Douzone Bizon Co., Ltd.
KRX:012510.KS
61700 (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 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
| 73,657.034 | 82,820.151 | 54,090.927 | 74,850.036 | 66,775.889 | 49,966.017 | 54,115.709 | 35,620.147 | 112,965.405 | 44,374.644 | 41,336.821 | 92,657.964 | 34,089.543 | 42,767.373 | 62,888.769 | 31,961.767 | 25,450.622 | 39,175.917 | 33,690.201 | 25,163.523 | 49,586.595 | 48,664.773 | 44,151.63 | 32,933.868 | 18,962.122 | 30,053.31 | 52,638.388 | 37,398.995 | 27,296.529 | 32,154.981 | 38,009.979 | 32,250.263 | 37,863.866 | 28,632.676 | 22,549.668 | 15,591.98 | 11,289.809 | 14,262.108 | 15,364.682 | 12,504.791 | 7,370.445 | 10,555.241 | 10,534.198 | 7,943.16 | 11,772.008 | 11,736.637 | 19,531.214 | 10,701.943 | 5,282.109 | 5,530.797 | 6,094.545 | 8,348.86 | 21,303.006 | 16,200.544 | 9,961.058 | 7,671.802 | 3,478.211 | 1,102.444 | 1,427.721 | 2,912.58 | 7,065.278 | 12,155.351 | 12,601.464 |
Kortetermijnbeleggingen
| 10,480.32 | 9,396.92 | 8,780 | 18,061 | 16,076.674 | 31,086.459 | 34,080 | 64,449.053 | 31,212.1 | 115,006.313 | 109,184.048 | 45,520.15 | 35,501.119 | 45,173 | 22,793 | 13,735.927 | 10,586.081 | 12,276.016 | 13,557.841 | 17,737.958 | 53,289.848 | 66,978.244 | 63,749.077 | 32,723.024 | 32,401.632 | 42,389.037 | 25,261.526 | 22,339.154 | 22,830.336 | 38,381.505 | 34,661.176 | 32,317.446 | 17,448.801 | 21,376.898 | 15,193.2 | 12,591.093 | 14,859.835 | 13,096.786 | 11,857.26 | 9,970.657 | 12,789.048 | 10,296.763 | 14,413.955 | 12,403.169 | 14,920.834 | 11,846.928 | 4,931.43 | 3,569.346 | 6,507.201 | 6,446.186 | 7,586.734 | 9,537.467 | 7,713.928 | 7,718.886 | 3,107.094 | 978.268 | 7,198.474 | 11,082.694 | 7,076.15 | 2,439.305 | 42.74 | 46.641 | 1,037.117 |
Liquide middelen en kortetermijnbeleggingen
| 84,137.354 | 92,217.071 | 62,870.927 | 92,911.036 | 82,852.563 | 81,052.476 | 88,195.709 | 100,069.2 | 144,177.505 | 159,380.957 | 150,520.869 | 138,178.114 | 69,590.662 | 87,940.373 | 85,681.769 | 45,697.694 | 36,036.703 | 51,451.933 | 47,248.042 | 42,901.481 | 102,876.443 | 115,643.017 | 107,900.707 | 65,656.892 | 51,363.754 | 72,442.347 | 77,899.914 | 59,738.149 | 50,126.865 | 70,536.486 | 72,671.155 | 64,567.709 | 55,312.667 | 50,009.574 | 37,742.868 | 28,183.073 | 26,149.644 | 27,358.894 | 27,221.942 | 22,475.448 | 20,159.493 | 20,852.004 | 24,948.153 | 20,346.329 | 26,692.842 | 23,583.565 | 24,462.644 | 14,271.289 | 11,789.31 | 11,976.983 | 13,681.279 | 17,886.327 | 29,016.934 | 23,919.43 | 13,068.152 | 8,650.07 | 10,676.685 | 12,185.138 | 8,503.871 | 5,351.885 | 7,108.018 | 12,201.992 | 13,638.581 |
Nettovorderingen
| 64,827.611 | 57,067.075 | 54,453.953 | 48,640.147 | 59,201.988 | 53,869.121 | 53,753.098 | 59,411.381 | 58,580.052 | 63,797.61 | 72,457.128 | 60,157.984 | 60,945.705 | 53,793.402 | 51,693.003 | 55,653.973 | 59,506.797 | 55,849.37 | 53,686.348 | 47,939.295 | 44,997.274 | 44,028.94 | 39,819.868 | 62,567.473 | 0 | 42,865.822 | 43,909.586 | 35,960.308 | 0 | 45,780.781 | 37,414.346 | 0 | 36,180.859 | 0 | 40,813.375 | 41,854.5 | 0 | 42,717.122 | 43,704.613 | 42,284.041 | 45,330.445 | 0 | 45,546.014 | 45,395.034 | 46,767.801 | 51,723.621 | 46,100.758 | 45,822.687 | 45,765.214 | 0 | 40,670.21 | 44,083.236 | 32,697.468 | 0 | 20,305.211 | 23,865.234 | 0 | 24,549.106 | 0 | 30,258.514 | 24,236.318 | 20,468.874 | 16,518.442 |
