Monalisa Co., Ltd

KRX:012690.KS

3170 (KRW) • At close September 19, 2024
Overzicht | Financiële gegevens

Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.

2024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42011 Q32011 Q22011 Q12010 Q42010 Q32010 Q22010 Q12009 Q32009 Q22009 Q12008 Q32008 Q22008 Q12007 Q32007 Q22007 Q1
Activa:
Vlottende activa:
Liquide middelen & kasequivalenten 23,077.07713,291.81319,711.77321,158.27727,046.35712,185.5085,082.696,008.44611,545.98411,019.9559,741.9448,173.1736,497.23611,056.73611,373.9488,972.36613,084.84213,289.8717,091.2185,939.2574,790.3856,205.3445,867.0955,363.8585,295.0711,002.9279,437.6099,891.47410,742.67511,256.63914,867.7592,578.84311,412.5268,942.2229,442.7455,680.6747,861.22511,298.17312,071.6498,631.9716,357.687,577.5243,007.5496,153.2335,438.6044,507.8662,551.9072,052.1731,392.0252,257.7381,776.1021,986.3911,864.3787,200.8027,357.2136,015.0393,882.6494,763.0253,050.8382,347.4616,237.8712,248.2914,123.6815,094.391,776.1361,447.9633,291.371
Kortetermijnbeleggingen 013,0002,000-4,865-4,863.103-4,861.2467,490.4667,498.86-5,111.824-5,088.136-5,086.269-4,735.234-4,733.35900-7,284.688-7,282.376-7,168.824-4,802.68611,504.11212,50012,50012,516.31512,518.50512,515.3257,50013,015.53413,015.11513,016.81513,018.0255,50016,510.5458,00011,001.9910,001.60910,001.5178,002.7845,0005,0005,0002,009.94503,688.91,457.600000009.5531,062.837511.6126005050503,00003,039000
Liquide middelen en kortetermijnbeleggingen 23,077.07726,291.81321,711.77321,158.27727,046.35712,185.50812,573.15613,507.30611,545.98411,019.9559,741.9448,173.1736,497.23611,056.73611,373.9488,972.36613,084.84213,289.8717,091.21817,443.36917,290.38518,705.34418,383.4117,882.36317,810.39518,502.92722,453.14322,906.58923,759.4924,274.66420,367.75919,089.38819,412.52619,944.21219,444.35415,682.19115,864.00916,298.17317,071.64913,631.9718,367.6257,577.5246,696.4497,610.8335,438.6044,507.8662,551.9072,052.1731,392.0252,257.7381,776.1021,995.9411,867.3788,263.6397,868.8256,021.0393,882.6494,763.0253,100.8382,397.4616,287.8715,248.2914,123.6818,133.391,776.1361,447.9633,291.371
Nettovorderingen 13,190.93913,796.44413,568.24213,741.05312,699.89212,825.21912,346.68311,330.04311,774.00412,515.61510,700.04512,170.81213,208.37611,398.96113,292.47513,097.43611,683.36315,576.76511,626.67212,824.50613,536.273012,326.655010,197.024011,697.73412,788.335013,733.88813,674.226012,453.059013,212.465012,689.166014,273.24413,947.6910015,768.717016,461.209016,061.2770018,031.02113,851.9460015,095.5915,807.2040016,600.7115,912.317016,922.324018,927.91421,477.709016,487.94216,918.448
Voorraad 13,248.96612,365.30612,137.11412,583.34312,601.49311,616.48712,193.06711,780.45611,593.3759,840.18610,392.4269,877.00110,738.63313,459.313,448.87213,386.2069,165.9856,431.6558,359.2669,508.4169,988.438,132.7329,786.78510,116.26610,878.1310,449.3099,971.10610,323.9069,024.7257,261.2127,862.5119,191.3427,637.7647,146.0587,399.8047,682.6997,754.9736,339.2715,729.9516,382.5466,825.136,287.8127,193.2677,485.4858,000.1987,766.6119,984.38711,425.99410,570.6959,959.938,049.4288,024.2477,308.86,680.0367,803.4427,585.3258,180.778,888.7497,685.1417,411.3675,971.2118,573.4689,627.8038,202.7036,1405,602.6524,897.868
