Hanexpress.Co., Ltd
KRX:014130.KS
3585 (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 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 16,163.224 | 12,052.318 | 22,443.169 | 33,761.171 | 34,502.828 | 30,418.337 | 17,005.892 | 13,378.651 | 8,529.894 | 7,088.465 | 10,531.695 | 4,976.795 | 5,836.567 | 4,640.89 | 4,328.113 | 7,409.22 | 6,965.718 | 4,340.732 | 4,534.174 | 4,493.444 | 4,746.886 | 3,561.167 | 2,269.153 | 2,804.243 | 3,414.331 | 3,480.955 | 2,800.636 | 3,725.605 | 2,618.72 | 3,214.331 | 2,432.432 | 1,610.202 | 3,789.559 | 3,389.374 | 4,317.635 | 4,091.965 | 4,281.43 | 3,200.923 | 3,466.516 | 3,461.053 | 2,720.05 | 3,583.211 | 4,414.238 | 4,416.732 | 3,122.387 | 3,206.492 | 3,359.882 | 2,835.209 | 1,689.737 | 1,537.072 | 2,816.722 | 1,958.101 | 1,448.227 | 742.75 | 770.915 | 1,104.855 | 2,096.44 | 886.096 | 2,272.816 | 1,213.808 | 1,023.612 | 1,051.467 | 848.692 | 846.99 | 1,731.236 | 674.135 | 500.019 |
Kortetermijnbeleggingen
| 2,817.08 | 4,149.614 | 1,289.4 | 2,344.8 | 1,444.08 | 2,434.18 | 2,394.03 | 1,578.28 | 2,269.04 | 2,124.954 | 2,080.553 | 1,303.39 | 1,253 | 690.1 | 10 | 120 | 30 | 5.584 | 13.584 | 25.584 | 41.584 | 53.584 | 2 | 2 | 2 | 22 | 92 | 92 | 2 | 2 | 2 | 2 | 2 | 6.1 | 8.6 | 12.6 | 16.9 | 19.5 | 24.5 | 25.75 | 27 | 27 | 27 | 10 | -9,183.916 | -8,239.406 | -7,971.449 | -7,564.349 | 1,179.5 | 1,078.1 | 0 | 0 | 0 | 0 | 0 | 300 | 0 | 1,588.52 | 312.58 | 16.84 | 17.04 | 17.04 | 21.06 | 21.06 | 69.06 | 723.82 | 978.801 |
Liquide middelen en kortetermijnbeleggingen
| 18,980.305 | 16,201.932 | 23,732.569 | 36,105.971 | 35,946.908 | 32,852.517 | 19,399.922 | 14,956.931 | 10,798.934 | 9,213.419 | 12,612.248 | 6,280.185 | 7,089.567 | 5,330.99 | 4,338.113 | 7,529.22 | 6,995.718 | 4,340.732 | 4,534.174 | 4,519.028 | 4,788.47 | 3,614.751 | 2,271.153 | 2,806.243 | 3,416.331 | 3,502.955 | 2,892.636 | 3,817.605 | 2,620.72 | 3,216.331 | 2,434.432 | 1,612.202 | 3,791.559 | 3,395.474 | 4,326.235 | 4,104.565 | 4,298.33 | 3,220.423 | 3,491.016 | 3,486.803 | 2,747.05 | 3,610.211 | 4,441.238 | 4,426.732 | 3,122.387 | 3,206.492 | 3,359.882 | 2,835.209 | 2,869.237 | 2,615.172 | 2,816.722 | 1,958.101 | 1,448.227 | 742.75 | 770.915 | 1,404.855 | 2,096.44 | 2,474.616 | 2,585.396 | 1,230.648 | 1,040.652 | 1,068.507 | 869.752 | 868.05 | 1,800.296 | 1,397.955 | 1,478.82 |
Nettovorderingen
| 109,355.793 | 106,240.841 | 95,562.963 | 109,117.263 | 104,188.369 | 116,418.931 | 118,037.982 | 142,854.683 | 131,696.393 | 128,290.668 | 121,627.162 | 129,090.519 | 120,818.292 | 117,207.22 | 101,109.098 | 105,104.799 | 100,425.741 | 95,433.864 | 89,119.943 | 88,949.883 | 91,934 | 0 | 85,700.104 | 93,778.684 | 0 | 83,325.668 | 82,194.331 | 81,985.787 | 73,236.722 | 0 | 68,450.787 | 68,099.334 | 61,996.409 | 65,944.495 | 65,670.991 | 0 | 0 | 0 | 50,228.75 | 48,181.416 | 0 | 42,415.946 | 43,558.634 | 44,374.305 | 0 | 0 | 38,656.425 | 0 | 47,989.888 | 45,733.835 | 42,477.386 | 39,116.854 | 36,551.535 | 0 | 29,966.466 | 29,799.512 | 0 | 0 | 0 | 0 | 27,389.753 | 26,266.223 | 27,664.335 | 0 | 0 | 21,389.073 | 0 |
Voorraad