Voorraad
| 1,654.235 | 1,193.434 | 1,157.794 | 1,533.095 | 1,781.627 | 1,863.444 | 1,968.185 | 1,846.684 | 3,433.379 | 2,916.914 | 2,080.222 | 2,858.351 | 1,406.436 | 1,733.598 | 1,504.418 | 1,669.99 | 1,687.324 | 1,484.047 | 1,490.737 | 1,439.241 | 1,416.525 | 1,299.259 | 1,560.03 | 1,330.136 | 1,166.316 | 1,100.148 | 1,101.962 | 1,170.196 | 1,034.289 | 1,132.663 | 1,312.35 | 932.982 | 1,007.086 | 827.325 | 777.398 | 1,311.84 | 850.056 | 1,322.971 | 1,499.222 | 2,976.142 | 2,079.795 | 2,070.512 | 2,030.884 | 1,758.779 | 2,142.279 | 2,294.974 | 2,584.08 | 2,522.652 | 3,598.301 | 3,494.004 | 3,338.059 | 3,770.511 | 3,074.78 | 3,936.703 | 2,076.895 | 1,901.077 | 1,957.541 | 2,991.677 | 3,165.893 | 3,126.275 | 1,652.516 | 1,069.34 | 969.928 |
Overige vlottende activa
| 9,858.728 | 11,247.634 | 7,146.141 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0.001 | -0 | -0 | 0.001 | -0 | -396.471 | -429.995 | -396.47 | 0.001 | -0 | 0.001 | 0.001 | 14.244 | 41,488.243 | -0.001 | 0 | 0.001 | 41,595.706 | 0.001 | -0.001 | 32,110.363 | -0.001 | 37,686.684 | 0.001 | 0.002 | 41,671.541 | 0.001 | 0.001 | -0.001 | 0.001 | 46,279.477 | 0 | 0.001 | -0.001 | 0.001 | 0.001 | 0.002 | -0.001 | 50,612.509 | 14,334.158 | 0.002 | 0.001 | 31,567.24 | 0.002 | 0.001 | 22,135.717 | -0.001 | 27,180.119 | -0.001 | -0.001 | 0.001 | 0.002 |
Totaal vlottende activa
| 160,477.928 | 161,725.214 | 125,628.815 | 143,084.278 | 143,836.178 | 136,785.041 | 143,916.992 | 161,327.265 | 206,190.936 | 226,095.48 | 225,058.22 | 201,194.45 | 131,942.803 | 143,467.373 | 138,879.191 | 103,021.657 | 96,834.353 | 108,355.356 | 102,028.658 | 92,280.018 | 149,290.242 | 160,971.217 | 149,280.606 | 129,568.745 | 94,018.313 | 116,408.316 | 122,911.462 | 96,868.654 | 92,756.86 | 117,449.931 | 111,397.849 | 97,611.054 | 92,500.611 | 88,523.583 | 79,333.641 | 71,349.415 | 68,671.241 | 71,398.988 | 72,425.777 | 67,735.63 | 67,569.734 | 69,201.993 | 72,525.052 | 67,500.143 | 75,602.921 | 77,602.161 | 73,147.484 | 62,616.63 | 61,152.824 | 66,083.496 | 72,023.706 | 65,740.076 | 64,789.183 | 59,423.373 | 35,450.26 | 34,416.382 | 34,769.943 | 39,725.92 | 38,849.883 | 38,736.673 | 32,996.851 | 33,740.207 | 31,126.953 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 384,813.636 | 372,943.169 | 384,141.615 | 376,979.801 | 370,320.464 | 372,690.509 | 373,151.176 | 374,572.233 | 376,967.999 | 352,876.852 | 350,661.73 | 353,245.139 | 353,870.389 | 355,373.946 | 357,467.2 | 354,712.34 | 364,800.94 | 349,598.734 | 345,616.895 | 331,006.552 | 86,510.452 | 87,055.839 | 83,632.631 | 81,471.063 | 107,816.812 | 104,103.883 | 103,531.563 | 102,523.2 | 102,732.368 | 76,759.674 | 75,560.312 | 75,947.767 | 76,080.169 | 77,323.156 | 79,433.367 | 79,216.63 | 79,836.997 | 80,546.191 | 82,579.479 | 80,735.785 | 78,597.608 | 79,940.182 | 78,527.96 | 78,345.153 | 78,758.312 | 81,625.863 | 77,624.539 | 65,427.51 | 59,880.893 | 53,912.111 | 48,729.545 | 8,819.112 | 16,737.667 | 16,190.456 | 604.493 | 282.804 | 333.857 | 483.437 | 519.736 | 598.143 | 596.61 | 576.098 | 634.33 |
Goodwill
