Hwacheon Machinery Co., Ltd.
KRX:010660.KS
2815 (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 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 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
| 24,990.539 | 7,532.901 | 5,171.409 | 5,509.508 | 6,115.011 | 4,056.201 | 16,080.559 | 20,956.965 | 21,237.913 | 22,241.879 | 16,224.22 | 12,490.837 | 15,059.665 | 12,396.812 | 8,085.166 | 2,421.286 | 5,177.037 | 9,012.254 | 12,457.914 | 19,241.179 | 25,390.081 | 16,553.744 | 13,163.528 | 7,818.672 | 11,027.247 | 15,952.879 | 13,490.51 | 16,046.64 | 15,549.277 | 12,161.097 | 18,691.588 | 9,126.815 | 18,814.492 | 15,833.84 | 10,640.295 | 7,252.716 | 10,098.732 | 8,007.444 | 1,435.681 | 2,319.474 | 4,149.032 | 5,258.865 | 4,080.357 | 2,692.644 | 8,909.225 | 8,367.079 | 5,131.266 | 2,662.242 | 3,242.893 | 7,506.781 | 2,093.133 | 3,973.939 | 9,365.539 | 10,149.236 | 11,672.65 | 5,718.771 | 10,210.554 | 8,982.47 | 5,714.566 | 3,009.461 | 2,512.469 | 2,968.209 | 8,328.004 | 6,607.916 | 5,128.599 | 5,344.13 | 5,060.434 | 3,815.192 | 4,283.609 | 7,151.65 |
Kortetermijnbeleggingen
| 25,376.722 | 33,972.378 | 33,326.047 | 25,368.6 | 27,218.862 | 31,142.661 | 25,594.843 | 25,491.002 | 25,422.891 | 25,348.211 | 25,314.484 | 24,260.038 | 24,210.382 | 24,133.292 | 24,085.299 | 24,941.028 | 27,872.928 | 26,791.86 | 27,704.193 | 18,926.941 | 15,571.881 | 22,331.328 | 21,857.998 | 21,460.568 | 21,031.767 | 19,168.976 | 16,595.697 | 21,138.597 | 20,809.297 | 23,450.601 | 23,117.726 | 21,763.358 | 21,686.913 | 21,498.214 | 21,333.542 | 20,696.083 | 20,406.078 | 16,783.693 | 17,317.425 | 16,022.258 | 19,697.179 | 19,448.525 | 17,756.15 | 21,672.005 | 20,960.173 | 20,039.677 | 19,786.235 | 18,676.312 | 18,546.957 | 18,173.644 | 20,860.745 | 21,131.827 | 20,544.905 | 16,423.181 | 15,034.423 | 11,865.818 | 14,255.508 | 10,115.891 | 10,931.476 | 10,430.019 | 9,399.744 | 10,145.4 | 9,168.789 | 8,579.859 | 8,342.48 | 9,795.294 | 5,482.875 | 4,741.673 | 4,877.625 | 5,467.9 |
Liquide middelen en kortetermijnbeleggingen
| 50,367.262 | 41,505.279 | 38,497.456 | 30,878.108 | 33,333.873 | 35,198.862 | 41,675.402 | 46,447.967 | 46,660.804 | 47,590.09 | 41,538.704 | 36,750.875 | 39,270.047 | 36,530.104 | 32,170.465 | 27,362.314 | 33,049.965 | 35,804.114 | 40,162.106 | 38,168.12 | 40,961.962 | 38,885.072 | 35,021.526 | 29,279.24 | 32,059.014 | 35,121.855 | 30,086.207 | 37,185.237 | 36,358.574 | 35,611.698 | 41,809.315 | 30,890.173 | 40,501.405 | 37,332.054 | 31,973.837 | 27,948.799 | 30,504.81 | 24,791.137 | 18,753.106 | 18,341.732 | 23,846.211 | 24,707.39 | 21,836.507 | 24,364.649 | 29,869.398 | 28,406.756 | 24,917.501 | 21,338.554 | 21,789.85 | 25,680.425 | 22,953.878 | 25,105.766 | 29,910.444 | 26,572.417 | 26,707.073 | 17,584.589 | 24,466.062 | 19,098.361 | 16,646.042 | 13,439.48 | 11,912.213 | 13,113.609 | 17,496.793 | 15,187.775 | 13,471.079 | 15,139.424 | 10,543.309 | 8,556.865 | 9,161.234 | 12,619.55 |
Nettovorderingen