| 4,435.376 | 4,065.168 | 3,885.499 | 4,766.362 | 4,949.511 | 6,526.212 | 6,066.392 | 6,580.943 | 6,796.393 | 4,449.556 | 4,349.974 | 3,167.741 | 2,850.094 | 2,798.055 | 2,689.317 | 1,970.277 | 1,866.238 | 2,150.227 | 2,169.707 | 2,582.638 | 2,658.814 | 2,721.944 | 2,569.221 | 2,463.308 | 2,258.722 | 2,708.274 | 2,756.284 | 3,117.543 | 2,805.269 | 1,792.726 | 1,843.146 | 2,383.201 | 2,875.62 | 2,763.327 | 2,587.485 | 2,765.371 | 2,671.053 | 2,520.402 | 1,721.808 | 1,534.813 | 1,225.317 | 850.137 | 716.874 | 834.466 | 920.229 | 493.159 | 231.475 | 180.885 | 211.873 | 187.791 | 184.527 | 146.656 | 183.285 | 143.852 | 94.497 | 94.394 | 102.249 | 104.808 | 107.448 | 88.624 | 89.38 | 103.419 | 91.25 | 82.24 | 83.903 | 89.945 | 119.415 |
Overige vlottende activa
| 6,346.704 | 4,165.338 | 3,461.771 | -0 | 0 | 0.001 | -0.001 | 0 | -0.001 | -0.001 | -0.002 | 0 | -0.001 | -0.001 | -0 | 0 | 0 | 0 | -0 | -0.002 | 0 | 89,256.284 | -0 | -0.001 | 88,784.588 | -0.001 | 0 | 0.001 | 2,561.496 | 70,242.396 | -0 | 0.001 | -0.001 | -0.001 | -0 | 64,147.179 | 58,665.339 | 54,019.934 | 0.001 | -0.001 | 47,628.387 | 0.001 | 0.001 | 0.001 | 46,644.334 | 41,709.314 | 0.001 | 36,564.792 | 3.791 | -0.001 | -0.001 | 0.001 | 0.001 | 38,344.537 | -0.002 | -0.002 | 28,093.392 | 22,128.753 | 23,833.653 | 22,287.567 | -0.001 | -0.002 | 0.001 | 25,572.746 | 27,804.566 | -0.001 | 20,275.953 |
Totaal vlottende activa
| 139,118.177 | 130,673.279 | 126,642.802 | 149,989.596 | 145,084.788 | 155,797.66 | 143,504.296 | 164,392.557 | 149,291.719 | 141,953.642 | 138,589.382 | 138,538.446 | 130,757.952 | 125,336.264 | 108,136.528 | 114,604.296 | 109,287.697 | 101,924.823 | 95,823.824 | 96,051.548 | 99,381.284 | 95,592.979 | 90,540.477 | 99,048.234 | 94,459.641 | 89,536.896 | 87,843.251 | 88,920.936 | 81,224.207 | 75,251.453 | 72,728.365 | 72,094.738 | 68,663.587 | 72,103.295 | 72,584.711 | 71,017.115 | 65,634.722 | 59,760.759 | 55,441.575 | 53,203.031 | 51,600.754 | 46,876.295 | 48,716.746 | 49,635.504 | 50,686.95 | 45,408.965 | 42,247.783 | 39,580.886 | 51,074.789 | 48,536.797 | 45,478.634 | 41,221.612 | 38,183.048 | 39,231.139 | 30,831.876 | 31,298.759 | 30,292.081 | 24,708.177 | 26,526.497 | 23,606.839 | 28,519.784 | 27,438.147 | 28,625.338 | 26,523.036 | 29,688.765 | 22,876.972 | 21,874.188 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 266,845.066 | 270,447.54 | 274,017.02 | 227,346.72 | 231,613.103 | 231,525.424 | 235,766.862 | 229,742.84 | 237,612.644 | 202,556.829 | 207,295.471 | 171,974.395 | 167,609.35 | 165,499.548 | 167,230.116 | 166,831.359 | 167,541.373 | 157,085.526 | 147,298.192 | 122,992.519 | 118,590.857 | 117,797.556 | 86,876.012 | 83,928.918 | 82,489.715 | 81,910.744 | 79,927.249 | 65,903.769 | 65,273.632 | 55,889.429 | 55,596.113 | 54,299.705 | 54,006.539 | 46,979.532 | 44,412.445 | 42,259.198 | 42,044.886 | 24,496.389 | 24,657.18 | 24,651.9 | 24,970.444 | 23,863.775 | 24,228.781 | 24,186.407 | 24,679.647 | 25,014.222 | 24,526.584 | 17,322.243 | 17,745.501 | 17,494.679 | 17,196.954 | 21,402.065 | 21,504.327 | 21,660.958 | 20,075.553 | 21,365.508 | 21,477.221 | 21,501.701 | 20,890.62 | 21,129.204 | 18,529.519 | 17,988.088 | 17,943.453 | 17,435.734 | 15,200.708 | 15,281.683 | 15,392.278 |
Goodwill
