Kyeryong Construction Industrial Co., Ltd.
KRX:013580.KS
13290 (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
| 358,526.83 | 414,165.476 | 317,215.937 | 267,903.949 | 413,433.785 | 436,766.833 | 321,739.834 | 393,571.05 | 480,887.542 | 469,155.775 | 388,748.855 | 347,186.248 | 511,905.425 | 487,278.442 | 375,176.659 | 380,794.803 | 440,489 | 413,121.584 | 343,645.169 | 350,611.325 | 402,480.144 | 292,161.495 | 254,615.895 | 179,816.027 | 298,851.986 | 293,096.314 | 158,765.546 | 186,898.861 | 268,654.633 | 105,003.172 | 227,912.572 | 77,047.977 | 205,607.038 | 168,911.077 | 137,866.202 | 109,815.909 | 179,137.955 | 165,758.114 | 85,840.275 | 81,697.761 | 114,449.387 | 102,204.352 | 141,142.634 | 141,897.313 | 238,424.717 | 181,311.465 | 177,866.019 | 123,215.307 | 120,407.391 | 163,395.238 | 123,788.065 | 46,534.973 | 155,366.509 | 116,961.283 | 125,906.55 | 262,022.176 | 214,018.746 | 127,703.967 | 102,472.075 | 145,089.674 | 95,100.242 | 100,516.066 | 99,774.446 |
Kortetermijnbeleggingen
| 16,792.965 | 19,787.168 | 20,052.088 | 13,719.94 | 21,292.969 | 21,512.071 | 24,698.534 | 99,395.416 | 56,898.517 | 50,356.967 | 50,605.723 | 167,858.685 | 95,911.762 | 69,373.605 | 59,466.838 | 52,758.035 | 49,904.566 | 51,717.284 | 51,772.856 | 8,708.029 | 1,735.459 | 51,753.785 | 48,750.04 | 37,815.008 | 52,272.67 | 54,906.493 | 58,034.193 | 71,209.846 | 91,029.336 | 92,639.349 | 77,332.424 | 72,762.561 | 60,835.027 | 111,026.836 | 107,456.915 | 64,470.163 | 65,861.044 | 56,509.658 | 72,235.251 | 134,115.582 | 126,386.767 | 130,699.677 | 160,005.684 | 163,752.525 | 208,836.948 | 185,572.565 | 162,107.788 | 119,287.489 | 86,305.928 | 92,704.761 | 61,944.351 | 60,954.421 | 58,763.491 | 48,763.903 | 59,325.635 | 29,564.73 | 42,376.144 | 39,224.339 | 16,969.592 | 3,304.943 | 0.001 | 0.001 | 0.001 |
Liquide middelen en kortetermijnbeleggingen
| 375,319.795 | 433,952.644 | 337,268.025 | 281,623.889 | 434,726.754 | 458,278.904 | 346,438.368 | 492,966.466 | 537,786.059 | 519,512.742 | 439,354.578 | 515,044.933 | 607,817.187 | 556,652.047 | 434,643.497 | 433,552.838 | 490,393.566 | 464,838.868 | 395,418.025 | 359,319.354 | 404,215.603 | 343,915.28 | 303,365.935 | 217,631.035 | 351,124.656 | 348,002.807 | 216,799.739 | 258,108.707 | 359,683.969 | 197,642.521 | 305,244.996 | 149,810.538 | 266,442.065 | 279,937.913 | 245,323.117 | 174,286.072 | 244,998.999 | 222,267.772 | 158,075.526 | 215,813.343 | 240,836.154 | 232,904.029 | 301,148.318 | 305,649.838 | 447,261.665 | 366,884.03 | 339,973.807 | 242,502.796 | 206,713.319 | 256,099.999 | 185,732.416 | 107,489.394 | 214,130 | 165,725.186 | 185,232.185 | 291,586.906 | 256,394.89 | 166,928.306 | 119,441.667 | 148,394.617 | 95,100.243 | 100,516.067 | 99,774.447 |
Nettovorderingen
| 722,840.105 | 645,705.1 | 584,794.434 | 612,287.301 | 871,641.849 | 802,443.819 | 701,665.183 | 739,093.149 | 800,041.549 | 683,275.681 | 628,791.562 | 514,112.842 | 593,668.268 | 593,991.953 | 487,213.661 | 458,903.025 | 497,095.111 | 442,491.807 | 468,849.405 | 422,158.314 | 457,686.619 | 0 | 397,841.468 | 0 | 0 | 0 | 435,752.02 | 418,362.197 | 439,366.175 | 456,345.391 | 492,011.096 | 0 | 0 | 0 | 386,535.887 | 477,703.219 | 0 | 518,413.563 | 557,575.501 | 625,952.111 | 622,279.087 | 0 | 538,855.361 | 0 | 0 | 0 | 621,574.442 | 497,676.66 | 613,657.472 | 587,423.979 | 0 | 595,629.066 | 567,959.309 | 553,636.926 | 562,674.569 | 479,413.114 | 446,964.836 | 373,171.129 | 336,914.753 | 267,474.958 | 221,810.159 | 242,317.1 | 222,264.986 |
