Samwha Electronics Co.,Ltd.
KRX:011230.KS
2875 (KRW) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q1 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 414.592 | 1,356.635 | 2,352.67 | 588.315 | 666.037 | 833.781 | 1,118.71 | 575.235 | 676.473 | 492.816 | 408.794 | 286.616 | 356.132 | 228.121 | 132.193 | 149.735 | 420.295 | 89.645 | 1,003.533 | 811.485 | 1,668.784 | 3,189.985 | 3,666.456 | 3,839.489 | 4,532.961 | 5,847.468 | 248.042 | 239.964 | 230.392 | 73.561 | 10.275 | 66.399 | 39.39 | 80.307 | 661.323 | 155.883 | 99.688 | 143.592 | 112.493 | 76.009 | 55.555 | 214.178 | 278.783 | 163.745 | 492.679 | 294.507 | 447.63 | 50.459 | 4.76 | 1.455 | 0.069 | 0.365 | 0.434 | 0.004 | 0.051 | 2.137 | 9.634 | 1,053.512 | 0.347 | 263.271 | 6.615 | 89.788 | 87.526 |
Kortetermijnbeleggingen
| 409.005 | 395.615 | 395.615 | -752.837 | -749.585 | -750.309 | -757.84 | -754.373 | -757.387 | -1,149.967 | -914.312 | -764.825 | -828.54 | -789.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.9 | 0 | 0 | -44.82 | 0 | 0 | 0 | -48.32 | 0 | -18.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 365.181 | 1,067.416 | 1,576.07 | 1,948.356 | 2,372.683 | 3,307.497 | 2,757.536 | 2,636.565 | 1,857.395 | 2,626.477 | 7,507.028 |
Liquide middelen en kortetermijnbeleggingen
| 823.597 | 1,752.25 | 2,748.284 | 588.315 | 666.037 | 833.781 | 1,118.71 | 575.235 | 676.473 | 492.816 | 408.794 | 286.616 | 356.132 | 228.121 | 132.193 | 149.735 | 420.295 | 89.645 | 1,003.533 | 811.485 | 1,668.784 | 3,189.985 | 3,666.456 | 3,839.489 | 4,532.961 | 5,847.468 | 248.042 | 239.964 | 230.392 | 73.561 | 10.275 | 66.399 | 39.39 | 80.307 | 661.323 | 155.883 | 99.688 | 143.592 | 112.493 | 76.009 | 55.555 | 214.178 | 278.783 | 163.745 | 492.679 | 294.507 | 447.63 | 50.459 | 4.76 | 1.455 | 0.069 | 0.365 | 365.615 | 1,067.42 | 1,576.121 | 1,950.493 | 2,382.317 | 4,361.009 | 2,757.883 | 2,899.836 | 1,864.01 | 2,716.265 | 7,594.554 |
Nettovorderingen
| 6,041.478 | 6,971.572 | 6,706.032 | 7,457.499 | 8,654.907 | 9,418.545 | 9,720.861 | 8,789.675 | 9,435.085 | 9,494.507 | 8,781.433 | 9,494.482 | 8,599.498 | 9,298.077 | 7,878.166 | 8,487.194 | 7,688.606 | 8,154.377 | 9,469.867 | 9,028.799 | 9,785.389 | 0 | 8,699.575 | 0 | 0 | 0 | 12,115.416 | 13,221.527 | 0 | 0 | 12,458.287 | 10,717.139 | 0 | 0 | 12,184.126 | 17,174.668 | 19,570.739 | 18,829.409 | 17,968.624 | 0 | 18,995.994 | 17,560.134 | 16,026.099 | 16,305.9 | 19,694.613 | 0 | 16,379.334 | 27,749.612 | 0 | 27,364.297 | 26,040.959 | 0 | 7,398.99 | 0 | 7,122.392 | 0 | 5,226.281 | 6,030.827 | 6,994.679 | 8,936.619 | 7,668.384 | 8,522.217 | 9,277.944 |
Voorraad