| 24,917.98 | 22,160.27 | 21,065.599 | 15,398.135 | 19,016.957 | 19,122.607 | 18,486.051 | 15,999.15 | 16,124.772 | 14,470.785 | 12,189.875 | 16,685.745 | 17,786.85 | 21,184.73 | 15,535.8 | 0 | 16,075.172 | 21,473.883 | 17,399.234 | 17,677.084 | 19,504.707 | 22,976.829 | 25,377.498 | 0 | 0 | 0 | 29,839.297 | 0 | 0 | 0 | 25,333.733 | 29,889.363 | 0 | 0 | 39,581.095 | 0 | 61,260.218 | 74,073.781 | 68,012.252 | 0 | 77,738.411 | 0 | 54,850.759 | 0 | 61,464.731 | 64,034.957 | 54,027.658 | 66,193.461 | 0 | 75,077.781 | 66,297.935 | 74,306.83 | 74,772.71 | 0 | 0 | 0 | 41,438.597 | 42,329.932 | 34,690.027 | 38,211.56 | 32,520.793 | 36,024.308 | 30,944.858 | 0 | 0 | 35,403.361 | 30,017.915 | 0 | 0 | 0 |
Voorraad
| 20,141.307 | 20,880.642 | 19,643.474 | 21,143.469 | 19,362.37 | 19,234.5 | 17,991.039 | 24,585.188 | 18,602.986 | 17,300.862 | 17,367.923 | 19,975.278 | 17,080.836 | 15,083.694 | 15,504.193 | 20,360.41 | 18,022.705 | 19,790.025 | 19,823.947 | 24,644.239 | 22,716.246 | 20,863.678 | 22,069.6 | 23,222.634 | 20,786.867 | 18,905.234 | 18,279.771 | 20,290.687 | 20,591.46 | 19,978.626 | 17,752.458 | 25,088.125 | 19,042.16 | 18,578.064 | 20,044.344 | 22,731.389 | 22,755.943 | 27,505.363 | 23,307.354 | 22,134.649 | 21,812.141 | 21,100.739 | 21,377.421 | 22,686.237 | 22,230.521 | 21,032.359 | 19,505.864 | 20,571.733 | 18,508.039 | 18,035.016 | 21,274.774 | 24,202.786 | 19,045.246 | 19,594.08 | 19,591.532 | 17,516.467 | 13,344.526 | 12,998.296 | 13,065.986 | 11,783.332 | 14,116.592 | 12,772.331 | 11,864.046 | 12,412.288 | 12,218.467 | 12,045.004 | 9,925.836 | 9,278.161 | 8,940.233 | 7,942.158 |
Overige vlottende activa
| 121.094 | 557.229 | 281.412 | -0 | -0.001 | 0 | 0 | 0.001 | -0 | 0 | -0 | -0 | -0 | 0.001 | 0 | 17,381.817 | 0 | -0 | -0 | 0 | 0 | 484.716 | 0 | 29,471.183 | 30,843.941 | 38,815.903 | 0 | 37,466.266 | 31,570.927 | 35,589.914 | -0 | -0.001 | 36,311.844 | 42,266.342 | -0 | 51,338.03 | 0.001 | -0.001 | 0.001 | 75,940.839 | -0.001 | 72,055.618 | -0 | 63,097.001 | 0.001 | -0.001 | 0.001 | -0.001 | 67,814.227 | 658.31 | 0 | 290.767 | 765.071 | 67,979.916 | 37,741.131 | 48,651.454 | -0.001 | -0.001 | 0.002 | 0.001 | -0.001 | 0.001 | -0.001 | 36,992.387 | 38,600.083 | 0.001 | 0.002 | 40,199.085 | 39,615.229 | 40,641.543 |
Totaal vlottende activa
| 95,547.643 | 85,103.42 | 79,487.94 | 67,419.711 | 71,713.2 | 73,555.969 | 78,152.493 | 87,032.307 | 81,388.562 | 79,361.737 | 71,096.502 | 73,411.897 | 74,137.733 | 72,798.53 | 63,210.458 | 65,104.541 | 67,147.842 | 77,068.022 | 77,385.287 | 80,489.443 | 83,182.916 | 83,210.295 | 82,468.624 | 81,973.057 | 83,689.822 | 92,842.992 | 78,205.276 | 94,942.19 | 88,520.961 | 91,180.238 | 84,895.506 | 85,867.66 | 95,855.409 | 98,176.46 | 91,599.276 | 102,018.218 | 114,520.972 | 126,370.28 | 110,072.713 | 116,417.22 | 123,396.762 | 117,863.747 | 98,064.687 | 110,147.887 | 113,564.651 | 113,474.071 | 98,451.023 | 108,103.747 | 108,112.116 | 119,451.532 | 110,526.587 | 123,906.149 | 124,493.471 | 114,146.413 | 84,039.736 | 83,752.51 | 79,249.184 | 74,426.588 | 64,402.057 | 63,434.373 | 58,549.597 | 61,910.249 | 60,305.696 | 64,592.45 | 64,289.629 | 62,587.79 | 50,487.062 | 58,034.111 | 57,716.696 | 61,203.251 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 66,819.984 | 67,780.769 | 68,794.802 | 69,077.896 | 68,207.439 | 64,862.136 | 63,033.234 | 64,768.652 | 65,354.96 | 66,084.677 | 66,713.934 | 67,989.81 | 68,689.002 | 69,447.884 | 69,628.193 | 69,624.211 | 68,705.543 | 65,269.551 | 66,398.699 | 64,909.466 | 65,289.391 | 65,352.406 | 66,477.85 | 67,044.216 | 66,589.61 | 65,987.611 | 66,444.394 | 66,625.37 | 67,450.227 | 67,402.605 | 67,081.413 | 