Hansae Yes24 Holdings Co., Ltd
KRX:016450.KS
4735 (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 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 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
| 91,273.419 | 174,375.96 | 105,043.551 | 176,805.776 | 118,544.825 | 159,340.967 | 207,417.506 | 308,589.146 | 280,663.747 | 145,861.932 | 92,174.037 | 148,814.947 | 91,894.957 | 155,417.105 | 152,581.01 | 175,049.501 | 123,117.165 | 82,370.596 | 102,988.77 | 110,790.867 | 74,425.163 | 89,041.699 | 63,695.677 | 103,359.495 | 74,837.256 | 127,619.958 | 80,349.16 | 127,982.792 | 87,776.352 | 109,568.841 | 237,757.619 | 161,934.026 | 90,858.128 | 147,926.27 | 160,720.463 | 129,137.798 | 76,013.002 | 78,865.295 | 73,115.053 | 89,565.467 | 26,217.705 | 47,292.91 | 43,149.257 | 46,978.277 | 43,990.257 | 50,003.462 | 52,560.1 | 61,005.387 | 35,253.97 | 31,296.964 | 43,451.048 | 58,559.123 | 17,974.269 | 27,485.636 | 201.609 | 335.413 | 365.353 | 1,552.318 | 316.08 | 93.735 | 15,745.166 | 5,714.839 | 12,580.854 | 7,026.792 | 9,119.31 | 8,944.015 |
Kortetermijnbeleggingen
| 169,433.65 | 167,265.592 | 185,658.897 | 120,173.209 | 130,270.749 | 125,940.818 | 91,949.009 | 45,135.772 | 56,677.801 | 58,285.527 | 59,384.466 | 111,677.12 | 193,584.532 | 199,863.182 | 168,323.859 | 161,984.652 | 163,002.882 | 140,594.395 | 166,702.842 | 166,469.187 | 208,433.787 | 242,157.165 | 286,503.745 | 336,457.764 | 325,253.923 | 341,987.8 | 337,752.542 | 305,038.193 | 269,047.661 | 202,950.078 | 97,776.163 | 123,895.393 | 157,061.646 | 137,047.474 | 118,228.998 | 153,976.414 | 174,080.382 | 166,033.047 | 151,037.72 | 153,938.581 | 130,289.328 | 159,843.183 | 184,278.874 | 189,392.237 | 187,139.456 | 159,730.985 | 165,188.062 | 168,873.767 | 155,400.588 | 162,843.824 | 146,271.003 | 79,562.717 | 53,005.378 | 115,313.686 | 1,350.1 | 6.1 | 4.9 | 2.7 | 6 | 10,141.517 | 43,049.509 | 43,386.802 | 43,310.013 | 44,025.425 | 2,251.125 | 41,713.922 |
Liquide middelen en kortetermijnbeleggingen
| 260,707.069 | 341,641.552 | 290,702.448 | 296,978.985 | 248,815.574 | 285,281.785 | 299,366.514 | 353,724.918 | 337,341.548 | 204,147.459 | 151,558.503 | 260,492.067 | 285,479.489 | 355,280.287 | 320,904.869 | 337,034.153 | 286,120.047 | 222,964.991 | 269,691.611 | 277,260.054 | 282,858.95 | 331,198.864 | 350,199.422 | 439,817.259 | 400,091.179 | 469,607.758 | 418,101.702 | 433,020.985 | 356,824.013 | 312,518.919 | 335,533.782 | 285,829.419 | 247,919.774 | 284,973.744 | 278,949.461 | 283,114.212 | 250,093.384 | 244,898.342 | 224,152.773 | 243,504.048 | 156,507.033 | 207,136.093 | 227,428.131 | 236,370.514 | 231,129.713 | 209,734.447 | 217,748.162 | 229,879.154 | 190,654.558 | 194,140.788 | 189,722.051 | 138,121.84 | 70,979.647 | 142,799.322 | 1,551.709 | 341.513 | 370.253 | 1,555.018 | 322.08 | 10,235.252 | 58,794.675 | 49,101.641 | 55,890.867 | 51,052.217 | 11,370.435 | 50,657.937 |