| 7,184.375 | 6,888.481 | 6,521.695 | 6,444.958 | 7,170.651 | 8,248.137 | 6,857.384 | 8,235.089 | 7,768.855 | 7,544.615 | 6,662.837 | 6,036.56 | 5,642.793 | 5,949.873 | 5,957.526 | 5,802.649 | 5,743.058 | 6,350.887 | 6,555.953 | 6,813.076 | 6,703.643 | 6,700.623 | 5,538.316 | 6,209.946 | 6,555.037 | 10,662.975 | 8,273.09 | 8,720.54 | 8,605.633 | 8,833.592 | 8,626.932 | 7,222.661 | 7,745.728 | 6,755.144 | 6,435.475 | 6,856.58 | 7,439.218 | 6,385.719 | 5,706.157 | 6,118.195 | 5,889.064 | 5,506.948 | 4,953.687 | 5,322.869 | 5,305.994 | 4,758.587 | 3,927.106 | 4,981.799 | 4,594.299 | 4,739.168 | 4,518.477 | 3,724.207 | 4,040.484 | 3,335.275 | 3,398.739 | 4,276.114 | 3,728.339 | 4,638.934 | 4,653.338 | 4,444.426 | 4,730.032 | 4,579.578 | 4,185.555 |
Overige vlottende activa
| 286.594 | 219.605 | 147.736 | 0 | -0.001 | -0.001 | 0 | 0.002 | -0 | 0 | -0 | -0 | 0 | -0 | -0 | -0 | 0.001 | 0 | -0 | 0 | -0 | 8,128.256 | 0.001 | 9,860.554 | 10,440.621 | 10,374.316 | 0 | -0.001 | 12,320.467 | 12,052.632 | -0 | 0.001 | 12,471.506 | 14,782.601 | 0 | 0.001 | -0.001 | 0.002 | 0 | 19,800.314 | 0.001 | 0.001 | -0 | 0.001 | -0.001 | 17,714.251 | 0 | -0.001 | 28,224.964 | 0.001 | -0.001 | 7,090.701 | 0.001 | 7,153.875 | 0.001 | 6,570.715 | -0.001 | 159.998 | -0.001 | 909.501 | 1,999.501 | 1,839.501 | -0.001 |
Totaal vlottende activa
| 14,336.044 | 15,831.908 | 16,123.747 | 14,490.772 | 16,491.594 | 18,500.463 | 17,696.955 | 17,600.002 | 17,880.413 | 17,531.938 | 15,853.064 | 15,817.658 | 14,598.423 | 15,476.071 | 13,967.883 | 14,439.578 | 13,851.96 | 14,594.91 | 17,029.353 | 16,653.36 | 18,157.815 | 18,018.864 | 17,904.348 | 19,909.989 | 21,528.619 | 26,884.759 | 20,636.548 | 22,182.03 | 21,156.492 | 20,959.785 | 21,095.494 | 18,006.2 | 20,256.624 | 21,618.052 | 19,280.925 | 24,187.132 | 27,109.644 | 25,358.722 | 23,787.274 | 25,994.518 | 24,940.614 | 23,281.261 | 21,258.569 | 21,792.515 | 25,493.285 | 22,767.345 | 20,754.07 | 32,781.869 | 32,824.023 | 32,104.921 | 30,559.504 | 10,815.273 | 11,805.09 | 11,556.57 | 12,097.253 | 12,797.322 | 11,336.936 | 15,190.768 | 14,405.899 | 17,190.382 | 16,261.927 | 17,657.561 | 21,058.052 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 55,778.057 | 55,773.605 | 55,824.572 | 48,870.439 | 49,003.523 | 49,176.098 | 48,957.758 | 48,815.579 | 49,076.505 | 49,010.523 | 49,199.142 | 39,453.918 | 39,388.894 | 39,570.677 | 39,795.926 | 41,184.2 | 41,585.024 | 42,170.642 | 42,339.296 | 44,639.014 | 45,018.027 | 45,290.927 | 45,316.491 | 42,408.798 | 43,437.135 | 39,053.66 | 39,145.221 | 40,396.726 | 40,545.025 | 40,421.57 | 41,952.42 | 41,177.284 | 42,962.645 | 43,815.418 | 44,873.958 | 46,732.843 | 46,701.674 | 47,322.995 | 48,118.799 | 39,070.125 | 38,721.375 | 40,823.949 | 41,570.266 | 42,397.848 | 44,533.175 | 43,914.564 | 43,262.974 | 23,698.507 | 23,135.679 | 21,548.37 | 21,004.2 | 15,989.661 | 24,772.89 | 24,030.753 | 24,130.589 | 24,278.514 | 23,962.978 | 13,684.873 | 13,049.444 | 13,250.413 | 13,936.772 | 13,804.078 | 14,011.268 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 364.818 | 372.693 | 380.472 | 390.786 | 399.057 | 410.846 | 417.701 | 432.769 | 86.943 | 86.602 | 85.908 | 85.367 | 83.158 | 82.815 | 81.477 | 83.634 | 83.348 | 84.787 | 82.934 | 84.381 | 84.7 | 85.411 | 83.728 | 1,769.082 | 1,865.497 | 1,882.611 | 1,830.271 | 1,940.648 | 1,903.986 | 1,855.731 | 1,994.202 | 1,902.318 | 2,039.422 | 2,089.101 | 2,137.413 | 129.308 | 126.32 | 125.326 | 125.579 | 122.62 | 118.862 | 124.673 | 126.542 | 128.203 | 135.53 | 131.493 | 127.963 | 24.978 | 24.978 | 24.978 | 24.978 | 0 | 0 | 0 | 0 | 0 | 0 | 0.463 | 0.926 | 1.388 | 2.929 | 4.007 | 5.086 |