| 85,121.432 | 85,121.432 | 37,775.446 | 7,635.443 | 7,635.443 | 7,635.443 | 7,635.443 | 11,390.041 | 11,390.041 | 11,390.041 | 11,390.041 | 11,390.041 | 11,390.041 | 11,390.041 | 11,390.041 | 11,390.041 | 11,390.041 | 11,390.041 | 11,390.041 | 11,459.385 | 11,459.385 | 11,459.385 | 11,459.385 | 11,459.385 | 11,459.385 | 11,959.385 | 11,959.385 | 11,959.385 | 11,959.385 | 12,659.385 | 12,659.385 | 12,659.385 | 12,659.385 | 13,359.385 | 13,359.385 | 14,635.385 | 14,635.385 | 15,535.385 | 15,535.385 | 11,643.723 | 4,716.082 | 4,667.195 | 3,754.598 | 3,754.598 | 3,754.598 | 3,754.598 | 3,754.598 | 0 | 206.375 | 206.374 | 192.915 | 219.833 | 233.293 | 246.752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 30,872.712 | 63,651.013 | 66,651.711 | 50,863.173 | 50,327.173 | 50,610.994 | 49,678.807 | 53,349.811 | 51,666.815 | 48,202.001 | 42,781.577 | 40,135.41 | 36,563.111 | 32,978.486 | 28,824.033 | 26,862.915 | 24,913.645 | 23,802.901 | 19,581.238 | 19,327.413 | 19,098.071 | 18,453.252 | 16,520.94 | 16,856.032 | 16,836.203 | 16,834.228 | 17,018.456 | 17,660.475 | 16,609.045 | 17,508.24 | 18,335.195 | 19,137.54 | 19,881.494 | 20,220.299 | 22,703.107 | 23,130.113 | 23,665.59 | 24,410.932 | 25,141.655 | 25,071.568 | 22,972.515 | 22,563.744 | 20,246.48 | 19,340.108 | 19,629.415 | 19,740.851 | 18,281.449 | 15,167.612 | 11,768.105 | 13,009.03 | 15,269.188 | 8,741.656 | 9,455.051 | 8,946.632 | 1,909.371 | 2,002.959 | 2,127.671 | 280.436 | 237.004 | 341.005 | 178.063 | 149.656 | 146.56 |
Goodwill en immateriële activa
| 85,121.432 | 85,121.432 | 104,427.157 | 58,498.616 | 57,962.616 | 58,246.437 | 57,314.25 | 64,739.852 | 63,056.856 | 59,592.042 | 54,171.618 | 51,525.451 | 47,953.152 | 44,368.527 | 40,214.074 | 38,252.956 | 36,303.686 | 35,192.942 | 30,971.279 | 30,786.798 | 30,557.456 | 29,912.637 | 27,980.325 | 28,315.417 | 28,295.588 | 28,793.613 | 28,977.841 | 29,619.86 | 28,568.43 | 30,167.625 | 30,994.58 | 31,796.925 | 32,540.879 | 33,579.684 | 36,062.492 | 37,765.498 | 38,300.975 | 39,946.317 | 40,677.04 | 36,715.291 | 27,688.597 | 27,230.939 | 24,001.078 | 23,094.706 | 23,384.013 | 23,495.449 | 22,036.047 | 15,167.612 | 11,974.48 | 13,215.404 | 15,462.103 | 8,961.489 | 9,688.344 | 9,193.384 | 1,909.371 | 2,002.959 | 2,127.671 | 280.436 | 237.004 | 341.005 | 178.063 | 149.656 | 146.56 |
Langetermijnbeleggingen
| 283,986.098 | 287,153.932 | 254,549.156 | 17,325.39 | 18,931.01 | -420.567 | -4,052.196 | -41,748.108 | -11,096.587 | -96,915.521 | -91,611.452 | -28,234.443 | -20,707.71 | -38,428.759 | -15,662.254 | -6,887.979 | -3,832.289 | -4,971.308 | -6,327.943 | -14,454.815 | -45,073.825 | -59,285.198 | -55,936.172 | -24,943.476 | -24,632.489 | -39,504.562 | -17,101.255 | -11,645.403 | -11,342.697 | -27,238.785 | -25,510.721 | -21,657.883 | -6,861.712 | -10,911.696 | -4,830.725 | -2,505.127 | -3,697.041 | -2,535.26 | -1,568.037 | 1,413.515 | -3,861.883 | -1,212.737 | -5,463.45 | -1,657.905 | -7,888.444 | -4,167.638 | 5,980.407 | 12,759.009 | 7,525.483 | 7,236.499 | 1,285.17 | 3,666.664 | 47.058 | -795.794 | 2,843.404 | 2,705.174 | -5,975.57 | -10,881.19 | -6,874.646 | -2,237.801 | 157.26 | 154.863 | -835.613 |
Belastingvorderingen
| 9,311.814 | 9,217.291 | 8,648.478 | 6,032.012 | 5,475.348 | 5,396.877 | 6,129.015 | 6,887.359 | 7,470.491 | 7,356.874 | 7,446.355 | 8,759.78 | 8,683.759 | 8,894.409 | 8,938.53 | 6,718.188 | 7,080.21 | 6,722.848 | 6,145.898 | 6,287.791 | 5,725.129 | 5,879.615 | 5,687.269 | 5,959.704 | 5,961.897 | 5,995.38 | 5,102.326 | 4,574.15 | 4,109.036 | 4,270.92 | 3,691.537 | 4,176.901 | 3,767.709 | 3,546.593 | 3,501.122 | 2,926.08 | 2,790.186 | 2,541.224 | 1,887.734 | 1,909.779 | 992.503 | 764.754 | 776.838 | 721.02 | 707.75 | 704.264 | 735.479 | 782.239 | 549.208 | 713.165 | 1,661.3 | 2,938.337 | 3,029.573 | 3,085.491 | 913.646 | 898.168 | 843.327 | 563.476 | 553.224 | 458.269 | 3,775.665 | 3,835.766 | 0 |