Overige vlottende activa 303.768157.511142.119000-0-0-0156.162-000.00100-00-0-0-0.001-015,918.527-0.00111,986.668-0.00117,496.123-0.0010.00211,200.4820.001011,976.187-0.00114,091.3880.00113,535.258-0.00114,377.3480-0.00117,063.71816,721.669015,282.088-0.00117,068.691-013,619.07116,424.6610.001-015,031.85714,032.8860.002499.99914,658.95815,867.9714,000-0.00217,462.750.00220,630.1973,000-0.00122,453.5110.00139.002
Totaal vlottende activa 49,820.7552,611.07547,559.24847,482.67452,347.74336,627.21337,112.90436,617.80534,913.36433,531.91730,834.41530,220.98630,444.24735,914.99838,115.29535,456.00733,934.1935,298.2937,077.15739,776.29140,815.08842,756.60340,496.8539,985.29738,885.54846,448.35944,121.98346,018.83243,984.69745,269.76541,904.49640,256.91739,503.34841,181.65840,056.62336,900.14836,308.14737,014.79237,074.84533,962.20732,256.47330,587.00529,658.43230,378.40629,900.0129,343.16828,597.57127,097.23828,387.38130,248.6923,677.47625,052.04523,209.06430,039.26731,979.4728,265.32227,931.3934,252.48426,698.29427,271.57829,181.40834,451.95635,679.39837,813.80130,369.64723,538.55825,146.689
Niet-vlottende activa:
Materiële vaste activa, netto 41,987.53842,096.64242,184.83942,936.4243,177.47243,595.76844,420.31245,302.08545,228.27745,499.8646,241.62545,795.49344,829.53637,804.04937,252.96837,408.56136,903.79634,174.22234,631.76534,656.53434,871.40635,384.18935,576.06935,968.87236,285.37336,522.90436,901.22136,819.25736,404.41536,753.11637,430.65838,019.29637,789.56737,477.70337,412.62636,921.20437,257.02137,144.17736,935.65437,164.16337,311.24235,669.61438,855.92536,612.84334,635.4334,945.78834,436.35536,531.44635,301.89835,392.44433,518.73130,979.30428,456.70427,888.88225,169.24323,732.51223,862.9224,024.13415,032.74415,488.33215,892.91516,411.64116,542.66216,897.37217,661.87618,243.24918,615.568
Goodwill 0000000000000000000000000000000000000000000000000000000000000000000
Immateriële activa 0265.928294.415325.102355.431385.051412.591446.864431.089430.599456.165448.625463.346474.985491.142502.766495.479484.069441.895405.823313.605190.183167.844174.494180.511184.437190.15196.311194.818198.966196.85188.022188.703186.733185.975190.772138.437126.795127.062129.035132.075134.743135.388137.244138.28926.92823.87825.98626.97628.02828.74129.68630.37331.62714.09115.7514.64813.94816.99818.65119.72518.83219.7621.53213.83514.05313.841
Goodwill en immateriële activa 0265.928294.415325.102355.431385.051412.591446.864431.089430.599456.165448.625463.346474.985491.142502.766495.479484.069441.895405.823313.605190.183167.844174.494180.511184.437190.15196.311194.818198.966196.85188.022188.703186.733185.975190.772138.437126.795127.062129.035132.075134.743135.388137.244138.28926.92823.87825.98626.97628.02828.74129.68630.37331.62714.09115.7514.64813.94816.99818.65119.72518.83219.7621.53213.83514.05313.841