Goodwill en immateriële activa
| 364.818 | 372.693 | 380.472 | 390.786 | 399.057 | 410.846 | 417.701 | 432.769 | 86.943 | 86.602 | 85.908 | 85.367 | 83.158 | 82.815 | 81.477 | 83.634 | 83.348 | 84.787 | 82.934 | 84.381 | 84.7 | 85.411 | 83.728 | 1,769.082 | 1,865.497 | 1,882.611 | 1,830.271 | 1,940.648 | 1,903.986 | 1,855.731 | 1,994.202 | 1,902.318 | 2,039.422 | 2,089.101 | 2,137.413 | 129.308 | 126.32 | 125.326 | 125.579 | 122.62 | 118.862 | 124.673 | 126.542 | 128.203 | 135.53 | 131.493 | 127.963 | 24.978 | 24.978 | 24.978 | 24.978 | 0 | 0 | 0 | 0 | 0 | 0 | 0.463 | 0.926 | 1.388 | 2.929 | 4.007 | 5.086 |
Langetermijnbeleggingen
| 824.131 | 694.115 | 680.942 | 1,420.752 | 1,308.863 | 1,649.273 | 1,669.878 | 1,791.22 | 1,719.116 | 2,047.531 | 1,757.715 | 1,699.52 | 1,658.61 | 1,407.252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,228.764 | 0 | 0 | 2,955.517 | 0 | 0 | 0 | 2,707.157 | 0 | 2,536.238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,450.311 | 18,265.018 | 20,842.989 | 22,543.351 | 24,185.218 | 22,123.405 | 19,783.241 | 17,817.502 | 16,737.613 | 15,898.156 | 5,579.585 |
Belastingvorderingen
| -364.818 | -372.693 | 0 | -1,420.752 | -1,308.863 | -1,649.273 | -1,669.878 | -1,791.22 | -1,719.116 | -2,047.531 | -1,757.715 | -1,699.52 | -1,658.61 | -1,407.252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 449.054 | 449.054 | 449.054 | 449.054 | 449.054 | 449.054 | 449.054 | 449.054 | 449.054 | 449.054 | 449.054 | 449.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,536.198 | 0 | 2,865.266 | 0 | 0 | 7,507.028 |
Overige niet-vlottende activa
| 381.059 | 377.193 | 4.5 | 1,425.252 | 1,308.863 | 1,653.772 | 1,669.878 | 1,795.72 | 1,723.616 | 2,047.531 | 1,762.215 | 1,704.02 | 1,663.11 | 1,407.252 | 1,192.914 | 1,072.986 | 945.163 | 939.629 | 948.512 | 972.861 | 974.55 | 957.31 | 975.829 | 2,389.056 | 2,402.78 | -0.001 | 2,260.702 | 2,374.306 | 0.001 | 2,781.19 | 2,736.624 | 2,680.927 | 0.001 | 2,578.108 | -0 | 3,465.183 | 2,897.02 | 5,137.684 | 5,045.032 | 5,179.409 | 5,234.508 | 5,099.544 | 5,000.85 | 5,110.662 | 5,138.45 | 5,063.303 | 4,995.326 | 35,543.8 | 35,554.577 | 35,899.636 | 36,161.547 | 37,086.802 | 393.999 | 1,096.234 | 1,804.971 | 2,177.057 | 2,601.384 | -0.001 | 2,986.237 | -0.001 | 2,086.096 | 2,855.178 | 229.911 |
Totaal niet-vlottende activa