| 609.447 | 609.447 | 609.447 | 609.447 | 609.447 | 609.447 | 609.447 | 609.447 | 609.447 | 609.447 | 609.447 | 609.447 | 609.447 | 609.447 | 609.447 | 595.549 | 595.549 | 595.549 | 595.549 | 595.549 | 595.549 | 595.549 | 595.548 | 595.549 | 595.549 | 595.549 | 595.549 | 595.549 | 595.549 | 595.549 | 595.549 | 595.549 | 595.549 | 595.549 | 595.549 | 595.549 | 595.549 | 595.549 | 595.549 | 595.549 | 595.549 | 595.549 | 595.549 | 595.549 | 595.549 | 595.549 | 595.549 | 595.549 | 595.546 | 595.549 | 595.549 | 769.025 | 814.262 | 859.499 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 3,216.101 | 3,173.326 | 3,216.319 | 3,284.785 | 3,283.343 | 3,283.521 | 3,283.605 | 3,321.596 | 3,275.123 | 3,275.387 | 3,234.733 | 3,181.035 | 3,075.167 | 2,962.484 | 2,739.698 | 2,622.198 | 2,486.077 | 2,459.763 | 2,460.184 | 2,481.437 | 2,467.926 | 2,468.541 | 2,468.918 | 2,428.457 | 2,429.427 | 2,395.286 | 2,137.781 | 2,154.152 | 2,010.768 | 2,010.938 | 1,971.007 | 1,790.937 | 1,792.054 | 1,006.797 | 597.543 | 595.222 | 595.272 | 595.515 | 595.859 | 1,114.81 | 1,072.134 | 1,071.312 | 1,069.09 | 1,069.106 | 1,069.613 | 1,069.49 | 1,069.395 | 1,264.789 | 1,396.742 | 1,396.739 | 1,396.739 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 609.447 | 609.447 | 3,825.766 | 3,894.232 | 3,892.79 | 3,892.968 | 3,893.052 | 3,931.043 | 3,884.57 | 3,884.834 | 3,844.18 | 3,790.482 | 3,684.614 | 3,571.931 | 3,349.145 | 3,217.747 | 3,081.626 | 3,055.312 | 3,055.733 | 3,076.986 | 3,063.475 | 3,064.09 | 3,064.466 | 3,024.006 | 3,024.976 | 2,990.835 | 2,733.33 | 2,749.701 | 2,606.317 | 2,606.487 | 2,566.556 | 2,386.486 | 2,387.603 | 1,602.346 | 1,193.092 | 1,190.771 | 1,190.821 | 1,191.064 | 1,191.408 | 1,710.359 | 1,667.683 | 1,666.861 | 1,664.639 | 1,664.655 | 1,665.162 | 1,665.039 | 1,664.944 | 1,860.338 | 1,992.288 | 1,992.288 | 1,992.288 | 769.025 | 814.262 | 859.499 | 0 | 2,921.824 | 0 | 4,141.662 | 0 | 2,974.738 | 2,999.887 | 3,027.671 | 0 | 3,065.187 | 0 | 3,548.917 | 0 |
Langetermijnbeleggingen
| 18,423.029 | 19,119.417 | 17,955.953 | 7,111.267 | 7,693.464 | 6,663.301 | 6,406.356 | 7,601.381 | 6,603.397 | 6,939.205 | 6,378.49 | 5,014.399 | 5,760.848 | 4,825.018 | 5,306.803 | 5,562.574 | 5,449.442 | 4,630.922 | 4,585.373 | 4,582.923 | 4,601.844 | 4,613.026 | 4,748.673 | 4,797.256 | 4,934.202 | 3,811.656 | 3,912.904 | 4,213.182 | 3,123.929 | 3,194.341 | 3,283.495 | 3,413.688 | 3,443.002 | 3,183.999 | 3,266.194 | 3,375.655 | 3,454.561 | 2,992.23 | 2,995.255 | 3,363.211 | 3,367.461 | 674.211 | 680.961 | 731.711 | 9,862.377 | 8,917.867 | 8,649.91 | 10,038.95 | 1,295.101 | 1,396.501 | 0 | 0 | 0 | 0 | 0 | -11.539 | 0 | -646.244 | 629.696 | 925.436 | 829.296 | 833.621 | 836.776 | 842.041 | 1,500.156 | 852.161 | 464.88 |
Belastingvorderingen
| 2,042.778 | 2,148.485 | 1,161.076 | 14,819.345 | 12,908.68 | -6,663.301 | 0 | -7,601.381 | -6,603.397 | 4,203.95 | 4,139.859 | 2,387.356 | 2,049.659 | 2,266.008 | 2,389.275 | 2,104.826 | 1,868.825 | 1,617.583 | 1,607.284 | 1,775.044 | 1,755.468 | 791.815 | 1,084.72 | 1,186.492 | 1,085.565 | 953.913 | 914.896 | 1,183.181 | 1,144.925 | 1,118.988 | 970.206 | 1,178.136 | 1,060.571 | 797.595 | 805.849 | 1,061.809 | 957.927 | 832.348 | 793.45 | 768.969 | 711.824 | 684.885 | 645.128 | 847.481 | 858.975 | 895.746 | 896.872 | 953.387 | 685.348 | 725.177 | 638.106 | 601.262 | 776.736 | 689.717 | 658.031 | 656.931 | 808.959 | 650.301 | 621.284 | 634.567 | 677.851 | 663.553 | 631.733 | 545.007 | 394.71 | 414.595 | 0 |