Langetermijnbeleggingen 6,681.5356,725.3417,006.8837,090.8467,082.17515,931.5283,500.6743,508.92816,175.42316,573.516,423.29615,874.26516,008.4930017,579.06817,329.17416,312.8524,804.201-11,502.597-12,498.485-12,498.485-12,514.8-12,516.99-12,513.81-7,498.485-13,014.019-13,013.6-13,015.3-13,016.51-5,498.485-16,509.03-7,998.485-11,000.475-10,000.094-10,000.002-8,000.554-4,997.77-4,997.77-4,997.77-2,007.7150-3,686.67-1,455.3700005.455.455.45-4.12.45-1,058.102-506.877-1.2654.7354.735-43.533-43.872-44.056-1,702.1023,167.494841.37510,016.56116,742.92418,305.446
Belastingvorderingen 0-265.9280-7,090.846-7,082.175-15,931.528-3,500.6740-16,175.423-16,573.5-16,423.296-15,874.265-16,008.4930079.186117.31499.368142.678499.199499.199625.673625.673264.67162.0938,425.61614,424.834130.98391.2344.1948.092204.71592.0212,006.06211,045.9316.3950005,000003,688.91,457.6000040.661522.5641,224.4991,842.6272,181.4522,556.3792,878.0413,755.8834,122.4691,620.0552,699.3881,222.0461,158.308584.565366.333254.0123,921.2973,289.8643,495.069
Overige niet-vlottende activa 238.397547.151-07,090.8467,082.17515,931.52815,848.56912,481.19716,175.42316,573.516,423.29615,874.26516,008.49315,373.9715,451.694-0-00-011,805.412,862.52413,018.42213,158.413,512.51713,602.686-0.001014,425.43114,443.03514,448.9296,520.53317,533.8449,024.2240.001011,117.7079,038.0245,849.9045,849.904834.2962,920.1524,547.47847.213998.2771,001.509912.008902.008906.211864.861974.361879.361882.8141,821.2252,836.061913.104403.938397.938397.9383,292.9383,292.9373,292.9383,314.499313.333,437.329464.731464.73384.498
Totaal niet-vlottende activa 48,907.4749,369.13449,486.13750,352.36850,615.07759,912.34660,681.47261,739.07561,834.78862,503.95963,121.08662,118.38261,301.37553,653.00553,195.80455,569.58254,845.76351,070.51140,020.53835,864.35936,048.24936,719.98237,013.18537,403.56437,616.85337,634.47138,502.18638,558.38238,118.19838,428.69538,657.64839,436.84739,096.02938,670.02438,644.43838,236.07638,432.92838,123.10637,914.8538,129.72438,355.75440,351.82739,840.75537,750.59435,775.22835,884.72435,362.2437,463.64336,239.84636,922.84735,656.78133,730.33132,492.20432,254.84728,467.60227,906.81828,402.7126,060.8120,998.53519,978.09420,319.8318,627.43520,409.57921,451.6232,078.338,754.8240,814.422
Totaal activa 98,728.22101,980.20997,045.38597,835.042102,962.8296,539.55997,794.37698,356.88196,748.15196,035.87693,955.50192,339.36891,745.62289,568.00291,311.09991,025.58988,779.95386,368.80177,097.69575,640.64976,863.33779,476.58577,510.03577,388.86176,502.40184,082.83182,624.16984,577.21482,102.89683,698.45980,562.14479,693.76478,599.37779,851.68278,701.06175,136.22474,741.07575,137.89874,989.69572,091.93170,612.22770,938.83269,499.18868,12965,675.23865,227.89163,959.81264,560.88164,627.22767,171.53759,334.25758,782.37655,701.26762,294.11460,447.07256,172.1456,334.160,313.29447,696.82947,249.67349,501.23853,079.39156,088.97759,265.42162,447.94762,293.37865,961.111
Passiva en Eigen Vermogen:
Kortlopende verplichtingen:
Crediteuren 5,713.6065,690.7922,010.0614,499.6575,462.2385,778.7195,044.4875,450.694,989.3895,100.8324,006.5013,614.6313,333.5413,914.4864,435.6515,777.4565,002.8594,877.7744,961.7194,252.7676,146.1817,557.1626,365.5825,286.6284,175.6687,156.1115,870.2176,483.7725,591.340009,914.685009,755.79500005,517.4386,613.0566,449.7566,421.6945,454.8846,839.3445,327.8526,689.1929,869.15711,948.2417,721.657,119.5995,534.3836,537.5726,977.1623,420.0294,411.4815,172.3573,362.9464,265.0845,648.577,035.1986,209.3917,278.0776,613.1425,805.3454,864.946
Kortlopende schulden 488.015499.77492.26482.2412,483.7482,474.9625,452.5715,442.4415,422.1135,408.7145,403.4185,378.5785,362.55357.793390.2435,344.8115,793.7935,670.838703.371723.013764.755768.10350050050050050050050050050050050050050050050050050050005005005005002,557.832,463.532,572.783,231.745,616.945,652.595,712.855,479.6310,546.5610,619.4710,626.610,783.6917,600.8418,734.0121,454.8124,442.0823,899.90525,201.73825,001.66423,390.67523,041.75523,220.637
Belastingschulden 551.4532,809.9422,527.2431,731.3071,599.232463.038424.716224.063307.124228.186122.37106.584368.46941.3391,530.6991,430.0491,074.422602.7990102.049102.87170.17198.21300280.876222.402822.964980.9581,014.081996.815868.9191,009.06924.561824.231460.868716.8541,213.7371,590.6041,297.018693.969960.17811.1191,054.194742.392882.542622.45199.0280000000000139.32700022.248099.66200
Uitgestelde opbrengsten 298.732385.351282.29910,982.69810,545.43150.309218.223547.315189.179302.276,765.4136,844.56,879.8310,008.5318,712.9988,522.8618,203.69,866.016,084.1836,418.6926,103.6058,042.3036,118.73605,673.9589,878.3156,215.7497,757.933980.9580001,967.744001,294.76200000960.177,338.5466,173.9785,908.7165,636.586,745.7217,791.91307,613.5375,134.5144,914.5565,103.81505,064.9313,630.7273,772.9440139.327002,851.11422.24803,032.05900
Overige kortlopende verplichtingen 9,375.16213,242.92511,433.7820.00109,114.527,227.0487,765.7957,230.1276,843.174-0.001-0-0.0010.0020.001-0.001-0.001-0.001-0000.0010.0016,289.669-0.001-0.001-00.0035,844.76315,809.95411,425.98311,517.533-0.00115,075.86513,080.711-0.00111,805.57513,107.7414,130.17513,221.9387,285.9425,846.0060-0.0010.001310.6290.0010.0016,548.2620.0010.001-0.001-0.0016,889.307-0.0010.001-0.0013,607.5513,501.2213,223.5823,518.868-0.0012,661.8293,716.7010.0013,507.7546,247.286
Totaal kortlopende verplichtingen 15,875.51619,818.83814,218.40215,964.59718,491.41617,518.5117,942.32919,206.2417,830.80817,654.99116,175.33215,837.70815,575.92114,280.81213,538.89219,645.12619,000.25220,414.62111,749.27311,394.47213,014.54116,367.56912,984.3212,076.29710,349.62517,534.42512,585.96614,741.70812,917.06116,309.95411,925.98312,017.53312,382.42815,575.86513,580.71111,550.55612,305.57513,607.7414,630.17513,721.93812,803.3813,919.23214,288.30213,095.67111,863.60115,344.38314,537.10417,053.88619,649.15925,178.71918,508.75517,747.00416,117.82723,973.43922,661.56217,677.35718,968.11426,380.74825,737.50428,943.47633,609.51833,786.21634,095.20635,996.44233,035.87732,354.85434,332.869
Langlopende verplichtingen:
Langetermijnschulden 0414.142503.587566.337644.21690.566760.228797.626817.046862.018928.758955.788800.9585,873.3455,984.189883.3906.223201.102219.867132.158154.744108.4550000000000000000000002,7002,7000000000000000000000000
Uitgestelde opbrengsten niet-vlottend 0-414.1420000000007.5470000000000000000000000000000000000000000000000000000000
Uitgestelde belastingverplichtingen niet-vlottend 932.4651,032.1491,031.2681,524.5851,523.1691,480.6891,469.0551,619.6811,628.2761,634.8611,612.0171,616.9761,637.936565.896569.49300000000001.50925.19600000068.68194.833063.854188.193196.461273.629690.388722.985733.811571.822406.619387.687574.422401.57400000001,670.1251,670.1251,685.807000000000
Overige niet-vlottende verplichtingen 320.95421.697.5477.5477.5477.5477.5477.5477.5477.5477.54707.5477.5477.547670.913670.9137.5477.5477.5477.5477.5477.5477.5477.5477.5477.54712.54712.54712.54712.54712.54712.54712.54712.54712.54712.54712.54712.54727.54733.54733.54713.5477.54711.14711.14711.14711.14710.54710.54720.5472,085.8611,937.5391,930.1611,755.1471,694.1871,588.8961,493.8141,203.4821,170.985988.91,352.5561,324.9731,336.251,491.9261,445.4331,332.459
Totaal niet-vlottende verplichtingen 1,253.4161,453.8391,542.4022,098.472,174.9272,178.8012,236.832,424.8542,452.8692,504.4262,548.3232,580.3112,446.4416,446.7886,561.2291,554.2131,577.136208.65227.415139.705162.291116.0027.5477.5477.5479.05632.74312.54712.54712.54712.54712.54712.54781.228107.3812.54776.401200.74209.008301.176723.935756.532747.3583,279.3693,117.766398.834585.569412.72110.54710.54720.5472,085.8611,937.5391,930.1611,755.1473,364.3123,259.0213,179.6211,203.4821,170.985988.91,352.5561,324.9731,336.251,491.9261,445.4331,332.459
Totaal passiva 17,128.93121,272.67715,760.80418,063.06620,666.34319,697.31120,179.15921,631.09420,283.67720,159.41718,723.65418,418.01918,022.36220,727.620,100.12221,199.33920,577.38820,623.27111,976.68711,534.17813,176.83216,483.57212,991.86712,083.84410,357.17217,543.48212,618.70914,754.25512,929.60816,322.50111,938.5312,030.0812,394.97615,657.09313,688.09111,563.10312,381.97613,808.47914,839.18314,023.11413,527.31514,675.76415,035.6616,375.0414,981.36715,743.21715,122.67317,466.60719,659.70625,189.26618,529.30219,832.86518,055.36625,903.59924,416.70821,041.66922,227.13629,560.36926,940.98630,114.46134,598.41835,138.77235,420.17937,332.69334,527.80333,800.28735,665.329
Eigen vermogen:
Preferente aandelen 0000000000000000000000000000000000000000000000000000000000000000000
Gewone aandelen 18,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.62818,885.628
Ingehouden winsten 53,177.37752,284.38553,044.23853,937.55556,462.05650,976.00151,748.97150,907.62950,646.31850,058.30149,413.6948,103.19247,674.74746,517.38848,887.96345,929.33645,879.55141,848.61641,406.89740,392.36139,972.39539,278.90340,986.86242,982.00343,822.21544,216.33547,682.44647,499.94546,850.27445,052.94446,300.645,340.6743,881.38841,871.57542,689.95641,250.10740,036.08539,006.40537,827.49835,745.80334,761.89726,270.60524,471.06421,761.49620,701.40819,492.21118,844.67517,101.81114,975.05711,989.80710,812.4928,957.0487,653.4386,398.0516,037.95,131.6044,108.097754.059-1,548.631-5,163.653-7,395.9-4,358.151-1,630.601-360.623443.6731,016.8282,820.061