Voorraad
| 419,772.363 | 424,402.045 | 547,331.15 | 586,919.696 | 617,212.605 | 638,495.132 | 655,465.31 | 514,854.848 | 490,468.994 | 505,231.728 | 529,954.441 | 455,562.149 | 443,472.134 | 420,079.992 | 430,082.231 | 430,841.103 | 415,315.12 | 426,766.286 | 412,939.455 | 429,078.034 | 334,717.733 | 311,045.994 | 311,519.599 | 326,923.271 | 343,719.78 | 354,987.126 | 361,957.986 | 346,395.875 | 324,369.203 | 277,751.042 | 209,551.656 | 96,743.585 | 96,156.804 | 109,392.238 | 110,176.24 | 107,431.007 | 88,174.03 | 85,034.184 | 58,131.662 | 100,496.837 | 119,085.502 | 137,426.769 | 156,301.165 | 176,142.176 | 192,502.972 | 209,815.234 | 207,329.12 | 87,165.446 | 102,236.579 | 101,621.002 | 129,151.213 | 100,733.309 | 100,045.207 | 95,827.812 | 99,343.242 | 101,134.483 | 100,487.7 | 79,895.017 | 77,399.508 | 74,068.637 | 77,634.039 | 79,829.936 | 82,096.215 |
Overige vlottende activa
| 497,917.197 | 462,945.192 | 369,560.404 | 323,428.417 | 0 | -0.001 | -0 | -0.001 | -0 | 0.001 | 0.001 | 0 | -0.001 | 0.001 | 0.001 | 0 | -0.001 | -0 | 0.001 | 0.001 | -0.001 | 447,891.966 | 65,711.579 | 546,754.123 | 525,044.105 | 508,124.801 | -0.001 | 0.001 | 0.001 | 0.003 | 0.001 | 537,621.404 | 465,838.142 | 403,956.908 | -0 | 0.001 | 524,608.314 | 0.001 | 0 | -0.002 | -0.001 | 586,710.524 | -0 | 568,506.228 | 586,862.245 | 580,611.27 | 0 | 32,572.691 | -0.001 | 0.001 | 587,615.305 | 5,877.234 | 7,637.042 | 9,492.613 | 3,333.358 | 5,522.179 | 9,265.79 | 3,105.709 | 4,493.552 | 7,434.396 | 4,820.372 | 7,115.782 | 9,678.648 |
Totaal vlottende activa
| 2,015,849.461 | 1,967,004.981 | 1,838,954.013 | 1,804,259.302 | 1,923,581.209 | 1,899,217.855 | 1,703,568.86 | 1,746,914.463 | 1,828,296.602 | 1,708,020.152 | 1,598,100.581 | 1,484,719.924 | 1,644,957.588 | 1,570,723.993 | 1,351,939.39 | 1,323,296.966 | 1,402,803.796 | 1,334,096.961 | 1,277,206.886 | 1,210,555.702 | 1,196,619.955 | 1,102,853.24 | 1,078,438.581 | 1,091,308.429 | 1,219,888.541 | 1,211,114.734 | 1,014,509.743 | 1,022,866.78 | 1,123,419.348 | 931,738.957 | 1,006,807.749 | 784,175.527 | 828,437.011 | 793,287.059 | 742,035.243 | 759,420.299 | 857,781.343 | 825,715.52 | 773,782.689 | 942,262.289 | 982,200.742 | 957,041.322 | 996,304.844 | 1,050,298.242 | 1,226,626.882 | 1,157,310.534 | 1,168,877.37 | 859,917.593 | 922,607.369 | 945,144.981 | 902,498.934 | 809,729.003 | 889,771.558 | 824,682.537 | 850,583.354 | 877,656.682 | 813,113.216 | 623,100.161 | 538,249.48 | 497,372.608 | 399,364.813 | 429,778.885 | 413,814.296 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 307,193.073 | 307,585.94 | 312,418.007 | 308,455.409 | 312,312.986 | 336,868.557 | 288,399.016 | 283,334.157 | 253,812.328 | 265,206.347 | 263,781.248 | 265,750.356 | 265,262.863 | 264,188.869 | 268,217.457 | 224,526.949 | 236,838.111 | 242,626.009 | 246,769.531 | 201,365.773 | 203,933.777 | 203,828.917 | 200,747.548 | 201,408.324 | 202,560.182 | 202,388.873 | 201,064.677 | 201,730.279 | 196,434.059 | 145,064.286 | 145,960.906 | 143,599.764 | 144,113.961 | 143,475.731 | 144,466.833 | 145,216.803 | 145,398.945 | 145,963.599 | 146,772.118 | 147,209.671 | 148,937.525 | 150,157.354 | 184,534.188 | 176,008.509 | 169,125.143 | 164,478.161 | 160,123.674 | 41,088.967 | 40,135.597 | 40,259.444 | 40,369.75 | 61,926.372 | 46,118.261 | 46,244.035 | 61,189.538 | 33,472.342 | 41,045.955 | 41,570.06 | 42,042.222 | 42,371.845 | 43,007.308 | 43,401.086 | 43,604.106 |
