
Kyungdong Invest Co., Ltd
KRX:012320.KS
57600 (KRW) • At close May 2, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
2024 Q4 | 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 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
| 14,092.465 | 15,882.929 | 21,559.134 | 17,657.512 | 16,180.599 | 16,042.462 | 24,084.593 | 17,104.466 | 12,852.442 | 21,810.585 | 19,381.497 | 16,352.289 | 17,671.813 | 11,637.325 | 15,470.223 | 16,344.954 | 20,870.226 | 18,712.864 | 24,960.683 | 19,452.922 | 24,131.027 | 16,314.434 | 18,054.378 | 16,357.231 | 21,929.355 | 11,153.872 | 12,073.539 | 17,045.041 | 19,740.409 | 12,409.077 | 20,797.685 | 20,387.814 | 81,528.317 | 60,214.841 | 70,150.49 | 101,561.537 | 85,839.244 | 94,000.832 | 129,048.906 | 184,082.906 | 216,953.359 | 216,281.031 | 228,575.43 | 252,007.757 | 229,518.761 | 182,803.763 | 118,481.011 | 175,279.067 | 203,107.568 | 120,679.597 | 87,956.448 | 105,156.458 | 115,601.755 | 59,910.568 | 74,754.183 | 78,123.787 | 33,448.779 | 12,701.7 | 22,771.541 | 49,491.953 | 24,272.822 | 27,789.053 | 12,288.104 | 13,618.478 | 17,593.8 |
Kortetermijnbeleggingen
| 76,561.629 | 80,071.249 | 73,990.258 | 64,360.946 | 65,773.979 | 58,940.052 | 113,843.781 | 96,415.539 | 109,739.65 | 109,493.828 | 100,475.546 | 90,411.655 | 91,629.437 | 97,357.146 | 93,192.625 | 100,824.647 | 83,483.744 | 98,966.397 | 94,568.511 | 109,226.515 | 97,835.002 | 94,053.68 | 97,931.81 | 107,228.135 | 48,584.335 | 84,302.15 | 88,684.972 | 95,098.26 | 117,308.075 | 119,776.836 | 122,605.82 | 127,152.585 | 131,840.813 | 130,085.734 | 140,755.349 | 152,093.393 | 180,548.603 | 168,518.234 | 143,775.471 | 145,987.833 | 126,337.962 | 130,174.216 | 126,118.666 | 114,015.19 | 126,993.784 | 137,752.58 | 158,306.035 | 148,699.538 | 136,456.423 | 117,851.323 | 125,109.074 | 111,940.146 | 86,565.239 | 71,642.82 | 52,377.321 | 56,135.197 | 51,070.058 | 49,092.904 | 47,118.17 | 44,094.962 | 35,161.5 | 24,704.219 | 26,267.687 | 19,062.018 | 15,039.12 |
Liquide middelen en kortetermijnbeleggingen
| 90,654.094 | 95,954.178 | 95,549.392 | 82,018.458 | 81,954.578 | 74,982.514 | 137,928.374 | 113,520.005 | 122,592.092 | 131,304.412 | 119,857.043 | 106,763.944 | 109,301.25 | 108,994.471 | 108,662.849 | 117,169.6 | 104,353.971 | 117,679.261 | 119,529.193 | 128,679.437 | 121,966.03 | 110,368.114 | 115,986.188 | 123,585.366 | 70,513.69 | 95,456.022 | 100,758.511 | 112,143.301 | 137,048.484 | 132,185.913 | 143,403.505 | 147,540.399 | 213,369.13 | 190,300.575 | 210,905.839 | 253,654.93 | 266,387.847 | 262,519.066 | 272,824.377 | 330,070.739 | 343,291.32 | 346,455.247 | 354,694.096 | 366,022.947 | 356,512.545 | 320,556.343 | 276,787.046 | 323,978.605 | 339,563.991 | 238,530.92 | 213,065.522 | 217,096.604 | 202,166.994 | 131,553.388 | 127,131.504 | 134,258.984 | 84,518.837 | 61,794.604 | 69,889.711 | 93,586.915 | 59,434.322 | 52,493.272 | 38,555.791 | 32,680.496 | 32,632.92 |
Nettovorderingen
| 81,428.519 | -129,480.537 | 63,859.963 | 79,923.696 | 74,174.78 | 72,963.863 | 74,244.427 | 73,320.942 | 68,190.809 | 0 | 64,479.524 | 67,223.605 | 70,378.678 | 74,751.723 | 73,273.455 | 63,506.99 | 81,835.741 | 62,386.762 | 69,944.55 | 68,878.187 | 81,241.698 | 77,365.782 | 72,477.225 | 67,850.394 | 85,678.835 | 59,614.649 | 59,888.339 | 56,186.834 | 85,269.78 | 56,371.51 | 44,034.594 | 45,002.97 | 282,963.584 | 156,041.734 | 148,508.436 | 216,403.206 | 252,943.763 | 175,151.874 | 184,324.678 | 281,960.121 | 339,501.223 | 260,809.111 | 296,194.918 | 384,184.728 | 377,298.442 | 244,740.767 | 333,918.367 | 486,909.695 | 453,890.175 | 366,915.47 | 0 | 0 | 257,341.622 | 0 | 153,709.198 | 222,269.48 | 125,457.824 | 0 | 0 | 133,873.821 | 0 | 159,483.634 | 78,619.326 | 82,635.304 | 0 |