| 56,983.247 | 56,844.913 | 56,890.485 | 50,686.477 | 50,711.442 | 51,240.717 | 51,045.338 | 51,044.067 | 50,887.065 | 51,144.655 | 51,047.265 | 41,243.306 | 41,135.162 | 41,060.744 | 41,070.318 | 42,340.82 | 42,613.535 | 43,195.058 | 43,370.742 | 45,696.256 | 46,077.277 | 46,333.648 | 46,376.048 | 47,015.99 | 48,154.466 | 43,614.088 | 43,685.248 | 45,160.734 | 45,853.583 | 45,507.545 | 47,132.3 | 46,209.583 | 48,158.279 | 48,931.681 | 49,996.663 | 50,327.334 | 49,725.014 | 52,586.005 | 53,289.41 | 44,372.154 | 44,074.745 | 46,048.166 | 46,697.657 | 47,636.713 | 49,807.155 | 49,109.36 | 48,386.263 | 59,267.285 | 58,715.234 | 57,472.984 | 57,190.725 | 53,076.463 | 47,617.2 | 43,392.005 | 46,778.549 | 48,998.922 | 50,749.58 | 39,344.938 | 35,819.848 | 33,934.568 | 32,763.41 | 32,561.419 | 27,332.878 |
Totaal activa
| 71,319.292 | 72,676.821 | 73,014.232 | 65,177.248 | 67,203.036 | 69,741.18 | 68,742.293 | 68,644.069 | 68,767.477 | 68,676.594 | 66,900.329 | 57,060.963 | 55,733.585 | 56,536.815 | 55,038.202 | 56,780.397 | 56,465.495 | 57,789.969 | 60,400.095 | 62,349.616 | 64,235.092 | 64,352.512 | 64,280.396 | 66,925.979 | 69,683.085 | 70,498.848 | 64,321.796 | 67,342.764 | 67,010.075 | 66,467.33 | 68,227.794 | 64,215.782 | 68,414.903 | 70,549.733 | 69,277.588 | 74,514.466 | 76,834.659 | 77,944.727 | 77,076.684 | 70,366.672 | 69,015.359 | 69,329.427 | 67,956.226 | 69,429.228 | 75,300.44 | 71,876.705 | 69,140.333 | 92,049.154 | 91,539.257 | 89,577.905 | 87,750.229 | 63,891.736 | 59,422.29 | 54,948.576 | 58,875.802 | 61,796.245 | 62,086.516 | 54,535.706 | 50,225.747 | 51,124.95 | 49,025.337 | 50,218.98 | 48,390.931 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 6,636.185 | 7,052.559 | 7,109.614 | 7,779.885 | 7,508.828 | 8,810.565 | 9,034.849 | 9,760.679 | 9,302.855 | 7,435.729 | 6,426.454 | 5,406.047 | 5,081.585 | 4,810.409 | 4,648.401 | 5,477.16 | 5,012.871 | 6,017.415 | 6,394.837 | 6,485.197 | 7,830.6 | 7,523.53 | 7,037.083 | 8,121.811 | 8,676.414 | 9,951.847 | 8,793.094 | 8,173.333 | 7,256.4 | 6,452.757 | 6,324.48 | 4,822.077 | 5,788.008 | 6,230.824 | 6,419.724 | 8,388.381 | 7,971.737 | 9,231.542 | 8,379.674 | 8,796.191 | 7,673.502 | 6,272.269 | 6,925.828 | 7,069.056 | 9,180.165 | 6,587.222 | 6,492.142 | 8,479.178 | 5,285.048 | 5,085.88 | 4,877.065 | 5,945.485 | 6,861.559 | 6,539.123 | 5,326.273 | 5,399.403 | 4,458.532 | 5,713.56 | 5,738.967 | 5,367.141 | 5,566.913 | 5,943.235 | 6,369.296 |
Kortlopende schulden
| 22,593.986 | 21,881.092 | 20,098.493 | 26,837.043 | 27,713.501 | 26,852.205 | 24,271.702 | 28,060.286 | 27,023.264 | 27,710.785 | 25,234.987 | 24,609.577 | 22,603.602 | 22,754.365 | 20,747.037 | 20,478.839 | 21,271.066 | 21,224.651 | 20,041.691 | 21,145.13 | 21,226.293 | 21,579.047 | 21,216.477 | 21,298.317 | 21,924.839 | 21,086.688 | 37,820.141 | 38,857.567 | 39,619.446 | 39,664.16 | 39,430.564 | 39,963.428 | 41,059.422 | 41,003.696 | 40,131.029 | 44,234.136 | 46,378.217 | 46,090.366 | 46,124.499 | 40,305.214 | 39,942.014 | 46,155.541 | 44,125.187 | 44,287.895 | 46,688.142 | 46,812.791 | 44,524.091 | 41,332.187 | 41,893.252 | 39,431.919 | 38,208.753 | 17,233.082 | 20,775.89 | 20,577.581 | 21,556.391 | 22,078.374 | 22,139.88 | 25,334.56 | 25,165.836 | 28,512.866 | 27,826.96 | 27,844.04 | 27,881.84 |
