
Pyung Hwa Holdings Co., Ltd.
KRX:010770.KS
7060 (KRW) • At close March 14, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
2024 Q3 | 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 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
| 0 | 16,431.447 | 20,141.384 | 4,843.33 | 18,409.398 | 9,678.317 | 25,157.238 | 3,054.111 | 33,804.676 | 27,485.01 | 25,063.75 | 5,454.671 | 37,654.874 | 25,382.416 | 25,980.062 | 5,817.378 | 37,880.758 | 38,766.052 | 42,546.142 | 15,859.876 | 43,157.222 | 49,835.472 | 64,733.542 | 7,509.16 | 76,755.645 | 72,900.947 | 60,896.462 | 11,138.113 | 52,577.124 | 48,441.733 | 50,501.332 | 17,508.226 | 56,365.64 | 64,809.603 | 66,744.864 | 16,600.19 | 35,409.64 | 43,573.903 | 43,035.462 | 4,896.227 | 12,650.672 | 35,740.921 | 44,818.936 | 41,016.179 | 44,758.001 | 37,039.042 | 27,715.119 | 27,368.964 | 98,560.386 | 21,100.632 | 89,234.446 | 79,054.899 | 63,174.239 | 87,072.337 | 45,582.55 | 48,783.656 | 49,579.217 | 13,067.624 | 50,225.822 | 53,173.384 | 3,581.121 | 733.929 | 1,528.216 | 48,445.154 | 16.089 | 399.281 | 686.759 |
Kortetermijnbeleggingen
| 0 | 93,348.694 | 103,390.345 | 92,417.703 | 105,893.513 | 101,827.97 | 99,868.885 | 79,199.779 | 76,100.967 | 74,406.846 | 72,611.152 | 73,246.719 | 62,987.453 | 81,678.917 | 75,268.85 | 62,958.2 | 5,924.301 | 5,899.86 | 1,989.422 | 0.301 | 1,001.823 | 1.823 | 0.3 | 2.057 | 0 | 664.901 | 714.565 | 676.081 | 704.202 | 702.293 | 1,007.989 | 956.093 | 850.172 | 912.225 | 952.381 | 4,818.428 | 23,457.456 | 30,522.427 | 32,649.21 | 10,087.329 | 62,943.826 | 54,002.227 | 50,782.122 | 47,609.649 | 49,951.007 | 57,307.42 | 66,706.76 | 65,196.045 | 19,157.044 | 87,591.466 | 33,433.766 | 37,782.933 | 39,114.952 | 31,795.797 | 50,852.436 | 3,300 | 2,371 | 40,571 | 805.51 | 3,271 | 63,771 | 62,586.492 | 60,500 | 1,185.547 | 56,625.987 | 61,172.911 | 61,613.722 |
Liquide middelen en kortetermijnbeleggingen
| 0 | 109,780.141 | 123,531.729 | 97,261.034 | 124,302.911 | 111,506.287 | 125,026.123 | 82,253.889 | 109,905.643 | 101,891.856 | 97,674.902 | 78,701.39 | 100,642.327 | 107,061.333 | 101,248.912 | 68,775.578 | 43,805.059 | 44,665.912 | 44,535.564 | 15,860.177 | 44,159.045 | 49,837.295 | 64,733.842 | 7,511.217 | 76,755.645 | 73,565.848 | 61,611.027 | 11,814.194 | 53,281.326 | 49,144.026 | 51,509.321 | 18,464.319 | 57,215.812 | 65,721.828 | 67,697.245 | 21,418.618 | 58,867.096 | 74,096.33 | 75,684.672 | 14,983.556 | 75,594.498 | 89,743.148 | 95,601.058 | 88,625.828 | 94,709.008 | 94,346.462 | 94,421.879 | 92,565.009 | 117,717.43 | 108,692.098 | 122,668.212 | 116,837.832 | 102,289.191 | 118,868.134 | 96,434.986 | 52,083.656 | 51,950.217 | 53,638.624 | 51,031.332 | 56,444.384 | 67,352.121 | 63,320.421 | 62,028.216 | 49,630.701 | 56,642.076 | 61,572.192 | 62,300.481 |
Nettovorderingen
| 0 | 0 | 134,179.627 | 136,753.161 | 134,818.874 | 115,675.553 | 120,472.08 | 118,181.835 | 103,086.041 | 95,644.719 | 103,754.194 | 92,645.01 | 86,974.988 | 97,381.976 | 129,556.294 | 119,773.126 | 104,918.519 | 82,319.114 | 109,600.309 | 116,775.49 | 102,660.05 | 106,417.99 | 137,253.278 | 109,721.075 | 106,453.612 | 108,073.481 | 114,517.033 | 104,186.976 | 107,890.527 | 101,826.458 | 114,160.402 | 99,068.196 | 95,184.183 | 112,312.402 | 106,106.843 | 100,316.619 | 83,779.513 | 102,406.707 | 112,068.537 | 93,013.529 | 97,516.082 | 106,583.052 | 121,148.878 | 119,726.234 | 110,718.788 | 148,484.12 | 0 | 131,023.65 | 114,210.902 | 0 | 0 | 124,899.977 | 137,216.583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | 64,986.941 | 70,023.889 | 67,266.965 | 70,437.762 | 73,494.277 | 78,004.189 | 79,238.172 | 90,480.264 | 89,361.288 | 83,738.197 | 83,494.707 | 87,344.654 | 84,459.789 | 80,439.568 | 75,093.79 | 66,906.957 | 71,130.233 | 70,714.858 | 63,649.042 | 80,238.039 | 73,248.799 | 76,193.457 | 69,560.632 | 64,426.163 | 55,529.463 | 56,567.053 | 46,377.306 | 49,517.174 | 46,868.981 | 45,702.431 | 43,158.202 | 43,738.074 | 41,555.003 | 42,484.357 | 46,292.666 | 56,099.834 | 51,362.527 | 47,013.347 | 43,153.695 | 48,400.349 | 43,085.684 | 44,353.636 | 42,521.768 | 44,186.641 | 42,276.44 | 43,241.124 | 41,008.848 | 45,788.28 | 45,134.999 | 42,389.619 | 43,088.633 | 49,116.756 | 43,999.61 | 40,657.434 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 303,223.126 | 9,482.185 | 5,284.665 | 8,122.858 | 5,093.117 | 6,632.245 | 6,510.638 | 6,298.077 | 6,822.507 | 8,627.961 | 6,118.682 | 9,774.413 | 8,807.476 | 9,585.412 | 10,470.653 | 17,423.183 | 12,216.765 | 10,563.448 | 11,468.456 | 14,258.848 | 11,023.479 | 10,463.603 | 9,309.245 | 12,273.864 | 8,383.982 | 6,964.857 | 9,064.741 | 11,533.963 | 11,968.75 | 12,772.337 | 11,175.542 | 11,799.531 | 9,315.927 | 10,129.997 | 16,598.468 | 14,265.312 | 15,392.743 | 14,279.514 | 15,200.631 | 16,209.793 | 14,150.917 | 13,513.415 | 15,286.65 | 13,891.292 | 14,748.682 | 158,049.009 | 11,028.44 | 131,023.649 | 125,141.832 | 14,874.252 | 140,548.171 | 135,123.214 | 148,526.016 | 162,217.621 | 138,894.841 | 3,300.63 | 2,973.57 | 2,046.519 | 1,930.33 | 2,907.327 | 4,906.681 | 3,446.124 | 2,806.108 | 1,522.503 | 3,943.531 | 2,566.86 | 3,232.565 |
Totaal vlottende activa
| 303,223.126 | 333,977.356 | 333,019.91 | 309,404.017 | 334,652.664 | 307,308.362 | 330,013.03 | 288,646.083 | 310,294.456 | 295,525.823 | 291,285.974 | 264,615.519 | 283,769.444 | 298,488.51 | 321,715.427 | 274,082.311 | 227,847.299 | 208,678.707 | 236,319.187 | 204,655.593 | 238,079.09 | 239,966.164 | 287,489.822 | 196,958.781 | 256,019.402 | 244,133.649 | 241,758.288 | 170,621.153 | 222,657.777 | 210,611.802 | 222,547.696 | 171,163.722 | 205,453.996 | 229,719.23 | 232,886.913 | 182,272.411 | 214,139.186 | 242,145.078 | 249,967.187 | 167,308.099 | 235,661.846 | 252,925.299 | 276,390.222 | 264,672.19 | 264,363.119 | 294,671.911 | 280,753.451 | 264,597.506 | 288,647.542 | 291,213.11 | 305,606.002 | 295,049.678 | 299,931.963 | 325,085.365 | 275,987.261 | 55,384.286 | 54,923.787 | 55,685.143 | 52,961.662 | 59,351.711 | 72,258.802 | 66,766.545 | 64,834.324 | 51,153.204 | 60,585.607 | 64,139.052 | 65,533.046 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 0 | 153,768.934 | 155,155.648 | 156,879.478 | 170,422.43 | 171,949.454 | 175,081.011 | 175,524.458 | 159,859.754 | 159,056.117 | 160,929.768 | 159,636.473 | 167,933.175 | 165,236.052 | 164,053.535 | 160,937.854 | 171,003.727 | 4,361.115 | 167,629.039 | 165,624.469 | 170,051.506 | 165,908.195 | 164,274.025 | 161,028.269 | 180,490.832 | 184,539.983 | 186,247.399 | 186,611.552 | 162,629.257 | 153,910.895 | 151,087.112 | 152,051.964 | 147,872.363 | 149,706.747 | 149,766.566 | 144,602.853 | 146,068.595 | 144,143.382 | 143,544.14 | 143,701.764 | 145,456.897 | 145,689.733 | 149,964.537 | 150,090.802 | 153,830.454 | 157,393.504 | 163,475.868 | 164,868.941 | 170,750.993 | 175,104.002 | 180,773.119 | 183,606.502 | 189,417.607 | 188,948.109 | 193,868.561 | 305.26 | 364.98 | 421.202 | 472.461 | 565.897 | 674.08 | 902.837 | 895.282 | 1,024.694 | 250.67 | 264.549 | 103.302 |