Voorraad
| 35,474.633 | 26,195.395 | 29,848.042 | 31,326.627 | 38,872.755 | 32,553.198 | 31,023.378 | 23,322.554 | 35,676.767 | 21,996.1 | 27,859.155 | 43,243.053 | 33,499.86 | 24,889.177 | 30,005.263 | 33,402.656 | 32,025.575 | 41,067.085 | 41,469.255 | 38,521.967 | 30,814.751 | 41,322.162 | 37,278.984 | 35,284.333 | 30,703.229 | 31,988.133 | 28,546.03 | 26,419.686 | 14,232.992 | 27,507.013 | 23,837.163 | 20,142.717 | 10,949.433 | 20,320.003 | 13,754.861 | 11,125.505 | 8,347.076 | 20,422.109 | 23,020.583 | 19,517.603 | 18,386.682 | 17,391.558 | 17,073.595 | 13,499.534 | 13,656.418 | 20,541.053 | 21,191.513 | 22,542.593 | 20,579.836 | 1,304.761 | 1,488.959 | 1,718.267 | 1,051.293 | 3,987.994 | 5,982.572 | 10,065.155 | 2,817.183 | 2,560.57 | 7,208.678 | 2,050.342 | 2,420.414 | 6,754.814 | 2,087.923 | 1,995.446 | 5,435.443 |
Overige vlottende activa
| 14,576.966 | 205,743.145 | 16,138.701 | 15,108.223 | 13,260.622 | 87,093.471 | 3,525.918 | 85,708.586 | 80,084.719 | 81,701.507 | 83,467.353 | 18,414.38 | 19,117.976 | 94,470.265 | 93,129.701 | 83,057.219 | 100,699.881 | 21,542.016 | 25,561.635 | 23,122.466 | 25,809.342 | 34,690.388 | 23,579.355 | 23,255.359 | 35,947.635 | 6,910.845 | 6,252.432 | 7,057.353 | 25,944.813 | 10,433.276 | 6,937.351 | 695,362.381 | 30,386.454 | 19,493.001 | 6,454.44 | 16,736.301 | 44,160.416 | 60,873.869 | 237,527.647 | 43,881.231 | 65,839.463 | 46,210.191 | 40,221.745 | 26,427.527 | 30,696.826 | 26,188.045 | 333,998.622 | 486,987.519 | 453,890.175 | 366,915.469 | 180,919.974 | 199,691.066 | 257,341.621 | 125,823.93 | 153,709.197 | 222,269.481 | 125,457.825 | 109,700.621 | 178,680.74 | 133,873.819 | 124,143.312 | 159,483.633 | 78,619.325 | 82,635.302 | 120,232.446 |
Totaal vlottende activa
| 222,134.212 | 198,412.181 | 205,396.098 | 208,377.004 | 208,262.736 | 194,629.182 | 246,722.097 | 222,551.145 | 238,353.577 | 235,002.019 | 231,183.552 | 235,644.982 | 232,297.764 | 228,353.913 | 231,797.812 | 233,629.475 | 237,079.426 | 223,973.986 | 233,980.185 | 240,158.553 | 236,475.693 | 234,037.464 | 228,990.429 | 230,020.826 | 188,460.289 | 190,009.136 | 191,356.203 | 197,322.306 | 238,339.688 | 218,474.451 | 213,131.024 | 863,045.497 | 508,994.824 | 368,793.744 | 375,085.5 | 497,882.175 | 571,798.491 | 518,616.667 | 533,372.607 | 675,105.027 | 766,552.554 | 670,445.884 | 707,782.465 | 790,099.588 | 778,164.231 | 611,922.313 | 631,977.181 | 833,508.717 | 814,034.002 | 606,751.15 | 395,474.455 | 418,505.937 | 460,559.908 | 261,365.312 | 286,823.273 | 366,593.62 | 212,793.845 | 174,055.795 | 255,779.129 | 229,511.076 | 185,998.048 | 218,731.719 | 119,263.039 | 117,311.244 | 158,300.809 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 159,557.63 | 0 | 167,004.141 | 169,222.349 | 172,144.952 | 174,705.713 | 130,489.051 | 132,899.804 | 134,969.243 | 132,825.799 | 134,403.058 | 135,589.693 | 136,977.565 | 140,425.455 | 144,496.986 | 145,714.285 | 147,034.015 | 169,388.44 | 170,642.668 | 171,949.39 | 173,322.578 | 165,776.838 | 167,184.261 | 177,325.976 | 176,391.871 | 174,598.093 | 178,195.137 | 175,812.93 | 177,264.156 | 175,994.906 | 176,117.694 | 177,320.318 | 490,371.394 | 492,027.315 | 480,674.627 | 479,522.082 | 478,535.233 | 460,913.639 | 453,198.534 | 445,191.17 | 436,240.54 | 408,553.323 | 398,013.003 | 339,493.161 | 322,577.481 | 313,835.028 | 310,229.184 | 303,784.622 | 302,039.515 | 264,934.757 | 274,562.957 | 271,129.204 | 272,258.047 | 133,057.731 | 132,041.084 | 135,196.775 | 136,853.752 | 138,127.782 | 139,696.828 | 130,320.831 | 129,948.379 | 130,069.721 | 130,742.624 | 134,052.753 | 136,093.753 |
Goodwill
| 14,413.657 | 0 | -0 | 0 | 14,413.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,985.399 | 0 | 0 | 0 | 1,985.4 | 0 | 0 | 0 | 1,985.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0.942 | 2.226 | 4.446 |