Overige niet-vlottende activa
| 5,807.471 | 6,432.023 | 3,927.901 | -0 | -0.001 | 24,588.758 | 18,376.401 | 21,438.151 | 18,746.827 | 13,989.63 | 14,527.457 | 12,954.75 | 13,215.593 | 15,837.557 | 15,276.102 | 15,550.742 | 15,820.521 | 13,789.201 | 14,098.029 | 14,006.151 | 13,955.039 | 14,085.774 | 13,268.201 | 12,710.291 | 12,694.239 | 12,690.616 | 12,883.701 | 12,615.534 | 12,478.164 | 12,030.902 | 11,680.638 | 11,247.071 | 11,058.496 | 9,775.807 | 9,395.598 | 9,901.715 | 9,669.429 | 9,811.021 | 9,767.41 | 9,833.688 | 9,730.847 | 9,455.268 | 9,443.728 | 9,230.649 | 0.001 | -0.001 | 0 | -0.001 | 8,826.377 | 8,272.53 | 8,799.595 | 6,095.581 | 6,152.29 | 4,651.836 | 2,880.841 | 0.001 | 2,822.728 | -0.001 | 3,246.944 | -0.002 | -0.001 | -0.002 | 3,059.473 | -0.001 | 2,865.891 | 0.001 | 4,237.422 |
Totaal niet-vlottende activa
| 293,727.79 | 298,756.913 | 300,887.716 | 253,171.563 | 256,108.036 | 260,007.15 | 264,442.671 | 255,112.035 | 260,244.041 | 231,574.448 | 236,185.457 | 196,121.382 | 192,320.064 | 192,000.062 | 193,551.441 | 193,267.248 | 193,761.788 | 180,178.544 | 170,644.611 | 146,433.623 | 141,966.683 | 140,352.261 | 109,042.072 | 105,646.963 | 104,228.697 | 102,357.764 | 100,372.079 | 86,665.367 | 84,626.967 | 74,840.147 | 74,097.008 | 72,525.086 | 71,956.211 | 62,339.279 | 59,073.179 | 57,789.148 | 57,317.624 | 39,323.052 | 39,404.704 | 40,328.127 | 40,448.259 | 36,345 | 36,663.236 | 36,660.903 | 37,066.162 | 36,492.873 | 35,738.31 | 30,174.917 | 30,544.615 | 29,881.175 | 28,626.943 | 28,867.933 | 29,247.615 | 27,862.01 | 23,614.425 | 24,932.725 | 25,108.908 | 25,647.419 | 25,388.544 | 25,663.943 | 23,036.552 | 22,512.931 | 22,471.435 | 21,887.968 | 19,961.465 | 20,097.357 | 20,094.58 |
Totaal activa
| 432,845.968 | 429,430.192 | 427,530.518 | 403,161.159 | 401,192.824 | 415,804.811 | 407,946.966 | 419,504.592 | 409,535.759 | 373,528.09 | 374,774.84 | 334,659.828 | 323,078.016 | 317,336.326 | 301,687.969 | 307,871.544 | 303,049.485 | 282,103.367 | 266,468.435 | 242,485.171 | 241,347.967 | 235,945.24 | 199,582.549 | 204,695.197 | 198,688.337 | 191,894.66 | 188,215.33 | 175,586.303 | 165,851.174 | 150,091.6 | 146,825.373 | 144,619.824 | 140,619.798 | 134,442.574 | 131,657.889 | 128,806.263 | 122,952.345 | 99,083.811 | 94,846.279 | 93,531.158 | 92,049.013 | 83,221.294 | 85,379.983 | 86,296.407 | 87,753.112 | 81,901.838 | 77,986.093 | 69,755.803 | 81,619.403 | 78,417.972 | 74,105.577 | 70,089.545 | 67,430.663 | 67,093.148 | 54,446.301 | 56,231.484 | 55,400.989 | 50,355.596 | 51,915.041 | 49,270.782 | 51,556.336 | 49,951.078 | 51,096.773 | 48,411.004 | 49,650.23 | 42,974.329 | 41,968.768 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 55,644.833 | 47,749.663 | 46,593.777 | 47,743.694 | 45,406.614 | 51,765.855 | 55,884.268 | 60,933.564 | 65,183.992 | 66,583.893 | 63,288.378 | 58,988.88 | 54,043.513 | 56,186.907 | 46,093.193 | 52,499.514 | 51,807.846 | 49,379.206 | 45,917.118 | 42,958.445 | 65,356.889 | 0 | 43,890.53 | 61,011.934 | 0 | 0 | 41,686.692 | 47,860.384 | 42,561.744 | 38,516.494 | 36,392.206 | 0 | 0 | 33,534.319 | 36,862.743 | 0 | 30,200.488 | 29,647.751 | 29,056.07 | 26,616.877 | 0 | 25,043.211 | 26,101.226 | 25,098.191 | 33,660.353 | 0 | 27,014.639 | 0 | 0 | 0 | 0 | 34,003.141 | 32,840.461 | 32,467.098 | 26,344.976 | 26,358.962 | 24,784.698 | 22,549.868 | 24,098.109 | 26,772.452 | 28,093.745 | 24,784.892 | 24,502.133 | 24,640.95 | 27,090.413 | 25,043.196 | 24,608.012 |
