Samho Development Co., LTD
KRX:010960.KS
3165 (KRW) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q1 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 19,258.544 | 20,768.113 | 13,631.738 | 3,447.133 | 12,644.216 | 14,011.31 | 3,093.847 | 6,500.66 | 3,112.91 | 2,186.267 | 7,894.628 | 8,683.034 | 15,999.152 | 27,940.517 | 20,848.687 | 23,268.018 | 38,209.133 | 11,284.517 | 23,969.895 | 23,736.197 | 33,180.512 | 53,167.76 | 17,982.281 | 25,483.259 | 43,994.566 | 44,876.305 | 19,596.662 | 35,714.86 | 54,402.512 | 53,741.897 | 19,505.731 | 31,820.571 | 49,791.794 | 52,447.464 | 30,358.397 | 37,974.343 | 48,636.845 | 21,848.716 | 16,007.258 | 11,323.381 | 21,762.022 | 22,929.976 | 13,404.9 | 13,218.841 | 13,865.029 | 17,679.419 | 20,170.153 | 22,023.297 | 6,526.449 | 10,639.555 | 23,725.359 | 13,851.562 | 9,822.041 | 12,641.926 | 11,682.989 | 2,842.961 | 8,930.323 | 15,782.13 | 9,968.058 | 5,851.572 | 1,813.657 | 1,123.67 | 2,172.153 | 1,858.041 | 5,948.024 | 2,686.194 |
Kortetermijnbeleggingen
| 73,121.77 | 54,024.1 | 53,185.192 | 55,960.81 | 45,003.69 | 49,628.69 | 45,778.096 | 59,257.689 | 82,876.039 | 75,599.045 | 73,068.035 | 84,420.736 | 78,768.691 | 74,981.608 | 79,566.326 | 73,186.214 | 67,777.246 | 72,846.016 | 73,428.375 | 77,802.699 | 80,796.538 | 64,344.307 | 61,459.315 | 68,271.155 | 63,284.45 | 62,611.916 | 60,783.333 | 65,323.124 | 61,548.903 | 68,653.228 | 62,271.168 | 62,840.661 | 55,608.871 | 48,495.586 | 41,218.034 | 40,843.927 | 29,869.09 | 26,022.834 | 23,153.458 | 22,427.58 | 22,926.016 | 22,100.055 | 20,784.569 | 33,599.48 | 40,725.798 | 42,734.735 | 28,409.85 | 43,463.462 | 44,143.644 | 45,604.399 | 36,376.649 | 30,410.004 | 39,698.051 | 47,480.977 | 38,146.069 | 33,388.156 | 29,795.998 | 21,720.067 | 19,771.547 | 20,607.059 | 14,460.815 | 14,427.032 | 19,417.985 | 14,247.257 | 11,130.725 | 9,168.109 |
Liquide middelen en kortetermijnbeleggingen
| 92,380.314 | 74,792.213 | 66,816.93 | 59,407.943 | 57,647.906 | 63,640 | 48,871.943 | 65,758.349 | 85,988.949 | 77,785.313 | 80,962.663 | 93,103.77 | 94,767.843 | 102,922.125 | 100,415.013 | 96,454.232 | 105,986.379 | 84,130.533 | 97,398.27 | 101,538.896 | 113,977.051 | 117,512.067 | 79,441.596 | 93,754.414 | 107,279.016 | 107,488.221 | 80,379.995 | 101,037.984 | 115,951.415 | 122,395.125 | 81,776.899 | 94,661.232 | 105,400.665 | 100,943.05 | 71,576.431 | 78,818.27 | 78,505.935 | 47,871.55 | 39,160.716 | 33,750.961 | 44,688.038 | 45,030.031 | 34,189.469 | 46,818.321 | 54,590.827 | 60,414.154 | 48,580.003 | 65,486.759 | 50,670.093 | 56,243.954 | 60,102.008 | 44,261.566 | 49,520.092 | 60,122.903 | 49,829.058 | 36,231.117 | 38,726.321 | 37,502.197 | 29,739.605 | 26,458.631 | 16,274.472 | 15,550.702 | 21,590.138 | 16,105.298 | 17,078.749 | 11,854.303 |
Nettovorderingen
| 89,605.338 | 97,955.459 | 105,746.253 | 98,812.474 | 92,116.755 | 79,651.569 | 78,807.783 | 75,083.261 | 77,118.603 | 75,116.771 | 75,616.703 | 54,877.388 | 61,582.51 | 64,588.024 | 80,411.559 | 65,767.195 | 67,515.141 | 75,158.575 | 65,327.13 | 52,465.763 | 51,628.944 | 0 | 62,812.57 | 0 | 37,433.807 | 32,344.58 | 48,852.449 | 34,761.371 | 34,271.116 | 32,280.82 | 51,986.558 | 38,147.307 | 0 | 38,928.346 | 60,171.096 | 56,156.64 | 59,393.541 | 58,590.776 | 59,077.944 | 0 | 54,397.059 | 54,002.094 | 69,619.319 | 0 | 63,882.536 | 62,393.334 | 72,488.556 | 53,304.842 | 40,053.566 | 42,748.704 | 0 | 0 | 27,559.73 | 25,748.685 | 23,778.024 | 23,334.278 | 30,289.29 | 0 | 27,875.604 | 24,165.491 | 0 | 0 | 0 | 21,178.048 | 21,494.392 | 22,442.378 |