Immateriële activa
| 6,897.427 | 21,416.053 | 21,548.722 | 21,516.399 | 7,234.112 | 21,662.953 | 5,118.916 | 5,247.658 | 5,378.583 | 5,483.13 | 5,616.045 | 5,735.426 | 5,870.72 | 5,890.746 | 6,035.216 | 6,206.205 | 6,564.517 | 6,498.535 | 6,670.25 | 6,784.497 | 7,263.503 | 9,668.892 | 11,337.209 | 11,468.135 | 11,514.466 | 13,483.061 | 13,462.496 | 13,508.055 | 11,472.652 | 14,043.864 | 13,608.812 | 11,330.336 | 23,551.714 | 26,336.512 | 27,028.116 | 27,681.065 | 25,485.558 | 27,136.95 | 28,002.739 | 23,221.94 | 23,540.916 | 12,507.798 | 12,911.057 | 10,952.804 | 9,798.333 | 9,874.956 | 9,958.032 | 10,010.234 | 10,126.006 | 8,422.482 | 7,299.226 | 7,505.645 | 7,494.932 | 4,727.507 | 4,976.861 | 3,845.871 | 4,019.856 | 4,229.864 | 4,439.873 | 4,819.132 | 4,995.989 | 5,192.92 | 5,616.048 | 5,686.949 | 5,764.664 |
Goodwill en immateriële activa
| 21,311.084 | 21,416.053 | 21,548.722 | 21,516.399 | 21,647.769 | 21,662.953 | 5,118.916 | 5,247.658 | 5,378.583 | 5,483.13 | 5,616.045 | 5,735.426 | 5,870.72 | 5,890.746 | 6,035.216 | 6,206.205 | 6,564.517 | 6,498.535 | 6,670.25 | 6,784.497 | 7,263.503 | 9,668.892 | 11,337.209 | 11,468.135 | 11,514.466 | 13,483.061 | 13,462.496 | 13,508.055 | 13,458.051 | 14,043.864 | 13,608.812 | 11,330.336 | 25,537.114 | 26,336.512 | 27,028.116 | 27,681.065 | 27,470.958 | 27,136.95 | 28,002.739 | 23,221.94 | 23,540.916 | 12,507.798 | 12,911.057 | 10,952.804 | 9,798.333 | 9,874.956 | 9,958.032 | 10,010.234 | 10,126.006 | 8,422.482 | 7,299.226 | 7,505.645 | 7,494.932 | 4,727.507 | 4,976.861 | 3,845.871 | 4,019.856 | 4,229.864 | 4,439.873 | 4,819.132 | 4,995.989 | 5,193.01 | 5,616.99 | 5,689.175 | 5,769.11 |
Langetermijnbeleggingen
| 112,115.809 | 106,378.957 | 206,394.177 | 204,781.63 | 200,686.674 | 123,503.918 | 66,350.215 | 86,777.87 | 69,822.971 | 72,623.224 | 81,043.163 | 90,486.651 | 86,294.467 | 79,619.808 | 81,921.32 | 72,045.294 | 86,554.558 | 68,629.726 | 67,777.028 | 51,712.159 | 63,596.176 | 67,495.599 | 64,943.89 | 53,637.523 | 148,077.989 | 131,269.325 | 128,360.983 | 122,214.158 | 30,374.72 | 9,292.262 | -38,390.35 | -57,148.459 | -53,980.345 | -38,339.892 | -53,611.186 | -85,067.583 | -110,908.592 | -84,867.171 | -69,063.758 | -74,929.647 | -54,042.024 | -57,088.403 | -56,116.293 | -29,757.546 | -37,165.679 | -47,472.52 | -71,292.222 | -66,713.235 | -56,535.507 | -583.964 | -49,195.614 | -35,913.721 | -10,488.637 | 6,186.358 | 25,262.403 | 18,843.928 | 31,292.769 | 32,046.65 | 25,522.745 | 28,942.453 | 36,826.327 | 42,618.398 | 34,554.105 | 41,691.588 | 42,257.564 |
Belastingvorderingen
| 1,300.947 | 0 | 1,255.851 | 1,256.544 | 1,256.136 | 1,314.014 | 1,179.881 | 1,129.301 | 1,170.236 | 634.276 | 606.298 | 947.59 | 991.384 | 1,926.521 | 1,882.863 | 1,257.791 | 1,359.774 | 704.894 | 310.483 | 333.07 | 299.717 | 119,748.75 | 124,618.432 | 124,783.067 | 66,232.999 | 0 | 104,759.403 | 112,850.646 | 138,862.937 | 137,725.308 | 140,655.843 | 145,297.162 | 153,103.829 | 147,843.745 | 158,695.919 | 170,126.651 | 198,850.731 | 186,911.492 | 162,259.858 | 164,600.756 | 145,210.783 | 141,569.361 | 135,267.567 | 114,500.884 | 127,519.434 | 138,238.274 | 158,791.729 | 149,185.232 | 136,982.074 | 117,888.729 | 132,818.136 | 119,674.79 | 95,842.712 | 72,223.989 | 52,940.99 | 56,658.866 | 51,586.873 | 49,612.139 | 47,637.405 | 44,566.197 | 35,680.735 | 25,223.454 | 26,796.922 | 19,863.953 | 16,093.91 |
Overige niet-vlottende activa