62,121.528 | 61,684.576 | 57,752.512 | 55,532.604 | 56,171.084 | 56,672.639 | 57,311.646 | 57,870.189 | 58,441.857 | 59,087.946 | 59,691.749 | 59,823.373 | 60,041.273 | 59,455.601 | 58,920.736 | 59,498.96 | 58,441.073 | 58,213.521 | 58,221.265 | 58,710.191 | 59,176.794 | 59,306.787 | 58,362.729 | 57,703.589 | 57,951.456 | 58,598.127 | 57,972.863 | 57,071.578 | 53,672.082 | 51,511.378 | 51,397.665 | 52,089.917 | 52,443.776 | 53,150.869 | 52,394.548 | 48,887.723 | 46,628.266 | 44,111.966 | 42,097.048 |
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 | 0 | 0 | 0 |
Immateriële activa
| 4,000.997 | 1,844.609 | 1,844.609 | 1,780.1 | 2,468.1 | 2,468.1 | 2,468.1 | 2,468.1 | 2,468.1 | 2,468.1 | 2,468.1 | 1,227.56 | 1,227.56 | 1,227.56 | 1,227.56 | 1,227.56 | 1,227.56 | 1,227.56 | 1,227.56 | 1,227.56 | 1,227.56 | 1,227.56 | 1,227.56 | 1,359.946 | 1,359.946 | 1,359.946 | 1,482.886 | 1,482.886 | 1,482.886 | 1,482.886 | 1,482.886 | 2,267.6 | 2,267.6 | 2,267.6 | 2,267.6 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,875.315 | 2,766.573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 4,000.997 | 1,844.609 | 1,844.609 | 1,780.1 | 2,468.1 | 2,468.1 | 2,468.1 | 2,468.1 | 2,468.1 | 2,468.1 | 2,468.1 | 1,227.56 | 1,227.56 | 1,227.56 | 1,227.56 | 1,227.56 | 1,227.56 | 1,227.56 | 1,227.56 | 1,227.56 | 1,227.56 | 1,227.56 | 1,227.56 | 1,359.946 | 1,359.946 | 1,359.946 | 1,482.886 | 1,482.886 | 1,482.886 | 1,482.886 | 1,482.886 | 2,267.6 | 2,267.6 | 2,267.6 | 2,267.6 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,880.721 | 2,875.315 | 2,766.573 | 0 | 15,667.468 | 0 | 0 | 15,925.437 | 17,021.938 | 16,169.519 | 0 | 0 | 0 | 12,405.782 | 13,304.926 | 0 | 7,928.603 | 7,602.441 | 5,574.54 |
Langetermijnbeleggingen
| 16,242.503 | 15,732.415 | 15,656.638 | -14,387.857 | -16,237.24 | -21,009.873 | -15,473.282 | -15,889.477 | -15,810.024 | -13,215.371 | -13,244.399 | -12,590.394 | -12,540.738 | -14,963.648 | -14,915.655 | -17,905.324 | -21,166.939 | -20,025.337 | -20,670.509 | -12,953.246 | -9,531.577 | -16,508.197 | -16,065.406 | -18,250.734 | -17,729.435 | -14,578.386 | -12,560.249 | -17,586.924 | -17,541.49 | -20,584.157 | -20,316.586 | -15,844.68 | -16,054.357 | -16,087.855 | -16,164.702 | -13,153.856 | -12,877.333 | -9,314.434 | -10,073.957 | -7,745.131 | -11,948.058 | -12,086.629 | -10,698.636 | -14,726.3 | -14,013.828 | -12,677.76 | -12,487.331 | -10,120.19 | -10,181.851 | -9,733.513 | -12,889.586 | -13,633.905 | -13,391.454 | -7,806.603 | -11,507.829 | -6,404.249 | -9,901.477 | -4,298.723 | -6,080.644 | -5,299.509 | -4,839.385 | -5,401.608 | -4,425.971 | -4,280.41 | -4,845.204 | -6,453.95 | -2,145.556 | -1,808.526 | -1,994.27 | -2,690.315 |
Belastingvorderingen
| -4,000.997 | -0 | 0 | 32,474.658 | 34,326.834 | 21,009.873 | 15,473.282 | 0 | 15,810.024 | 0 | 28,888.535 | 27,556.268 | 27,508.443 | 27,432.942 | 27,386.537 | 2,588.34 | 2,573.522 | 2,820.823 | 2,911.695 | 2,918.641 | 2,828.184 | 2,892.387 | 2,868.356 | 3,979.312 | 3,696.901 | 3,588.128 | 3,593.872 | 3,468.611 | 3,299.863 | 2,967.98 | 3,010.561 | 2,961.998 | 2,779.393 | 2,425.78 | 2,215.129 | 1,741.5 | 1,568.275 | 1,115.367 | 1,009.657 | 510.93 | 492.381 | 239.558 | 247.191 | 245.236 | 201.002 | 0 | 26,990.452 | 366.596 | 389.745 | 47.492 | 301.03 | 153.897 | 220.187 | 0 | 630.957 | 918.058 | 911.177 | 632.808 | 660.534 | 987.214 | 904.426 | 865.135 | 822.107 | 971.977 | 971.977 | 893.491 | 893.491 | 893.443 | 893.443 | 858.616 |