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
| 0 | 2,138.672 | 1,903.023 | 1,923.371 | 1,947.135 | 2,043.431 | 2,110.004 | 2,206.228 | 2,237.581 | 2,389.252 | 2,476.228 | 2,460.486 | 2,994.154 | 3,172.504 | 3,359.909 | 3,828.332 | 4,193.006 | 167,911.763 | 4,609.78 | 5,308.91 | 5,841.9 | 5,984.275 | 6,147.623 | 6,333.69 | 6,838.46 | 7,003.71 | 6,919.491 | 5,959.812 | 5,558.664 | 5,589.254 | 5,598.195 | 5,680.592 | 5,270.072 | 5,733.295 | 4,511.145 | 3,634.462 | 4,687.475 | 5,088.622 | 5,653.866 | 5,221.347 | 5,716.839 | 5,964.584 | 5,717.68 | 5,999.666 | 6,195.139 | 6,069.337 | 6,194.497 | 6,231.006 | 6,319.106 | 6,107.622 | 5,951.615 | 5,879.738 | 6,064.097 | 5,811.425 | 5,811.25 | 181.742 | 197.529 | 213.316 | 244.891 | 235.261 | 249.798 | 278.873 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 2,138.672 | 1,903.023 | 1,923.371 | 1,947.135 | 2,043.431 | 2,110.004 | 2,206.228 | 2,237.581 | 2,389.252 | 2,476.228 | 2,460.486 | 2,994.154 | 3,172.504 | 3,359.909 | 3,828.332 | 4,193.006 | 167,911.763 | 4,609.78 | 5,308.91 | 5,841.9 | 5,984.275 | 6,147.623 | 6,333.69 | 6,838.46 | 7,003.71 | 6,919.491 | 5,959.812 | 5,558.664 | 5,589.254 | 5,598.195 | 5,680.592 | 5,270.072 | 5,733.295 | 4,511.145 | 3,634.462 | 4,687.475 | 5,088.622 | 5,653.866 | 5,221.347 | 5,716.839 | 5,964.584 | 5,717.68 | 5,999.666 | 6,195.139 | 6,069.337 | 6,194.497 | 6,231.006 | 6,319.106 | 6,107.622 | 5,951.615 | 5,879.738 | 6,064.097 | 5,811.425 | 5,811.25 | 181.742 | 197.529 | 213.316 | 244.891 | 235.261 | 249.798 | 278.873 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 88,324.602 | 88,889.867 | 90,902.634 | -16,013.195 | -13,786.943 | -9,675.36 | 9,283.389 | 1,579.368 | 10,931.133 | 14,345.087 | 16,495.474 | 21,310.851 | 2,864.808 | 6,732.831 | 18,976.668 | 119,666.616 | 123,492.756 | 112,274.48 | 125,302.564 | 116,197.645 | 120,070.959 | 126,828.478 | 129,035.065 | 0 | 133,606.912 | 144,137.313 | 143,298.704 | 132,614.582 | 143,470.635 | 133,247.259 | 123,377.637 | 128,589.174 | 115,356.935 | 121,184.74 | 117,338.699 | 107,331.383 | 92,634.765 | 96,104.812 | 123,927.558 | 72,365.47 | 82,701.033 | 86,452.229 | 94,523.849 | 91,829.916 | 72,650.958 | 72,037.069 | 65,209.629 | 99,895.136 | 33,135.599 | 91,652.207 | 79,879.346 | 73,544.747 | 77,184.713 | 62,634.513 | 116,693.16 | 111,318.073 | 72,192.665 | 108,400.819 | 97,999.769 | 30,127.707 | 46,226.486 | 62,271.775 | 125,895.17 | 78,767.219 | 57,848.903 | 46,155.202 |
Belastingvorderingen
| 0 | -1,062.694 | 33.899 | 176.766 | 541.453 | 284.4 | 204.203 | 204.203 | 1,990.577 | 943.599 | 543.541 | 543.541 | 64,043.126 | 82,747.687 | 143.54 | 143.54 | 887.051 | 887.051 | 887.051 | 887.051 | 482.469 | 1,081.272 | 294.543 | 482.469 | 0 | 2,237.101 | 2,290.488 | 2,521.304 | 90.455 | 0 | 232.18 | 553.141 | 249.809 | 909.313 | 305.837 | 303.319 | 901.006 | 814.262 | 857.201 | 1,207.338 | 357.996 | 110.348 | 470.734 | 180.712 | 211.487 | 1,082.498 | 114.405 | 109.362 | 118.215 | 146.801 | 87.264 | 93.713 | 126.709 | 0 | 54,579.64 | 4,262.746 | 3,333.746 | 0 | 1,768.256 | 4,233.746 | 0 | 64,393.065 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 248,882.421 | 2,754.354 | 1,464.395 | 1,645.216 | 108,476.367 | 104,768.1 | 102,799.346 | 82,506.053 | 77,353.716 | 75,502.128 | 73,646.012 | 74,371.811 | 1.075 | 1.196 | 76,382.572 | 64,365.13 | 