Overige niet-vlottende activa
| 65,809.123 | 69,626.405 | 5,932.338 | 245,029.19 | 243,325.005 | 255,088.986 | 256,433.488 | 280,958.502 | 248,094.984 | 358,088.732 | 354,587.731 | 291,439.697 | 281,900.291 | 291,804.988 | 269,138.263 | 261,681.283 | 248,726.558 | 250,783.529 | 248,577.993 | 256,416.387 | 57,344.881 | 71,275.209 | 68,056.781 | 37,041.1 | 36,730.449 | 51,768.755 | 29,988.851 | 27,263.264 | 27,768.776 | 43,652.977 | 40,360.678 | 38,054.193 | 23,245.017 | 27,223.742 | 20,034.104 | 17,462.564 | 19,135.164 | 17,334.802 | 14,568.949 | 14,217.793 | 19,880.787 | 17,482.529 | 23,005.848 | 21,037.362 | 27,482.58 | 23,413.105 | 12,752.878 | 14,086.096 | 17,199.249 | 17,617.465 | 20,163.091 | 21,055.568 | 18,927.825 | 18,931.283 | 7,927.048 | 5,788.222 | 12,008.428 | 15,708.778 | 11,702.234 | 6,964.997 | 1.504 | -0.001 | 3,600.851 |
Totaal niet-vlottende activa
| 829,042.103 | 824,062.229 | 757,698.744 | 703,865.008 | 696,014.443 | 691,002.242 | 688,975.733 | 685,409.837 | 684,493.744 | 680,998.979 | 675,255.983 | 676,735.624 | 671,699.881 | 662,013.111 | 660,095.813 | 654,476.787 | 653,079.105 | 637,326.744 | 624,984.123 | 610,042.713 | 135,064.093 | 134,838.102 | 129,420.834 | 127,843.808 | 154,172.257 | 151,157.069 | 150,499.326 | 152,335.071 | 151,835.913 | 127,612.411 | 125,096.386 | 128,317.903 | 128,772.062 | 130,761.479 | 134,200.361 | 134,865.645 | 136,366.281 | 137,833.274 | 138,145.165 | 134,992.163 | 123,297.612 | 124,205.667 | 120,848.273 | 121,540.336 | 122,444.211 | 125,071.043 | 119,129.35 | 108,222.466 | 97,129.313 | 92,694.644 | 87,301.209 | 45,441.17 | 48,430.467 | 46,604.82 | 14,197.962 | 11,677.327 | 9,337.713 | 6,154.937 | 6,137.552 | 6,124.613 | 4,709.102 | 4,716.382 | 3,546.128 |
Totaal activa
| 989,520.032 | 985,787.443 | 883,327.56 | 846,949.286 | 839,850.621 | 827,787.283 | 832,892.726 | 846,737.102 | 890,684.68 | 907,094.459 | 900,314.203 | 877,930.075 | 803,642.684 | 805,480.484 | 798,975.004 | 757,498.444 | 749,913.458 | 745,682.1 | 727,012.781 | 702,322.73 | 284,354.335 | 295,809.319 | 278,701.44 | 257,412.553 | 248,190.57 | 267,565.385 | 273,410.788 | 249,203.725 | 244,592.773 | 245,062.343 | 236,494.235 | 225,928.958 | 221,272.673 | 219,285.062 | 213,534.002 | 206,215.06 | 205,037.522 | 209,232.262 | 210,570.942 | 202,727.793 | 190,867.345 | 193,407.66 | 193,373.325 | 189,040.48 | 198,047.132 | 202,673.203 | 192,276.834 | 170,839.096 | 158,282.139 | 158,778.141 | 159,324.915 | 111,181.246 | 113,219.65 | 106,028.194 | 49,648.222 | 46,093.709 | 44,107.656 | 45,880.858 | 44,987.435 | 44,861.286 | 37,705.953 | 38,456.589 | 34,673.081 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 3,312.171 | 2,581.03 | 2,435.424 | 2,202.255 | 2,093.531 | 1,882.899 | 2,278.881 | 1,908.834 | 1,415.797 | 2,746.647 | 3,682.189 | 4,596.411 | 1,541.709 | 2,068.388 | 5,288.789 | 3,468.39 | 3,333.086 | 2,696.827 | 3,561.331 | 2,346.711 | 2,235.465 | 2,704.809 | 2,938.054 | 1,862.525 | 2,014.841 | 1,497.104 | 1,934.336 | 831.046 | 1,632.281 | 1,412.614 | 1,597.808 | 1,220.236 | 1,479.357 | 744.962 | 987.703 | 1,305.217 | 751.41 | 458.223 | 790.51 | 1,212.679 | 1,434.467 | 514.806 | 707.511 | 338.994 | 354.167 | 433.335 | 1,353.134 | 1,845.537 | 577.715 | 1,179.542 | 0 | 365.867 | 532.704 | 213.386 | 7,227.125 | 7,514.541 | 2,816.458 | 3,311.297 | 2,197.804 | 5,396.58 | 3,209.89 | 4,656.232 | 10,108.252 |