| 99,900.445 | 266,705.495 | 2,990.596 | 1,968.537 | 2,916.98 | 82,468.244 | 141,588.216 | 123,320.927 | 137,118.988 | 135,777.01 | 126,856.875 | 113,653.067 | 115,261.161 | 123,202.375 | 119,921.357 | 127,850.965 | 110,685.544 | 125,804.07 | 121,263.978 | 135,771.442 | 124,509.716 | 1,393.477 | -0 | 1,546.261 | 1,324.922 | 102,582.978 | -0.001 | 4,557.424 | 976.779 | 5,035.334 | 4,864.546 | 3,465.845 | 2,095.813 | 5,198.747 | 5,021.146 | 1,647.657 | 2,072.701 | 2,561.917 | 2,729.95 | 3,056.237 | 3,286.296 | 3,564.388 | 2,650.002 | 3,001.155 | 4,114.552 | 2,674.618 | 2,886.152 | 3,022.309 | 3,278.473 | 628.169 | 628.17 | 628.17 | 563.669 | 3,274.58 | 3,260.426 | 2,256.915 | 2,256.913 | 2,256.914 | 2,255.475 | 1,914.135 | 1,914.135 | 1,914.135 | 1,914.134 | 1,914.135 | 1,914.136 |
Totaal niet-vlottende activa
| 394,185.915 | 394,500.506 | 399,193.487 | 398,745.459 | 398,652.511 | 403,654.842 | 344,726.278 | 349,375.56 | 348,460.02 | 347,343.439 | 348,525.439 | 346,412.427 | 345,395.297 | 351,064.905 | 354,257.742 | 353,074.54 | 352,198.409 | 371,025.665 | 366,664.406 | 366,550.559 | 368,991.69 | 364,083.556 | 368,083.793 | 368,760.962 | 403,542.247 | 421,933.457 | 424,778.018 | 428,943.213 | 360,936.643 | 342,091.674 | 296,856.545 | 280,265.202 | 617,127.805 | 633,066.427 | 617,808.622 | 593,909.872 | 596,021.031 | 592,656.827 | 577,127.323 | 561,140.456 | 554,236.512 | 509,106.467 | 492,725.336 | 438,190.458 | 426,844.122 | 417,150.356 | 410,572.875 | 399,289.162 | 395,890.56 | 391,290.173 | 366,112.875 | 363,024.088 | 365,670.723 | 219,470.165 | 218,481.764 | 216,802.355 | 226,010.163 | 226,273.349 | 219,552.326 | 210,562.748 | 209,365.565 | 205,018.718 | 199,624.775 | 203,211.604 | 202,128.473 |
Totaal activa
| 616,320.127 | 592,912.687 | 604,589.586 | 607,122.463 | 606,915.246 | 598,284.024 | 591,448.375 | 571,926.704 | 586,813.598 | 582,345.458 | 579,708.991 | 582,057.409 | 577,693.061 | 579,418.818 | 586,055.555 | 586,704.015 | 589,277.835 | 594,999.651 | 600,644.592 | 606,709.111 | 605,467.383 | 598,121.02 | 597,074.222 | 598,781.788 | 592,002.536 | 611,942.593 | 616,134.221 | 626,265.519 | 599,276.331 | 560,566.125 | 509,987.569 | 1,143,310.699 | 1,126,122.628 | 1,001,860.171 | 992,894.122 | 1,091,792.047 | 1,167,819.522 | 1,111,273.494 | 1,110,499.93 | 1,236,245.483 | 1,320,789.067 | 1,179,552.352 | 1,200,507.801 | 1,228,290.046 | 1,205,008.353 | 1,029,072.669 | 1,042,550.056 | 1,232,797.879 | 1,209,924.561 | 998,041.324 | 761,587.33 | 781,530.025 | 826,230.631 | 480,835.477 | 505,305.037 | 583,395.975 | 438,804.008 | 400,329.144 | 475,331.455 | 440,073.825 | 395,363.613 | 423,750.437 | 318,887.814 | 320,522.848 | 360,429.282 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 5,938.149 | 2,156.176 | 3,306.06 | 3,292.172 | 3,660.516 | 3,137.36 | 5,099.494 | 3,929.724 | 5,055.677 | 2,498.534 | 3,256.926 | 3,495.424 | 5,395.375 | 5,533.667 | 7,816.611 | 6,009.781 | 6,304.449 | 5,175.729 | 7,198.736 | 7,335.752 | 6,446.931 | 4,049.811 | 6,397.315 | 5,480.763 | 6,953.228 | 1,864.606 | 1,012.455 | 1,365.631 | 2,330.818 | 1,586.981 | 2,835.09 | 2,231.397 | 229,971.708 | 104,712.109 | 115,206.458 | 223,926.82 | 252,287.992 | 169,085.418 | 182,995.805 | 315,267.289 | 420,962.238 | 350,055.665 | 393,412.582 | 528,415.875 | 496,998.741 | 363,796.81 | 382,486.987 | 582,378.478 | 590,272.557 | 435,645.227 | 237,484.363 | 259,638.771 | 316,795.787 | 145,505.843 | 171,381.649 | 266,902.787 | 131,924.211 | 98,390.426 | 182,542.104 | 151,945.26 | 114,946.426 | 152,776.463 | 67,194.474 | 71,059.536 | 111,931.558 |
Kortlopende schulden