Belastingschulden
| 0 | 0 | 0 | 0 | 15.596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 93.535 | 62.951 | 46.898 | 173.238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 353.235 | 0 | 0 | 0 | 0 | 23.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71.583 |
Uitgestelde opbrengsten
| 0.138 | 177.005 | 2.03 | 3,609.082 | 3,595.425 | 7.113 | 1.838 | 108.1 | 74.606 | 107.786 | 120.933 | 3,200.848 | 3,209.291 | 3,139.096 | 3,444.659 | 3,869.931 | 3,379.958 | 3,766.96 | 6,233.069 | 3,724.808 | 4,043.48 | 46.898 | 4,538.912 | 3,541.011 | 3,917.665 | 4,261.241 | 4,112.368 | 0 | 0 | 0 | 5,633.228 | 5,043.42 | 0 | 0 | 4,648.69 | 5,586.393 | 6,663.521 | 0 | 4,521.099 | 3,926.157 | 0 | 4,151.916 | 4,300.541 | 3,909.655 | 4,521.334 | 0 | 4,471.591 | 0 | 174.636 | 4,419 | 0 | 4,838.973 | 0 | 0 | 0 | 0 | 6,207.408 | 4,542.987 | 0 | 0 | 3,176.117 | 4,251.584 | 71.583 |
Overige kortlopende verplichtingen
| 3,572.101 | 3,763.325 | 3,679.341 | -0 | 0 | 4,138.265 | 4,378.825 | 3,776.321 | 3,972.479 | 3,542.991 | 3,481.367 | 0 | 0 | 0.001 | -0 | 0 | 0.001 | -0 | 5.152 | 0 | -0.001 | 3,799.788 | 0 | 7.836 | 4.3 | 0.001 | -0.001 | 4,547.708 | 4,176.323 | 4,567.044 | -0 | -0.001 | 5,121.225 | 6,017.081 | 0.001 | 0.002 | -0.001 | 5,016.766 | -0 | -0.001 | 3,900.159 | 0.001 | -0 | 0.001 | -0.001 | 3,900.502 | -0.001 | 4,653.497 | 4,162.83 | -0.001 | 4,164.033 | 0.001 | 10,071.472 | 7,655.239 | 6,897.671 | 6,304.387 | -0.001 | 0.001 | 4,474.781 | 4,651.08 | -0.001 | -0.001 | 4,369.399 |
Totaal kortlopende verplichtingen
| 32,802.41 | 32,873.982 | 30,889.478 | 38,226.01 | 38,817.754 | 39,808.148 | 37,687.214 | 41,705.386 | 40,373.203 | 38,797.291 | 35,263.741 | 33,216.472 | 30,894.478 | 30,703.871 | 28,840.097 | 29,825.93 | 29,663.896 | 31,009.026 | 32,674.749 | 31,355.136 | 33,100.372 | 32,949.263 | 32,792.472 | 32,968.975 | 34,523.218 | 35,299.777 | 50,725.603 | 51,578.608 | 51,052.169 | 50,683.961 | 51,388.271 | 49,828.924 | 51,968.655 | 53,251.601 | 51,199.443 | 58,208.912 | 61,013.474 | 60,338.674 | 59,025.272 | 53,027.561 | 51,515.675 | 56,579.727 | 55,351.556 | 55,266.607 | 60,389.64 | 57,300.515 | 55,487.823 | 54,464.862 | 51,515.766 | 48,936.798 | 47,249.851 | 28,017.541 | 37,708.921 | 34,771.943 | 33,780.335 | 33,782.164 | 32,805.819 | 35,591.108 | 35,379.584 | 38,531.087 | 36,569.989 | 38,038.858 | 38,692.118 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 500 | 645.491 | 570.802 | 586.931 | 64.593 | 34.254 | 52.407 | 10.336 | 14.885 | 40.061 | 62.207 | 59.564 | 62.398 | 569.979 | 563.168 | 523.259 | 585.584 | 96.81 | 104.347 | 72.104 | 83.132 | 116.667 | 116.667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,393 | 6,393 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 