Kortlopende schulden
| 282,495.14 | 281,224.198 | 271,868.072 | 270,818.242 | 20,990.22 | 21,210.404 | 20,062.081 | 20,317.675 | 270,385.733 | 270,569.614 | 270,743.256 | 270,762.24 | 20,732.294 | 20,797.061 | 20,672.232 | 20,699.141 | 20,939.788 | 20,399.092 | 20,388.964 | 20,829.199 | 21,232.157 | 21,338.061 | 18,276.447 | 23,273.14 | 23,269.872 | 28,266.643 | 28,263.453 | 18,281.232 | 20,569.606 | 5,660.827 | 5,855.907 | 15,968.769 | 16,427.25 | 31,956.324 | 34,937.13 | 27,910.496 | 16,136.959 | 19,812.2 | 20,755.025 | 28,616.162 | 28,903.463 | 44,158.103 | 45,220.601 | 28,438.601 | 33,298.8 | 15,901.8 | 13,501.8 | 17,000 | 17,000 | 0 | 15,000 | 15,000 | 15,000 | 15,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 8,644.22 | 10,123.444 | 5,736.82 | 12,439.662 | 11,154.277 | 6,516.467 | 300.138 | 61.857 | 5,290.898 | 12,227.005 | 16,349.423 | 15,649.082 | 9,030.784 | 9,950.581 | 9,122.88 | 8,307.421 | 8,264.184 | 9,156.919 | 8,976.122 | 8,487.133 | 7,057.821 | 11,583.1 | 7,757.736 | 4,273.724 | 5,847.175 | 10,032.143 | 7,146.984 | 3,314.851 | 3,992.857 | 4,896.518 | 5,171.834 | 3,589.349 | 3,603.325 | 3,309.27 | 3,016.862 | 1,398.842 | 1,428.211 | 1,725.82 | 1,990.586 | 850.338 | 1,072.281 | 438.888 | 410.91 | 122.854 | 719.369 | 1,452.732 | 1,065.093 | 4,054.332 | 0 | 690.721 | 5,178.987 | 4,982.684 | 4,611.958 | 4,032.886 | 686.585 | 931.458 | 810.829 | 323.935 | 791.322 | 1,105.314 | 1,243.983 | 953.156 | 654.317 |
Uitgestelde opbrengsten
| 100,687.634 | 102,300.572 | 95,931.175 | 132,257.274 | 133,397.588 | 90,480.481 | 83,163.843 | 77,038.452 | 74,994.734 | 67,268.22 | 110,940.347 | 93,989.345 | 95,714.468 | 114,466.232 | 93,505.078 | 77,623.6 | 79,395.723 | 91,170.371 | 71,140.512 | 60,384.94 | 63,604.697 | 11,583.1 | 67,895.409 | 58,057.722 | 56,865.48 | 70,520.19 | 52,564.464 | 3,314.851 | 46,626.708 | 4,896.518 | 45,799.768 | 39,674.514 | 3,603.325 | 3,309.27 | 38,042.254 | 1,398.842 | 34,726.35 | 39,637.609 | 35,386.782 | 850.338 | 31,544.465 | 438.888 | 30,078.076 | 26,522.695 | 719.369 | 1,452.732 | 28,346.476 | 4,054.332 | 0 | 0 | 0 | 4,982.684 | 4,611.958 | 29,111.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 46,392.358 | 56,224.991 | 45,218.268 | -0 | -0 | 38,674.552 | 32,236.026 | 25,094.543 | 35,515.703 | 58,087.748 | -0 | -0.001 | -0.001 | 0.001 | -0 | -0 | 0 | -0 | -0 | 0.001 | 0.001 | 69,721.502 | -0 | 2,534.009 | 3,204.5 | 3,606.033 | 0.001 | 40,815.471 | -0.001 | 51,095.465 | 0.001 | 0.001 | 36,903.345 | 43,319.691 | -0.001 | 31,992.062 | 0.001 | 0.001 | -0 | 29,181.475 | -0.001 | 34,046.917 | -0 | 0.001 | 28,493.981 | 35,695.78 | 0.001 | 26,666.438 | 21,167.633 | 28,784.438 | 37,168.305 | 18,017.842 | 24,823.454 | -0.001 | 27,078.337 | 26,495.084 | 25,874.237 | 22,373.32 | 23,289.292 | 20,713.118 | 16,958.804 | 17,783.127 | 10,965.937 |
Totaal kortlopende verplichtingen