Nettovorderingen
| 320,773.792 | 285,198.235 | 311,296.01 | 304,636.366 | 287,777.594 | 290,594.271 | 347,492.998 | 311,516.033 | 383,852.327 | 353,367.707 | 412,507.737 | 286,336.839 | 317,871.369 | 289,873.377 | 330,775.701 | 317,496.077 | 306,656.288 | 231,590.622 | 316,291.488 | 281,379.642 | 240,155.529 | 239,912.587 | 323,303.832 | 298,421.115 | 252,489.848 | 229,657.875 | 321,045.401 | 254,197.613 | 222,190.398 | 210,427.404 | 310,536.584 | 249,871.974 | 216,749.407 | 187,911.848 | 257,873.185 | 249,517.299 | 179,725.09 | 141,492.904 | 170,688.603 | 125,243.917 | 89,736.323 | 105,065.828 | 118,140.021 | 144,167.477 | 101,558.432 | 122,085.744 | 107,669.834 | 119,256.669 | 74,543.513 | 79,208.343 | 86,790.953 | 133,710.843 | 113,485.512 | 94,491.917 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50,371.396 | 43,343.204 |
Voorraad
| 450,294.828 | 409,679.579 | 402,756.528 | 377,328.318 | 439,934.346 | 462,865.931 | 465,507.955 | 482,952.376 | 564,000.11 | 570,614.8 | 553,331.11 | 516,571.869 | 463,252.647 | 397,681.062 | 390,336.149 | 406,577.922 | 427,764.921 | 414,464.531 | 407,615.876 | 449,882.545 | 446,823.77 | 414,299.424 | 401,129.76 | 378,764.276 | 380,687.506 | 337,142.428 | 333,215.771 | 343,049.531 | 361,709.051 | 341,877.077 | 343,045.659 | 336,349.452 | 278,832.417 | 223,387.447 | 249,427.911 | 222,770.292 | 273,174.375 | 182,631.688 | 187,690.674 | 170,487.011 | 206,424.684 | 171,293.354 | 189,833.542 | 165,904.886 | 196,584.785 | 150,252.123 | 166,135.724 | 154,900.099 | 199,845.039 | 151,220.143 | 163,349.613 | 173,241.345 | 201,940.502 | 162,769.5 | 0 | 0 | 0 | 0 | 0 | 0 | 77,067.451 | 69,946.232 | 65,506.045 | 65,279.581 | 68,501.837 | 52,058.859 |
Overige vlottende activa
| 47,229 | 44,538.165 | 23,726.327 | 40,672.582 | 39,165.889 | 37,134.383 | -1,565.025 | 28,062.451 | 30,785.752 | 24,632.58 | 5,118.481 | 38,034.725 | 22,886.87 | 44,089.783 | 4,475.715 | 24,184.432 | 41,106.804 | 26,993.947 | 704.252 | 51,309.047 | 44,330.83 | 45,656.026 | 658.976 | 42,867.443 | 39,433.486 | 40,634.766 | 437.152 | 42,904.562 | 42,095.166 | 40,415.57 | 468.018 | 33,156.46 | 34,034.801 | 37,765.144 | 1,240.667 | 31,286.261 | 27,697.315 | 29,382.536 | 629.899 | 25,117.849 | 26,266.44 | 27,342.777 | 1,446.188 | 15,325.376 | 25,689.107 | 24,650.861 | 1,181.461 | 27,175.059 | 25,589.006 | 27,193.515 | 1,839.74 | 2,160.066 | 2,923.437 | 3,401.705 | 48.964 | 30.527 | 2,295.685 | 98.707 | 125.159 | 1,168.2 | 78,296.255 | 69,071.458 | 55,668.695 | 69,552.275 | 41,918.719 | 4,110.001 |
Totaal vlottende activa