Voorraad
| 20,491.387 | 20,520.379 | 20,833.898 | 21,029.613 | 19,868.674 | 19,590.592 | 18,653.872 | 18,021.04 | 17,655.233 | 16,594.367 | 15,791.832 | 15,775.781 | 15,962.386 | 15,477.983 | 15,046.698 | 16,631.076 | 16,835.602 | 17,031.24 | 16,872.757 | 17,391.163 | 17,049.783 | 16,835.525 | 16,457.035 | 15,504.615 | 14,314.492 | 14,107.212 | 13,456.754 | 13,219.001 | 12,687.674 | 13,214.943 | 12,553.453 | 13,003.515 | 12,868.065 | 13,887.063 | 13,695.499 | 14,393.168 | 14,209.597 | 14,144.331 | 13,374.195 | 14,196.798 | 13,172.659 | 12,804.666 | 11,139.694 | 6,932.133 | 6,844.913 | 6,144.873 | 6,373.182 | 6,795.25 | 10,931.232 | 11,601.904 | 11,959.761 | 12,023.799 | 13,390.042 | 13,899.043 | 12,792.256 | 12,901.409 | 12,198.894 | 12,647.098 | 10,609.966 | 9,054.092 | 8,257.041 | 6,567.301 | 4,742.351 | 5,491.735 | 5,534.29 | 5,537.215 |
Overige vlottende activa
| 9,434.076 | 7,477.213 | 6,767.469 | -0.001 | 0 | -0.001 | 0.001 | -0 | 0.001 | -2,303.844 | 0 | 0.001 | -0 | -0 | 0 | -0.002 | -0.001 | 0.001 | -0 | 0.001 | 0 | 0 | -0 | 0 | 0.002 | 0.001 | 0 | 0.002 | 0.002 | 8.873 | -0 | 0.002 | 0 | 10.998 | -0 | 188.808 | 0.389 | 77 | 2.45 | 0 | 0.001 | 0.002 | 0.001 | 0 | -0.001 | 0.003 | 0.001 | 19.59 | 300.317 | 0.001 | 0 | 0 | 0.001 | 0.001 | -0.002 | 0.001 | -0.002 | 0 | 0.001 | 0.002 | 0 | 0 | 0 | -0.001 | -0.001 | 0.002 |
Totaal vlottende activa
| 211,911.116 | 200,745.263 | 200,164.55 | 179,250.029 | 169,633.336 | 162,882.16 | 146,333.599 | 158,862.65 | 180,762.786 | 167,192.607 | 172,371.198 | 163,756.94 | 172,312.739 | 182,988.132 | 195,873.271 | 178,852.501 | 190,337.121 | 176,320.349 | 179,598.157 | 171,395.823 | 182,655.778 | 182,264.236 | 158,711.201 | 150,948.815 | 159,027.317 | 153,940.014 | 142,689.198 | 149,018.358 | 162,910.207 | 167,899.761 | 146,316.91 | 145,812.056 | 155,929.17 | 153,769.457 | 145,443.026 | 149,556.886 | 152,109.462 | 120,683.657 | 111,615.304 | 104,864.529 | 112,257.757 | 111,836.793 | 114,948.484 | 114,467.098 | 125,318.275 | 128,952.364 | 127,441.741 | 125,606.441 | 101,955.208 | 110,594.563 | 119,020.07 | 92,522.939 | 90,469.865 | 99,770.632 | 86,399.336 | 72,466.805 | 81,214.503 | 86,009.093 | 68,225.176 | 59,678.216 | 55,617.16 | 42,660.124 | 44,387.927 | 42,775.08 | 44,107.43 | 39,833.898 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 32,748.94 | 31,881.163 | 32,144.938 | 32,113.956 | 31,985.899 | 30,214.739 | 29,951.031 | 28,799.275 | 28,468.316 | 28,446.319 | 28,373.86 | 26,152.832 | 25,924.42 | 26,089.84 | 26,334.255 | 26,965.5 | 27,245.461 | 27,500.628 | 27,751.241 | 27,416.786 | 27,036.412 | 26,715.468 | 25,482.724 | 25,468.434 | 24,512.654 | 24,310.839 | 24,213.068 | 23,953.793 | 24,240.576 | 24,428.429 | 24,505.37 | 25,157.589 | 25,118.971 | 25,449.107 | 25,438.769 | 25,789.398 | 26,064.892 | 26,363.244 | 26,919.971 | 32,370.606 | 32,678.291 | 33,140.086 | 33,564.477 | 35,394.177 | 36,374.818 | 36,821.619 | 36,895.401 | 38,953.769 | 37,528.573 | 35,532.69 | 35,619.209 | 25,565.308 | 26,018.106 | 25,396.103 | 20,944.994 | 21,410.204 | 18,872.959 | 18,806.087 | 18,842.674 | 