| 432,887.303 | 442,330.791 | 415,452.939 | 405,277.77 | 156,481.339 | 152,248.336 | 137,740.832 | 124,359.504 | 382,311.966 | 398,672.229 | 385,365.792 | 369,347.995 | 117,988.47 | 137,331.681 | 119,466.099 | 101,791.13 | 103,668.597 | 114,266.29 | 95,090.806 | 83,560.85 | 87,072.32 | 105,347.472 | 89,109.91 | 85,727.396 | 85,354.693 | 103,889.97 | 82,762.253 | 63,242.6 | 68,828.594 | 63,065.424 | 53,253.483 | 56,863.52 | 58,413.277 | 79,330.247 | 73,967.086 | 62,606.617 | 51,614.72 | 59,908.033 | 56,932.317 | 59,860.654 | 61,882.394 | 79,158.714 | 76,006.188 | 55,300.291 | 62,866.317 | 53,483.647 | 43,201.411 | 49,566.307 | 38,745.348 | 29,963.98 | 52,168.305 | 38,366.393 | 44,968.116 | 44,324.451 | 34,305.462 | 34,009.625 | 28,690.695 | 25,684.617 | 25,487.096 | 26,109.698 | 20,168.694 | 22,439.359 | 21,074.189 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 6,473.591 | 7,031.168 | 4,520.016 | 254,123.853 | 254,673.143 | 251,588.14 | 252,025.795 | 2,211.182 | 2,173.526 | 2,578.46 | 3,257.343 | 253,862.538 | 254,451.309 | 254,553.038 | 254,744.272 | 255,775.199 | 253,362.88 | 251,303.253 | 251,235.299 | 1,058.302 | 992.54 | 334.087 | 404.452 | 473.974 | 542.665 | 610.534 | 10,677.591 | 10,743.846 | 25,809.308 | 25,873.987 | 15,021.796 | 15,087.418 | 181.717 | 379.836 | 10,765.564 | 26,289.669 | 26,913.041 | 29,924.518 | 26,262.681 | 29,663.701 | 18,574.267 | 22,389.644 | 39,331.16 | 42,914.272 | 61,614.308 | 63,017.147 | 43,429.358 | 40,927.404 | 51,229.637 | 30,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 14.392 | 14.392 | 0 | 14.392 | 14.392 | 14.392 | 14.392 | 14.392 | 14.392 | 14.392 | 14.392 | 14.392 | 14.392 | 14.392 | 14.392 | 14.392 | 14.392 | 14.392 | 14.392 | 14.392 | 14.392 | 14.392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,761.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 4,172.051 | 4,258.954 | 4,419.903 | 0 | 3.74 | 51.531 | 101.677 | 0 | 0 | 0 | 10,629.331 | 17,907.5 | 20,023.748 | 22,030.667 | 26,960.451 | 19,611.964 | 20,357.41 | 19,979.391 | 17,599.316 | 19,974.488 | 7,843.018 | 0 | 7,082.569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 233.971 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 25,665.506 | 16,554.02 | 11,070.621 | 4,172.681 | 3,865.081 | 4,297.917 | 4,947.928 | 8,940.445 | 10,335.621 | 10,049.986 | 0.001 | 0.001 | -0 | 0.001 | -0 | -0.001 | -0.001 | -0 | -0 | 0.001 | 0 | 9,052.152 | 0.001 | 7,128.927 | 5,683.082 | 6,010.685 | 4,529.754 | 4,638.395 | 3,473.437 | 3,767.576 | 4,072.845 | 9,706.333 | 8,596.284 | 7,541.108 | 6,411.462 | 8,139.84 | 7,039.584 | 7,004.008 | 6,044.677 | -0.001 | 5,779.399 | 5,159.758 | 4,248.69 | 5,583.19 | 5,030.289 | 4,464.632 | 3,896.586 | 3,493.167 | 3,512.15 | 2,970.111 | 2,272.585 | 1,889.966 | 1,582.883 | 1,351.377 | 473.682 | 402.84 | 177.335 | 300.064 | 208.029 | 101.752 | 314.631 | 190.624 | 92.127 |
Totaal niet-vlottende verplichtingen
| 29,837.557 | 27,300.957 | 22,536.084 | 8,692.697 | 258,007.066 | 259,036.983 | 256,652.137 | 260,980.632 | 12,561.194 | 12,237.904 | 13,222.184 | 21,179.236 | 273,900.677 | 276,496.369 | 281,527.881 | 274,370.627 | 276,146.999 | 273,356.662 | 268,916.961 | 271,224.179 | 8,915.712 | 10,059.084 | 7,431.048 | 7,533.379 | 6,157.056 | 6,553.35 | 5,140.289 | 15,315.986 | 14,217.283 | 29,576.884 | 29,946.833 | 24,728.129 | 23,683.702 | 7,722.825 | 6,791.299 | 18,905.404 | 33,329.253 | 33,917.049 | 35,969.195 | 34,257.77 | 35,443.1 | 23,734.025 | 26,638.335 | 44,914.35 | 47,944.561 | 66,078.94 | 66,913.733 | 46,922.525 | 44,439.554 | 54,199.748 | 32,272.585 | 1,889.966 | 1,582.883 | 1,351.377 | 473.682 | 402.84 | 177.335 | 300.064 | 208.029 | 101.752 | 314.631 | 190.624 | 92.127 |