| 17,872.555 | 15,456.164 | 16,729.93 | 17,449.291 | 17,505.681 | 22,588.951 | 17,486.559 | 18,192.242 | 20,103.486 | 21,133.356 | 22,116.709 | 23,142.152 | 24,585.037 | 23,587.922 | 31,315.997 | 33,593.055 | 34,492.356 | 31,788.184 | 34,005.303 | 34,730.897 | 36,865.542 | 31,559.664 | 36,726.825 | 39,666.971 | 20,019.38 | 34,392.66 | 9,495.988 | 34,617.407 | 20,812.735 | 11,580.203 | 3,097.057 | -651,438.064 | -9,636.324 | -19,125.942 | -15,600.552 | -20,380.725 | -56,406.8 | -27,715.4 | -38,488.098 | -62,506.888 | -67,031.965 | -48,479.115 | -47,236.444 | -53,926.636 | 17,797.798 | -40,053.237 | 12,425.218 | 16,867.017 | 11,725.774 | 2,132.348 | 2,079.34 | 2,154.405 | 2,201.894 | 2,369.26 | 2,384.884 | 2,398.837 | 2,398.652 | 2,381.645 | 2,369.216 | 2,246.447 | 2,201.208 | 2,161.622 | 2,095.981 | 1,991.2 | 1,914.648 |
Belastingschulden
| 709.151 | 533.852 | 388.828 | 519.267 | 500.854 | 1,312.447 | 3,508.071 | 1,714.287 | 2,288.147 | 2,568.625 | 3,076.181 | 1,459.029 | 1,614.274 | 1,095.729 | 2,316.709 | 3,489.939 | 1,751.395 | 1,644.769 | 3,883.212 | 9,534.994 | 11,905.426 | 9,496.934 | 10,771.891 | 11,439.562 | 1,346.98 | 2,362.991 | 3,239.396 | 5,118.223 | 1,843.524 | 3,479.01 | 5,501.677 | 6,329.117 | 3,841.976 | 991.749 | 4,540.924 | 5,967.24 | 2,298.192 | 1,414.103 | 4,819.548 | 8,314.907 | 10,957.199 | 11,408.12 | 11,815.435 | 6,594.288 | 6,710.583 | 6,779.736 | 7,258.825 | 10,820.139 | 7,633.325 | 16,944.568 | 7,058.006 | 10,385.817 | 9,462.162 | 5,543.825 | 7,327.167 | 5,087.801 | 5,350.964 | 3,950.798 | 6,642.191 | 8,586.116 | 6,747.758 | 5,674.564 | 7,162.123 | 4,064.55 | 6,158.026 |
Uitgestelde opbrengsten
| 0 | 0 | 13,380.611 | 13,000.523 | 13,177.05 | 45,684.365 | 57,726.005 | 11,138.763 | 9,728.762 | 9,902.669 | 10,056.084 | 8,956.683 | 30,098.771 | 30,055.451 | 28,123.728 | 34,310.937 | 32,599.405 | 32,468.229 | 33,566.525 | 44,548.34 | 40,106.152 | 34,654.651 | 35,716.893 | 39,079.022 | 25,024.531 | 2,362.991 | 21,960.372 | 28,862.102 | 26,581.53 | 22,752.689 | 23,782.79 | 681,214.958 | 57,726.077 | 46,481.589 | 44,613.006 | 45,803.79 | 97,219.623 | 64,928.991 | 77,067.443 | 94,347.693 | 96,867.004 | 77,696.911 | 73,712.527 | 60,228.956 | 43,419.688 | 51,547.924 | 58,333.729 | 59,218.92 | 47,801.72 | 16,944.568 | 7,058.006 | 27,613.115 | 28,406.272 | 5,543.825 | 22,195.079 | 19,027.85 | 5,350.964 | 3,950.798 | 6,642.191 | 20,382.29 | 19,024.041 | 5,674.564 | 7,162.123 | 4,064.55 | 6,158.026 |
Overige kortlopende verplichtingen
| 44,811.063 | 41,229.37 | 30,749.729 | 35,411.647 | 47,903.98 | 45,822.071 | 34,204.268 | 28,087.288 | 28,368.821 | 23,532.225 | 19,948.319 | 23,289.726 | 29,551.557 | 22,975.246 | -1,238.221 | -2,392.759 | -643.492 | -553.235 | -2,693.513 | -8,329.895 | -10,661.555 | -8,190.158 | -9,435.115 | -10,073.323 | 45.682 | 15,606.343 | -2,020.758 | -3,904.694 | -623.274 | -2,270.649 | -4,291.757 | -5,084.563 | -1,975.167 | 2,975.119 | -1,854.131 | 2,007.999 | 300.482 | 2,343.79 | -2,356.731 | -6,033.219 | -8,370.566 | -8,903.316 | -10,761.765 | -6,581.891 | 74,692.319 | -6,762.763 | 51,091.62 | 48,415.497 | 40,169.592 | 21,445.893 | 15,326.723 | 17,227.297 | 18,944.109 | 12,598.03 | 14,867.913 | 13,940.05 | 10,361.243 | 12,159.891 | 13,484.671 | 11,796.175 | 12,276.282 | 13,567.415 | 9,971.785 | 11,910.624 | 15,092.747 |
Totaal kortlopende verplichtingen
| 69,330.917 | 59,375.562 | 64,555.157 | 69,672.899 | 69,571.032 | 72,860.829 | 81,757.725 | 63,062.304 | 65,544.893 | 59,635.409 | 58,454.219 | 60,343.013 | 61,146.242 | 60,259.026 | 68,334.824 | 75,010.952 | 74,504.112 | 70,523.676 | 75,960.263 | 87,820.087 | 84,662.496 | 71,570.902 | 80,177.808 | 85,592.995 | 78,414.333 | 56,589.591 | 55,647.825 | 66,058.669 | 77,526.863 | 59,880.923 | 54,707.647 | 714,467.803 | 337,654.347 | 182,516.213 | 191,518.711 | 303,128.914 | 392,919.112 | 274,985.893 | 301,105.41 | 443,737.475 | 550,250.914 | 459,475.176 | 494,654.862 | 594,959.548 | 596,199.441 | 426,856.394 | 453,262.65 | 658,481.131 | 649,801.248 | 476,168.036 | 261,948.432 | 289,406.29 | 347,403.952 | 166,016.958 | 