17,214.108 | 16,629.776 | 14,049.875 | 13,543.035 | 13,622.432 | 14,055.113 | 13,742.678 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 401.674 | 549.431 | 549.431 | 549.431 | 549.431 | 549.431 | 549.431 | 549.431 | 549.431 | 549.431 | 549.431 | 549.431 | 549.431 | 549.431 | 549.431 | 549.431 | 549.431 | 549.431 | 549.431 | 0 | 549.431 | 549.431 | 549.431 | 549.431 | 546.911 | 549.431 | 549.431 | 562.401 | 562.401 | 562.401 | 562.401 | 562.401 | 562.401 | 562.401 | 562.401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 366.638 | 366.823 | 367.007 | 367.191 | 367.375 | 367.56 | 367.744 | 367.928 | 368.113 | 368.297 | 369.551 | 370.807 | 372.063 | 230.517 | 238.827 | 247.137 | 255.447 | 301.757 | 310.313 | 319.177 | 326.687 | 335.242 | 343.552 | 351.862 | 361.424 | 368.482 | 376.792 | 384.857 | 537.083 | 545.209 | 546.918 | 977.692 | 436.387 | 444.513 | 452.639 | 1,178.147 | 1,189.264 | 1,232.342 | 1,241.175 | 1,250.007 | 1,293.138 | 1,310.85 | 1,319.682 | 1,328.514 | 1,337.347 | 1,346.179 | 1,355.011 | 969.464 | 4,085.964 | 4,085.964 | 4,077.164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 366.638 | 366.823 | 367.007 | 367.191 | 367.375 | 367.56 | 367.744 | 367.928 | 368.113 | 368.297 | 369.551 | 370.807 | 372.063 | 779.948 | 788.258 | 796.568 | 804.878 | 851.188 | 859.744 | 868.608 | 876.118 | 884.673 | 892.983 | 901.293 | 910.855 | 917.913 | 926.223 | 934.288 | 1,086.514 | 1,094.64 | 1,096.349 | 977.692 | 985.818 | 993.944 | 1,002.07 | 1,727.578 | 1,736.175 | 1,781.773 | 1,790.606 | 1,812.408 | 1,855.539 | 1,873.251 | 1,882.083 | 1,890.915 | 1,899.748 | 1,908.58 | 1,917.412 | 969.464 | 4,085.964 | 4,085.964 | 4,077.164 | 30,558.012 | 39,807.659 | 47,590.683 | 38,255.485 | 33,498.753 | 29,904.595 | 21,863.884 | 19,951.892 | 20,801.524 | 14,645.852 | 14,649.411 | 19,596.444 | 14,414.586 | 11,297.423 | 9,345.007 |
Langetermijnbeleggingen
| 85,540.409 | 100,148.02 | 86,820.311 | 27,500.843 | 47,506.991 | 40,106.043 | 47,378.539 | 32,854.694 | 10,256.771 | 11,066.506 | 12,716.503 | -708.411 | 12,425.558 | 11,166.78 | -4,899.706 | 3,582.881 | 5,994.385 | 2,589.865 | 1,379.06 | -2,851.559 | -5,598.514 | 5,467.144 | 15,406.076 | 7,309.064 | 15,573.198 | 19,349.238 | 15,448.343 | 2,872.113 | 8,731.749 | -4,142.138 | -945.352 | -1,431.318 | 3,220.952 | 4,303.435 | 6,995.744 | 6,091.759 | 17,029.729 | 17,797.14 | 18,484.465 | 15,500.761 | 13,855.931 | 10,086.788 | 13,538.503 | -18.142 | -6,595.481 | -11,566.64 | -4,467.987 | -6,180.038 | -5,469.957 | -9,002.488 | -882.934 | -124.793 | -6,218.643 | -16,181.446 | -8,799.085 | -6,150.313 | -3,266.512 | 5,095.88 | 4,097.592 | 1,424.529 | 8,289.756 | 7,948.979 | 5,972.206 | 13,987.097 | 17,461.196 | 12,343.998 |
Belastingvorderingen
| 1,024.862 | -366.823 | 10,592.507 | 896.308 | 1,116.012 | 592.269 | 911.847 | 7,265.669 | -10,256.771 | 82,794.506 | 79,931.664 | 93,978.633 | 89,414.46 | 87,432.283 | 118.766 | 1,678.718 | 1,756.644 | 2,022.064 | 1,564.237 | 1,389.253 | 1,045.655 | 1,073.121 | 445.14 | 78,898.452 | 73,214.344 | 72,591.605 | 75.044 | 147.002 | 71,546.382 | 78,699.791 | 72,351.459 | 433.298 | 35.768 | 341.237 | 114.184 | 52,512.878 | 41,584.994 | 37,785.692 | 35,226.789 | 35,444.141 | 35,993.467 | 35,218.395 | 33,953.799 | 46,819.4 | 53,438.744 | 54,760.401 | 40,491.071 | 50,725.331 | 50,764.001 | 52,190.545 | 42,851.283 | 1,465.692 | 1,405.65 | 1,409.712 | 1,496.097 | 1,524.188 | 1,123.717 | 1,534.137 | 1,906.844 | 2,126.144 | 1,225.36 | 1,093.762 | 396.043 | 170.39 | 147.578 | 143.921 |