Overige niet-vlottende activa
| 4,971.285 | 1,322.157 | 1,733.662 | -0 | -0 | 17,467.556 | 17,773.205 | 29,563.767 | 13,687.546 | 29,150.348 | -0 | -0 | -0 | -0 | -0 | 28,244.581 | 31,218.102 | 30,133.773 | 31,062.803 | 22,541.938 | 18,872.895 | 25,611.364 | 25,142.621 | 24,759.236 | 24,318.094 | 22,456.921 | 19,605.299 | 23,657.804 | 23,338.211 | 25,970.821 | 25,402.788 | 24,356.154 | 24,387.646 | 24,300.851 | 24,333.911 | 23,843.9 | 23,691.579 | 20,401.07 | 21,170.384 | 19,949.733 | 23,722.832 | 23,228.859 | 23,492.906 | 27,403.985 | 27,336.498 | 26,792.86 | 0 | 25,406.148 | 26,013.597 | 27,252.685 | 34,850.253 | 23,569.362 | 22,981.24 | 18,612.16 | 18,994.625 | 0.001 | 18,892.553 | 15,138.763 | 0.001 | -0.001 | 0.002 | 15,279.036 | 14,288.377 | 12,660.99 | -0.001 | -0.001 | 8,799.17 | -0.001 | -0.001 | 2,670.802 |
Totaal niet-vlottende activa
| 88,033.772 | 86,679.95 | 88,029.711 | 88,944.796 | 88,765.133 | 84,797.791 | 83,274.539 | 80,911.041 | 81,510.606 | 84,487.753 | 84,826.17 | 84,183.243 | 84,884.267 | 83,144.737 | 83,326.634 | 83,779.367 | 82,557.788 | 79,426.37 | 80,930.248 | 78,644.358 | 78,686.453 | 78,575.52 | 79,650.981 | 78,891.976 | 78,235.116 | 78,814.22 | 78,566.202 | 77,647.747 | 78,029.697 | 77,240.135 | 76,661.061 | 75,862.6 | 75,064.858 | 70,658.888 | 68,184.543 | 71,483.349 | 71,935.881 | 72,394.37 | 72,856.994 | 74,038.11 | 74,235.822 | 73,954.258 | 75,745.555 | 75,844.915 | 75,859.994 | 75,916.557 | 76,882.802 | 76,974.348 | 77,315.733 | 78,668.65 | 83,852.608 | 72,146.869 | 71,992.075 | 71,934.859 | 65,821.342 | 68,132.734 | 68,500.38 | 69,445.711 | 67,576.906 | 66,381.724 | 63,745.94 | 62,140.228 | 62,774.43 | 61,796.333 | 61,683.423 | 60,139.014 | 56,434.828 | 53,641.785 | 50,613.579 | 48,510.691 |
Totaal activa
| 183,581.415 | 171,783.37 | 167,517.651 | 156,364.508 | 160,478.333 | 158,353.76 | 161,427.031 | 167,943.347 | 162,899.168 | 163,849.491 | 155,922.672 | 157,595.141 | 159,022 | 155,943.267 | 146,537.093 | 148,883.908 | 149,705.631 | 156,494.392 | 158,315.535 | 159,133.802 | 161,869.369 | 161,785.815 | 162,119.605 | 160,865.033 | 161,924.938 | 171,657.212 | 156,771.477 | 172,589.937 | 166,550.658 | 168,420.373 | 161,556.567 | 161,730.26 | 170,920.267 | 168,835.349 | 159,783.82 | 173,501.567 | 186,456.853 | 198,764.651 | 182,929.707 | 190,455.33 | 197,632.584 | 191,818.005 | 173,810.242 | 185,992.802 | 189,424.645 | 189,390.628 | 175,333.825 | 185,078.095 | 185,427.849 | 198,120.184 | 194,379.195 | 196,053.018 | 196,485.546 | 186,081.272 | 149,861.078 | 151,885.244 | 147,749.564 | 143,872.299 | 131,978.963 | 129,816.097 | 122,295.537 | 124,050.477 | 123,080.126 | 126,388.783 | 125,973.052 | 122,726.804 | 106,921.89 | 111,675.896 | 108,330.275 | 109,713.942 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 30,257.899 | 21,478.99 | 18,479.741 | 14,766.238 | 19,557.645 | 19,899.973 | 24,303.461 | 24,543.185 | 22,332.015 | 24,784.573 | 19,062.534 | 20,275.278 | 22,796.532 | 22,697.899 | 15,132.489 | 16,257.731 | 16,214.559 | 21,529.507 | 20,132.748 | 18,833.724 | 21,550.477 | 23,573.82 | 22,358.485 | 22,068.546 | 23,153.792 | 35,076.27 | 21,218.36 | 31,935.304 | 