100 | 200 | 250 | 300 | 500 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| -500 | -645.491 | -0.001 | 6,426.33 | 6,281.597 | 0 | 0 | 0 | 0 | 0 | 6,407.786 | 6,990.514 | 6,846.601 | 6,705.513 | 6,529.602 | 6,569.363 | 6,432.546 | 6,332.352 | 6,198.901 | 6,697.579 | 0 | 0 | 6,450.473 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,997.489 | 6,850.25 | 0 | 6,763.434 | 6,552.623 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 8,497.203 | 8,473.94 | 8,471.176 | 7,199.75 | 7,177.045 | 7,274.807 | 7,277.552 | 7,574.383 | 7,556.255 | 7,542.126 | 7,530.211 | 5,268.183 | 5,268.183 | 5,268.183 | 5,268.183 | 5,268.183 | 5,268.183 | 5,268.183 | 5,268.183 | 5,662.918 | 5,662.918 | 5,662.918 | 5,662.918 | 5,151.122 | 5,230.699 | 4,111.244 | 4,111.244 | 4,111.244 | 4,111.244 | 4,111.244 | 4,111.244 | 4,111.244 | 4,111.244 | 4,111.244 | 4,111.244 | 3,662.19 | 3,662.19 | 3,662.19 | 3,662.19 | 1,694.299 | 1,694.299 | 1,694.299 | 1,694.299 | 1,694.299 | 1,694.299 | 1,694.299 | 1,694.299 | 1,694.299 | 1,694.299 | 1,694.299 | 1,694.299 | 1,364.578 | 2,297.015 | 2,297.015 | 2,297.015 | 2,297.015 | 2,297.015 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 5,351.642 | 5,128.951 | 4,467.35 | -0 | 0 | 6,119.795 | 5,990.304 | 6,734.614 | 6,613.889 | 6,561.498 | -0 | 0.001 | -0 | -0.001 | -0 | 0.001 | 0 | -0 | -0.001 | -0 | 6,663.494 | 6,590.444 | 0 | 5,855.438 | 5,769.036 | 5,616.536 | 5,538.694 | 5,257.851 | 5,194.829 | 5,145.366 | 5,028.584 | 5,746.606 | 5,777.224 | 5,734.564 | 5,622.211 | 5,850.635 | 5,896.412 | 5,119.132 | 4,958.025 | 4,991.835 | 4,884.978 | 4,748.819 | 4,644.403 | 4,963.335 | 4,318.443 | 4,258.84 | 3,511.664 | 3,804.085 | 3,670.68 | 3,511.117 | 3,583.712 | 3,030.574 | 0.001 | -0.001 | 6,789.961 | -0.001 | -0.001 | 6,664.878 | 6,470.68 | 6,093.065 | 6,474.783 | 6,392.521 | 6,311.527 |
Totaal niet-vlottende verplichtingen
| 13,848.845 | 13,602.891 | 13,509.327 | 14,213.011 | 13,523.235 | 13,428.856 | 13,320.263 | 14,319.333 | 14,185.029 | 14,143.685 | 14,000.203 | 12,318.262 | 12,177.181 | 12,543.675 | 12,360.953 | 12,360.806 | 12,286.314 | 11,697.345 | 11,571.43 | 12,432.601 | 12,409.544 | 12,370.029 | 12,230.058 | 11,006.56 | 10,999.735 | 9,727.78 | 9,649.938 | 9,369.095 | 9,306.073 | 9,256.61 | 9,139.828 | 9,857.85 | 9,888.468 | 9,845.808 | 9,733.456 | 9,512.825 | 9,558.602 | 8,781.322 | 8,620.215 | 13,079.134 | 12,972.277 | 6,443.118 | 6,338.702 | 6,657.634 | 6,012.742 | 5,953.139 | 5,205.963 | 5,498.384 | 5,364.979 | 5,205.416 | 5,278.011 | 4,395.152 | 9,344.505 | 9,247.264 | 9,286.976 | 9,310.448 | 9,149.637 | 7,164.878 | 6,470.68 | 6,093.065 | 6,474.783 | 6,392.521 | 6,311.527 |
Totaal passiva
