Samho Development Co., LTD
KRX:010960.KS
3165 (KRW) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) KRW.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||
Vlottende activa: | |||||||||||||||||
Liquide middelen & kasequivalenten
| 13,631.738 | 3,093.847 | 7,894.628 | 20,848.687 | 23,969.895 | 17,982.281 | 19,596.662 | 19,505.731 | 30,358.397 | 16,007.258 | 13,404.9 | 20,170.153 | 17,775.468 | 13,851.562 | 2,842.961 | 12,076.078 | 2,172.153 |
Kortetermijnbeleggingen
| 53,185.192 | 45,778.096 | 73,068.035 | 79,566.326 | 73,428.375 | 61,459.315 | 60,783.333 | 62,271.168 | 41,218.034 | 23,153.458 | 20,784.569 | 28,409.85 | 30,883.986 | 30,410.004 | 33,388.156 | 18,826.226 | 19,417.985 |
Liquide middelen en kortetermijnbeleggingen
| 66,816.93 | 48,871.943 | 80,962.663 | 100,415.013 | 97,398.27 | 79,441.596 | 80,379.995 | 81,776.899 | 71,576.431 | 39,160.716 | 34,189.469 | 48,580.003 | 48,659.454 | 44,261.566 | 36,231.117 | 30,902.304 | 21,590.138 |
Nettovorderingen
| 105,746.253 | 78,807.783 | 75,616.703 | 80,411.559 | 65,327.13 | 62,812.57 | 48,852.449 | 51,986.558 | 60,171.096 | 59,077.944 | 69,619.319 | 72,488.556 | 66,106.573 | 0 | 23,334.278 | 0 | 0 |
Voorraad
| 20,833.898 | 18,653.872 | 15,791.832 | 15,046.698 | 16,872.757 | 16,457.035 | 13,456.754 | 12,553.453 | 13,695.499 | 13,374.195 | 11,139.694 | 6,373.182 | 6,350.434 | 12,023.799 | 12,901.409 | 8,200.614 | 4,742.351 |
Overige vlottende activa
| 6,767.469 | 0.001 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | 2.45 | 0.001 | 0.001 | 0.001 | 36,237.574 | 0.001 | 31,952.758 | 18,055.438 |
Totaal vlottende activa
| 200,164.55 | 146,333.599 | 172,371.198 | 195,873.271 | 179,598.157 | 158,711.201 | 142,689.198 | 146,316.91 | 145,443.026 | 111,615.304 | 114,948.484 | 127,441.741 | 121,116.462 | 92,522.939 | 72,466.805 | 71,055.676 | 44,387.927 |
Niet-vlottende activa: | |||||||||||||||||
Materiële vaste activa, netto
| 32,144.938 | 29,951.031 | 28,373.86 | 26,334.255 | 27,751.241 | 25,482.724 | 24,213.068 | 24,505.37 | 25,438.769 | 26,919.971 | 33,564.477 | 36,895.401 | 39,831.249 | 25,565.308 | 21,410.204 | 18,442.543 | 13,543.035 |
Goodwill
| 0 | 0 | 0 | 549.431 | 549.431 | 549.431 | 549.431 | 549.431 | 549.431 | 549.431 | 562.401 | 562.401 | 549.431 | 0 | 0 | 0 | 0 |
Immateriële activa
| 367.007 | 367.744 | 369.551 | 238.827 | 310.313 | 343.552 | 376.792 | 546.918 | 452.639 | 1,241.175 | 1,319.682 | 1,355.011 | 969.464 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 367.007 | 367.744 | 369.551 | 788.258 | 859.744 | 892.983 | 926.223 | 1,096.349 | 1,002.07 | 1,790.606 | 1,882.083 | 1,917.412 | 1,518.895 | 30,558.012 | 33,498.753 | 19,126.624 | 19,596.444 |
Langetermijnbeleggingen