27,619.441 | 34,131.142 | 28,595.016 | 22,343.336 | 31,275.311 | 29,742.749 | 21,270.347 | 27,992.816 | 41,020.151 | 52,266.284 | 37,032.629 | 46,362.249 | 50,093.262 | 49,773.137 | 33,727.015 | 42,851.381 | 49,127.952 | 50,914.228 | 36,127.64 | 42,780.609 | 46,119.073 | 52,851.707 | 48,169.134 | 54,789.267 | 56,733.047 | 56,819.375 | 32,824.74 | 32,529.282 | 33,550.259 | 30,215.533 | 21,954.204 | 22,097.794 | 20,930.322 | 22,375.407 | 21,681.513 | 25,400.658 | 29,488.793 | 25,071.344 | 20,847.638 | 23,953.828 | 24,541.497 | 24,651.597 |
Kortlopende schulden
| 203.985 | 194.603 | 194.603 | 209.648 | 209.648 | 0 | 310.398 | 155.975 | 155.975 | 68.441 | 68.441 | 113.035 | 113.035 | 62.629 | 62.629 | 157.671 | 157.671 | 249.462 | 249.462 | 244.313 | 260.026 | 0 | 0 | 2.316 | 8.959 | 13.365 | 42.5 | 71.278 | 104.578 | 151.573 | 259.698 | 461.109 | 499.505 | 539.327 | 702.712 | 999.734 | 1,321.216 | 1,633.373 | 1,957.858 | 2,228.959 | 2,351.749 | 2,796.429 | 3,233.652 | 6,361.846 | 4,557.168 | 5,828.822 | 6,525.998 | 6,106.16 | 6,812.791 | 8,531.118 | 11,628.652 | 1,565.37 | 3,298.2 | 2,446.11 | 4,863.775 | 3,165.247 | 7,351.643 | 3,855.173 | 5,997.969 | 2,833.4 | 3,333.4 | 1,500 | 1,500 | 500 | 500 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 707.408 | 310.369 | 187.175 | 0 | 1,450 | 27.717 | 27.872 | 97.142 | 251.474 | 98.6 | 48.227 | 119.979 | 294.085 | 0 | 0 | 0 | 0 | 0 | 0 | 363.056 | 0 | 0 | 0 | 46.142 | 264.541 | 221.3 | 244.413 | 1,381.274 | 763.377 | 245.925 | 56.312 | 52.29 | 709.623 | 397.845 | 432.447 | 1,253.847 | 1,956.901 | 1,452.108 | 1,047.108 | 1,540.828 | 1,554.136 | 1,449.618 | 1,317.505 | 1,653.821 | 1,775.751 | 1,795.931 | 1,018.275 | 2,177.358 | 2,482.593 | 5,083.815 | 3,581.76 | 2,837.123 | 3,411.327 | 2,897 | 2,471.737 | 2,161.285 | 2,074.751 | 1,165.582 | 798.311 | 429.847 | 398.943 | 1,161.008 | 1,833.058 | 1,765.66 | 1,372.395 | 1,154.692 | 907.076 | 1,161.918 | 1,226.357 | 1,273.485 |
Uitgestelde opbrengsten
| 4,849.395 | 4,139.807 | 3,724.63 | 11,199.843 | 10,226.614 | 0 | 2,644.185 | 8,995.1 | 7,926.779 | 7,418.769 | 10,477.871 | 10,983.689 | 11,773.243 | 11,221.895 | 9,869.964 | 9,521.4 | 10,086.6 | 11,233.251 | 12,334.079 | 10,896.652 | 13,634.485 | 0 | 0 | 13,124.177 | 12,299.614 | 221.3 | 10,514.257 | 1,381.274 | 12,067.453 | 8,749.699 | 8,517.862 | 52.29 | 709.623 | 397.845 | 9,402.23 | 1,253.847 | 1,956.901 | 1,452.108 | 14,189.074 | 1,540.828 | 1,554.136 | 1,449.618 | 10,922.814 | 1,653.821 | 1,775.751 | 1,795.931 | 11,808.331 | 2,177.358 | 2,482.593 | 5,083.815 | 17,358.396 | 32,434.297 | 3,411.327 | 2,897 | 16,411.615 | 2,161.285 | 14,104.062 | 1,165.582 | 798.311 | 429.847 | 10,462.98 | 11,674.261 | 1,833.058 | 10,351.167 | 7,935.402 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 7,077.924 | 7,274.753 | 6,912.072 | -0 | 0 | 10,127.207 | 4,876.303 | 4,553.914 | 4,801.907 | 4,341.997 | -0 | -0 | -0 | -0 | -0 | 0.001 | -0 | 0 | -0 | -0 | 0 | 13,674.929 | 14,297.995 | -0.001 | 0.001 | 11,319.347 | -0.001 | 10,032.652 | -0.001 | 0.001 | -0 | 10,162.54 | 9,464.065 | 10,538.867 | 0 | 9,143.664 | 8,909.295 | 12,785.269 | -0 | 9,728.619 | 15,321.073 | 12,172.551 | -0 | 8,501.581 | 9,026.314 | 8,951.109 | -0 | 15,113.32 | 12,930.408 | 16,696.229 | 0.001 | -0.001 | 31,648.238 | 25,277 | 0.001 | 17,363.115 | 0.001 | 15,151.985 | 10,590.056 | 11,408.315 | -0.001 | 0.001 | 8,530.011 | 0.001 | -0.001 | 12,008.469 | 8,683.305 | 10,728.413 | 7,942.741 | 11,159.915 |