Overige niet-vlottende activa
| 6,828.809 | 7,500.575 | 7,044.392 | 69,194.646 | 57,945.347 | 63,003.217 | 57,450.104 | 66,777.737 | 106,733.777 | 3,063.54 | 3,089.301 | 2,362.545 | 2,617.219 | 2,777.931 | 94,589.531 | 86,232.308 | 80,871.611 | 86,809.625 | 87,629.708 | 92,110.671 | 95,208.34 | 78,825.729 | 75,955.329 | 3,946.275 | 3,213.396 | 2,153.195 | 73,018.852 | 77,591.698 | 1,368.295 | 1,146.635 | 2,114.634 | 76,631.433 | 69,801.384 | 63,455.634 | 55,684.238 | 3,841.904 | 3,824.784 | 3,447.236 | 4,316.194 | 4,304.649 | 5,150.197 | 5,197.413 | 5,116.453 | 5,029.733 | 5,038.043 | 5,033.582 | 5,022.043 | 3,323.201 | -0.001 | -0.001 | 138.05 | 3,677.164 | 3,207.044 | 3,207.043 | 3,207.044 | 3,195.164 | 2,655.163 | 2,650.762 | 2,752.962 | 2,392.983 | 2,410.981 | 2,410.982 | 2,410.982 | 1,593.382 | 1,593.382 | 1,593.382 |
Totaal niet-vlottende activa
| 126,509.659 | 139,529.759 | 136,969.155 | 130,072.944 | 138,921.625 | 134,283.829 | 136,059.264 | 136,065.303 | 135,570.206 | 125,739.168 | 124,480.88 | 122,156.407 | 130,753.72 | 128,246.783 | 116,931.105 | 119,255.975 | 116,672.978 | 119,773.369 | 119,183.99 | 118,933.759 | 118,568.011 | 112,966.135 | 118,182.252 | 116,523.518 | 117,424.447 | 119,322.79 | 113,681.53 | 105,498.894 | 106,973.516 | 101,227.357 | 99,122.461 | 101,768.694 | 99,162.893 | 94,543.357 | 89,235.005 | 89,963.517 | 90,240.574 | 87,175.085 | 86,738.025 | 89,432.565 | 89,533.425 | 85,515.933 | 88,055.315 | 89,116.083 | 90,155.872 | 86,957.542 | 79,857.94 | 87,791.727 | 86,908.58 | 82,806.71 | 81,802.772 | 61,141.383 | 64,219.816 | 61,422.095 | 55,104.535 | 53,477.996 | 49,289.922 | 49,950.75 | 47,551.964 | 43,959.288 | 43,201.725 | 40,153.009 | 41,918.71 | 43,787.887 | 44,554.692 | 37,168.986 |
Totaal activa
| 338,420.775 | 340,275.022 | 337,133.706 | 309,322.973 | 308,554.96 | 297,165.989 | 282,392.862 | 294,927.953 | 316,332.991 | 292,931.775 | 296,852.078 | 285,913.347 | 303,066.459 | 311,234.915 | 312,804.376 | 298,108.476 | 307,010.099 | 296,093.718 | 298,782.147 | 290,329.583 | 301,223.79 | 295,230.371 | 276,893.453 | 267,472.333 | 276,451.764 | 273,262.804 | 256,370.728 | 254,517.252 | 269,883.723 | 269,127.118 | 245,439.371 | 247,580.75 | 255,092.063 | 248,312.814 | 234,678.03 | 239,520.403 | 242,350.036 | 207,858.742 | 198,353.329 | 194,297.094 | 201,791.182 | 197,352.726 | 203,003.798 | 203,583.181 | 215,474.147 | 215,909.906 | 207,299.68 | 213,398.168 | 188,863.788 | 193,401.272 | 200,822.842 | 153,664.322 | 154,689.681 | 161,192.728 | 141,503.871 | 125,944.8 | 130,504.425 | 135,959.844 | 115,777.14 | 103,637.504 | 98,818.886 | 82,813.132 | 86,306.638 | 86,562.966 | 88,662.122 | 77,002.884 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 39,790.309 | 39,600.17 | 42,377.648 | 38,325.76 | 33,524.864 | 30,512.78 | 30,519.463 | 25,106.313 | 33,209.199 | 32,036.128 | 41,230.42 | 34,770.216 | 45,373.554 | 47,568.604 | 62,245.922 | 58,345.403 | 62,017.534 | 65,593.282 | 69,293.568 | 61,465.072 | 68,368.782 | 62,799.529 | 64,912.635 | 49,652.865 | 56,474.564 | 49,576.236 | 57,504.128 | 46,847.545 | 57,478.396 | 49,072.502 | 70,067.751 | 63,102.214 | 70,083.201 | 70,025.004 | 85,201.901 | 68,857.325 | 64,755.884 | 48,849.625 | 50,598.018 | 40,103.783 | 42,464.092 | 35,681.926 | 46,402.059 | 40,845.732 | 48,834.189 | 42,980.738 | 51,830.709 | 34,297.132 | 34,830.029 | 15,850.15 | 0 | 17,734.997 | 11,766.919 | 18,604.844 | 13,216.6 | 16,721.339 | 18,390.253 | 17,546.605 | 16,774.155 | 13,547.652 | 14,029.866 | 13,378.287 | 16,923.243 | 8,778.394 | 10,364.99 | 8,895.654 |