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 | 8,593.131 | 8,593.131 | 8,593.131 | 8,593.131 | 17,621.131 | 17,621.131 | 17,621.131 | 17,621.131 | 17,621.131 | 17,621.131 | 17,621.131 | 17,621.131 | 17,621.131 | 17,621.131 | 17,621.131 | 17,621.131 | 17,621.131 | 17,621.131 | 17,621.131 | 17,621.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 3,041.898 | 3,031.675 | 4,405.696 | 4,233.141 | 4,168.06 | 4,311.258 | 4,319.618 | 4,388.53 | 4,434.439 | 4,507.338 | 4,581.081 | 4,747.172 | 4,953.76 | 5,161.149 | 5,365.499 | 5,571.35 | 5,780.498 | 5,990.895 | 6,201.292 | 6,497.044 | 6,710.546 | 6,906.082 | 7,118.117 | 7,284.398 | 7,542.334 | 7,718.847 | 6,697.181 | 6,732.527 | 6,105.332 | 5,727.51 | 5,872.691 | 5,569.365 | 5,884.097 | 6,000.596 | 6,144.917 | 6,262.725 | 4,870.806 | 5,025.116 | 5,180.772 | 6,097.863 | 6,227.626 | 6,383.957 | 6,541.773 | 6,821.874 | 6,967.782 | 7,036.297 | 7,171.286 | 5,932.607 | 3,579.741 | 1,059.741 | 1,059.741 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 3,041.898 | 3,031.675 | 4,405.696 | 4,233.141 | 4,168.06 | 4,311.258 | 4,319.618 | 4,388.53 | 4,434.439 | 4,507.338 | 4,581.081 | 4,747.172 | 4,953.76 | 5,161.149 | 5,365.499 | 5,571.35 | 5,780.498 | 5,990.895 | 6,201.292 | 6,497.044 | 6,710.546 | 6,906.082 | 7,118.117 | 7,284.398 | 7,542.334 | 7,718.847 | 6,697.181 | 15,325.658 | 14,698.463 | 14,320.641 | 14,465.822 | 23,190.496 | 23,505.228 | 23,621.727 | 23,766.048 | 23,883.856 | 22,491.937 | 22,646.247 | 22,801.903 | 23,718.994 | 23,848.757 | 24,005.088 | 24,162.904 | 24,443.005 | 24,588.913 | 24,657.428 | 24,792.417 | 5,932.607 | 3,579.741 | 1,059.741 | 1,059.741 | 87,403.751 | 84,967.608 | 103,698.912 | 75,929.603 | 74,612.423 | 76,477.846 | 51,843.817 | 27,089.259 | 12,835.308 | 21,852.371 | 21,154.198 | 20,668.674 |
Langetermijnbeleggingen
| 411,358.208 | 414,465.267 | 413,864.511 | 392,026.381 | 296,397.439 | 306,451.996 | 317,633.394 | 219,482.416 | 226,856.693 | 204,212.784 | 199,157.617 | 74,890.65 | 133,316.071 | 159,920.346 | 165,473.72 | 185,847.706 | 195,442.576 | 182,084.863 | 177,731.775 | 298,417.784 | 286,573.34 | 189,139.855 | 195,693.894 | 262,944.26 | 194,861.725 | 195,089.356 | 195,263.311 | 153,697.002 | 137,615.169 | 151,365.194 | 148,476.531 | 159,112.173 | 170,938.671 | 68,272.341 | 67,524.992 | 100,389.199 | 89,323.833 | 99,002.989 | 79,976.632 | 21,623.773 | 27,127.722 | 16,750.381 | -12,245.752 | 6,016.645 | -42,273.901 | -22,628.531 | -4,055.746 | 139,726.361 | 173,521.262 | 169,650.909 | 195,375.111 | 184,035.35 | 181,438.69 | 156,068.292 | 117,687.074 | 156,194.323 | 124,311.354 | 121,485.085 | 142,683.189 | 129,159.965 | 126,297.8 | 123,901.984 | 117,529.142 |
Belastingvorderingen
| 49,907.41 | 47,189.017 | 48,165.036 | 54,540.695 | 54,602.389 | 52,828.525 | 50,842.456 | 53,449.264 | 64,083.25 | 62,836.679 | 61,747.57 | 64,174.702 | 62,244.488 | 63,682.319 | 63,238.248 | 59,740.847 | 60,599.197 | 61,336.137 | 63,061.67 | 62,814.011 | 61,893.111 | 64,993.722 | 64,210.387 | 56,596.984 | 54,627.939 | 50,670.586 | 45,999.349 | 47,387.512 | 48,645.144 | 55,470.584 | 56,437.552 | 67,261.522 | 68,233.191 | 69,781.897 | 70,568.929 | 71,400.068 | 72,345.437 | 72,393.308 | 73,202.158 | 47,437.221 | 42,814.971 | 42,104.397 | 40,493.428 | 18,294.455 | 11,657.816 | 11,095.023 | 10,717.349 | 11,200.027 | 12,201.341 | 9,348.633 | 9,307.903 | 5,176.664 | 4,403.654 | 4,544.081 | 6,973.178 | 7,921.195 | 6,577.052 | 6,511.589 | 6,816.595 | 6,859.188 | 6,753.754 | 6,922.613 | 7,035.907 |
Overige niet-vlottende activa