Totaal kortlopende verplichtingen
| 42,389.203 | 33,088.153 | 29,311.045 | 26,175.729 | 29,993.908 | 30,027.18 | 32,134.348 | 38,248.175 | 35,216.676 | 36,613.78 | 29,608.845 | 31,372.002 | 34,682.81 | 33,982.423 | 25,065.082 | 25,936.803 | 26,458.83 | 33,012.22 | 32,716.289 | 29,974.69 | 35,444.989 | 37,248.749 | 36,656.48 | 35,195.038 | 35,462.366 | 46,630.282 | 31,775.117 | 43,420.508 | 39,791.471 | 43,032.415 | 37,372.576 | 33,019.275 | 41,948.504 | 41,218.788 | 31,375.29 | 39,390.061 | 53,207.563 | 68,137.034 | 53,179.561 | 59,860.655 | 69,320.22 | 66,191.735 | 47,883.48 | 59,368.629 | 64,487.185 | 67,490.09 | 54,461.969 | 66,177.447 | 68,344.865 | 83,162.869 | 77,156.183 | 88,788.933 | 95,090.812 | 87,439.485 | 54,100.131 | 55,218.929 | 55,005.965 | 50,388.273 | 39,340.54 | 36,769.356 | 34,726.701 | 35,549.669 | 33,544.582 | 36,251.826 | 37,924.194 | 37,079.813 | 29,530.943 | 34,682.241 | 32,484.238 | 35,811.512 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 114.546 | 114.546 | 198.414 | 198.414 | 0 | 60.101 | 195.151 | 195.151 | 3.033 | 3.033 | 7.946 | 7.946 | 3.6 | 3.6 | 31.77 | 31.77 | 58.264 | 58.264 | 95.371 | 149.293 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.12 | 14.669 | 22.751 | 258.18 | 369.882 | 397.799 | 668.142 | 844.971 | 980.536 | 1,313.223 | 1,545.006 | 2,063.77 | 2,107.226 | 2,098.943 | 3,194.446 | 3,991.748 | 4,372.941 | 4,418.561 | 4,932.595 | 4,051.917 | 4,745.78 | 6,350.182 | 11,446.411 | 2,173.11 | 1,255.65 | 2,923.11 | 2,923.11 | 5,537.5 | 4,553.85 | 7,130.173 | 7,130.173 | 9,788.991 | 5,588.991 | 7,807.587 | 7,807.587 | 7,929.516 | 7,929.516 | 8,000 | 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 | 733.464 | 0 | 0 | 0 | 0 | 0 | 0 | 2,438.467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,468.778 | 4,165.811 | 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 | 58.905 | 2.917 | 0 | 0 | 0 | 0 | 0 | 0 | 344.019 | 239.758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76.103 | 49.535 | 95.813 | 274.153 | 326.536 | 31.811 | 63.963 | 77.217 |
Overige niet-vlottende verplichtingen
| 629.698 | 540.871 | 530.373 | 789.521 | 445.009 | 473.172 | 407.835 | 1,645.01 | 1,271.258 | 910.313 | 499.212 | 2,513.756 | 2,071.265 | 1,713.691 | 1,269.37 | 2,227.635 | 1,792.814 | 1,417.528 | 947.63 | 2,527.017 | 2,056.118 | 1,632.083 | 1,142.681 | 3,259.608 | 2,760.465 | 2,330.06 | 1,858.951 | 2,604.687 | 2,292.098 | 1,860.645 | 1,381.034 | 2,776.139 | 2,288.291 | 1,922.562 | 1,490.388 | 3,010.402 | 2,487.487 | 2,127.717 | 1,873.159 | 1,304.993 | 1,028.506 | 732.102 | 450.639 | 1,790.992 | 1,434.822 | 1,099.568 | 0 | 2,222.946 | 1,871.228 | 1,390.313 | 930.556 | 2,901.84 | 2,653.072 | -0.001 | 1,642.644 | 3,285.897 | 2,923.618 | 3,482.914 | 3,342.411 | 3,929.48 | 3,662.139 | 3,410.947 | 3,230.495 | 0.001 | 0.001 | 3,579.167 | 3,314.897 | 4,561.278 | 4,205.947 | 3,719.995 |
Totaal niet-vlottende verplichtingen