| 86,820.311 | 47,378.539 | 12,716.503 | -4,899.706 | 1,379.06 | 15,406.076 | 15,448.343 | -945.352 | 6,995.744 | 18,484.465 | 13,538.503 | -4,467.987 | -5,835.956 | -124.793 | -6,150.313 | 291.116 | 5,972.206 |
Belastingvorderingen
| 10,592.507 | 911.847 | 79,931.664 | 118.766 | 1,564.237 | 445.14 | 75.044 | 72,351.459 | 114.184 | 35,226.789 | 33,953.799 | 40,491.071 | 37,710.553 | 1,465.692 | 1,524.188 | 1,771.953 | 396.043 |
Overige niet-vlottende activa
| 7,044.392 | 57,450.104 | 3,089.301 | 94,589.531 | 87,629.708 | 75,955.329 | 73,018.852 | 2,114.634 | 55,684.238 | 4,316.194 | 5,116.453 | 5,022.043 | 3,420.835 | 3,677.164 | 3,195.164 | 2,392.982 | 2,410.982 |
Totaal niet-vlottende activa
| 136,969.155 | 136,059.264 | 124,480.88 | 116,931.105 | 119,183.99 | 118,182.252 | 113,681.53 | 99,122.461 | 89,235.005 | 86,738.025 | 88,055.315 | 79,857.94 | 76,645.576 | 61,141.383 | 53,477.996 | 42,025.218 | 41,918.71 |
Totaal activa
| 337,133.706 | 282,392.862 | 296,852.078 | 312,804.376 | 298,782.147 | 276,893.453 | 256,370.728 | 245,439.371 | 234,678.03 | 198,353.329 | 203,003.798 | 207,299.68 | 197,762.038 | 153,664.322 | 125,944.801 | 113,080.894 | 86,306.637 |
Passiva en Eigen Vermogen: | |||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||
Crediteuren
| 42,377.648 | 30,519.463 | 41,230.42 | 62,245.922 | 69,293.568 | 64,912.635 | 57,504.128 | 70,067.751 | 85,201.901 | 50,598.018 | 46,402.059 | 51,830.709 | 48,330.343 | 17,734.997 | 16,721.339 | 18,913.088 | 16,923.243 |
Kortlopende schulden
| 4,293.199 | 3,952.902 | 6,353.845 | 8,028.93 | 8,116.524 | 7,500 | 7,500 | 7,500 | 7,550 | 9,500 | 17,591.496 | 15,624.463 | 20,675.273 | 3,000 | 8,000 | 8,800 | 1,300 |
Belastingschulden
| 514.991 | 2,425.289 | 4,760.095 | 6,433.613 | 6,555.278 | 5,594.781 | 5,168.001 | 2,617.461 | 2,838.725 | 2,261.361 | 1,418.357 | 2,986.064 | 1,310.941 | 3,755.37 | 2,870.747 | 5,090.062 | 2,745.7 |
Uitgestelde opbrengsten
| 24,404.277 | 8,680.909 | 14,775.031 | 19,571.064 | 18,010.326 | 35,293.879 | 17,676.876 | 12,957.858 | 9,473.149 | 8,612.173 | 8,118.813 | 12,473.883 | 7,930.802 | 25,503.709 | 18,939.47 | 5,090.062 | 20,052.429 |
Overige kortlopende verplichtingen
| 16,203.089 | 6,309.408 | 0 | -0 | -0 | -21,465.037 | 0.001 | -0 | -0 | -0.001 | 0.001 | 0 | 0.002 | -0.001 | 0.001 | 10,519.5 | -0.001 |
Totaal kortlopende verplichtingen
| 87,278.213 | 49,462.683 | 62,359.296 | 89,845.916 | 95,420.418 | 86,241.478 | 82,681.005 | 90,525.609 | 102,225.05 | 68,710.19 | 72,112.368 | 79,929.055 | 76,936.42 | 46,238.705 | 43,660.81 | 43,322.65 | 38,275.671 |
Langlopende verplichtingen: | |||||||||||||||||
Langetermijnschulden