| 1,079,004.689 | 1,081,057.531 | 1,028,481.312 | 1,019,616.252 | 1,015,693.403 | 1,075,876.371 | 1,110,802.443 | 1,176,255.778 | 1,315,979.738 | 1,152,762.546 | 1,122,515.831 | 1,101,435.5 | 1,089,490.375 | 1,086,924.509 | 1,046,492.435 | 1,085,292.584 | 1,061,648.059 | 896,014.091 | 994,303.227 | 1,059,831.288 | 1,014,169.079 | 1,031,066.901 | 1,075,291.99 | 1,159,870.093 | 1,072,702.019 | 1,077,042.827 | 1,072,800.025 | 1,073,172.691 | 982,818.628 | 905,238.97 | 989,584.043 | 905,207.305 | 777,536.399 | 734,038.183 | 787,491.224 | 786,688.064 | 730,690.164 | 598,405.47 | 583,161.949 | 564,352.825 | 478,934.48 | 510,838.052 | 536,847.881 | 561,768.253 | 554,962.037 | 506,723.175 | 492,735.181 | 531,210.981 | 490,632.116 | 451,762.789 | 441,702.358 | 447,234.094 | 389,329.098 | 403,462.444 | 1,600.673 | 372.04 | 2,665.938 | 1,653.725 | 447.239 | 11,403.452 | 214,158.381 | 188,119.331 | 177,065.607 | 185,884.073 | 172,162.387 | 150,170.001 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 602,734.582 | 563,514.706 | 539,431.572 | 441,640.862 | 440,755.243 | 446,640.441 | 417,302.787 | 440,320.215 | 421,696.785 | 404,939.057 | 388,261.217 | 379,300.662 | 375,013.979 | 369,201.593 | 373,443.973 | 391,051.941 | 389,737.269 | 394,009.937 | 385,326.14 | 392,819.343 | 385,653.286 | 362,266.923 | 298,398.708 | 293,742.214 | 294,396.819 | 287,410.711 | 288,000.171 | 300,314.818 | 306,290.237 | 301,709.555 | 308,535.619 | 300,183.287 | 239,018.661 | 233,620.801 | 225,650.13 | 231,661.383 | 215,199.042 | 215,800.217 | 216,802.885 | 154,425.141 | 145,417.854 | 147,984.48 | 141,946.762 | 141,000.362 | 142,552.773 | 131,109.956 | 119,637.735 | 127,290.138 | 120,068.94 | 115,726.548 | 106,241.672 | 104,974.603 | 86,918.784 | 76,389.032 | 23,563.616 | 23,541.094 | 23,282.65 | 23,309.681 | 23,325.056 | 23,342.671 | 9,648.38 | 9,764.273 | 9,846.984 | 9,920.652 | 9,655.772 | 9,725.639 |
Goodwill
| 0 | 0 | 41,019.296 | 0 | 0 | 0 | 42,957.557 | 0 | 0 | 0 | 38,064.891 | 0 | 0 | 0 | 38,889.262 | 0 | 0 | 0 | 39,175.995 | 0 | 0 | 0 | 40,657.286 | 0 | 0 | 83,553.883 | 80,838.16 | 82,190.361 | 0 | 0 | 81,138.841 | 0 | 0 | 0 | 37,897.185 | 0 | 0 | 0 | 35,674.336 | 0 | 0 | 0 | 32,886.738 | 0 | 0 | 0 | 31,197.459 | 0 | 0 | 0 | 31,197.459 | 31,137.351 | 27,567.918 | 27,567.918 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 92,350.915 | 88,402.201 | 44,229.926 | 86,002.453 | 84,042.639 | 82,766.727 | 36,088.016 | 87,991.7 | 89,660.773 | 90,400.094 | 36,393.437 | 74,385.745 | 74,973.933 | 76,474.985 | 27,420.787 | 71,004.817 | 72,379.029 | 74,667.783 | 36,971.42 | 92,598.054 | 93,790.648 | 98,651.291 | 60,107.222 | 146,855.268 | 143,913.459 | 60,051.348 | 62,095.964 | 59,398.067 | 140,290.997 | 140,362.322 | 59,740.564 | 139,748.546 | 69,505.941 | 70,300.507 | 32,428.115 | 72,161.326 | 71,380.751 | 65,098.185 | 30,957.182 | 39,477.811 | 38,653.087 | 38,922.825 | 5,367.333 | 38,765.213 | 39,103.519 | 38,479.228 | 6,813.928 | 36,732.328 | 36,777.04 | 37,099.068 | 6,335.483 | 6,426.753 | 1,706.886 | 1,649.484 | 12.815 | 12.