| 629.698 | 655.417 | 644.919 | 987.935 | 643.423 | 473.172 | 467.936 | 1,840.16 | 1,466.409 | 913.345 | 502.245 | 2,521.701 | 2,079.21 | 1,717.292 | 1,272.97 | 2,259.405 | 1,824.584 | 1,475.792 | 1,005.894 | 2,622.388 | 2,205.411 | 1,632.083 | 1,142.681 | 3,259.608 | 2,760.465 | 2,330.06 | 1,858.951 | 2,604.687 | 2,300.218 | 1,875.314 | 1,403.785 | 3,034.319 | 2,658.173 | 2,320.361 | 2,158.53 | 3,855.373 | 3,468.023 | 3,440.94 | 3,418.166 | 3,368.763 | 3,135.732 | 2,831.045 | 3,645.086 | 5,782.74 | 5,807.763 | 5,577.034 | 5,668.976 | 6,274.863 | 6,617.008 | 7,740.495 | 12,376.967 | 5,074.95 | 3,908.722 | 5,705.595 | 4,805.512 | 8,823.397 | 7,477.468 | 10,613.087 | 10,472.584 | 13,718.471 | 9,251.13 | 11,218.534 | 11,114.185 | 12,447.83 | 12,191.141 | 11,853.32 | 3,641.433 | 4,593.089 | 4,269.91 | 3,797.212 |
Totaal passiva
| 43,018.901 | 33,743.57 | 29,955.964 | 27,163.665 | 30,637.33 | 30,500.352 | 32,602.284 | 40,088.335 | 36,683.085 | 37,527.126 | 30,111.09 | 33,893.703 | 36,762.02 | 35,699.715 | 26,338.052 | 28,196.208 | 28,283.414 | 34,488.012 | 33,722.183 | 32,597.077 | 37,650.4 | 38,880.832 | 37,799.16 | 38,454.646 | 38,222.83 | 48,960.342 | 33,634.068 | 46,025.195 | 42,091.689 | 44,907.729 | 38,776.36 | 36,053.594 | 44,606.677 | 43,539.149 | 33,533.82 | 43,245.434 | 56,675.587 | 71,577.974 | 56,597.727 | 63,229.418 | 72,455.952 | 69,022.78 | 51,528.566 | 65,151.369 | 70,294.947 | 73,067.124 | 60,130.945 | 72,452.31 | 74,961.873 | 90,903.364 | 89,533.151 | 93,863.883 | 98,999.534 | 93,145.081 | 58,905.643 | 64,042.325 | 62,483.433 | 61,001.36 | 49,813.124 | 50,487.827 | 43,977.831 | 46,768.203 | 44,658.767 | 48,699.656 | 50,115.335 | 48,933.134 | 33,172.376 | 39,275.33 | 36,754.148 | 39,608.724 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 |
Ingehouden winsten
| 109,873.691 | 107,743.314 | 101,187.269 | 107,619.946 | 108,260.105 | 106,995.863 | 107,967.202 | 107,421.769 | 105,782.84 | 103,979.1 | 103,468.318 | 101,711.07 | 100,269.612 | 98,253.185 | 98,208.673 | 100,361.805 | 101,353.5 | 101,890.446 | 99,127.37 | 106,982.521 | 107,818.31 | 106,675.046 | 104,764.103 | 108,220.772 | 109,440.344 | 105,959.107 | 106,529.237 | 110,029.715 | 107,841.157 | 107,107.822 | 106,423.786 | 109,330.824 | 109,956.922 | 108,921.53 | 109,826.254 | 113,724.885 | 113,223.533 | 110,636.782 | 109,919.642 | 110,748.941 | 108,838.946 | 106,487.013 | 105,938.321 | 104,491.232 | 102,775.536 | 99,927.449 | 98,843.239 | 96,287.931 | 94,148.532 | 90,833.531 | 88,543.972 | 85,901.76 | 81,182.739 | 76,575.263 | 48,673.681 | 45,726.522 | 43,180.715 | 40,777.152 | 40,030.393 | 37,266.503 | 36,257.558 | 35,219.92 | 36,368.679 | 35,509.593 | 33,669.99 | 31,563.204 | 31,504.523 | 30,213.449 | 29,386.515 | 27,929.647 |
Overige gereserveerde algehele resultaten
| 2,572.135 | 2,179.798 | 8,257.73 | 2,174.923 | 2,174.923 | 1,451.571 | 7,470.102 | 1,027.268 | 1,027.268 | 2,937.29 | 8,936.022 | 2,584.393 | 2,584.393 | 19,405.975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17,116.688 | 17,116.688 | 17,116.688 | 8,405.974 | 8,405.975 | 8,405.975 | 2,387.443 | 8,405.975 | 8,405.975 | 8,405.975 | 2,407.243 | 8,405.975 | 8,405.975 | -8,415.607 | 10,990.367 | 9,325.894 | 9,068.717 | 9,115.933 | 14,465.982 | 8,554.204 | 5,400.659 | 5,229.937 | 8,556.342 | 3,189.615 | 3,261.764 | 5,737.763 | 5,608.172 | 5,535.028 | 5,617.812 | 5,404.823 | 5,356.421 | 5,345.843 | 5,356.668 | 5,374.67 | 5,423.745 | 5,531.248 | 5,557.733 | 5,549.895 | 5,412.339 | 5,476.971 | 5,337.687 | 5,308.213 | 5,343.355 | 5,350.202 | 5,354.162 | 5,396.055 | 5,359.642 | 5,337.854 | 5,317.445 | 5,383.289 | 5,302.073 | 5,287.376 | 5,303.273 | 5,360.929 | 31,281.754 | 31,116.396 | 31,085.416 | 31,093.787 | 31,135.445 | 31,061.767 | 31,060.148 | 31,062.354 | 31,052.68 | 31,179.534 | 31,187.727 | 31,230.466 | 31,244.991 | 31,187.117 | 31,189.613 | 31,175.572 |