Kortlopende schulden
| 149,428.675 | 149,446.149 | 141,167.32 | 128,412.979 | 99,087.54 | 105,363.321 | 106,498.676 | 95,671.436 | 102,057.932 | 159,593.144 | 154,271.746 | 141,140.421 | 133,900.848 | 133,537.655 | 128,780.716 | 68,771.069 | 73,453.185 | 53,369.857 | 54,894.935 | 54,558.294 | 50,941.341 | 55,117.3 | 72,915.829 | 53,435.59 | 69,559.245 | 41,367.208 | 46,219.044 | 44,621.258 | 39,808.343 | 20,025.582 | 19,500 | 18,230 | 17,200 | 19,700 | 15,000 | 20,000 | 21,320 | 15,300 | 11,950 | 12,500 | 14,500 | 9,421.519 | 21,901.213 | 22,347.314 | 14,536.706 | 10,644.784 | 15,364.37 | 10,000 | 8,427 | 8,977.722 | 6,000 | 3,000 | 3,000 | 5,350 | 5,162.751 | 6,065 | 7,488.12 | 6,016.64 | 6,730.86 | 2,980.08 | 4,751.18 | 7,906.88 | 10,146.88 | 8,556.88 | 7,209.88 | 3,556.88 | 3,562.88 |
Belastingschulden
| 79.707 | 113.476 | 169.647 | 1,401.949 | 1,674.957 | 1,462.119 | 1,283.282 | 2,011.935 | 1,181.317 | 2,420.952 | 1,479.679 | 3,120.798 | 2,523.9 | 1,740.138 | 1,231.038 | 2,339.81 | 1,711.537 | 1,282.497 | 980.92 | 2,428.432 | 2,212.911 | 1,304.334 | 1,740.941 | 2,032.004 | 1,589.11 | 2,078.017 | 1,915.406 | 2,626.544 | 2,105.167 | 1,802.447 | 1,129.963 | 1,570.547 | 1,806.576 | 1,997.299 | 2,404.872 | 2,461.957 | 1,161.919 | 926.411 | 1,278.696 | 1,851.177 | 1,276.444 | 997.914 | 1,381.063 | 1,719.849 | 1,436.181 | 955.51 | 768.824 | 1,718.172 | 1,519.603 | 1,559.655 | 1,427.769 | 1,781.561 | 1,408.927 | 1,080.18 | 806.44 | 1,149.828 | 1,157.983 | 1,059.12 | 1,216.344 | 1,129.056 | 929.713 | 886.827 | 837.984 | 508.46 | 481.569 | 454.236 | 674.705 |
Uitgestelde opbrengsten
| 215.542 | 764.643 | 252.954 | 12,827.172 | 11,963.671 | 391.526 | 251.315 | 745.65 | 625.478 | 443.381 | 27,126.464 | 18,307.27 | 23,862.443 | 17,076.02 | 18,423.699 | 9,946.079 | 9,210.383 | 7,448.339 | 15,997.311 | 8,093.663 | 2,749.348 | 0 | 7,665.151 | 2,032.004 | 0 | 0 | 8,988.662 | 3,030.161 | 2,105.167 | 1,802.447 | 7,834.698 | 0 | 0 | 1,997.299 | 9,020.55 | 0 | 1,161.919 | 5,932.724 | 5,568.929 | 5,368.767 | 0 | 997.914 | 4,688.386 | 6,236.212 | 1,436.181 | 0 | 5,583.158 | 0 | 0 | 0 | 0 | 5,176.025 | 4,591.617 | 1,080.18 | 1,947.369 | 2,817.025 | 1,157.983 | 2,088.684 | 1,216.344 | 1,129.056 | 929.713 | 1,431.176 | 1,378.052 | 1,069.149 | 481.569 | 920.234 | 674.705 |
Overige kortlopende verplichtingen
| 13,471.324 | 21,555.157 | 29,061.585 | 0.001 | 0.001 | 12,813.426 | 14,001.769 | 17,299.722 | 18,584.181 | 14,847.256 | 0.002 | -0 | -0 | 0.001 | 0.001 | -0 | -0.001 | -0.001 | 0 | 0.001 | 0.001 | 60,696.91 | -0 | 7,189.344 | 50,907.813 | 52,491.736 | -0.001 | 0.001 | 4,202.729 | 5,022.163 | 0.001 | 42,674.712 | 42,076.345 | 8,118.905 | -0 | 38,855.037 | 4,618.807 | -0.001 | 0 | -0.001 | 31,281.377 | 3,236.269 | 0.001 | -0.001 | 5,014.533 | 40,653.759 | -0.001 | 36,681.25 | 52,971.744 | 51,478.81 | 52,310.736 | -0.001 | -0.001 | 3,008.921 | 0.001 | 0.001 | 1,473.492 | -0.001 | 1,056.923 | 1,046.265 | 963.683 | -0.001 | 0.001 | -0.001 | 820.392 | -0.001 | 406.04 |