7,051.783 | 7,072.013 | 3,187.501 | 1,133.493 | 1,709.129 | 1,120.286 | 1,577.032 | 1,558.596 | 139,697.804 | 0.001 | -0.001 | 0 | 2,273.87 | 2,023.021 | 2,152.008 | 2,392.546 | 2,248.511 | 2,322.226 | 2,462.904 | 6,570.463 | 24,550.237 | 31,615.132 | 33,373.42 | 11,012.341 | 63,001.8 | 54,102.504 | 50,937.219 | 47,700.725 | 50,002.67 | 57,413.587 | 66,781.351 | 65,307.963 | 19,232.934 | 87,709.392 | 33,503.51 | 37,866.369 | 39,203.869 | 31,947.315 | 590.804 | -0.001 | 0.001 | 41,533.746 | -0.001 | -0.001 | 64,733.746 | -0.001 | 62,758.281 | 2,148.293 | 58,473.862 | 62,858.499 | 61,921.468 |
Totaal niet-vlottende activa
| 248,882.421 | 246,986.561 | 247,446.832 | 251,527.465 | 265,374.191 | 265,258.442 | 270,519.205 | 269,724.332 | 243,020.996 | 248,822.229 | 251,940.635 | 253,507.785 | 256,282.382 | 254,022.247 | 250,672.386 | 248,251.523 | 302,802.182 | 303,724.699 | 288,587.852 | 298,256.486 | 294,282.648 | 294,164.987 | 299,121.701 | 298,438.089 | 327,027.096 | 327,387.707 | 339,594.69 | 338,391.372 | 303,166.828 | 304,993.805 | 292,316.754 | 284,055.881 | 284,229.929 | 274,028.516 | 278,231.192 | 272,449.795 | 283,538.696 | 274,296.163 | 279,533.439 | 285,070.348 | 286,899.002 | 288,568.202 | 293,542.399 | 298,495.753 | 302,069.666 | 294,609.884 | 308,603.19 | 301,726.901 | 296,316.384 | 302,203.416 | 311,967.715 | 307,325.667 | 308,357.029 | 303,891.562 | 317,484.768 | 121,442.907 | 115,214.329 | 114,360.929 | 110,886.426 | 103,034.672 | 95,785.331 | 111,801.26 | 125,925.338 | 129,068.157 | 137,491.751 | 120,971.951 | 108,179.972 |
Totaal activa
| 552,105.547 | 580,963.917 | 580,466.741 | 560,931.482 | 600,026.855 | 572,566.804 | 600,532.234 | 558,370.415 | 553,315.452 | 544,348.052 | 543,226.609 | 518,123.304 | 540,051.826 | 552,510.757 | 572,387.813 | 522,333.834 | 530,649.482 | 512,403.406 | 524,907.039 | 502,912.079 | 532,361.738 | 534,131.151 | 586,611.523 | 495,396.871 | 583,046.498 | 571,521.356 | 581,352.978 | 509,012.525 | 525,824.605 | 515,605.608 | 514,864.45 | 455,219.603 | 489,683.925 | 503,747.746 | 511,118.105 | 454,722.206 | 497,677.882 | 516,441.242 | 529,500.626 | 452,378.447 | 522,560.848 | 541,493.501 | 569,932.621 | 563,167.943 | 566,432.785 | 589,281.795 | 589,356.641 | 566,324.408 | 584,963.926 | 593,416.526 | 617,573.717 | 602,375.346 | 608,288.991 | 628,976.927 | 593,472.029 | 176,827.193 | 170,138.115 | 170,046.072 | 163,848.088 | 162,386.384 | 168,044.133 | 178,567.806 | 190,759.662 | 180,221.361 | 198,077.358 | 185,111.003 | 173,713.018 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 147,266.886 | 145,579.326 | 131,281.688 | 137,929.566 | 109,478.08 | 140,446.594 | 119,124.236 | 99,591.805 | 95,304.021 | 113,491.832 | 89,568.151 | 78,597.698 | 86,624.964 | 133,651.41 | 113,819.966 | 99,164.226 | 70,473.051 | 92,509.112 | 84,252.188 | 79,439.295 | 106,095.221 | 108,169.432 | 93,949.476 | 95,499.616 | 82,388.228 | 96,539.613 | 86,322.252 | 62,729.521 | 58,062.461 | 81,101.846 | 73,570.069 | 55,736.97 | 66,842.129 | 59,202.354 | 70,953.696 | 56,010.102 | 60,173.615 | 79,517.715 | 61,900.673 | 59,507.328 | 56,834.746 | 78,297.457 | 59,910.651 | 56,642.28 | 77,642.833 | 72,852.48 | 56,121.302 | 65,543.97 | 57,726.154 | 75,637.977 | 54,920.958 | 59,183.186 | 63,077.245 | 49,955.704 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 0 | 216,732.625 | 227,561.462 | 211,644.33 | 232,217.927 | 262,835.185 | 254,211.573 | 208,378.269 | 254,926.158 | 