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 92,350.915 | 88,402.201 | 85,249.222 | 86,002.453 | 84,042.639 | 82,766.727 | 79,045.573 | 87,991.7 | 89,660.773 | 90,400.094 | 74,458.328 | 74,385.745 | 74,973.933 | 76,474.985 | 66,310.049 | 71,004.817 | 72,379.029 | 74,667.783 | 76,147.415 | 92,598.054 | 93,790.648 | 98,651.291 | 100,764.508 | 146,855.268 | 143,913.459 | 143,605.231 | 142,934.124 | 141,588.428 | 140,290.997 | 140,362.322 | 140,879.405 | 139,748.546 | 69,505.941 | 70,300.507 | 70,325.3 | 72,161.326 | 71,380.751 | 65,098.185 | 66,631.518 | 39,477.811 | 38,653.087 | 38,922.825 | 38,254.071 | 38,765.213 | 39,103.519 | 38,479.228 | 38,011.387 | 36,732.328 | 36,777.04 | 37,099.068 | 37,532.942 | 37,564.104 | 29,274.804 | 29,217.402 | 12.815 | 12.14 | 0 | 0 | 0 | 0 | 0 | 44,480.085 | 0 | 0 | 3,190.875 | 0 |
Langetermijnbeleggingen
| 436,084.13 | 448,292.995 | 483,013.201 | 252,870.14 | 241,033.524 | 217,058.509 | 272,581.985 | 312,331.744 | 341,413.432 | 491,948.748 | 535,928.371 | 525,928.37 | 242,323.793 | 80,323.995 | 107,473.193 | 16,616.317 | -5,194.355 | 56,613.004 | 28,421.125 | 22,549.798 | -51,134.876 | -100,841.225 | -185,281.409 | -254,692.214 | -256,657.134 | -283,308.733 | -238,107.519 | -205,353.963 | -117,774.028 | 95.3 | 106,008.068 | 143,394.414 | 111,964.265 | 140,272.795 | 156,219.573 | 93,847.066 | 34,344.513 | 37,336.17 | 53,549.873 | 25,085.462 | 46,874.358 | -13,623.065 | -72,446.577 | -108,236.502 | -116,348.855 | -69,074.389 | -74,391.595 | -115,392.898 | -95,186.296 | -111,392.116 | -75,695.357 | 943.662 | 50,215.289 | -72,114.527 | 110,475.447 | 109,919.769 | 109,407.218 | 104,261.448 | 97,877.044 | 13,141.609 | 13,981.893 | 9,993.684 | 239.603 | -1,940.351 | 35,581.155 | -3,600.496 |
Belastingvorderingen
| 11,510.112 | 11,422.024 | 11,083.608 | 15,797.67 | 13,137.591 | 13,977.753 | 14,704.251 | 18,890.982 | 24,054.381 | 24,271.313 | 21,924.807 | 16,167.635 | 17,345.909 | 25,320.364 | 29,353.762 | 30,876.157 | 32,496.697 | 32,383.206 | 28,989.467 | 27,422.6 | 27,485.578 | 25,626.088 | 27,477.919 | 17,183.45 | 21,197.06 | 20,017.717 | 19,603.863 | 22,665.936 | 23,278.51 | 25,020.12 | 24,195.102 | 21,025.815 | 18,674.895 | 17,019.862 | 17,768.761 | 13,223.075 | 10,666.273 | 10,329.133 | 11,125.117 | 8,548.607 | 10,055.243 | 9,982.251 | 10,239.821 | 10,502.85 | 10,622.936 | 9,428.327 | 9,305.058 | 8,832.02 | 7,787.338 | 8,231.65 | 8,060.277 | 9,782.671 | 5,229.444 | 5,143.737 | 25.041 | 105.52 | 25.04 | 621.217 | 0 | 0 | 797.777 | 6,537.177 | 797.777 | 0 | 569.141 | 0 |
Overige niet-vlottende activa