195,961.613 | 288,329.475 | 150,035.07 | 116,882.76 | 205,038.182 | 174,573.998 | 136,171.674 | 174,180.064 | 86,424.363 | 89,025.91 | 135,096.979 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 20,722.178 | 25,982.611 | 30,086.672 | 30,349.538 | 31,523.324 | 34,921.565 | 20,370.059 | 20,512.387 | 31,243.755 | 36,848.365 | 36,121.757 | 36,163.938 | 38,028.545 | 41,846.439 | 43,678.509 | 43,831.84 | 45,809.442 | 58,977.908 | 62,101.544 | 62,382.218 | 64,690.03 | 70,679.209 | 71,338.279 | 70,039.226 | 71,906.166 | 83,101.608 | 84,835.39 | 82,357.05 | 83,460.73 | 95,829.01 | 97,126.89 | 87,826.05 | 99,594.003 | 115,172.737 | 111,166.086 | 105,907.365 | 107,469.867 | 100,086.484 | 87,893.052 | 76,433.382 | 56,403.18 | 51,145.015 | 51,084.775 | 38,988.161 | 29,855.917 | 33,252.613 | 33,892.989 | 33,425.237 | 35,850.519 | 13,684.088 | 13,224.973 | 13,652.89 | 14,208.544 | 15,467.077 | 15,179.026 | 15,462.08 | 14,973.336 | 15,272.91 | 14,873.917 | 15,877.989 | 16,273.555 | 16,683.133 | 17,647.436 | 17,637.763 | 18,104.755 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 8,912.511 | 8,884.304 | 28,030.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34,889.758 | 32,123.738 | 29,715.696 | 30,897.735 | 39,938.522 | 37,464.481 | 33,369.988 | 30,792.299 | 30,546.427 | 28,316.321 | 28,207.858 | 24,109.685 | 19,580.436 | 0 | 0 | 0 | 0 | 19,626.858 | 0 | 42,146.539 | 42,137.073 | 42,397.18 | 42,944.605 | 43,161.463 | 43,260.329 | 43,179.977 | 43,208.794 | 43,782.459 | 43,463.649 | 43,594.434 | 43,654.733 | 42,075.259 | 40,381.09 | 40,462.862 | 40,408.992 | 40,718.043 | 38,635.249 | 34,665.187 | 34,537.949 | 34,307.087 | 0 | 4,970.013 | 0 | 0 | 0 | 5,680.821 | 5,518.584 | 5,453.274 | 5,814.519 | 3,089.29 | 3,061.474 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 11,036.91 | 0 | 8,732.352 | 12,219.984 | 9,947.87 | 5,591.658 | 4,723.484 | 8,717.417 | 8,456.479 | 1,491.119 | 1,418.886 | 4,220.292 | 4,831.556 | 3,883.663 | 4,323.475 | 4,570.905 | 6,936.303 | 5,032.359 | 5,091.033 | 5,165.215 | 7,869.011 | 11,738.256 | 9,883.848 | 9,740.769 | 19,683.728 | 22,186.145 | 23,307.718 | 24,689.548 | 23,561.144 | 15,474.101 | 14,779.755 | 14,132.789 | 44,116.144 | 43,134.306 | 39,666.614 | 36,809.76 | 32,843.065 | 47,883.997 | 46,258.081 | 47,432.145 | 47,637.438 | 42,911.878 | 41,915.21 | 36,029.795 | 34,822.626 | 36,148.194 | 34,697.071 | 33,619.487 | 32,030.813 | 26,309.031 | 27,303.785 | 27,720.936 | 28,769.523 | 7,526.308 | 7,438.656 | 7,050.841 | 7,893.474 | 7,952.204 | 7,123.963 | 10,844.653 | 9,851.071 | 8,013.243 | 7,765.889 | 7,590.657 | 6,838.319 |
Overige niet-vlottende verplichtingen
| 32,744.411 | 42,553.822 | 42,169.978 | 43,836.067 | 30,286.663 | 0 | 26,141.149 | 26,758.121 | 30,860.073 | 40,151.536 | 37,745.752 | 36,035.539 | 33,933.63 | 4,268.573 | 384.909 | 384.909 | 384.909 | 664.909 | 664.909 | 8,085.124 | 2,919.909 | 11,906.921 | 28,316.321 | 9,762.082 | 19,705.042 | 22,186.146 | 17,702.337 | 16,407.281 | 37,885.648 | 36,934.247 | 34,406.612 | 31,020.66 | 100,949.712 | 106,798.612 | 101,063.452 | 16,465.139 | 90,951.102 | 22,502.866 | 19,932.927 | 108,300.371 | 15,263.652 | 18,991.096 | 100,411.142 | 4,063.657 | 80,212.434 | 4,424.663 | 3,687.777 | 5,755.022 | 5,014.591 | 3,441.235 | 5,628.728 | 5,174.181 | 5,680.645 | 5,651.091 | 4,970.012 | 5,291.8 | 5,222.857 | 5,076.633 | 5,680.82 | 5,518.583 | 5,453.273 | 0.001 | 3,089.289 | 3,061.473 | 3,604.128 |
Totaal niet-vlottende verplichtingen