Totaal kortlopende verplichtingen
| 218,760.374 | 219,515.613 | 217,075.636 | 188,983.846 | 156,457.826 | 170,334.128 | 176,636.027 | 174,650.371 | 186,451.582 | 241,467.674 | 244,686.591 | 218,436.571 | 211,806.804 | 206,800.583 | 193,297.608 | 131,216.662 | 134,471.413 | 110,197.402 | 116,809.364 | 105,610.402 | 119,047.58 | 115,814.21 | 124,471.51 | 123,668.872 | 120,467.058 | 93,858.944 | 96,894.397 | 95,511.804 | 88,677.983 | 65,366.686 | 63,726.904 | 60,904.712 | 59,276.345 | 63,350.523 | 60,883.293 | 58,855.037 | 57,301.214 | 50,880.474 | 46,574.999 | 44,485.643 | 45,781.377 | 38,698.913 | 52,690.825 | 53,681.716 | 54,647.773 | 51,298.543 | 47,962.167 | 46,681.25 | 61,398.744 | 60,456.532 | 58,310.736 | 42,179.165 | 40,432.077 | 41,906.199 | 33,455.097 | 35,240.988 | 34,904.293 | 30,655.191 | 33,102.236 | 31,927.853 | 34,738.321 | 34,122.947 | 36,027.066 | 34,266.978 | 35,602.254 | 29,520.309 | 29,251.637 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 87,546.4 | 79,996.8 | 75,352.144 | 105,701.541 | 135,167.365 | 135,414.134 | 122,523.706 | 132,118.126 | 115,170.659 | 53,823.665 | 55,137.012 | 32,576.321 | 31,796.138 | 37,351.971 | 37,960.921 | 97,718.201 | 91,172.159 | 98,105.877 | 76,826.445 | 61,972.745 | 49,836.291 | 29,684.66 | 6,034.66 | 13,125 | 12,495 | 33,795 | 27,083.2 | 14,384 | 14,384 | 24,534 | 24,064 | 23,334 | 23,334 | 15,304 | 15,304 | 14,000 | 14,000 | 240.88 | 0 | 0 | 0 | 0 | 2,075.2 | 2,075.2 | 4,075.2 | 4,075.2 | 4,075.2 | 2,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.12 | 16.64 | 30.86 | 45.08 | 59.3 | 73.52 | 101.74 |
Uitgestelde opbrengsten niet-vlottend
| 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 | 0 | 2,026.256 | 0 | 1,958.54 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 3,609.124 | 4,002.921 | 3,485.006 | 2,529.71 | 2,654.215 | 2,878.456 | 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 | 0.672 | 0 | 0 | 0 | 0 | 0 | 0 | 34.001 | 0 | 0 | 0 | 10.356 | 15.085 | 20.108 |
Overige niet-vlottende verplichtingen
| 44,613.602 | 47,908.809 | 50,498.473 | 850.967 | 958.05 | 1,028.537 | 902.904 | 2,483.436 | 1,902.439 | 1,840.925 | 1,435.893 | 3,066.014 | 2,678.074 | 2,280.27 | 1,837.718 | 1,996.309 | 1,443.758 | 1,002.114 | 720.605 | 2,960.721 | 3,051.782 | 23,771.88 | 2,104.363 | 2,252.72 | 1,898.395 | 1,580.671 | 1,203.785 | 2,664.384 | 2,277.513 | 2,103.195 | 1,756.356 | 2,706.924 | 2,441.143 | 2,180.697 | 2,104.847 | 3,542.988 | 3,284.614 | 2,692.724 | 2,674.566 | 3,126.835 | 2,943.332 | 2,979.659 | 2,758.376 | 3,613.593 | 3,981.361 | 4,265.475 | 4,023.813 | 4,417.902 | 3,783.08 | 3,587.385 | 3,372.974 | 3,521.58 | 4,189.034 | 4,003.573 | 1,629.311 | 1,800.986 | 2,259.637 | 2,313.563 | 2,529.342 | 2,516.299 | 2,341.296 | 2,291.634 | 2,273.493 | 2,175.955 | 0.001 | 1,967.524 | -0.001 |
Totaal niet-vlottende verplichtingen