| 5,099.653 | 4,733.083 | 5,087.033 | 179,773.047 | 184,621.925 | 175,929.555 | 142,526.703 | 94,683.014 | 100,083.37 | 98,324.857 | 98,184.506 | 153,174.716 | 234,650.269 | 242,313.466 | 216,939.323 | 213,542.595 | 213,330.219 | 194,322.345 | 218,242.903 | 221,753.217 | 266,557.253 | 298,900.41 | 361,664.672 | 409,679.343 | 395,773.248 | 412,200.697 | 408,414.377 | 380,796.961 | 339,516.48 | 275,346.938 | 171,387.007 | 188,895.904 | 218,353.609 | 197,188.231 | 178,685.867 | 206,897.476 | 222,977.712 | 207,819.035 | 190,047.661 | 191,132.398 | 166,612.644 | 195,158.17 | 218,618.388 | 223,231.045 | 223,489.33 | 195,613.876 | 192,114.315 | 195,564.389 | 183,797.324 | 191,598.255 | 175,308.851 | 106,753.593 | 76,582.741 | 143,485.768 | 1,388.125 | 44.125 | 42.925 | 2.7 | 6 | 10,141.517 | 44,392.919 | -0.001 | 44,362.453 | 44,960.577 | -0.002 | 42,653.672 |
Totaal niet-vlottende activa
| 1,147,779.392 | 1,116,365.009 | 1,123,864.635 | 976,084.171 | 963,590.922 | 936,372.985 | 926,161.298 | 954,217.655 | 976,908.741 | 1,109,884.068 | 1,118,757.228 | 1,148,957.127 | 944,307.883 | 793,634.402 | 793,520.301 | 723,091.828 | 702,748.859 | 751,996.275 | 737,127.05 | 757,143.012 | 722,351.889 | 684,603.487 | 603,024.397 | 612,768.061 | 598,623.452 | 579,925.623 | 620,845.015 | 640,012.18 | 691,602.196 | 742,534.235 | 751,005.201 | 793,247.966 | 657,517.371 | 658,402.196 | 648,649.63 | 617,790.326 | 554,568.291 | 536,382.74 | 538,157.053 | 418,669.419 | 407,613.186 | 378,424.661 | 336,612.465 | 305,262.968 | 299,419.703 | 305,556.998 | 284,676.901 | 253,025.977 | 253,244.346 | 241,263.405 | 251,448.386 | 260,018.633 | 248,221.062 | 182,121.412 | 135,465.044 | 133,622.648 | 132,757.833 | 128,195.046 | 121,208.1 | 46,625.797 | 68,820.969 | 70,775.218 | 55,246.817 | 52,940.878 | 48,996.941 | 48,778.815 |
Totaal activa
| 2,226,784.081 | 2,197,422.54 | 2,152,345.947 | 1,995,700.423 | 1,979,284.325 | 2,012,249.356 | 2,036,963.741 | 2,130,473.434 | 2,292,888.479 | 2,262,646.614 | 2,241,273.06 | 2,250,392.627 | 2,033,798.258 | 1,880,558.911 | 1,840,012.735 | 1,808,384.412 | 1,764,396.918 | 1,648,010.366 | 1,731,430.277 | 1,816,974.3 | 1,736,520.968 | 1,715,670.388 | 1,678,316.387 | 1,772,638.154 | 1,671,325.472 | 1,656,968.45 | 1,693,645.04 | 1,713,184.871 | 1,674,420.823 | 1,647,773.205 | 1,740,589.243 | 1,698,455.271 | 1,435,053.77 | 1,392,440.379 | 1,436,140.855 | 1,404,478.39 | 1,285,258.454 | 1,134,788.21 | 1,121,319.003 | 983,022.244 | 886,547.666 | 889,262.713 | 873,460.346 | 867,031.221 | 854,381.74 | 812,280.172 | 777,412.081 | 784,236.958 | 743,876.462 | 693,026.194 | 693,150.743 | 707,252.726 | 637,550.16 | 585,583.856 | 137,065.717 | 133,994.688 | 135,423.771 | 129,848.771 | 121,655.339 | 58,029.249 | 282,979.35 | 258,894.549 | 232,312.424 | 238,824.951 | 221,159.329 | 198,948.816 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 195,520.918 | 230,510.7 | 130,879.215 | 203,489.712 | 181,842.92 | 225,942.966 | 135,233.925 | 205,284.662 | 194,123.704 | 225,591.419 | 142,601.208 | 183,854.461 | 171,085.593 | 174,940.564 | 124,866.596 | 0 | 0 | 0 | 123,002.46 | 0 | 0 | 0 | 113,752.619 | 0 | 0 | 0 | 114,670.114 | 0 | 0 | 0 | 127,480.429 | 0 | 0 | 0 | 112,327.346 | 0 | 0 | 0 | 86,031.182 | 0 | 0 | 0 | 70,235.216 | 0 | 0 | 0 | 68,948.018 | 0 | 0 | 0 | 66,695.235 | 51,887.79 | 52,830.44 | 58,976.565 | 0 | 0 | 0 | 0 | 0 | 0 | 40,483.532 | 34,941.222 | 37,292.946 | 35,043.303 | 31,727.188 | 29,221.979 |