Kortlopende schulden
| 5,181.277 | 4,291.749 | 4,293.199 | 4,249.626 | 4,149.247 | 4,082.777 | 3,952.902 | 5,361.333 | 5,343.701 | 6,660.788 | 6,353.845 | 7,825.608 | 7,859.86 | 7,879.958 | 8,028.93 | 8,995.489 | 8,089.702 | 8,105.382 | 8,116.524 | 8,350.829 | 8,083.473 | 7,976.694 | 7,500 | 7,800 | 7,500 | 8,500 | 7,500 | 8,100 | 7,500 | 7,500 | 7,500 | 7,500 | 7,500 | 7,550 | 7,550 | 7,500 | 9,500 | 9,500 | 9,500 | 9,500 | 9,500 | 9,500 | 17,591.496 | 18,439.415 | 15,882.567 | 14,787.541 | 15,624.463 | 22,392.988 | 9,943.471 | 8,345.892 | 9,186.233 | 3,000 | 9,001 | 7,003.5 | 8,000.5 | 8,000 | 8,000 | 8,000.9 | 8,000.7 | 901 | 907.4 | 2,803 | 1,300 | 1,301.7 | 1,302.2 | 2,601.2 |
Belastingschulden
| 1,381.801 | 818.979 | 514.991 | 2,755.587 | 5,281.292 | 4,142.494 | 2,425.289 | 2,638.613 | 5,851.308 | 3,265.753 | 4,760.095 | 3,684.658 | 2,380.496 | 6,361.476 | 6,433.613 | 2,615.249 | 7,724.957 | 5,653.571 | 6,555.278 | 4,226.544 | 5,543.419 | 8,382.241 | 5,594.781 | 2,635.54 | 4,600.971 | 8,066.563 | 5,168.001 | 4,312.116 | 6,390.338 | 9,966.527 | 2,617.461 | 1,816.84 | 1,709.315 | 2,395.806 | 2,838.725 | 1,627.864 | 723.254 | 1,261.094 | 2,261.361 | 1,002.269 | 478.344 | 1,090.937 | 1,418.357 | 315.304 | 335.009 | 4,363.814 | 2,986.064 | 744.965 | 202.558 | 1,342.075 | 4,134.377 | 3,755.37 | 1,626.377 | 3,645.789 | 4,294.271 | 2,870.747 | 1,928.347 | 3,337.192 | 5,029.74 | 2,586.041 | 5,506.588 | 1,985.857 | 2,745.7 | 1,517.188 | 3,753.896 | 2,964.266 |
Uitgestelde opbrengsten
| 32,112.839 | 29,935.768 | 24,404.277 | 27,178.812 | 34,214.897 | 17,870.165 | 8,680.909 | 21,604.392 | 38,837.093 | 19,019.473 | 14,775.031 | 14,701.958 | 21,535.039 | 32,899.092 | 19,571.064 | 24,244.921 | 33,205.025 | 22,581.978 | 18,010.326 | 23,061.313 | 36,042.085 | 0 | 13,828.842 | 0 | 0 | 43,347.41 | 17,676.876 | 31,105.534 | 40,078.228 | 46,875.372 | 12,957.858 | 0 | 34,082.759 | 35,553.351 | 9,473.149 | 0 | 42,047.797 | 22,764.856 | 8,612.173 | 15,501.752 | 21,419.028 | 23,907.73 | 8,118.813 | 17,029.533 | 24,917.139 | 0 | 12,473.883 | 33,313.821 | 0 | 45,857.422 | 0 | 25,503.709 | 30,822.401 | 34,235.412 | 31,333.902 | 18,939.47 | 0 | 0 | 20,595.342 | 21,329.782 | 29,375.421 | 0 | 20,052.429 | 30,894.94 | 31,669.42 | 23,923.865 |
Overige kortlopende verplichtingen
| 14,187.027 | 22,025.458 | 16,203.089 | 0 | -0 | 13,713.397 | 6,309.408 | 5,395.587 | 4,387.45 | -0.001 | 0 | -0 | -0 | 0.001 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | 39,732.246 | 0 | 27,272.241 | 38,697.1 | -0.001 | 0.001 | 0.001 | 0.001 | 3,250.001 | -0 | 26,497.829 | 0.001 | 2,250.001 | -0 | 32,897.702 | 0.001 | 0.002 | -0.001 | 0.001 | 0.002 | 0.001 | 0.001 | 0.001 | -0.001 | 29,586.795 | 0 | 0.002 | 18,882.484 | -0.001 | 72,117.739 | -0.001 | -0.001 | -0.001 | -0.001 | 0.001 | 25,028.539 | 36,996.755 | 0.001 | -0.002 | -0.001 | 20,650.958 | -0.001 | 0.001 | -0.001 | 0.001 |