| 109,279.819 | 109,393.43 | 109,085.372 | 117,442.063 | 225,414.487 | 201,933.554 | 195,265.316 | 237,088.232 | 198,968.402 | 197,949.267 | 199,685.971 | 331,611.577 | 262,734.395 | 230,396.244 | 216,019.765 | 236,740.861 | 228,883.598 | 236,579.33 | 235,769.15 | 119,514.168 | 88,040.236 | 136,660.72 | 180,003.155 | 99,276.737 | 113,809.467 | 116,815.195 | 119,383.899 | 159,161.964 | 154,254.443 | 155,660.177 | 141,286.939 | 137,219.454 | 125,664.06 | 178,648.099 | 176,321.427 | 132,685.356 | 133,913.592 | 125,315.233 | 141,720.592 | 222,291.208 | 240,743.859 | 254,887.919 | 248,678.827 | 254,790.999 | 301,383.087 | 281,384.626 | 259,380.802 | 212,253.725 | 179,877.224 | 189,140.175 | 162,771.227 | 1,059.74 | 1,059.741 | 1,059.741 | 1,059.741 | 1,059.741 | 1,059.741 | 1,059.74 | 1,059.74 | 691.82 | 691.821 | 682.292 | 317.291 |
Totaal niet-vlottende activa
| 880,780.408 | 881,665.329 | 887,938.623 | 876,697.69 | 892,895.36 | 902,393.89 | 856,459.801 | 797,742.599 | 748,155.111 | 734,712.415 | 728,953.486 | 741,174.457 | 728,511.577 | 723,348.928 | 718,314.688 | 712,427.714 | 727,543.979 | 728,617.234 | 729,533.419 | 688,608.781 | 647,151.01 | 601,529.296 | 647,773.102 | 627,510.703 | 573,401.647 | 572,682.857 | 568,408.418 | 577,302.415 | 551,647.278 | 521,880.882 | 506,627.75 | 530,383.409 | 532,455.111 | 483,799.795 | 482,648.228 | 473,575.282 | 463,473.744 | 465,321.376 | 464,473.403 | 462,280.867 | 483,472.834 | 487,905.139 | 485,623.595 | 479,553.613 | 464,481.058 | 458,986.707 | 450,958.497 | 410,201.687 | 409,315.165 | 409,458.902 | 408,883.732 | 339,601.877 | 317,987.954 | 311,615.061 | 262,839.134 | 273,260.024 | 249,471.948 | 222,470.291 | 219,691.005 | 191,918.126 | 198,603.054 | 196,062.173 | 189,155.12 |
Totaal activa
| 2,896,629.868 | 2,848,670.311 | 2,726,892.636 | 2,680,956.992 | 2,816,476.568 | 2,801,611.745 | 2,560,028.661 | 2,544,657.061 | 2,576,451.713 | 2,442,732.567 | 2,327,054.067 | 2,225,894.38 | 2,373,469.165 | 2,294,072.92 | 2,070,254.078 | 2,035,724.68 | 2,130,347.775 | 2,062,714.195 | 2,006,740.305 | 1,899,164.483 | 1,843,770.965 | 1,704,382.537 | 1,726,211.682 | 1,718,819.131 | 1,793,290.188 | 1,783,797.591 | 1,582,918.161 | 1,600,169.195 | 1,675,066.626 | 1,453,619.839 | 1,513,435.499 | 1,314,558.936 | 1,360,892.122 | 1,277,086.853 | 1,224,683.471 | 1,232,995.581 | 1,321,255.087 | 1,291,036.896 | 1,238,256.092 | 1,404,543.156 | 1,465,673.576 | 1,444,946.461 | 1,481,928.439 | 1,529,851.855 | 1,691,107.94 | 1,616,297.241 | 1,619,835.867 | 1,270,119.28 | 1,331,922.536 | 1,354,603.883 | 1,311,382.666 | 1,149,330.88 | 1,207,759.511 | 1,136,297.598 | 1,113,422.487 | 1,150,916.706 | 1,062,585.164 | 845,570.452 | 757,940.485 | 689,290.734 | 597,967.867 | 625,841.058 | 602,969.416 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 485,353.819 | 428,189.859 | 410,383.466 | 439,934.145 | 714,629.044 | 622,478.153 | 534,997.1 | 575,487.911 | 679,518.455 | 564,230.458 | 499,987.11 | 396,756.954 | 560,040.436 | 541,171.014 | 405,810.433 | 413,157.535 | 484,685.714 | 428,214.394 | 454,293.44 | 437,476.846 | 509,896.696 | 441,605.84 | 469,163.364 | 508,274.397 | 617,059.574 | 532,815.415 | 488,317.187 | 415,051.232 | 495,362.502 | 379,955.963 | 454,288.611 | 390,891.75 | 437,504.631 | 367,838.188 | 356,630.023 | 329,885.399 | 421,234.734 | 357,414.636 | 355,023.202 | 322,543.981 | 352,108.708 | 298,863.599 | 365,398.418 | 303,552.514 | 397,369.827 | 311,889.911 | 352,482.915 | 279,632.211 | 310,339.184 | 329,739.571 | 275,180.755 | 210,408.327 | 232,570.813 | 168,648.14 | 219,056.538 | 191,154.394 | 174,850.217 | 140,318.95 | 134,112.43 | 96,919.415 | 84,332.378 | 98,903.667 | 84,663.073 |