| 46,651.256 | 46,476.873 | 44,398.806 | 52,439.021 | 52,340.99 | 53,237.004 | 51,007.478 | 56,024.719 | 54,558.232 | 52,940.976 | 49,263.944 | 45,534.734 | 43,071.659 | 43,247.546 | 41,201.05 | 42,186.736 | 41,950.209 | 42,706.371 | 44,246.179 | 43,787.737 | 45,509.916 | 45,319.292 | 45,022.53 | 43,975.534 | 45,522.952 | 45,027.558 | 60,375.541 | 60,947.704 | 60,358.242 | 59,940.571 | 60,528.1 | 59,686.774 | 61,857.123 | 63,097.408 | 60,932.899 | 67,721.736 | 70,572.076 | 69,119.996 | 67,645.487 | 66,106.696 | 64,487.952 | 63,022.845 | 61,690.258 | 61,924.241 | 66,402.382 | 63,253.654 | 60,693.786 | 59,963.247 | 56,880.745 | 54,142.214 | 52,527.863 | 32,412.693 | 47,053.425 | 44,019.207 | 43,067.311 | 43,092.612 | 41,955.456 | 42,755.985 | 41,850.264 | 44,624.152 | 43,044.772 | 44,431.379 | 45,003.645 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 6,015.433 | 6,015.433 | 6,015.433 | 0 | 0 | 0 | 0 | 91.758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 16,902.7 | 16,902.7 | 16,902.7 | 12,102.7 | 12,102.7 | 12,102.7 | 12,102.7 | 10,457.94 | 10,457.94 | 10,457.94 | 10,457.94 | 10,457.94 | 10,457.94 | 10,457.94 | 10,457.94 | 10,457.94 | 10,457.94 | 10,457.94 | 10,457.94 | 10,457.94 | 10,457.94 | 10,457.94 | 10,457.94 | 10,457.94 | 10,457.94 | 10,457.94 | 4,757.94 | 14,273.82 | 14,273.82 | 14,273.82 | 14,273.82 | 14,273.82 | 14,273.82 | 14,273.82 | 14,273.82 | 13,243.82 | 11,617.8 | 11,617.8 | 11,617.8 | 11,617.8 | 11,617.8 | 11,617.8 | 11,617.8 | 11,617.8 | 11,617.8 | 11,617.8 | 11,617.8 | 11,617.8 | 11,617.8 | 11,617.8 | 11,617.8 | 11,617.8 | 5,808.9 | 5,808.9 | 5,808.9 | 5,808.9 | 5,808.9 | 5,808.9 | 5,808.9 | 5,808.9 | 5,808.9 | 5,808.9 | 5,808.9 |
Ingehouden winsten
| -51,652.435 | -50,302.798 | -48,132.8 | -46,423.619 | -44,681.279 | -42,898.753 | -41,923.905 | -41,280.347 | -39,945.315 | -38,425.722 | -36,734.615 | -35,396.561 | -34,422.989 | -33,835.1 | -33,357.784 | -32,644.935 | -32,806.736 | -32,284.412 | -31,274.323 | -29,786.627 | -29,644.958 | -29,334.125 | -29,132.459 | -21,660.561 | -20,733.413 | -15,558.992 | -24,321.887 | -22,170.313 | -22,016.172 | -21,724.879 | -20,904.166 | -23,713.887 | -22,175.427 | -21,395.727 | -20,619.693 | -18,526.816 | -16,403.642 | -13,397.59 | -12,738.474 | -10,651.049 | -9,981.097 | -8,923.515 | -8,980.399 | -8,010.74 | -7,540.213 | -7,197.464 | -6,890.972 | 17,288.641 | 20,418.918 | 20,813.038 | 20,061.935 | 5,311.604 | -8,726.378 | -8,350.943 | -3,848.165 | -3,011.531 | -3,542.951 | -344.409 | -208.258 | 95.747 | 2,221.01 | 2,169.511 | 341.151 |
Overige gereserveerde algehele resultaten
| 390.029 | 452.396 | 570.821 | 259.47 | 597.815 | 402.879 | 508.051 | -91.758 | 137.209 | 212.224 | 305.273 | 398.644 | 526.448 | 31,481.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 48,618.592 | 48,618.533 | 48,618.533 | 42,463.695 | 42,463.695 | 42,437.486 | 42,437.486 | 38,741.485 | 38,833.243 | 38,833.243 | 38,833.243 | 32,066.759 | 32,066.759 | 1,118.395 | 32,631.113 | 32,611.205 | 32,645.475 | 32,625.992 | 32,654.277 | 33,525.873 | 33,526.325 | 33,533.415 | 33,542.43 | 34,153.066 | 34,435.606 | 30,572.342 | 23,510.202 | 14,291.553 | 14,394.186 | 13,977.817 | 14,330.041 | 13,969.075 | 14,459.387 | 14,574.232 | 14,690.563 | 12,075.725 | 11,048.425 | 10,604.521 | 10,551.871 | 3,293.225 | 2,890.704 | 3,612.297 | 3,628.567 | 3,897.927 | 4,820.472 | 4,202.715 | 3,719.719 | 3,179.466 | 2,621.793 | 3,004.853 | 3,542.631 | 14,549.639 | 15,286.343 | 13,471.412 | 13,847.756 | 15,906.264 | 17,865.112 | 6,315.231 | 2,774.841 | 596.151 | -2,049.344 | -2,190.81 | -2,762.765 |