Totaal kortlopende verplichtingen
| 91,271.45 | 95,853.145 | 87,278.213 | 69,754.198 | 71,889.007 | 66,179.118 | 49,462.683 | 57,467.625 | 81,777.442 | 57,716.389 | 62,359.296 | 57,297.782 | 74,768.453 | 88,347.654 | 89,845.916 | 91,585.814 | 103,312.26 | 96,280.642 | 95,420.418 | 92,877.214 | 112,494.34 | 110,508.469 | 86,241.478 | 84,725.106 | 102,671.664 | 101,423.645 | 82,681.005 | 86,053.08 | 105,056.625 | 106,697.875 | 90,525.609 | 97,100.043 | 111,665.961 | 115,378.356 | 102,225.05 | 109,255.027 | 116,303.682 | 81,114.483 | 68,710.19 | 65,105.536 | 73,383.122 | 69,089.657 | 72,112.368 | 76,314.681 | 89,633.894 | 87,355.074 | 79,929.055 | 90,003.943 | 63,655.984 | 70,053.463 | 81,303.972 | 46,238.705 | 51,590.319 | 59,843.755 | 52,551.001 | 43,660.81 | 51,418.792 | 62,544.26 | 45,370.198 | 35,778.432 | 44,312.686 | 36,832.245 | 38,275.671 | 40,975.035 | 43,336.609 | 35,420.72 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 1,000 | 1,000 | 1,817.401 | 1,691.183 | 1,609.237 | 1,445.181 | 1,288.231 | 1,286.628 | 284.796 | 228.744 | 208.925 | 155.861 | 306.229 | 204.283 | 703.575 | 750.105 | 821.428 | 939.175 | 972.698 | 653.543 | 599.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 200 | 190.291 | 171.3 | 5,077.018 | 4,973.29 | 4,912.387 | 4,809.321 | 85.65 | 85.65 | 42.825 | 42.825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 748.921 | 748.921 | 748.921 | 748.921 | 925.766 | 925.766 | 925.766 | 925.766 | 925.766 | 925.766 | 925.766 | 0 | 11,621.547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,703.376 | 3,008.775 | 3,337.218 | 2,190.901 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 108.588 | 8,748.69 | 6,582.005 | 11,627.71 | 0 | 7,850.942 | 9.253 | 805.587 | 1,494.122 | 740.927 | 1,069.66 | 1,435.578 | 478.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.998 | 73.442 | 105.011 | 0 | 0 | 161.331 | 126.571 | 340.438 | 0 | 0 | 0 | 0 | 558.491 | 438.581 | 1,041.87 | 883.173 | 1,824.197 | 2,421.149 | 2,607.148 | 2,603.702 | 2,790.402 | 2,619.153 | 2,712.513 | 2,871.652 | 3,248.704 | 3,965.917 | 3,719.239 | 1,602.611 | 233.1 | 78.155 | 0 | 0 | 0 | 40.522 | 0 | 0 | 0 | 0 | 0 | 0 | 226.968 | 444.078 | 311.74 |
Overige niet-vlottende verplichtingen
| 13,291.182 | 13,655.402 | 11,998.362 | 3,467.269 | -0 | 11,831.12 | 3,852.522 | 12,024.993 | 10,095.077 | 10,269.975 | 11,886.9 | 10,205.711 | 0 | 12,334.803 | 11,369.882 | 11,313.012 | 12,278.772 | 11,652.447 | 11,674.076 | 12,537.202 | 10,633.731 | 10,971.508 | 6,589.892 | 5,604.531 | 5,472.133 | 5,906.354 | 6,010.576 | 0 | 8,019.46 | 7,745.326 | 6,754.332 | 0 | 0 | 0 | 0 | 7,099.101 | 6,761.617 | 6,952.982 | 6,916.526 | 6,753.529 | 6,279.56 | 6,252.9 | 6,172.561 | 5,130.837 | 5,202.245 | 5,701.909 | 5,003.206 | 5,124.052 | 1,878 | 1,738 | 317.999 | -0.001 | 2,333.678 | 2,335.275 | 2,534.989 | 2,389.996 | 2,723.225 | 2,711.147 | 2,678.395 | 2,550.104 | 0 | 0 | 0 | 2,401.52 | 2,561.399 | 2,245.663 |
Totaal niet-vlottende verplichtingen