Overige gereserveerde algehele resultaten 2,591.0152,592.252,409.4462,404.4762,038.8682,070.6941,887.891,884.1481,884.1481,884.1481,884.1481,848.1061,848.106000000000000000000000000000000000000000000000000000000
Overige totale aandeelhoudersvermogen 6,945.276,945.276,945.274,544.3184,909.9264,909.9255,092.7295,048.3825,048.3815,048.3825,048.3815,084.4245,314.7793,437.3863,437.3875,011.2863,437.3865,011.2864,828.4824,828.4824,828.4824,828.4824,645.6783,437.3863,437.3863,437.3863,437.3863,437.3863,437.3863,437.3863,437.3863,437.3863,437.3863,437.3863,437.3863,437.3863,437.3863,437.3863,437.3863,437.3863,437.38611,106.83511,106.83611,106.83511,106.83511,106.83511,106.83611,106.83511,106.83511,106.83511,106.83611,106.83511,106.83511,106.83511,106.83511,113.23911,113.23911,113.2393,418.8473,413.2373,413.0923,413.1423,413.7713,407.7248,590.8438,590.6368,590.094
Totaal eigen vermogen van aandeelhouders 81,599.28980,707.53281,284.58179,771.97682,296.47876,842.24777,615.21776,725.78776,464.47475,876.45975,231.84673,921.34973,723.2668,840.40271,210.97769,826.24968,202.56465,745.5365,121.00664,106.47163,686.50562,993.01364,518.16765,305.01766,145.22966,539.34970,005.4669,822.95969,173.28867,375.95868,623.61467,663.68466,204.40264,194.58965,012.9763,573.12162,359.09961,329.41960,150.51258,068.81757,084.91156,263.06854,463.52851,753.95950,693.87149,484.67448,837.13947,094.27444,967.5241,982.2740,804.95538,949.51137,645.90136,390.51436,030.36335,130.47134,106.96430,752.92620,755.84417,135.21214,902.8217,940.61920,668.79821,932.72927,920.14428,493.09230,295.783
Totaal eigen vermogen 81,599.28980,707.53281,284.58179,771.97682,296.47876,842.24777,615.21776,725.78776,464.47475,876.45975,231.84673,921.34973,723.2668,840.40271,210.97769,826.24968,202.56465,745.5365,121.00664,106.47163,686.50562,993.01364,518.16765,305.01766,145.22966,539.34970,005.4669,822.95969,173.28867,375.95868,623.61467,663.68466,204.40264,194.58965,012.9763,573.12162,359.09961,329.41960,150.51258,068.81757,084.91156,263.06854,463.52851,753.95950,693.87149,484.67448,837.13947,094.27444,967.5241,982.2740,804.95538,949.51137,645.90136,390.51436,030.36335,130.47134,106.96430,752.92620,755.84417,135.21214,902.8217,940.61920,668.79821,932.72927,920.14428,493.09230,295.783
Totaal passiva en aandeelhoudersvermogen 98,728.22101,980.20997,045.38597,835.043102,962.82196,539.55897,794.37698,356.88196,748.15196,035.87693,955.50192,339.36891,745.62289,568.00291,311.09991,025.58888,779.95386,368.80177,097.69475,640.64976,863.33779,476.58577,510.03477,388.86176,502.40184,082.83182,624.16884,577.21482,102.89683,698.45980,562.14479,693.76478,599.37779,851.68278,701.06175,136.22474,741.07575,137.89874,989.69472,091.93170,612.22670,938.83269,499.18868,128.99965,675.23865,227.89163,959.81264,560.88164,627.22667,171.53659,334.25758,782.37655,701.26762,294.11460,447.07256,172.1456,334.160,313.29547,696.8347,249.67349,501.23853,079.39156,088.97759,265.42162,447.94762,293.37965,961.111