Totaal eigen vermogen van aandeelhouders
| 20,274.319 | 21,686.264 | 23,974.687 | 8,402.246 | 10,482.931 | 12,044.312 | 13,124.332 | 7,919.077 | 9,483.076 | 11,077.684 | 12,861.841 | 7,526.781 | 8,628.158 | 9,223.075 | 9,731.269 | 10,424.21 | 10,296.679 | 10,799.52 | 11,837.894 | 14,197.186 | 14,339.307 | 14,657.23 | 14,867.911 | 22,950.445 | 24,160.133 | 25,471.29 | 3,946.255 | 6,395.06 | 6,651.834 | 6,526.758 | 7,699.694 | 4,529.008 | 6,557.78 | 7,452.325 | 8,344.69 | 6,792.729 | 6,262.583 | 8,824.731 | 9,431.197 | 4,259.976 | 4,527.407 | 6,306.582 | 6,265.968 | 7,504.987 | 8,898.059 | 8,623.051 | 8,446.547 | 32,085.907 | 34,658.511 | 35,435.691 | 35,222.366 | 31,479.043 | 12,368.865 | 10,929.369 | 15,808.491 | 18,703.633 | 20,131.061 | 11,779.722 | 8,375.483 | 6,500.798 | 5,980.566 | 5,787.601 | 3,387.286 |
Totaal eigen vermogen
| 24,668.036 | 26,199.948 | 28,615.426 | 12,738.228 | 14,862.046 | 16,504.176 | 17,734.815 | 12,619.35 | 14,209.245 | 15,735.618 | 17,636.385 | 11,526.229 | 12,661.925 | 13,289.269 | 13,837.151 | 14,593.661 | 14,515.286 | 15,083.597 | 16,153.915 | 18,561.879 | 18,725.176 | 19,033.22 | 19,257.866 | 22,950.445 | 24,160.133 | 25,471.29 | 3,946.255 | 6,395.06 | 6,651.834 | 6,526.758 | 7,699.694 | 4,529.008 | 6,557.78 | 7,452.325 | 8,344.69 | 6,792.729 | 6,262.583 | 8,824.731 | 9,431.197 | 4,259.976 | 4,527.407 | 6,306.582 | 6,265.968 | 7,504.987 | 8,898.059 | 8,623.051 | 8,446.547 | 32,085.907 | 34,658.511 | 35,435.691 | 35,222.366 | 31,479.043 | 12,368.865 | 10,929.369 | 15,808.491 | 18,703.633 | 20,131.061 | 11,779.722 | 8,375.483 | 6,500.798 | 5,980.566 | 5,787.601 | 3,387.286 |
Totaal passiva en aandeelhoudersvermogen
| 71,319.292 | 72,676.821 | 73,014.232 | 65,177.248 | 67,203.036 | 69,741.18 | 68,742.293 | 68,644.069 | 68,767.477 | 68,676.594 | 66,900.329 | 57,060.963 | 55,733.585 | 56,536.815 | 55,038.202 | 56,780.397 | 56,465.495 | 57,789.969 | 60,400.095 | 62,349.616 | 64,235.092 | 64,352.512 | 64,280.396 | 66,925.979 | 69,683.085 | 70,498.848 | 64,321.796 | 67,342.764 | 67,010.076 | 66,467.329 | 68,227.794 | 64,215.782 | 68,414.903 | 70,549.733 | 69,277.589 | 74,514.466 | 76,834.659 | 77,944.727 | 77,076.684 | 70,366.672 | 69,015.359 | 69,329.427 | 67,956.226 | 69,429.228 | 75,300.441 | 71,876.705 | 69,140.333 | 92,049.154 | 91,539.256 | 89,577.905 | 87,750.229 | 63,891.736 | 59,422.29 | 54,948.576 | 58,875.802 | 61,796.245 | 62,086.517 | 54,535.706 | 50,225.747 | 51,124.95 | 49,025.338 | 50,218.98 | 48,390.931 |