Kortlopende schulden
| 759,242.004 | 677,110.839 | 670,916.628 | 678,365.942 | 723,137.729 | 663,503.171 | 672,429.88 | 816,479.302 | 917,551.579 | 682,590.746 | 652,083.911 | 683,130.91 | 631,784.356 | 600,859.014 | 563,973.511 | 709,257.925 | 670,919.952 | 570,073.368 | 597,763.871 | 661,942.628 | 654,329.019 | 569,558.347 | 597,675.613 | 654,341.397 | 566,875.998 | 469,558.919 | 528,861.02 | 543,623.265 | 545,500.858 | 512,818.27 | 554,733.468 | 516,032.375 | 477,624.916 | 412,634.57 | 446,338.6 | 515,764.182 | 434,284.825 | 316,863.928 | 350,921.313 | 310,864.489 | 261,753.835 | 264,417.187 | 261,062.78 | 302,073.48 | 313,537.083 | 254,073.317 | 232,568.806 | 271,634.651 | 258,700.679 | 210,969.608 | 229,772.51 | 292,475.844 | 259,179.992 | 202,944.367 | 6,350 | 5,000 | 5,700 | 8,000 | 8,000 | 10,000 | 95,343.33 | 83,890.977 | 79,517.198 | 98,196.974 | 91,323.175 | 75,232.903 |
Belastingschulden
| 19,094.667 | 33,253.04 | 30,857.966 | 26,320.319 | 20,044.188 | 28,972.967 | 40,248.604 | 28,952.421 | 25,944.616 | 28,463.279 | 32,898.718 | 5,570.057 | 5,599.653 | 7,606.127 | 13,326.561 | 15,154.539 | 6,915.949 | 10,853.379 | 21,334.506 | 12,623.58 | 8,741.589 | 11,759.904 | 14,890.154 | 4,252.12 | 2,724.471 | 10,365.853 | 15,903.711 | 11,995.147 | 11,487.568 | 16,174.903 | 14,312.149 | 15,706.985 | 16,139.607 | 24,028.199 | 26,963.072 | 14,921.882 | 16,272.826 | 18,082.872 | 17,368.944 | 10,446.439 | 11,737.502 | 12,525.925 | 12,807.9 | 9,146.537 | 5,676.86 | 12,754.176 | 13,958.647 | 9,335.433 | 9,093.808 | 13,596.663 | 15,262.511 | 10,827.216 | 5,515.223 | 6,352.449 | 1,724.106 | 0 | 876.183 | 0 | 0 | 4,289.618 | 0 | 7,542.79 | 2,883.412 | 2,187.211 | 2,702.989 | 1,508.715 |
Uitgestelde opbrengsten
| 60,303.586 | 61,752.476 | 64,543.335 | 56,584.176 | 56,086.702 | 54,244.88 | 63,722.48 | 54,323.682 | 55,583.826 | 57,624.03 | 184,581.432 | 56,277.573 | 52,833.404 | 54,531.707 | 143,597.759 | 0 | 0 | 0 | 181,977.599 | 0 | 0 | 0 | 150,399.883 | 0 | 0 | 0 | 148,478.299 | 0 | 0 | 0 | 141,080.981 | 0 | 0 | 0 | 109,452.948 | 0 | 0 | 0 | 91,067.467 | 0 | 0 | 0 | 65,894.992 | 0 | 0 | 0 | 63,572.556 | 0 | 0 | 0 | 58,245.383 | 44,348.141 | 41,854.6 | 49,255.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34,357.783 | 2,883.412 | 2,187.211 | 8,068.067 | 1,508.715 |
Overige kortlopende verplichtingen