| 132,160.002 | 127,905.609 | 125,850.617 | 110,161.631 | 140,128.335 | 139,927.677 | 125,956.32 | 137,255.777 | 119,951.554 | 55,664.59 | 56,572.905 | 35,642.335 | 34,474.211 | 39,632.241 | 39,798.639 | 99,714.51 | 92,615.918 | 99,107.991 | 77,547.05 | 64,933.466 | 52,888.073 | 53,456.54 | 8,139.023 | 15,377.72 | 14,393.395 | 35,375.671 | 28,286.985 | 17,048.384 | 16,661.513 | 26,637.195 | 25,820.356 | 26,040.924 | 25,775.143 | 17,484.697 | 17,408.847 | 17,542.988 | 17,284.614 | 2,933.604 | 2,674.566 | 3,126.835 | 2,943.332 | 2,979.659 | 4,833.576 | 5,688.793 | 8,056.561 | 8,340.675 | 8,099.013 | 6,417.902 | 3,783.08 | 3,587.385 | 3,372.974 | 3,521.58 | 4,189.034 | 4,004.245 | 1,629.311 | 1,800.986 | 2,259.637 | 2,313.563 | 2,529.342 | 2,516.299 | 2,383.417 | 2,308.274 | 2,304.353 | 2,221.035 | 2,095.913 | 2,056.129 | 2,080.387 |
Totaal passiva
| 350,920.376 | 347,421.222 | 342,926.253 | 299,145.477 | 296,586.161 | 310,261.805 | 302,592.348 | 311,906.148 | 306,403.136 | 297,132.264 | 301,259.496 | 254,078.905 | 246,281.015 | 246,432.824 | 233,096.248 | 230,931.172 | 227,087.331 | 209,305.393 | 194,356.414 | 170,543.869 | 171,935.652 | 169,270.75 | 132,610.533 | 139,046.593 | 134,860.453 | 129,234.614 | 125,181.382 | 112,560.188 | 105,339.496 | 92,003.881 | 89,547.26 | 86,945.635 | 85,051.488 | 80,835.22 | 78,292.14 | 76,398.025 | 74,585.828 | 53,814.078 | 49,249.565 | 47,612.478 | 48,724.709 | 41,678.571 | 57,524.402 | 59,370.509 | 62,704.334 | 59,639.218 | 56,061.18 | 53,099.152 | 65,181.824 | 64,043.916 | 61,683.71 | 45,700.745 | 44,621.111 | 45,910.443 | 35,084.408 | 37,041.974 | 37,163.93 | 32,968.754 | 35,631.579 | 34,444.153 | 37,121.737 | 36,431.221 | 38,331.419 | 36,488.013 | 37,698.167 | 31,576.438 | 31,332.025 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 17,752.942 | 17,752.942 | 17,752.942 | 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 | 0 |
Gewone aandelen
| 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 |
Ingehouden winsten
| 44,555.023 | 44,503.768 | 47,832.446 | 69,192.597 | 70,087.395 | 70,580.54 | 71,142.806 | 71,212.77 | 67,934.169 | 65,525.041 | 63,319.869 | 70,755.499 | 67,780.783 | 62,203.675 | 60,279.012 | 67,587.548 | 66,650.104 | 63,403.527 | 62,980.787 | 62,799.758 | 60,364.26 | 58,126.979 | 58,703.225 | 58,118.193 | 56,049.612 | 54,900.653 | 55,492.334 | 55,160.63 | 52,662.768 | 50,570.304 | 49,451.048 | 50,047.063 | 47,550.791 | 45,487.902 | 45,393.906 | 44,440.534 | 40,537.186 | 37,500.433 | 37,848.063 | 38,278.594 | 35,794.094 | 33,874.267 | 20,159.5 | 19,207.768 | 17,177.339 | 14,498.271 | 14,246.021 | 8,925.162 | 8,706.091 | 6,642.567 | 4,690.379 | 16,657.312 | 15,078.063 | 13,451.217 | 11,630.405 | 11,458.021 | 10,505.571 | 9,655.354 | 8,551.974 | 7,635.174 | 7,205.065 | 6,290.323 | 5,535.82 | 4,693.457 | 4,220.575 | 3,666.403 | 2,905.254 |
Overige gereserveerde algehele resultaten
| 3,078.505 | 2,777.753 | 2,308.323 | 2,792.407 | 2,643.542 | 3,027.387 | 2,391.2 | 3,675.967 | 2,989.727 | 2,724.287 | 2,543.286 | 2,273.189 | 1,885.53 | 1,801.017 | 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 |
Overige totale aandeelhoudersvermogen