242,457.789 | 225,308.236 | 216,731.552 | 236,895.802 | 233,474.716 | 233,373.842 | 212,549.459 | 245,606.878 | 259,167.558 | 254,421.268 | 231,411.897 | 260,993.719 | 237,647.521 | 243,526.508 | 156,349.871 | 200,286.515 | 206,088.449 | 176,024.409 | 114,747.756 | 195,719.922 | 176,259.801 | 135,161.704 | 95,812.741 | 183,781.75 | 181,155.648 | 192,454.839 | 46,353.306 | 116,782.733 | 123,898.407 | 125,997.889 | 76,252.822 | 152,913.491 | 178,589.1 | 161,573.944 | 173,722.131 | 146,279.957 | 140,223.082 | 131,756.128 | 127,760.414 | 137,978.78 | 152,016.457 | 138,827.21 | 197,115.899 | 252,282.742 | 245,560.879 | 258,474.493 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,000 | 13,000 | 10,000 |
Belastingschulden
| 0 | 175.754 | 43.352 | 125.44 | 485.747 | 588.785 | 233.338 | 1,557.108 | 300.992 | 275.865 | 1,048.618 | 1,784.479 | 659.428 | 837.296 | 114.699 | 1,146.902 | 873.396 | 686.343 | 955.953 | 1,668.677 | 844.305 | 789.42 | 1,504.5 | 2,888.204 | 2,400.714 | 1,756.655 | 1,051.365 | 1,469.711 | 1,186.959 | 710.559 | 644.787 | 1,352.916 | 264.266 | 672.832 | 968.348 | 1,152.636 | 858.385 | 980.026 | 370.735 | 1,861.756 | 733.928 | 1,073.025 | 782.391 | 1,430.317 | 491.044 | 686.272 | 782.077 | 698.747 | 486.427 | 688.658 | 1,304.093 | 2,370.255 | 2,677.825 | 3,027.586 | 2,119.118 | 275.081 | 195.353 | 141.669 | 92.184 | 276.646 | 1,525.7 | 3,045.276 | 3,650.011 | 401.066 | 0 | 161.446 | 682.98 |
Uitgestelde opbrengsten
| 0 | 0 | 43.352 | 4,598.553 | 30,087.82 | 29,309.704 | 0 | 3,751.556 | 0 | 0 | 0 | 40,353.894 | 23,304.655 | 25,777.979 | 31,499.475 | 32,400.345 | 24,436.889 | 20,723.173 | 28,317.454 | 32,787.411 | 29,695.544 | 29,908.796 | 31,425.001 | 37,299.053 | 26,796.483 | 26,310.947 | 26,079.004 | 32,435.044 | 25,094.71 | 25,466.545 | 28,894.325 | 29,817.763 | 22,512.782 | 27,554.496 | 32,527.533 | 34,431.036 | 22,865.723 | 24,418.795 | 28,333.656 | 29,148.499 | 20,301.46 | 24,935.586 | 30,184.882 | 31,723.578 | 25,012.861 | 27,403.926 | 31,204.772 | 27,542.179 | 22,303.871 | 3,611.454 | 4,209.419 | 30,590.681 | 2,677.825 | 41,392.824 | 5,289.779 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 383,043.277 | 48,736.677 | 42,740.043 | 51,675.177 | -20,236.629 | -45,259.471 | 9,901.157 | 33,734.683 | 35,612.072 | 35,871.043 | 37,472.406 | 33,723.153 | 8,064.737 | -14,137.436 | 6,427.844 | -1,146.902 | 9,226.032 | -13,174.914 | 7,357.537 | 31,118.733 | 9,272.889 | 6,001.711 | 62,792.78 | 34,410.848 | 4,586.466 | 3,390.656 | 4,052.225 | 30,965.333 | 5,902.574 | 4,579.699 | 2,912.58 | -1,352.915 | 4,663.059 | 4,523.777 | 4,631.425 | -1,152.636 | 5,221.607 | 4,830.567 | 4,595.526 | 27,286.743 | 5,626.495 | 4,663.308 | 3,703.712 | 30,293.26 | 4,966.624 | 31,982.332 | 34,022.508 | 26,843.431 | 27,095.363 | 23,201.359 | 27,844.597 | 28,220.428 | 28,375.869 | 39,889.715 | 37,849.424 | 1,607.625 | 1,329.947 | 2,294.339 | 1,455.254 | 892.545 | 2,605.682 | 2,762.247 | 806.16 | 1,302.917 | 1,316.454 | 1,017.794 | 904.168 |
Totaal kortlopende verplichtingen
