 24,263.4 | 29,463.736 | 21,739.325 | 20,870.977 | 20,841.629 | 21,000.197 | 33,458.015 | 33,898.942 | 25,812.269 | 21,917.05 | 20,910.756 | 19,395.174 | 22,036.186 | 22,106.241 | 16,869.253 | 16,166.232 | 16,125.361 | 16,033.777 |
Totaal eigen vermogen van aandeelhouders
| 452,061.672 | 444,624.784 | 447,117.3 | 439,789.937 | 433,601.096 | 427,796.195 | 430,657.381 | 426,326.943 | 422,169.726 | 418,519.483 | 418,819.258 | 416,714.638 | 413,291.154 | 409,232.875 | 414,634.249 | 409,068.926 | 406,265.677 | 404,361.327 | 407,949.601 | 406,797.924 | 402,308.079 | 391,796.708 | 395,158.102 | 395,562.6 | 393,588.68 | 390,264.726 | 395,710.631 | 394,994.174 | 390,974.473 | 385,523.49 | 391,704.069 | 385,905.614 | 386,913.238 | 385,547.216 | 379,609.594 | 378,340.53 | 375,464.409 | 371,553.733 | 375,340.724 | 371,600.371 | 366,062.104 | 359,908.953 | 364,195.461 | 358,560.017 | 355,534.774 | 351,352.117 | 349,663.016 | 324,703.348 | 317,063.35 | 309,921.876 | 302,125.943 | 291,760.325 | 282,746.184 | 264,410.054 | 240,240.751 | 225,364.008 | 216,505.79 | 215,658.061 | 210,230.985 | 196,383.341 | 184,007.677 | 177,727.513 | 172,190.001 |
Totaal eigen vermogen
| 452,061.672 | 444,624.784 | 447,117.3 | 439,789.937 | 433,601.096 | 427,796.195 | 430,657.381 | 426,326.943 | 422,169.726 | 418,519.483 | 418,819.258 | 416,714.638 | 413,291.154 | 409,232.875 | 414,634.249 | 409,068.926 | 406,265.677 | 404,361.327 | 407,949.601 | 406,797.924 | 402,308.079 | 391,796.708 | 395,158.102 | 395,562.6 | 393,588.68 | 390,264.726 | 395,710.631 | 394,994.174 | 390,974.473 | 385,523.49 | 391,704.069 | 385,905.614 | 386,913.238 | 385,547.216 | 379,609.594 | 378,340.53 | 375,464.409 | 371,553.733 | 375,340.724 | 371,600.371 | 366,062.104 | 384,473.525 | 389,935.476 | 384,067.943 | 381,004.893 | 376,517.886 | 374,588.804 | 324,703.348 | 317,063.35 | 309,921.876 | 302,125.943 | 291,760.325 | 282,746.184 | 264,410.054 | 240,240.751 | 225,364.008 | 216,505.79 | 215,658.061 | 210,230.985 | 196,383.341 | 184,007.677 | 177,727.513 | 172,190.001 |
Totaal passiva en aandeelhoudersvermogen
| 496,379.743 | 494,414.416 | 480,202.443 | 473,585.026 | 468,641.267 | 471,175.536 | 464,094.161 | 454,809.476 | 451,436.054 | 454,467.224 | 447,982.645 | 443,193.265 | 443,109.907 | 435,292.1 | 442,437.586 | 437,076.772 | 434,198.706 | 440,245.88 | 440,900.556 | 435,447.158 | 433,854.367 | 436,076.525 | 434,168.419 | 429,023.262 | 430,179.876 | 424,907.143 | 431,546.721 | 433,095.759 | 431,939.018 | 433,117.17 | 433,121.255 | 430,182.024 | 434,448.193 | 441,150.736 | 429,266.968 | 428,713.811 | 426,724.893 | 429,249.363 | 429,411.204 | 429,430.197 | 427,796.985 | 455,028.886 | 456,090.969 | 447,670.772 | 450,886.256 | 457,614.118 | 450,624.651 | 377,123.26 | 363,334.832 | 359,071.906 | 362,017.388 | 343,148.922 | 341,845.983 | 326,226.139 | 297,859.158 | 287,429.695 | 283,021.443 | 282,725.338 | 282,790.365 | 270,624.087 | 238,629.169 | 237,943.715 | 235,597.175 |