| 6,762.98 | 6,764.9 | 6,764.9 | 22,179.015 | 22,179.015 | 22,398.282 | 22,522.702 | 23,298.238 | 23,298.238 | -124.385 | -124.385 | 35.91 | 35.91 | 35.91 | 1,662.511 | 2,785.492 | 2,740.377 | 2,812.397 | 2,544.049 | 2,575.551 | 2,516.587 | 2,453.214 | 2,170.4 | 1,427.792 | 1,664.8 | 1,637.016 | 1,414.848 | 1,713.109 | 1,699.312 | 1,404.666 | 1,714.539 | 1,471.526 | 1,841.711 | 1,930.524 | 1,792.57 | 1,967.704 | 1,829.331 | 1,769.3 | 1,748.651 | 1,640.086 | 1,530.21 | 1,668.456 | 1,696.081 | 1,718.129 | 1,871.439 | 1,764.35 | 1,678.892 | 1,731.488 | 1,731.488 | 1,731.488 | 1,731.488 | 1,731.488 | 1,731.488 | 1,731.488 | 1,731.488 | 1,731.488 | 1,731.488 | 1,731.488 | 1,731.488 | 1,191.454 | 1,229.534 | 1,229.534 | 1,229.534 | 1,229.534 | 1,731.488 | 1,731.488 | 1,731.488 |
Totaal eigen vermogen van aandeelhouders
| 78,149.45 | 77,799.363 | 80,658.611 | 100,164.018 | 100,909.952 | 102,006.209 | 102,056.708 | 104,186.975 | 100,222.134 | 74,124.943 | 71,738.77 | 79,064.597 | 75,702.223 | 70,040.602 | 67,941.523 | 76,373.04 | 75,390.481 | 72,215.924 | 71,524.835 | 71,375.309 | 68,880.848 | 66,580.193 | 66,873.625 | 65,545.985 | 63,714.412 | 62,537.669 | 62,907.182 | 62,873.739 | 60,362.08 | 57,974.97 | 57,165.587 | 57,518.589 | 55,392.502 | 53,418.426 | 53,186.476 | 52,408.238 | 48,366.517 | 45,269.733 | 45,596.714 | 45,918.68 | 43,324.304 | 41,542.723 | 27,855.581 | 26,925.897 | 25,048.778 | 22,262.621 | 21,924.913 | 16,656.65 | 16,437.579 | 14,374.055 | 12,421.867 | 24,388.8 | 22,809.551 | 21,182.705 | 19,361.893 | 19,189.509 | 18,237.059 | 17,386.842 | 16,283.462 | 14,826.628 | 14,434.599 | 13,519.857 | 12,765.354 | 11,922.991 | 11,952.063 | 11,397.891 | 10,636.742 |
Totaal eigen vermogen
| 81,925.592 | 82,008.97 | 84,604.265 | 104,015.682 | 104,606.663 | 105,543.006 | 105,354.619 | 107,598.444 | 103,132.623 | 76,395.826 | 73,515.343 | 80,580.922 | 76,797.001 | 70,903.502 | 68,591.722 | 76,940.372 | 75,962.154 | 72,797.974 | 72,112.021 | 71,941.302 | 69,412.315 | 66,674.49 | 66,972.017 | 65,648.605 | 63,827.884 | 62,660.045 | 63,033.947 | 63,026.115 | 60,511.678 | 58,087.719 | 57,278.113 | 57,674.188 | 55,568.31 | 53,607.354 | 53,365.749 | 52,408.238 | 48,366.517 | 45,269.733 | 45,596.714 | 45,918.68 | 43,324.304 | 41,542.723 | 27,855.581 | 26,925.897 | 25,048.778 | 22,262.621 | 21,924.913 | 16,656.65 | 16,437.579 | 14,374.055 | 12,421.867 | 24,388.8 | 22,809.551 | 21,182.705 | 19,361.893 | 19,189.509 | 18,237.059 | 17,386.842 | 16,283.462 | 14,826.628 | 14,434.599 | 13,519.857 | 12,765.354 | 11,922.991 | 11,952.063 | 11,397.891 | 10,636.742 |
Totaal passiva en aandeelhoudersvermogen
| 432,845.968 | 429,430.192 | 427,530.518 | 403,161.159 | 401,192.824 | 415,804.811 | 407,946.966 | 419,504.592 | 409,535.759 | 373,528.09 | 374,774.84 | 334,659.828 | 323,078.016 | 317,336.326 | 301,687.969 | 307,871.544 | 303,049.485 | 282,103.367 | 266,468.435 | 242,485.171 | 241,347.967 | 235,945.24 | 199,582.549 | 204,695.197 | 198,688.337 | 191,894.66 | 188,215.33 | 175,586.303 | 165,851.174 | 150,091.6 | 146,825.373 | 144,619.824 | 140,619.798 | 134,442.574 | 131,657.889 | 128,806.263 | 122,952.345 | 99,083.811 | 94,846.279 | 93,531.158 | 92,049.013 | 83,221.294 | 85,379.983 | 86,296.406 | 87,753.112 | 81,901.839 | 77,986.093 | 69,755.802 | 81,619.403 | 78,417.972 | 74,105.577 | 70,089.545 | 67,430.662 | 67,093.148 | 54,446.301 | 56,231.483 | 55,400.989 | 50,355.596 | 51,915.041 | 49,270.782 | 51,556.336 | 49,951.078 | 51,096.773 | 48,411.004 | 49,650.23 | 42,974.329 | 41,968.768 |