| 383,043.277 | 412,911.941 | 415,924.183 | 394,726.635 | 410,572.252 | 386,261.986 | 404,792.663 | 366,545.852 | 390,431.027 | 373,908.719 | 377,321.093 | 346,653.597 | 347,522.32 | 357,518.201 | 405,067.271 | 358,769.77 | 379,307.422 | 358,598.384 | 383,561.323 | 348,451.495 | 380,245.753 | 380,442.669 | 415,993.22 | 287,598.399 | 329,569.794 | 319,934.935 | 303,746.616 | 233,505.051 | 290,633.686 | 265,079.065 | 248,715.242 | 229,018.337 | 266,958.827 | 280,748.882 | 289,784.499 | 186,169.074 | 201,738.55 | 214,301.41 | 238,815.521 | 167,301.994 | 239,082.702 | 266,095.765 | 274,542.386 | 265,356.359 | 233,392.766 | 250,534.519 | 239,413.193 | 211,423.894 | 231,104.54 | 233,632.628 | 243,613.877 | 282,627.54 | 342,519.622 | 351,555.425 | 348,398.739 | 1,882.706 | 1,525.3 | 2,436.008 | 1,547.438 | 1,169.191 | 4,131.382 | 5,807.523 | 4,456.171 | 1,703.983 | 11,316.454 | 14,179.24 | 11,587.148 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 30,744.619 | 21,247.228 | 21,787.848 | 24,242.837 | 27,284.005 | 38,955.042 | 41,603.854 | 44,940.851 | 48,971.016 | 44,400.786 | 44,054.028 | 45,269.636 | 42,299.002 | 24,755.846 | 20,855.9 | 17,190.533 | 15,057.288 | 6,157.987 | 6,102.076 | 8,190.623 | 7,066.325 | 11,502.854 | 44,821.856 | 47,702.283 | 45,647.633 | 64,973.103 | 68,668.512 | 67,783.721 | 73,485.523 | 98,846.817 | 57,921.4 | 56,386.97 | 60,666.72 | 55,477.017 | 100,599.704 | 124,558.388 | 121,294.284 | 112,797.053 | 114,187.922 | 110,511.32 | 97,431.68 | 116,151.359 | 114,875.6 | 140,375.6 | 150,449.7 | 160,824 | 167,574 | 162,117.33 | 162,340.66 | 178,428.99 | 129,497.32 | 71,588.48 | 67,745.393 | 32,718.136 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 457.235 | 600.518 | 0 | 8,630.25 | 0 | 0 | 0 | 0 | 0 | 10,278.227 | 16,975.418 | 13,486.95 | 13,396.294 | 11,786.593 | 0 | 10,906.443 | 0 | 8,379.353 | 9,764.524 | 0 | 0 | 0 | 0 | 0 | 1,993.623 | 750.874 | 0 | 4,019.616 | 0 | 1,409.595 | 0 | 0 | 2,573.752 | 910.713 | 0 | 0 | 0 | 3,416.481 | 0 | 0 | 5,023.303 | 3,711.606 | 6,082.557 | 0 | 0 | 3,939.41 | 6,791.887 | 0 | 4,764.12 | 4,121.423 | 0 | 3,199.717 | 823.567 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 102.211 | 64.322 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 11,753.599 | 12,100.894 | 21,122.052 | 21,259.954 | 21,261.155 | 20,116.955 | 16,326.152 | 16,205.372 | 16,228.31 | 16,020.814 | 16,230.87 | 16,668.272 | 12,369.36 | 11,714.104 | 15,941.622 | 15,956.24 | 15,893.588 | 15,934.011 | 18,253.364 | 18,333.492 | 17,872.631 | 18,000.23 | 19,135.143 | 19,048.175 | 20,286.973 | 19,359.64 | 9,263.039 | 9,971.737 | 8,989.017 | 9,187.959 | 9,202.706 | 9,156.687 | 8,982.421 | 9,179.23 | 9,897.894 | 9,807.445 | 9,517.542 | 9,059.994 | 9,802.218 | 9,102.27 | 9,173.801 | 9,763.785 | 10,226.517 | 9,932.981 | 10,121.366 | 10,188.463 | 10,872.597 | 10,628.886 | 11,053.349 | 10,838.528 | 13,919.577 | 14,826.943 | 15,544.984 | 6,393.12 | 5,533.417 | 5,703.869 | 5,296.995 | 4,772.324 | 4,951.836 | 7,861.767 | 6,929.668 | 7,346.667 | 9,328.061 | 8,841.31 | 7,421.756 |
Overige niet-vlottende verplichtingen
| 42,519.732 | 16,226.224 | 16,223.503 | 3,794.311 | 9,243.398 | 21,259.954 | 8,109.322 | 7,613.169 | 13,582.535 | 12,456.917 | 27,495.717 | 10,278.227 | 15,110.46 | 30,155.222 | -343.873 | 11,714.105 | 28,592.193 | 26,862.682 | 25,031.051 | 8,379.353 | 27,591.1 | 8,494.807 | 24,679.088 | 5,804.495 | 5,639.316 | 22,717.787 | 20,286.974 | 0 | 5,525.761 | 0 | 2,918.673 | 10,597.554 | 12,835.889 | 11,591.002 | 8,982.422 | 0 | 13,155.623 | 14,131.762 | 14,387.689 | 12,476.475 | 15,104.93 | 13,283.12 | 0 | 9,763.786 | 6,082.557 | 4,744.392 | 5,429.707 | 0 | 0.001 | 5,451.195 | 0.001 | 0 | 4,208.375 | 0.001 | 746.542 | 1,228.775 | 1,200.306 | 1,181.415 | 870.67 | 1,197.747 | 1,884.104 | 0 | 0 | 101.175 | 0.001 | 0.001 | 289.28 |
Totaal niet-vlottende verplichtingen