Kortlopende schulden
| 547,961.741 | 548,122.081 | 506,573.02 | 530,499.318 | 524,340.517 | 534,033.975 | 487,914.625 | 435,855.379 | 414,786.005 | 422,490.325 | 327,002.646 | 451,024.784 | 458,863.874 | 446,900.41 | 418,984.699 | 413,919.567 | 588,065.877 | 591,962.201 | 566,173.809 | 543,764.705 | 445,618.446 | 408,449.474 | 382,655.474 | 369,049.474 | 361,649.474 | 376,943.634 | 358,225.254 | 408,205.549 | 417,455.549 | 430,770.466 | 392,624.29 | 383,672.892 | 375,020.162 | 381,074.474 | 350,300.474 | 405,574.474 | 432,216.794 | 398,844.511 | 381,384.883 | 415,663.953 | 368,376.623 | 429,853.693 | 388,339.689 | 463,493.141 | 512,431.221 | 508,227.304 | 419,782.929 | 125,403.333 | 185,403.333 | 260,403.333 | 250,403.333 | 250,403.333 | 160,403.333 | 160,403.333 | 100,403.333 | 100,403.333 | 100,403.333 | 40,402.333 | 40,402.333 | 40,402.333 | 10,403.333 | 10,403.333 | 10,403.333 |
Belastingschulden
| 11,151.161 | 5,980.409 | 8,130.534 | 6,722 | 11,279.19 | 9,297.77 | 14,461.06 | 3,188.783 | 10,252.873 | 7,127.894 | 39,017.522 | 17,340.86 | 20,647.642 | 8,725.384 | 20,626.931 | 10,993.793 | 10,553.718 | 4,106.222 | 14,684.509 | 8,106.748 | 7,766.447 | 32,996.242 | 35,390.09 | 18,861.781 | 11,751.449 | 7,030.995 | 9,527.202 | 5,303.326 | 3,772.364 | 2,140.825 | 2,386.041 | 1,289.851 | 790.879 | 388.544 | 296.522 | 4.311 | 307.222 | 229.523 | 1,004.412 | 4,693.423 | 5,372.361 | 5,720.893 | 7,890.056 | 4,794.005 | 3,874.251 | 3,790.048 | 4,080.937 | 1,496.028 | 9,739.226 | 7,982.711 | 7,600.852 | 6,413.967 | 4,895.958 | 4,768.669 | 8,965.997 | 12,463.623 | 11,490.722 | 16,266.705 | 13,134.109 | 11,286.523 | 12,885.172 | 10,125.629 | 18,456.356 |
Uitgestelde opbrengsten
| 307,328.949 | 357,308.781 | 339,365.081 | 319,624.137 | 266,344.921 | 455,427.984 | 303,124.59 | 379,292.768 | 409,632.458 | 345,731.059 | 265,203.886 | 302,517.24 | 304,597.442 | 291,469.655 | 201,277.57 | 177,710.42 | 184,850.059 | 191,495.124 | 132,692.789 | 108,518.465 | 111,673.471 | 140,980.157 | 153,616.63 | 18,861.781 | 11,751.449 | 7,030.995 | 119,326.59 | 5,303.326 | 217,717.005 | 202,950.956 | 225,200.231 | 1,289.851 | 790.879 | 98,331.334 | 81,848.098 | 80,129.641 | 307.222 | 101,469.068 | 72,480.129 | 4,693.423 | 94,219.502 | 87,036.752 | 81,481.64 | 55,204.713 | 96,007.446 | 94,080.755 | 78,388.642 | 16,693.921 | 36,658.408 | 7,982.711 | 7,600.852 | 6,413.967 | 110,516.144 | 109,983.396 | 105,671.403 | 12,463.623 | 122,523.046 | 72,513.693 | 13,134.109 | 79,220.331 | 68,281.058 | 89,582.43 | 95,594.579 |
Overige kortlopende verplichtingen
| 133,956.682 | 151,521.678 | 144,524.005 | 104,666.106 | -0 | -52,866.572 | 16,249.362 | -72,860.927 | -128,953.88 | -70,916.551 | -0.001 | -0.001 | -0 | -0.001 | -0.001 | -0.001 | -0 | -0.002 | -0.001 | 0.001 | -0.002 | 0.001 | 0 | 104,092.833 | 108,410.379 | 163,322.123 | 0 | 169,673.894 | 0.001 | 0.001 | 0 | 109,135.364 | 107,055.975 | 0.001 | 0 | 0.001 | 73,716.147 | 0.001 | 0.001 | 81,270.438 | 0.001 | 0.001 | 0 | 352.502 | 0.001 | 0.001 | 0.001 | 3,053.188 | 0.001 | 34,857.707 | 79,517.025 | 55,540.48 | -0.001 | 0.001 | 105.7 | 164,441.027 | -0.002 | 344.592 | 69,553.251 | 0.001 | 0.001 | 0.001 | 0.001 |
Totaal kortlopende verplichtingen