Totaal eigen vermogen van aandeelhouders
| 140,562.513 | 138,039.8 | 137,561.687 | 129,200.843 | 129,841.003 | 127,853.408 | 128,824.748 | 127,855.012 | 126,216.083 | 126,322.365 | 125,811.582 | 123,701.438 | 122,259.98 | 120,243.553 | 120,199.041 | 120,687.7 | 121,422.217 | 122,006.379 | 124,593.352 | 126,536.725 | 124,218.969 | 122,904.983 | 124,320.445 | 122,410.387 | 123,702.108 | 122,696.87 | 123,137.409 | 126,564.743 | 124,458.969 | 123,512.645 | 122,780.207 | 125,676.667 | 126,313.59 | 125,296.2 | 126,250 | 130,256.133 | 129,781.266 | 127,186.677 | 126,331.98 | 127,225.912 | 125,176.633 | 122,795.226 | 122,281.676 | 120,841.434 | 119,129.698 | 116,323.504 | 115,202.881 | 112,625.785 | 110,465.977 | 107,216.82 | 104,846.045 | 102,189.136 | 97,486.012 | 92,936.192 | 90,955.435 | 87,842.918 | 85,266.131 | 82,870.939 | 82,165.838 | 79,328.27 | 78,317.706 | 77,282.274 | 78,421.359 | 77,689.127 | 75,857.717 | 73,793.67 | 73,749.514 | 72,400.566 | 71,576.128 | 70,105.219 |
Totaal eigen vermogen
| 140,562.513 | 138,039.8 | 137,561.687 | 129,200.843 | 129,841.003 | 127,853.408 | 128,824.748 | 127,855.012 | 126,216.083 | 126,322.365 | 125,811.582 | 123,701.438 | 122,259.98 | 120,243.553 | 120,199.041 | 120,687.7 | 121,422.217 | 122,006.379 | 124,593.352 | 126,536.725 | 124,218.969 | 122,904.983 | 124,320.445 | 122,410.387 | 123,702.108 | 122,696.87 | 123,137.409 | 126,564.743 | 124,458.969 | 123,512.645 | 122,780.207 | 125,676.667 | 126,313.59 | 125,296.2 | 126,250 | 130,256.133 | 129,781.266 | 127,186.677 | 126,331.98 | 127,225.912 | 125,176.633 | 122,795.226 | 122,281.676 | 120,841.434 | 119,129.698 | 116,323.504 | 115,202.881 | 112,625.785 | 110,465.977 | 107,216.82 | 104,846.045 | 102,189.136 | 97,486.012 | 92,936.192 | 90,955.435 | 87,842.918 | 85,266.131 | 82,870.939 | 82,165.838 | 79,328.27 | 78,317.706 | 77,282.274 | 78,421.359 | 77,689.127 | 75,857.717 | 73,793.67 | 73,749.514 | 72,400.566 | 71,576.128 | 70,105.219 |
Totaal passiva en aandeelhoudersvermogen
| 183,581.415 | 171,783.37 | 167,517.651 | 156,364.508 | 160,478.333 | 158,353.76 | 161,427.031 | 167,943.347 | 162,899.168 | 163,849.491 | 155,922.672 | 157,595.141 | 159,022 | 155,943.267 | 146,537.093 | 148,883.908 | 149,705.631 | 156,494.392 | 158,315.535 | 159,133.802 | 161,869.369 | 161,785.815 | 162,119.605 | 160,865.033 | 161,924.938 | 171,657.212 | 156,771.477 | 172,589.938 | 166,550.658 | 168,420.374 | 161,556.567 | 161,730.261 | 170,920.267 | 168,835.349 | 159,783.82 | 173,501.567 | 186,456.853 | 198,764.651 | 182,929.707 | 190,455.33 | 197,632.585 | 191,818.006 | 173,810.242 | 185,992.803 | 189,424.645 | 189,390.628 | 175,333.825 | 185,078.095 | 185,427.85 | 198,120.184 | 194,379.195 | 196,053.019 | 196,485.546 | 186,081.272 | 149,861.078 | 151,885.244 | 147,749.564 | 143,872.299 | 131,978.962 | 129,816.097 | 122,295.537 | 124,050.477 | 123,080.126 | 126,388.783 | 125,973.052 | 122,726.804 | 106,921.89 | 111,675.896 | 108,330.276 | 109,713.943 |