| 76,413.677 | 103,866.8 | 178,913.638 | 81,057.107 | 73,641.886 | 103,464.93 | 183,904.264 | 90,327.209 | 81,283.356 | 108,008.598 | 47,367.806 | 55,458.851 | 56,087.151 | 58,720.365 | 47,664.867 | 252,646.179 | 292,799.217 | 344,566.03 | 44,174.183 | 320,142.075 | 275,967.887 | 349,080.974 | 41,731.942 | 301,009.697 | 250,891.988 | 311,164.725 | 27,449.932 | 276,566.734 | 247,577.901 | 286,059.325 | 27,028.482 | 253,351.142 | 214,769.065 | 247,232.166 | 26,081.515 | 217,982.971 | 214,411.379 | 218,840.348 | 21,540.216 | 146,919.949 | 134,472.657 | 153,543.687 | 18,932.838 | 124,183.763 | 126,419.379 | 147,200.206 | 14,628.502 | 121,995.939 | 124,673.394 | 138,640.898 | 14,196.006 | 18,244.672 | 11,793.973 | 11,129.049 | 1,913.494 | 131.23 | 2,974.894 | 129.981 | 276.916 | 6,855.889 | 44,529.861 | -0.001 | 18,726.834 | 6,831.984 | -0.002 | 7,142.069 |
Totaal kortlopende verplichtingen
| 1,091,480.186 | 1,073,240.816 | 1,045,252.816 | 1,019,496.937 | 1,034,709.238 | 1,047,155.947 | 1,055,290.549 | 1,166,414.856 | 1,248,542.465 | 1,073,814.793 | 1,026,634.357 | 978,721.794 | 911,790.504 | 889,051.65 | 880,102.734 | 961,904.104 | 963,719.169 | 914,639.397 | 946,918.113 | 982,084.703 | 930,296.907 | 918,639.321 | 903,560.057 | 955,351.094 | 817,767.986 | 780,723.644 | 819,459.365 | 820,189.999 | 793,078.759 | 798,877.595 | 850,323.36 | 769,383.517 | 692,393.981 | 659,866.736 | 694,200.409 | 733,747.153 | 648,696.204 | 535,704.276 | 549,560.178 | 457,784.438 | 396,226.492 | 417,960.874 | 416,125.826 | 426,257.243 | 439,956.462 | 401,273.523 | 379,717.882 | 393,630.59 | 383,374.073 | 349,610.506 | 368,909.133 | 406,956.447 | 365,659.005 | 322,305.811 | 8,263.494 | 5,131.23 | 8,674.894 | 8,129.981 | 8,276.916 | 16,855.889 | 180,356.723 | 153,189.981 | 138,420.39 | 142,259.472 | 131,118.428 | 113,105.666 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 59,909.482 | 56,318.57 | 44,761.263 | 74,146.947 | 72,873.983 | 62,741.637 | 88,976.786 | 79,712.454 | 87,508.057 | 136,635.543 | 137,159.116 | 136,266.714 | 147,151.659 | 152,974.8 | 134,909.017 | 152,249.484 | 150,704.006 | 93,302.607 | 112,864.559 | 109,763.983 | 96,469.53 | 97,092.337 | 75,970.89 | 58,472.377 | 110,161.092 | 130,182.369 | 109,383.363 | 136,595.971 | 143,513.463 | 112,899.408 | 142,052.985 | 161,226.565 | 111,940.042 | 114,030.405 | 132,766.338 | 95,661.739 | 101,032.182 | 83,747.917 | 71,281.061 | 53,134.127 | 48,259.968 | 44,374.771 | 42,485.331 | 32,787.33 | 31,807.09 | 31,542.338 | 25,345.213 | 23,816.725 | 20,941.866 | 13,750.034 | 6,530 | 1,975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 44,114.978 | 33,906.8 | 16 | 49,438.432 | 49,544.8 | 49,284.182 | 28.835 | 0 | 0 | 0 | 7,445.924 | 72,797.166 | 69,880.754 | 70,916.019 | 6,889.32 | 71,597.043 | 73,487.394 | 71,048.264 | 7,912.25 | 74,701.447 | 72,145.767 | 72,131.961 | 9,358.732 | 0 | 0 | 0 | 59,725.728 | 66,416.602 | 0 | 0 | 62,672.832 | 0 | 59,815.824 | 58,455.76 | 55,222.333 | 0 | 0 | 0 | 49,526.489 | 0 | 39,234.176 | 38,398.542 | 37,222.823 | 38,934.263 | 0 | 37,800.223 | 35,902.671 | 33,332.349 | 28,425.425 | 0 | 29,627.