Totaal passiva
| 462,724.859 | 469,631.748 | 437,989.023 | 413,970.466 | 414,488.405 | 411,285.319 | 394,392.969 | 385,340.136 | 394,873.16 | 410,910.133 | 398,587.976 | 390,527.231 | 391,889.146 | 413,828.05 | 400,993.98 | 376,161.758 | 379,815.596 | 387,622.952 | 364,007.767 | 354,785.03 | 95,988.032 | 115,406.557 | 96,540.958 | 93,260.776 | 91,511.748 | 110,443.321 | 87,902.542 | 78,558.586 | 83,045.878 | 92,642.308 | 83,200.316 | 81,591.649 | 82,096.979 | 87,053.072 | 80,758.384 | 81,512.021 | 84,943.973 | 93,825.083 | 92,901.512 | 94,118.424 | 97,325.494 | 102,892.739 | 102,644.523 | 100,214.641 | 110,810.878 | 119,562.587 | 110,115.144 | 96,488.832 | 83,184.903 | 84,163.728 | 84,440.89 | 40,256.359 | 46,550.999 | 45,675.828 | 34,779.144 | 34,412.465 | 28,868.03 | 25,984.68 | 25,695.125 | 26,211.45 | 20,483.325 | 22,629.983 | 21,166.316 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 547.605 | 547.605 | 547.605 | 547.605 | 547.604 | 547.605 | 547.605 | 547.605 | 547.605 | 547.605 | 547.605 | 547.605 | 568.666 | 598.754 | 679.993 | 815.524 | 902.646 | 902.646 | 902.646 | 902.646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,004.451 | 2,004.451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 15,191.392 | 15,191.392 | 15,191.392 | 15,191.392 | 15,191.393 | 15,191.392 | 15,191.392 | 15,191.392 | 15,191.392 | 15,191.392 | 15,191.392 | 15,191.392 | 15,170.331 | 15,140.243 | 15,059.004 | 14,923.473 | 14,836.351 | 14,836.351 | 14,836.351 | 14,836.351 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 14,836.35 | 12,831.899 | 12,831.899 | 17,237.436 | 17,237.436 | 17,237.436 | 17,237.436 | 17,237.436 | 17,237.436 | 17,237.436 | 17,237.436 | 17,237.436 |
Ingehouden winsten
| 94,910.914 | 83,799.52 | 278,029.412 | 285,227.154 | 277,390.127 | 268,328.159 | 267,712.509 | 261,673.757 | 254,181.867 | 246,507.752 | 253,275.304 | 239,106.842 | 228,244.346 | 208,190.238 | 214,929.47 | 191,928.371 | 180,784.352 | 168,769.356 | 175,311.154 | 159,973.294 | 149,420.247 | 137,780.797 | 140,863.192 | 132,927.655 | 125,570.297 | 116,037.241 | 122,243.258 | 107,763.451 | 98,679.44 | 89,571.435 | 90,488.031 | 81,409.856 | 76,376.819 | 69,439.98 | 69,988.166 | 62,220.698 | 57,605.523 | 52,978.511 | 55,202.107 | 57,639.322 | 54,462.129 | 50,763.541 | 50,937.643 | 49,174.681 | 47,602.878 | 43,475.98 | 42,615.916 | 35,144.908 | 24,484.338 | 23,737.212 | 24,062.274 | 21,760.352 | 17,565.952 | 11,390.148 | -2,124.218 | -5,312.052 | -1,753.669 | 2,902.882 | 2,299.014 | 1,656.541 | 229.333 | -1,166.69 | -3,486.53 |
Overige gereserveerde algehele resultaten