| 42,519.732 | 46,970.843 | 37,470.731 | 37,683.052 | 54,608.286 | 57,174.21 | 68,325.519 | 69,333.979 | 74,849.538 | 77,633.305 | 71,896.503 | 70,353.069 | 76,610.966 | 72,454.224 | 50,177.627 | 44,356.598 | 45,782.727 | 41,919.971 | 31,189.038 | 30,415.439 | 35,781.723 | 33,894.624 | 36,181.942 | 68,626.581 | 72,476.743 | 68,365.42 | 87,253.7 | 88,779.027 | 82,572.52 | 87,476.878 | 110,754.508 | 68,518.954 | 69,222.859 | 72,257.722 | 67,033.191 | 110,689.646 | 137,714.011 | 135,426.046 | 127,184.742 | 126,664.398 | 125,616.25 | 110,714.8 | 130,348.465 | 128,350.992 | 156,684.673 | 165,127.073 | 176,375.073 | 181,701.874 | 179,781.815 | 178,420.741 | 194,246.46 | 144,457.272 | 89,716.432 | 85,772.054 | 49,833.229 | 57,621.895 | 56,733.723 | 56,885.284 | 56,167.665 | 55,970.071 | 56,835.94 | 57,861.767 | 56,929.668 | 57,447.842 | 59,430.273 | 58,905.633 | 57,711.036 |
Totaal passiva
| 425,563.009 | 459,882.784 | 453,394.914 | 432,409.688 | 465,180.537 | 443,436.196 | 473,118.182 | 435,879.831 | 465,280.565 | 451,542.024 | 449,217.596 | 417,006.666 | 424,133.286 | 429,972.424 | 455,244.898 | 403,126.368 | 425,090.149 | 400,518.355 | 414,750.361 | 378,866.934 | 416,027.476 | 414,337.292 | 452,175.162 | 356,224.98 | 402,046.536 | 388,300.355 | 391,000.316 | 322,284.078 | 373,206.207 | 352,555.942 | 359,469.749 | 297,537.29 | 336,181.686 | 353,006.604 | 356,817.69 | 296,858.72 | 339,452.561 | 349,727.456 | 366,000.263 | 293,966.392 | 364,698.952 | 376,810.565 | 404,890.85 | 393,707.351 | 390,077.44 | 415,661.593 | 415,788.266 | 393,125.768 | 410,886.354 | 412,053.369 | 437,860.336 | 427,084.812 | 432,236.054 | 437,327.479 | 398,231.969 | 59,504.601 | 58,259.023 | 59,321.291 | 57,715.103 | 57,139.262 | 60,967.323 | 63,669.29 | 61,385.84 | 59,151.825 | 70,746.727 | 73,084.873 | 69,298.184 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 24,699.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 7,312.733 | 5,000 | 5,000 |
Ingehouden winsten
| 0 | -11,137.973 | -6,471.02 | -12,417.847 | 5,674.271 | -5,487.922 | -4,700.357 | -10,734.003 | -15,364.898 | -6,479.581 | -4,221.904 | 2,707.219 | 26,704.467 | 33,508.822 | 26,366.449 | 28,300.396 | 19,871.914 | 24,486.714 | 21,596.918 | 29,576.301 | 21,319.588 | 33,356.072 | 45,128.415 | 45,755.361 | 72,665.218 | 76,746.333 | 89,396.039 | 95,941.189 | 94,878.603 | 98,975.708 | 97,933.24 | 99,392.558 | 96,707.286 | 96,912.988 | 94,081.653 | 95,496.017 | 92,840.821 | 101,690.916 | 99,878.214 | 96,859.498 | 107,477.814 | 112,222.78 | 111,741.566 | 112,401.086 | 105,798.501 | 108,279.822 | 104,303.118 | 105,586.461 | 105,705.566 | 112,769.271 | 109,572.613 | 110,917.392 | 113,584.058 | 117,644.508 | 116,881.803 | 22,433.632 | 21,717.728 | 19,346.133 | 16,402.645 | 16,411.743 | 16,807.011 | 55,214.093 | 66,901.937 | 56,876.286 | 59,503.905 | 63,658.271 | 58,324.73 |
Overige gereserveerde algehele resultaten
| 0 | 58,547.481 | 63,791.426 | 36,050.853 | 66,225.005 | 66,459.808 | 64,987.71 | 36,684.365 | 44,612.279 | 40,361.919 | 40,452.71 | 27,086.855 | 39,195.352 | 37,504.259 | 41,415.