| 1,000 | 1,445.181 | 228.744 | 204.283 | 939.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 242.825 | 5,077.018 | 85.65 | 42.825 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 748.921 | 925.766 | 925.766 | -7,468.872 | -7,301.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,739.547 | 2,190.901 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 8,748.69 | 7,850.942 | 740.927 | 7,468.872 | 7,301.019 | 5,273.837 | 5,132.578 | 340.438 | 4,045.864 | 883.173 | 2,603.702 | 2,871.652 | 3,019.512 | 233.1 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 11,998.362 | 3,852.522 | 11,886.9 | 11,369.882 | 11,674.076 | 1,316.055 | 877.998 | 6,754.332 | 3,819.647 | 6,916.526 | 6,172.561 | 5,003.206 | 1,898 | -0.001 | 2,389.996 | 2,632.226 | 2,488.686 |
Totaal niet-vlottende verplichtingen
| 22,495.973 | 14,074.411 | 13,782.337 | 11,574.165 | 12,613.252 | 6,589.892 | 6,010.576 | 7,094.769 | 7,865.511 | 7,799.699 | 8,776.264 | 7,874.858 | 8,899.884 | 7,501.018 | 2,475.646 | 2,675.051 | 2,488.686 |
Totaal passiva
| 109,774.186 | 63,537.093 | 76,141.633 | 101,420.081 | 108,033.669 | 92,831.37 | 88,691.581 | 97,620.378 | 110,090.561 | 76,509.889 | 80,888.632 | 87,803.912 | 85,836.303 | 53,739.722 | 46,136.456 | 45,997.702 | 40,764.358 |
Eigen vermogen: | |||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 12,500 | 12,500 | 12,500 | 12,500 | 12,500 | 12,500 | 12,500 | 12,500 | 12,500 | 12,500 | 12,500 | 12,500 | 12,500 | 12,500 | 10,000 | 10,000 | 7,150 |
Ingehouden winsten
| 14,313.833 | 191,048.337 | 190,943.326 | 180,834.025 | 148,378.715 | 132,004.008 | 128,919.742 | 110,520.672 | 96,732.253 | 91,118.145 | 90,062.631 | 86,994.595 | 79,865.273 | 65,407.884 | 54,379.337 | 42,938.244 | 38,213.394 |
Overige gereserveerde algehele resultaten
| 188,528.302 | 189,571.673 | 185,132.863 | 172,491.483 | 146,348.688 | 134,042.957 | 111,800.322 | 101,315.194 | 27,816.308 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 12,017.384 | -174,264.241 | -167,865.745 | -154,760.435 | -116,619.318 | -98,818.789 | -88,758.089 | -76,875.869 | -12,651.684 | 17,875.126 | 19,148.057 | 19,611.354 | 19,010.87 | 22,016.715 | 15,429.008 | 14,144.948 | 178.885 |
Totaal eigen vermogen van aandeelhouders
| 227,359.519 | 218,855.769 | 220,710.445 | 211,065.073 | 190,608.085 | 179,728.176 | 164,461.975 | 147,459.996 | 124,396.876 | 121,493.271 | 121,710.688 | 119,105.949 | 111,376.142 | 99,924.599 | 79,808.345 | 67,083.192 | 45,542.279 |
Totaal eigen vermogen
| 227,359.519 | 218,855.769 | 220,710.445 | 211,384.295 | 190,748.478 | 184,062.083 | 167,679.147 | 147,818.993 | 124,587.469 | 121,843.44 | 122,115.168 | 119,495.768 | 111,925.734 | 99,924.599 | 79,808.345 | 67,083.192 | 45,542.279 |
Totaal passiva en aandeelhoudersvermogen
| 337,133.706 | 282,392.862 | 296,852.078 | 312,804.376 | 298,782.147 | 276,893.453 | 256,370.728 | 245,439.371 | 234,678.03 | 198,353.329 | 203,003.8 | 207,299.68 | 197,762.038 | 153,664.322 | 125,944.801 | 113,080.894 | 86,306.637 |