| 8,088.787 | 8,118.549 | 7,727.001 | 7,732.585 | 7,735.217 | 7,740.916 | 7,718.046 | 7,748.999 | 7,731.993 | 7,728.607 | -7,873.223 | -7,873.223 | -7,873.223 | -7,873.223 | -7,092.486 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 390,603.495 | 390,605.802 | 125,645.953 | 117,745.775 | 117,745.776 | 117,745.776 | 139,994.599 | 167,840.632 | 209,754.504 | 217,896.135 | 233,320.281 | 233,323.379 | 170,893.236 | 170,897.091 | 170,122.941 | 170,168.881 | 170,168.787 | 170,193.177 | 168,636.504 | 168,643.046 | 21,052.227 | 24,955.52 | 23,707.879 | 14,804.609 | 14,804.984 | 24,772.762 | 46,968.002 | 47,000.05 | 47,006.543 | 47,008.036 | 47,044.731 | 47,029.306 | 47,066.648 | 47,076.195 | 47,060.438 | 47,052.09 | 47,065.466 | 47,089.27 | 47,074.664 | 36,423.074 | 24,487.709 | 24,392.906 | 24,369.006 | 24,369.006 | 24,369.006 | 24,369.006 | 24,369.006 | 24,369.006 | 35,776.548 | 36,040.851 | 35,985.401 | 34,328.185 | 34,266.349 | 34,125.868 | -244.14 | -244.14 | -244.14 | -244.14 | -244.14 | -244.14 | -244.14 | -244.14 | -244.14 |
Totaal eigen vermogen van aandeelhouders
| 509,342.194 | 498,262.867 | 427,141.363 | 426,444.511 | 418,610.116 | 409,553.848 | 431,164.151 | 453,002.385 | 487,407.361 | 487,871.491 | 494,461.359 | 480,295.994 | 407,003.355 | 386,953.102 | 393,698.922 | 377,836.249 | 366,692.136 | 354,701.529 | 359,686.655 | 344,355.337 | 185,308.824 | 177,572.667 | 179,407.421 | 162,568.614 | 155,211.631 | 155,646.353 | 184,047.609 | 169,599.851 | 160,522.333 | 151,415.821 | 152,369.113 | 143,275.512 | 138,279.817 | 131,352.525 | 131,884.955 | 124,109.138 | 119,507.339 | 114,904.131 | 117,113.121 | 108,898.746 | 93,786.188 | 89,992.797 | 90,142.999 | 88,380.037 | 86,808.234 | 82,681.336 | 81,821.273 | 74,350.264 | 75,097.236 | 74,614.413 | 74,884.025 | 70,924.887 | 66,668.651 | 60,352.366 | 14,869.078 | 11,681.244 | 15,239.627 | 19,896.178 | 19,292.31 | 18,649.837 | 17,222.629 | 15,826.606 | 13,506.766 |
Totaal eigen vermogen
| 526,795.172 | 516,155.695 | 445,338.536 | 432,978.819 | 425,362.216 | 416,501.965 | 438,499.757 | 461,396.966 | 495,811.52 | 496,184.326 | 501,726.227 | 487,402.844 | 411,753.538 | 391,652.434 | 397,981.025 | 381,336.687 | 370,097.862 | 358,059.148 | 363,005.014 | 347,537.7 | 188,366.303 | 180,402.763 | 182,160.481 | 164,151.777 | 156,678.821 | 157,122.065 | 185,508.246 | 170,645.139 | 161,546.895 | 152,420.035 | 153,293.92 | 144,337.309 | 139,175.694 | 132,231.99 | 132,775.618 | 124,703.039 | 120,093.548 | 115,407.179 | 117,669.43 | 108,609.369 | 93,541.851 | 90,514.92 | 90,728.803 | 88,825.839 | 87,236.253 | 83,110.616 | 82,161.69 | 74,350.264 | 75,097.236 | 74,614.413 | 74,884.025 | 70,924.887 | 66,668.651 | 60,352.366 | 14,869.078 | 11,681.244 | 15,239.627 | 19,896.178 | 19,292.31 | 18,649.837 | 17,222.629 | 15,826.606 | 13,506.766 |
Totaal passiva en aandeelhoudersvermogen
| 989,520.032 | 985,787.443 | 883,327.56 | 840,414.977 | 839,850.621 | 827,787.283 | 832,892.726 | 846,737.102 | 890,684.68 | 907,094.459 | 900,314.203 | 877,930.075 | 803,642.684 | 805,480.484 | 798,975.004 | 757,498.444 | 749,913.458 | 745,682.1 | 727,012.781 | 702,322.73 | 284,354.335 | 295,809.319 | 278,701.44 | 257,412.553 | 248,190.57 | 267,565.385 | 273,410.788 | 249,203.725 | 244,592.773 | 245,062.343 | 236,494.235 | 225,928.958 | 221,272.673 | 219,285.062 | 213,534.002 | 206,215.06 | 205,037.521 | 209,232.262 | 210,570.942 | 202,727.793 | 190,867.345 | 193,407.659 | 193,373.325 | 189,040.48 | 198,047.131 | 202,673.203 | 192,276.834 | 170,839.096 | 158,282.139 | 158,778.141 | 159,324.915 | 111,181.246 | 113,219.65 | 106,028.194 | 49,648.222 | 46,093.709 | 44,107.657 | 45,880.858 | 44,987.435 | 44,861.287 | 37,705.954 | 38,456.589 | 34,673.082 |