| 64,503.5 | 68,536.433 | 72,256.65 | 74,185.605 | 71,757.857 | 68,543.479 | 51,234.692 | 55,987.925 | 70,560.307 | 78,491.02 | 75,286.396 | 76,419.77 | 76,793.732 | 81,004.769 | 80,510.631 | 78,503.349 | 84,028.389 | 104,613.698 | 105,321.968 | 103,837.33 | 106,271.25 | 113,132.556 | 109,538.449 | 108,009.166 | 115,720.893 | 124,868.19 | 125,845.444 | 123,453.879 | 121,346.378 | 132,763.257 | 131,533.502 | 118,846.71 | 200,543.715 | 221,971.349 | 212,229.538 | 202,126.871 | 198,420.969 | 213,733.678 | 197,264.039 | 184,733.753 | 163,086.729 | 156,511.638 | 151,495.917 | 122,736.344 | 110,068.351 | 114,206.558 | 112,740.699 | 113,208.738 | 113,613.967 | 82,069.603 | 80,822.673 | 81,085.956 | 82,965.799 | 28,644.476 | 27,587.694 | 27,804.721 | 28,089.667 | 28,301.747 | 27,678.7 | 32,241.225 | 31,577.899 | 30,510.896 | 28,502.614 | 28,289.893 | 28,547.202 |
Totaal passiva
| 133,834.417 | 127,911.995 | 136,811.808 | 143,858.504 | 141,328.889 | 141,404.308 | 132,992.418 | 119,050.229 | 136,105.2 | 138,126.429 | 133,740.614 | 136,762.783 | 137,939.974 | 141,263.795 | 148,845.455 | 153,514.302 | 158,532.501 | 175,137.373 | 181,282.23 | 191,657.417 | 190,933.746 | 184,703.458 | 189,716.257 | 193,602.161 | 194,135.226 | 181,457.781 | 181,493.27 | 189,512.548 | 198,873.241 | 192,644.18 | 186,241.149 | 833,314.513 | 538,198.062 | 404,487.562 | 403,748.249 | 505,255.784 | 591,340.081 | 488,719.57 | 498,369.448 | 628,471.228 | 713,337.643 | 615,986.814 | 646,150.779 | 717,695.893 | 706,267.792 | 541,062.953 | 566,003.349 | 771,689.869 | 763,415.214 | 558,237.639 | 342,771.105 | 370,492.246 | 430,369.751 | 194,661.434 | 223,549.307 | 316,134.196 | 178,124.738 | 145,184.507 | 232,716.882 | 206,815.223 | 167,749.573 | 204,690.96 | 114,926.977 | 117,315.804 | 163,644.181 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 14,612.023 | 14,612.023 | 287,627.115 | 288,194.404 | 288,423.1 | 0 | 288,060.264 | 287,823.297 | 287,972.031 | 0 | 287,112.193 | 288,209.38 | 288,558.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 11,825.115 | 0 | 11,825.115 | 11,825.115 | 11,825.115 | 11,825.115 | 11,825.115 | 11,825.115 | 11,825.115 | 11,825.115 | 11,825.115 | 11,825.115 | 11,825.115 | 11,825.115 | 11,825.115 | 11,825.115 | 11,825.115 | 11,825.115 | 11,825.115 | 11,825.115 | 11,825.115 | 11,825.115 | 11,825.115 | 11,825.115 | 11,825.115 | 11,825.115 | 11,825.115 | 11,825.115 | 11,825.115 | 11,825.115 | 9,560.16 | 17,424 | 17,424 | 17,424 | 17,424 | 17,424 | 17,424 | 17,424 | 17,424 | 17,424 | 17,424 | 17,424 | 17,424 | 17,424 | 17,424 | 17,424 | 17,424 | 17,424 | 17,424 | 17,424 | 17,424 | 17,424 | 17,424 | 15,840 | 15,840 | 15,840 | 15,840 | 15,840 | 15,840 | 15,840 | 15,840 | 15,840 | 15,840 | 15,840 | 15,840 |
Ingehouden winsten
| 653,082.132 | 0 | 639,300.63 | 635,886.768 | 81,977.253 | 628,963.407 | 631,293.654 | 626,123.235 | 624,069.828 | 614,565.645 | 615,138.359 | 613,458.159 | 607,591.808 | 603,997.017 | 603,521.549 | 600,994.469 | 598,611.159 | 587,555.971 | 597,419.862 | 594,379.119 | 570,939.164 | 580,185.233 | 574,708.467 | 562,302.708 | 537,460.907 | 554,117.52 | 554,018.105 | 550,959.949 | 524,847.306 | 504,122.489 | 476,842.065 | 479,048.874 | 474,328.156 | 474,212.951 | 466,512.325 | 467,983.505 | 459,449.607 | 491,635.165 | 488,339.213 | 484,819.531 | 480,192.022 | 450,542.171 | 443,759.851 | 427,744.406 | 411,262.882 | 400,188.974 | 391,859.802 | 378,765.831 | 366,315.038 | 375,824.156 | 343,846.775 | 335,978.626 | 320,722.222 | 213,395.969 | 209,829.913 | 194,699.053 | 187,363.442 | 182,003.814 | 172,675.484 | 163,741.013 | 157,294.935 | 150,178.615 | 133,614.843 | 133,910.703 | 128,526.746 |
Overige gereserveerde algehele resultaten