| 14,040.104 | 15,512.912 | 22,495.973 | 12,615.597 | 14,244.659 | 14,366.124 | 14,074.411 | 14,248.243 | 13,113.058 | 12,974.658 | 13,782.337 | 11,484.296 | 13,212.986 | 13,119.072 | 11,574.165 | 12,016.587 | 13,028.877 | 12,473.875 | 12,613.252 | 13,509.9 | 11,287.274 | 11,570.619 | 6,589.892 | 5,635.529 | 5,545.575 | 6,011.365 | 6,010.576 | 7,018.867 | 8,180.791 | 7,871.897 | 7,094.769 | 10,028.066 | 8,396.777 | 8,659.77 | 7,865.511 | 7,657.592 | 7,200.198 | 7,994.852 | 7,799.699 | 8,577.726 | 8,700.709 | 8,860.048 | 8,776.264 | 7,921.239 | 7,821.398 | 8,414.422 | 7,874.858 | 8,372.756 | 8,747.293 | 8,656.305 | 5,429.128 | 7,501.018 | 7,385.123 | 7,247.662 | 7,344.31 | 2,475.646 | 2,849.397 | 2,753.972 | 2,721.22 | 2,550.104 | 2,638.125 | 2,539.068 | 2,488.686 | 2,628.488 | 3,005.477 | 2,557.403 |
Totaal passiva
| 105,311.554 | 111,366.057 | 109,774.186 | 82,369.795 | 86,133.666 | 80,545.242 | 63,537.093 | 71,715.868 | 94,890.5 | 70,691.047 | 76,141.633 | 68,782.078 | 87,981.439 | 101,466.725 | 101,420.081 | 103,602.4 | 116,341.137 | 108,754.517 | 108,033.669 | 106,387.115 | 123,781.613 | 122,079.088 | 92,831.37 | 90,360.635 | 108,217.238 | 107,435.011 | 88,691.581 | 93,071.947 | 113,237.416 | 114,569.771 | 97,620.378 | 107,128.109 | 120,062.738 | 124,038.126 | 110,090.561 | 116,912.619 | 123,503.88 | 89,109.335 | 76,509.889 | 73,683.261 | 82,083.832 | 77,949.705 | 80,888.632 | 84,235.92 | 97,455.292 | 95,769.496 | 87,803.912 | 98,376.698 | 72,403.277 | 78,709.769 | 86,733.1 | 53,739.722 | 58,975.442 | 67,091.417 | 59,895.311 | 46,136.456 | 54,268.189 | 65,298.232 | 48,091.418 | 38,328.535 | 46,950.812 | 39,371.313 | 40,764.358 | 43,603.523 | 46,342.086 | 37,978.123 |
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 |
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 | 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 | 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 | 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 | 10,000 | 10,000 | 10,000 | 10,000 | 7,150 | 7,150 | 7,150 | 7,150 | 7,150 | 7,150 |
Ingehouden winsten
| 12,502.224 | 10,438.197 | 14,313.833 | 198,977.903 | 193,964.17 | 188,801.379 | 191,048.337 | 194,539.151 | 191,598.933 | 190,518.929 | 190,943.326 | 187,783.915 | 183,164.914 | 179,504.799 | 180,834.025 | 153,875.711 | 150,631.817 | 145,888.068 | 148,378.715 | 142,301.058 | 135,626.616 | 130,754.524 | 132,004.008 | 142,677.57 | 134,334.758 | 131,072.192 | 128,919.742 | 123,878.821 | 118,578.452 | 116,548.136 | 110,520.672 | 105,187.858 | 99,927.791 | 96,345.915 | 96,732.253 | 94,844.625 | 89,877.175 | 89,148.192 | 91,118.145 | 89,905.265 | 88,631.575 | 87,321.105 | 90,062.631 | 87,146.911 | 85,939.271 | 87,213.887 | 86,994.595 | 83,811.468 | 81,221.906 | 79,858.742 | 80,877.638 | 65,407.884 | 60,894.442 | 59,454.341 | 56,042.852 | 54,379.337 | 50,874.626 | 45,844.788 | 42,888.541 | 44,118.242 | 42,730.173 | 37,342.708 | 38,213.394 | 34,842.583 | 33,586.74 | 30,823.367 |
Overige gereserveerde algehele resultaten
| 184,657.564 | 182,521.335 | 177,096.253 | 179,600.69 | 180,082.539 | 179,444.782 | 178,139.624 | 180,523.092 | 181,693.716 | 183,571.957 | 173,700.814 | 174,385.852 | 176,958.604 | 24,586.682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 23,449.433 | 23,449.433 | 23,449.433 | -164,125.415 | -164,125.415 | -164,125.414 | -162,832.192 | -164,350.158 | -164,350.158 | -164,350.159 | -156,433.696 | -157,538.498 | -157,538.498 | -7,183.188 | 17,731.047 | 27,904.133 | 27,325.845 | 28,821.049 | 29,729.37 | 29,047.226 | 29,192.359 | 29,748.735 | 35,224.168 | 18,848.868 | 18,273.828 | 19,082.127 | 23,042.234 | 24,792.917 | 25,268.216 | 25,185.516 | 24,439.324 | 22,352.798 | 22,151.665 | 15,215.618 | 15,164.623 | 14,991.754 | 16,162.111 | 16,771.948 | 17,875.126 | 17,874.097 | 18,224.047 | 19,216.322 | 19,148.057 | 19,409.289 | 19,263.69 | 20,080.496 | 19,611.354 | 18,710.001 | 22,738.605 | 22,332.761 | 20,712.103 | 22,016.715 | 22,319.796 | 22,146.969 | 15,565.708 | 15,429.008 | 15,361.611 | 14,816.824 | 14,797.182 | 11,190.727 | 1,987.901 | -1,050.888 | 178.885 | 966.86 | 1,583.296 | 1,051.394 |