| 1,474,601.191 | 1,485,142.398 | 1,400,845.573 | 1,394,723.706 | 1,505,314.482 | 1,559,073.54 | 1,342,285.677 | 1,317,775.131 | 1,374,983.037 | 1,261,535.291 | 1,092,193.64 | 1,150,298.977 | 1,323,501.752 | 1,279,541.079 | 1,026,072.702 | 1,004,787.521 | 1,257,601.65 | 1,211,671.718 | 1,153,160.037 | 1,089,760.017 | 1,067,188.612 | 991,035.472 | 1,005,435.469 | 1,000,278.485 | 1,098,870.876 | 1,080,112.167 | 965,869.031 | 998,234.001 | 1,130,535.057 | 1,013,677.386 | 1,072,113.131 | 884,989.857 | 920,371.647 | 847,243.997 | 788,778.595 | 815,589.515 | 927,474.897 | 857,728.216 | 808,888.215 | 824,171.795 | 814,704.834 | 815,754.045 | 835,219.747 | 822,602.87 | 1,005,808.495 | 914,197.971 | 850,654.487 | 424,782.653 | 532,400.926 | 632,983.322 | 612,701.965 | 522,766.107 | 503,490.289 | 439,034.87 | 425,236.974 | 468,462.377 | 397,776.594 | 253,579.568 | 257,202.123 | 216,542.08 | 163,016.77 | 198,889.431 | 190,660.986 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 328,370.042 | 286,076.901 | 249,187.643 | 229,557.261 | 343,456.143 | 286,493.137 | 275,982.232 | 304,980.616 | 295,384.668 | 282,544.416 | 349,205.688 | 261,951 | 261,115.893 | 267,488.865 | 308,081.831 | 319,255.927 | 192,636.396 | 197,143.081 | 210,929.7 | 185,161.375 | 180,977.524 | 149,514.53 | 147,427.035 | 178,340.091 | 187,732.584 | 216,725.039 | 142,963.457 | 136,586.704 | 103,632.37 | 14,921.023 | 23,913.128 | 28,617.618 | 43,859.3 | 36,350.949 | 42,592.563 | 29,642.809 | 10,634.221 | 56,533.333 | 56,533.333 | 87,913.833 | 113,746.637 | 95,049.987 | 119,141.077 | 111,616.667 | 75,016.667 | 99,106.667 | 166,106.667 | 309,033.333 | 264,033.333 | 184,033.333 | 164,033.333 | 104,033.333 | 194,033.333 | 194,033.333 | 214,033.333 | 214,033.333 | 204,033.333 | 144,033.333 | 64,033.333 | 64,033.333 | 34,032.333 | 34,032.333 | 34,032.333 |
Uitgestelde opbrengsten niet-vlottend
| 995.569 | 0 | 0 | 38.066 | 76.132 | 114.199 | 152.265 | 190.331 | 228.397 | 266.463 | 304.529 | 342.596 | 380.662 | 418.728 | 456.794 | 494.86 | 532.927 | 570.993 | 609.059 | 647.125 | 685.191 | 723.258 | 1,524.02 | 799.39 | 837.456 | 875.522 | 90,477.996 | 4.001 | 8.003 | 12.004 | 16.005 | 31.367 | 75.299 | 70.896 | 99.466 | 96.688 | 128.253 | 159.817 | 191.381 | 311.07 | 430.76 | 435.973 | 406.13 | 501.25 | 596.37 | 742.897 | 859.437 | 0 | 1,172.482 | 1,431.388 | 1,690.295 | 44,193.486 | 45,574.207 | 44,353.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 64,825.448 | 0 | 0 | 86,116.811 | 143,332.377 | 0 | 0 | 0 | 0 | 0 | 131,010.206 | 122,282.867 | 121,463.118 | 126,501.372 | 129,640.667 | 1,754.927 | 1,604.081 | 2,384.159 | 2,174.167 | 2,502.326 | 2,439.85 | 2,472.309 | 2,419.029 | 1,472.1 | 1,466.055 | 1,458.139 | 1,277.992 | 5,822.693 | 1,274.406 | 1,273.314 | 1,228.494 | 1,233.992 | 1,232.647 | 1,236.968 | 1,241.799 | 1,432.154 | 1,405.435 | 1,302.061 | 1,272.851 | 1,106.586 | 1,517.071 | 1,551.518 | 1,466.36 | 0 | 86,333.888 | 0 | 85,996.817 | 0 | 75,983.133 | 0 | 0 | 2,334.916 | 2,225.834 | 2,470.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 139,986.733 | 206,560.083 | 218,695.958 | 144,703.596 | 0 | 143,700.308 | 138,854.553 | 139,168.466 | 134,887.47 | 133,125.758 | -0 | 0 | 0.001 | 0.001 | -0 | 140,601.162 | 142,655.411 | 141,727.997 | 137,200.112 | 131,955.716 | 122,081.729 | 111,615.008 | 129,581.026 | 120,467.971 | 111,158.325 | 105,323.289 | 0 | 95,014.1 | 91,544.971 | 90,202.42 | 86,755.999 | 71,248.624 | 73,035.756 | 76,437.689 | 74,050.912 | 76,635.153 | 74,415.996 | 72,864.461 | 69,682.206 | 82,319.26 | 95,213.395 | 92,734.59 | 90,312.346 | 88,548.057 | -0.001 | 83,747.014 | -0 | 82,917.504 | 0.001 | 74,826.229 | 75,296.901 | 10,188.741 | 1,479.667 | 1,504.474 | 50,419.233 | 53,369.906 | 58,862.823 | 55,114.942 | 54,221.058 | 56,644.734 | 60,431.42 | 61,118.619 | 60,661.687 |