| 0 | 0 | -287,178.777 | -287,999.452 | 278,387.047 | -287,627.115 | -288,194.404 | -288,423.1 | 256,665.358 | -288,060.264 | -287,823.297 | -287,972.031 | 253,351.875 | -287,112.193 | -288,209.38 | -288,558.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -185,371.477 | 461,992.724 | 100,760.491 | 64,082.662 | -187,500.515 | -474,673.682 | -475,808.261 | -476,265.653 | -188,040.824 | -475,539.981 | -475,066.048 | -475,792.449 | -441,104.237 | -474,072.773 | -476,267.148 | -476,964.454 | -188,579.849 | -188,429.583 | -198,967.279 | -199,232.449 | -176,070.499 | -187,590.158 | -187,685.284 | -177,659.719 | -166,708.946 | -182,591.236 | -179,092.864 | -173,462.318 | -183,774.012 | -191,817.239 | -206,800.562 | -230,241.402 | 4,826.39 | 4,857.007 | 8,091.006 | 16,018.244 | 57,643.967 | 17,847.236 | 17,847.236 | 17,439.463 | 58,338.422 | 59,136.969 | 17,439.463 | 17,439.463 | 64,514.691 | 17,439.774 | 63,964.902 | 61,647.395 | 59,298.174 | 46,555.529 | 57,545.45 | 57,635.153 | 57,714.658 | 56,938.074 | 56,085.817 | 56,722.726 | 57,475.829 | 57,300.823 | 54,099.089 | 53,677.589 | 54,479.105 | 53,040.862 | 54,505.994 | 53,456.342 | 52,418.355 |
Totaal eigen vermogen van aandeelhouders
| 479,535.77 | 461,992.724 | 464,707.459 | 460,472.921 | 462,529.273 | 453,741.955 | 455,504.912 | 450,105.797 | 447,854.119 | 438,911.043 | 439,720.724 | 437,462.856 | 431,664.56 | 428,861.552 | 427,288.897 | 424,413.164 | 421,856.425 | 410,951.502 | 410,277.698 | 406,971.785 | 406,693.78 | 404,420.19 | 398,848.298 | 396,468.104 | 389,487.931 | 383,351.399 | 386,750.356 | 389,322.746 | 352,898.408 | 324,130.365 | 279,601.663 | 266,231.472 | 543,653.308 | 554,466.602 | 546,290.151 | 543,268.572 | 534,517.574 | 576,352.925 | 565,361.215 | 558,919.246 | 555,954.444 | 527,103.14 | 517,487.562 | 507,497.218 | 495,120.813 | 484,576.353 | 473,248.704 | 457,837.226 | 443,037.212 | 439,803.685 | 418,816.225 | 411,037.779 | 395,860.88 | 286,174.043 | 281,755.73 | 267,261.779 | 260,679.271 | 255,144.637 | 242,614.573 | 233,258.602 | 227,614.04 | 219,059.477 | 203,960.837 | 203,207.045 | 196,785.101 |
Totaal eigen vermogen
| 482,485.71 | 465,000.692 | 467,777.778 | 463,263.959 | 465,586.358 | 456,879.716 | 458,455.957 | 452,876.476 | 450,708.398 | 444,219.029 | 445,968.377 | 445,294.626 | 439,753.088 | 438,155.023 | 437,210.1 | 433,189.713 | 430,745.334 | 419,862.277 | 419,362.361 | 415,051.694 | 414,533.638 | 413,417.562 | 407,357.965 | 405,179.627 | 397,867.31 | 430,484.812 | 434,640.951 | 436,752.97 | 400,403.09 | 367,921.945 | 323,746.42 | 309,996.185 | 587,924.566 | 597,372.609 | 589,145.873 | 586,536.263 | 576,479.44 | 622,553.924 | 612,130.482 | 607,774.255 | 607,451.423 | 563,565.538 | 554,357.022 | 510,594.153 | 498,740.562 | 488,009.716 | 476,546.707 | 461,108.01 | 446,509.347 | 439,803.685 | 418,816.225 | 411,037.779 | 395,860.88 | 286,174.043 | 281,755.73 | 267,261.779 | 260,679.271 | 255,144.637 | 242,614.573 | 233,258.602 | 227,614.04 | 219,059.477 | 203,960.837 | 203,207.045 | 196,785.101 |
Totaal passiva en aandeelhoudersvermogen
| 616,320.127 | 592,912.687 | 604,589.586 | 607,122.463 | 606,915.246 | 598,284.024 | 591,448.375 | 571,926.704 | 586,813.598 | 582,345.458 | 579,708.991 | 582,057.409 | 577,693.061 | 579,418.818 | 586,055.555 | 586,704.015 | 589,277.835 | 594,999.651 | 600,644.592 | 606,709.111 | 605,467.383 | 598,121.02 | 597,074.222 | 598,781.788 | 592,002.536 | 611,942.593 | 616,134.221 | 626,265.518 | 599,276.331 | 560,566.125 | 509,987.569 | 1,143,310.698 | 1,126,122.628 | 1,001,860.171 | 992,894.122 | 1,091,792.047 | 1,167,819.521 | 1,111,273.494 | 1,110,499.93 | 1,236,245.483 | 1,320,789.067 | 1,179,552.352 | 1,200,507.801 | 1,228,290.046 | 1,205,008.354 | 1,029,072.669 | 1,042,550.056 | 1,232,797.879 | 1,209,924.561 | 998,041.324 | 761,587.33 | 781,530.025 | 826,230.631 | 480,835.477 | 505,305.037 | 583,395.975 | 438,804.008 | 400,329.144 | 475,331.455 | 440,073.825 | 395,363.613 | 423,750.437 | 318,887.814 | 320,522.848 | 360,429.282 |