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 101,807.157 | 41,262.799 | 101,443.362 | 73,274.577 | 36,529.422 | 40,397.106 | 40,397.106 | 40,397.106 | 36,389.901 | 36,389.9 | 78,104.645 | 78,009.984 | 76,847.287 | 34,387.978 | 34,387.978 | 34,387.978 | 36,749.343 | 77,074.839 | 36,749.343 | 36,749.343 | 36,626.828 | 36,626.828 | 36,529.423 | 78,638.287 | 76,245.246 | 36,626.828 | 39,469.108 | 36,465.744 | 36,529.423 | 36,705.126 | 37,651.936 | 36,626.828 | 36,626.828 | 36,626.828 | 36,626.828 | 34,222.573 | 37,508.772 | 36,626.828 | 35,240.278 | 36,626.828 | 36,529.422 | 37,651.936 | 36,529.423 | 36,529.423 | 36,529.423 | 31,980.083 | 37,389.989 | 35,547.8 | 37,286.915 | 35,691.837 | 37,677.745 | 32,483.516 | 33,559.887 | 39,298.937 | 42,157.959 | 87,576.227 | 82,848.631 | 84,065.914 | 82,417.607 | 81,522.646 | 82,957.067 | 52,371.69 | 55,159.152 | 56,880.517 | 60,513.993 | 43,367.858 | 41,090.104 |
Totaal eigen vermogen van aandeelhouders
| 101,807.157 | 95,985.04 | 102,285.075 | 104,220.315 | 116,863.944 | 105,936.554 | 105,252.021 | 100,347.702 | 74,212.049 | 78,847.006 | 81,195.474 | 88,029.936 | 110,864.487 | 115,977.75 | 112,746.178 | 114,837.982 | 101,397.512 | 108,874.286 | 105,214.642 | 116,575.097 | 107,484.531 | 116,149.252 | 127,932.991 | 131,706.381 | 156,223.197 | 158,041.284 | 165,469.421 | 165,029.464 | 134,245.652 | 142,993.567 | 136,477.256 | 137,561.022 | 134,083.426 | 131,642.867 | 135,006.473 | 137,031.323 | 137,662.326 | 145,058.728 | 142,431.225 | 137,757.538 | 138,062.633 | 144,583.164 | 144,364.485 | 147,271.144 | 150,083.73 | 147,572.638 | 149,005.84 | 148,446.994 | 150,305.214 | 155,773.841 | 154,563.091 | 150,713.641 | 154,456.678 | 164,256.178 | 166,352.495 | 117,322.592 | 111,879.092 | 110,724.78 | 106,132.985 | 105,247.122 | 107,076.811 | 114,898.516 | 129,373.822 | 121,069.536 | 127,330.631 | 112,026.129 | 104,414.834 |
Totaal eigen vermogen
| 126,542.538 | 121,081.133 | 127,071.828 | 128,521.794 | 134,846.317 | 129,130.607 | 127,414.053 | 122,490.584 | 88,034.887 | 92,806.028 | 94,009.013 | 101,116.638 | 115,918.54 | 122,538.333 | 117,142.915 | 119,207.466 | 105,559.333 | 111,885.051 | 110,156.679 | 124,045.145 | 116,334.262 | 119,793.859 | 134,436.361 | 139,171.89 | 180,999.961 | 183,221.001 | 190,352.662 | 186,728.447 | 152,618.398 | 163,049.666 | 155,394.701 | 157,682.313 | 153,502.239 | 150,741.142 | 154,300.415 | 157,863.486 | 158,225.322 | 166,713.786 | 163,500.363 | 158,412.055 | 157,861.895 | 164,682.936 | 165,041.77 | 169,460.592 | 176,355.345 | 173,620.202 | 173,568.374 | 173,198.639 | 174,077.572 | 181,363.157 | 179,713.381 | 175,290.534 | 176,052.937 | 191,649.448 | 195,240.06 | 117,322.592 | 111,879.092 | 110,724.78 | 106,132.985 | 105,247.122 | 107,076.811 | 114,898.516 | 129,373.822 | 121,069.536 | 127,330.631 | 112,026.129 | 104,414.834 |
Totaal passiva en aandeelhoudersvermogen
| 552,105.547 | 580,963.917 | 580,466.741 | 560,931.482 | 582,044.481 | 572,566.803 | 600,532.234 | 558,370.415 | 553,315.452 | 544,348.052 | 543,226.609 | 518,123.304 | 540,051.826 | 552,510.757 | 572,387.813 | 522,333.834 | 530,649.482 | 512,403.406 | 524,907.039 | 502,912.079 | 532,361.738 | 534,131.151 | 586,611.523 | 495,396.871 | 583,046.498 | 571,521.356 | 581,352.978 | 509,012.525 | 525,824.605 | 515,605.608 | 514,864.45 | 455,219.603 | 489,683.925 | 503,747.746 | 511,118.105 | 454,722.206 | 497,677.883 | 516,441.242 | 529,500.626 | 452,378.447 | 522,560.847 | 541,493.501 | 569,932.621 | 563,167.943 | 566,432.785 | 589,281.795 | 589,356.64 | 566,324.408 | 584,963.926 | 593,416.526 | 617,573.717 | 602,375.346 | 608,288.991 | 628,976.927 | 593,472.029 | 176,827.193 | 170,138.115 | 170,046.072 | 163,848.088 | 162,386.384 | 168,044.133 | 178,567.806 | 190,759.662 | 180,221.361 | 198,077.358 | 185,111.002 | 173,713.018 |