Totaal eigen vermogen van aandeelhouders
| 233,109.221 | 228,908.965 | 227,359.519 | 226,953.178 | 222,421.294 | 216,620.747 | 218,855.769 | 223,212.085 | 221,442.491 | 222,240.728 | 220,710.445 | 217,131.269 | 215,085.02 | 209,408.294 | 211,065.073 | 194,279.844 | 190,457.661 | 187,209.116 | 190,608.085 | 183,848.283 | 177,318.975 | 173,003.259 | 179,728.176 | 174,026.438 | 165,108.586 | 162,654.319 | 164,461.975 | 161,171.738 | 156,346.668 | 154,233.652 | 147,459.996 | 140,040.656 | 134,579.456 | 124,061.533 | 124,396.876 | 122,336.379 | 118,539.286 | 118,420.14 | 121,493.271 | 120,279.362 | 119,355.622 | 119,037.427 | 121,710.688 | 119,056.2 | 117,702.961 | 119,794.383 | 119,105.949 | 115,021.469 | 116,460.511 | 114,691.503 | 114,089.741 | 99,924.599 | 95,714.238 | 94,101.31 | 81,608.56 | 79,808.345 | 76,236.237 | 70,661.612 | 67,685.723 | 65,308.969 | 51,868.074 | 43,441.82 | 45,542.279 | 42,959.443 | 42,320.036 | 39,024.761 |
Totaal eigen vermogen
| 233,109.221 | 228,908.965 | 227,359.519 | 226,953.178 | 222,421.294 | 216,620.747 | 218,855.769 | 223,212.085 | 221,442.491 | 222,240.728 | 220,710.445 | 217,131.269 | 215,085.02 | 209,768.189 | 211,384.295 | 194,506.075 | 190,668.961 | 187,339.201 | 190,748.478 | 183,942.468 | 177,442.176 | 173,151.282 | 184,062.083 | 177,111.698 | 168,234.526 | 165,827.793 | 167,679.147 | 161,445.306 | 156,646.307 | 154,557.347 | 147,818.993 | 140,452.642 | 135,029.325 | 124,274.687 | 124,587.469 | 122,607.784 | 118,846.157 | 118,749.406 | 121,843.44 | 120,613.832 | 119,707.35 | 119,403.021 | 122,115.168 | 119,347.261 | 118,018.855 | 120,140.41 | 119,495.768 | 115,021.469 | 116,460.511 | 114,691.503 | 114,089.741 | 99,924.599 | 95,714.238 | 94,101.31 | 81,608.56 | 79,808.345 | 76,236.237 | 70,661.612 | 67,685.723 | 65,308.969 | 51,868.074 | 43,441.82 | 45,542.279 | 42,959.443 | 42,320.036 | 39,024.761 |
Totaal passiva en aandeelhoudersvermogen
| 338,420.775 | 340,275.022 | 337,133.706 | 309,322.973 | 308,554.96 | 297,165.989 | 282,392.862 | 294,927.953 | 316,332.991 | 292,931.775 | 296,852.078 | 285,913.347 | 303,066.459 | 311,234.915 | 312,804.376 | 297,882.245 | 306,798.798 | 296,093.718 | 298,782.147 | 290,329.583 | 301,223.79 | 295,082.347 | 276,893.453 | 267,472.333 | 276,451.764 | 273,262.804 | 256,370.728 | 254,243.685 | 269,883.723 | 269,127.118 | 245,080.374 | 247,168.765 | 255,092.063 | 248,099.659 | 234,487.437 | 239,520.403 | 242,043.166 | 207,529.475 | 198,353.329 | 193,962.623 | 201,791.182 | 197,352.726 | 202,599.32 | 203,583.181 | 215,474.147 | 215,909.906 | 207,299.68 | 213,398.167 | 188,863.788 | 193,401.272 | 200,822.841 | 153,664.321 | 154,689.68 | 161,192.727 | 141,503.871 | 125,944.801 | 130,504.426 | 135,959.844 | 115,777.141 | 103,637.504 | 98,818.886 | 82,813.133 | 86,306.637 | 86,562.966 | 88,662.122 | 77,002.884 |