Totaal niet-vlottende verplichtingen
| 534,177.792 | 492,636.984 | 467,883.601 | 460,415.734 | 486,864.652 | 430,307.644 | 414,989.051 | 444,339.412 | 430,500.536 | 415,936.637 | 480,520.422 | 384,576.462 | 382,959.674 | 394,408.966 | 438,179.292 | 462,106.876 | 337,428.816 | 341,826.23 | 350,913.037 | 320,266.542 | 306,184.294 | 264,325.105 | 280,951.11 | 301,079.552 | 301,194.42 | 324,381.989 | 234,719.445 | 237,427.498 | 196,459.75 | 106,408.761 | 111,913.626 | 101,131.601 | 118,203.002 | 114,096.502 | 117,984.74 | 107,806.804 | 86,583.905 | 130,859.672 | 127,679.771 | 171,650.749 | 210,907.863 | 189,772.068 | 211,325.913 | 200,665.974 | 161,946.924 | 183,596.578 | 252,962.92 | 391,950.837 | 341,188.949 | 260,290.95 | 241,020.529 | 160,750.476 | 243,313.041 | 242,362.075 | 264,452.566 | 267,403.239 | 262,896.156 | 199,148.275 | 118,254.391 | 120,678.067 | 94,463.753 | 95,150.952 | 94,694.02 |
Totaal passiva
| 2,008,778.983 | 1,977,779.383 | 1,868,729.174 | 1,855,139.44 | 1,992,179.134 | 1,989,381.184 | 1,757,274.728 | 1,762,114.544 | 1,805,483.573 | 1,677,471.928 | 1,572,714.062 | 1,534,875.44 | 1,706,461.426 | 1,673,950.044 | 1,464,251.994 | 1,466,894.397 | 1,595,030.465 | 1,553,497.948 | 1,504,073.074 | 1,410,026.56 | 1,373,372.906 | 1,255,360.577 | 1,286,386.579 | 1,301,358.037 | 1,400,065.296 | 1,404,494.157 | 1,200,588.476 | 1,235,661.499 | 1,326,994.806 | 1,120,086.148 | 1,184,026.757 | 986,121.459 | 1,038,574.649 | 961,340.499 | 906,763.334 | 923,396.319 | 1,014,058.802 | 988,587.888 | 936,567.986 | 995,822.544 | 1,025,612.698 | 1,005,526.113 | 1,046,545.66 | 1,023,268.845 | 1,167,755.419 | 1,097,794.548 | 1,103,617.408 | 816,733.49 | 873,589.875 | 893,274.272 | 853,722.494 | 683,516.583 | 746,803.329 | 681,396.946 | 689,689.539 | 735,865.616 | 660,672.751 | 452,727.844 | 375,456.514 | 337,220.147 | 257,480.523 | 294,040.383 | 285,355.006 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 | 44,654.535 |
Ingehouden winsten
| 435,037.474 | 424,789.772 | 410,498.168 | 383,281.476 | 706,457.358 | 696,677.908 | 686,595.975 | 672,151.195 | 655,743.169 | 647,007.319 | 635,631.508 | 572,581.817 | 549,425.677 | 502,378.993 | 487,347.042 | 419,264.853 | 385,911.916 | 360,413.973 | 353,755.626 | 340,535.852 | 322,367.653 | 302,336.192 | 293,239.33 | 309,754.523 | 286,573.865 | 274,111.654 | 273,264.096 | 256,457.36 | 240,932.747 | 228,000.251 | 224,378.08 | 224,401.26 | 218,722.627 | 212,948.748 | 209,980.135 | 202,319.111 | 200,133.323 | 196,109.548 | 193,756.782 | 299,416.648 | 314,496.235 | 313,763.407 | 310,288.156 | 381,440.275 | 399,304.482 | 396,056.168 | 393,600.398 | 399,319.855 | 404,491.648 | 407,803.019 | 404,165.338 | 360,489.944 | 356,674.517 | 350,120.836 | 349,803.696 | 341,137.042 | 328,803.206 | 318,691.498 | 308,417.969 | 295,171.437 | 280,272.48 | 271,626.24 | 257,177.889 |
Overige gereserveerde algehele resultaten
| 330,456.067 | 325,699.592 | 328,267.494 | 325,350.031 | 326,992.031 | 327,409.747 | 327,798.49 | 322,090.757 | 327,161.007 | 330,036.932 | 329,711.382 | 330,326.439 | 331,443.598 | 59,785.486 | 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 | 0 |
Overige totale aandeelhoudersvermogen
| 14,740.538 | 14,740.538 | 14,740.538 | 15,130.951 | -312,147.344 | -312,147.345 | -311,704.454 | -311,704.455 | -311,704.454 | -311,704.455 | -310,995.83 | -310,995.83 | -310,995.831 | -39,339.33 | 21,057.07 | 55,214.361 | 55,656.284 | 54,995.359 | 54,978.139 | 55,113.514 | 55,040.041 | 54,871.058 | 53,500.922 | 15,382.013 | 15,470.94 | 15,424.975 | 20,032.727 | 19,918.657 | 19,698.095 | 19,379.228 | 19,423.628 | 18,910.89 | 19,059.062 | 18,885.153 | 20,412.615 | 20,641.02 | 20,581.223 | 20,347.841 | 18,379.317 | 17,121.71 | 19,469.079 | 19,340.101 | 19,548.675 | 19,202.807 | 19,110.411 | 18,500.857 | 19,358.779 | 9,411.401 | 9,186.478 | 8,872.057 | 8,840.299 | 60,669.818 | 59,627.13 | 60,125.281 | 29,274.717 | 29,259.513 | 28,454.674 | 29,496.576 | 29,411.467 | 12,244.616 | 15,560.33 | 15,519.901 | 15,781.986 |
Totaal eigen vermogen van aandeelhouders
| 824,888.614 | 809,884.438 | 798,160.735 | 768,416.993 | 765,956.58 | 756,594.845 | 747,344.546 | 727,192.033 | 715,854.257 | 709,994.332 | 699,001.595 | 636,566.96 | 614,527.979 | 567,479.684 | 553,058.647 | 519,133.748 | 486,222.736 | 460,063.867 | 453,388.3 | 440,303.901 | 422,062.229 | 401,861.785 | 391,394.787 | 369,791.071 | 346,699.34 | 334,191.164 | 337,951.357 | 321,030.552 | 305,285.377 | 292,034.014 | 288,456.243 | 287,966.685 | 282,436.224 | 276,488.436 | 275,047.285 | 267,614.666 | 265,369.081 | 261,111.924 | 256,790.634 | 361,192.893 | 378,619.849 | 377,758.043 | 374,491.365 | 445,297.617 | 463,069.428 | 459,211.56 | 457,613.712 | 453,385.791 | 458,332.661 | 461,329.611 | 457,660.172 | 465,814.297 | 460,956.182 | 454,900.652 | 423,732.948 | 415,051.09 | 401,912.415 | 392,842.609 | 382,483.971 | 352,070.588 | 340,487.345 | 331,800.676 | 317,614.41 |
Totaal eigen vermogen
| 887,850.885 | 870,890.928 | 858,163.462 | 825,817.552 | 824,297.434 | 812,230.561 | 802,753.933 | 782,542.518 | 770,968.14 | 765,260.639 | 754,340.005 | 691,018.941 | 667,007.739 | 620,122.876 | 606,002.084 | 568,830.283 | 535,317.309 | 509,216.247 | 502,667.231 | 489,137.923 | 470,398.06 | 449,021.96 | 439,825.103 | 417,461.094 | 393,224.892 | 379,303.434 | 382,329.685 | 364,507.696 | 348,071.82 | 333,533.691 | 329,408.742 | 328,437.477 | 322,317.473 | 315,746.354 | 317,920.136 | 309,599.262 | 307,196.285 | 302,449.008 | 301,688.105 | 408,720.612 | 440,060.877 | 439,420.347 | 435,382.778 | 506,583.011 | 523,352.521 | 518,502.693 | 516,218.459 | 453,385.791 | 458,332.661 | 461,329.611 | 457,660.172 | 465,814.297 | 460,956.182 | 454,900.652 | 423,732.948 | 415,051.09 | 401,912.415 | 392,842.609 | 382,483.971 | 352,070.588 | 340,487.345 | 331,800.676 | 317,614.41 |
Totaal passiva en aandeelhoudersvermogen
| 2,896,629.868 | 2,848,670.311 | 2,726,892.636 | 2,680,956.992 | 2,816,476.568 | 2,801,611.745 | 2,560,028.661 | 2,544,657.061 | 2,576,451.713 | 2,442,732.567 | 2,327,054.067 | 2,225,894.38 | 2,373,469.165 | 2,294,072.92 | 2,070,254.078 | 2,035,724.68 | 2,130,347.775 | 2,062,714.195 | 2,006,740.305 | 1,899,164.483 | 1,843,770.965 | 1,704,382.537 | 1,726,211.682 | 1,718,819.131 | 1,793,290.188 | 1,783,797.591 | 1,582,918.161 | 1,600,169.195 | 1,675,066.626 | 1,453,619.839 | 1,513,435.499 | 1,314,558.936 | 1,360,892.122 | 1,277,086.853 | 1,224,683.471 | 1,232,995.581 | 1,321,255.087 | 1,291,036.896 | 1,238,256.092 | 1,404,543.156 | 1,465,673.576 | 1,444,946.46 | 1,481,928.439 | 1,529,851.855 | 1,691,107.94 | 1,616,297.241 | 1,619,835.867 | 1,270,119.281 | 1,331,922.536 | 1,354,603.883 | 1,311,382.666 | 1,149,330.88 | 1,207,759.511 | 1,136,297.598 | 1,113,422.487 | 1,150,916.706 | 1,062,585.164 | 845,570.452 | 757,940.485 | 689,290.735 | 597,967.868 | 625,841.059 | 602,969.416 |