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 13,215.687 | 18,811.779 | 19,927.258 | 11,165.32 | 11,676.636 | 12,592.76 | 12,867.602 | 7,323.457 | 26,430.529 | 56,172.277 | 63,419.059 | 73,138.177 | 33,015.369 | 9,787.927 | 9,938.35 | 4,652.558 | 4,782.263 | 4,815.45 | 5,062.627 | 12,611.401 | 12,704.319 | 11,971.079 | 12,248.29 | 10,619.278 | 11,841.159 | 3,753.469 | 3,852.688 | 4,577.459 | 4,935.571 | 5,150.029 | 5,540.418 | 4,415.209 | 4,681.56 | 4,621.237 | 4,706.218 | 5,320.955 | 5,132.52 | 4,845.007 | 4,687.348 | 6,165.187 | 5,858.718 | 5,235.469 | 5,706.104 | 6,098.814 | 6,022.199 | 5,699.848 | 4,795.448 | 5,854.131 | 5,677.592 | 4,908.791 | 4,907.56 | 4,703.55 | 4,492.753 | 4,469.901 | 3,036.37 | 3,024.002 | 3,036.37 | 3,679.588 | 2,880.682 | 2,543.053 | 1,088.505 | 0 | 1,088.505 | 1,915.148 | 1,462.17 | 1,915.148 |
Overige niet-vlottende verplichtingen
| 51,742.324 | 51,623.261 | 78,731.879 | 1,828.105 | 1,859.152 | 1,620.579 | 48,282.461 | 61,115.993 | 65,316.782 | 66,297.086 | 57,262.371 | 788.698 | 726.019 | 706.904 | 62,388.735 | 1,738.417 | 1,719.233 | 2,005.246 | 62,766.853 | 357.328 | 357.328 | 0.001 | 59,441.123 | 68,388.213 | 67,483.746 | 61,605.597 | -0 | -0.001 | 65,214.296 | 63,717.758 | 0 | 60,569.731 | -0.001 | 0.001 | 0 | 56,788.587 | 53,795.243 | 50,895.19 | -0 | 40,222.83 | -0.001 | 0.001 | 0 | 0.001 | 38,937.395 | 0.001 | -0 | 0.001 | 4,172.969 | 31,371.205 | 0 | 25,839.763 | 20,828.424 | 20,065.056 | 1,487.782 | 1,505.326 | 1,491.034 | 1,145.691 | 905.713 | 862.767 | 5,995.966 | 5,666.049 | 5,470.438 | 5,059.205 | 4,713.057 | 4,611.444 |
Totaal niet-vlottende verplichtingen
| 168,982.471 | 160,660.41 | 143,436.4 | 136,578.804 | 135,954.572 | 126,239.158 | 150,155.683 | 148,151.904 | 179,255.368 | 259,104.905 | 265,286.47 | 282,990.755 | 250,773.8 | 234,385.65 | 214,125.422 | 230,237.502 | 230,692.897 | 171,171.567 | 188,606.289 | 197,434.159 | 181,676.945 | 181,195.378 | 157,019.035 | 137,479.868 | 189,485.997 | 195,541.435 | 172,961.779 | 207,590.031 | 213,663.33 | 181,767.195 | 210,266.235 | 226,211.505 | 176,437.425 | 177,107.403 | 192,694.889 | 157,771.281 | 159,959.945 | 139,488.114 | 125,494.898 | 99,522.144 | 93,352.861 | 88,008.783 | 85,414.258 | 77,820.408 | 76,766.684 | 75,042.41 | 66,043.332 | 63,003.206 | 59,217.852 | 50,030.03 | 41,064.833 | 32,518.313 | 25,321.177 | 24,534.957 | 4,524.152 | 4,529.328 | 4,527.404 | 4,825.279 | 3,786.395 | 3,405.82 | 7,084.471 | 5,666.049 | 6,558.943 | 6,974.353 | 6,175.227 | 6,526.592 |
Totaal passiva
| 1,260,462.656 | 1,233,901.226 | 1,188,689.217 | 1,156,075.741 | 1,170,663.81 | 1,173,395.105 | 1,205,446.232 | 1,314,566.76 | 1,427,797.833 | 1,332,919.698 | 1,291,920.827 | 1,261,712.548 | 1,162,564.305 | 1,123,437.3 | 1,094,228.156 | 1,192,141.606 | 1,194,412.065 | 1,085,810.964 | 1,135,524.402 | 1,179,518.862 | 1,111,973.852 | 1,099,834.698 | 1,060,579.093 | 1,092,830.962 | 1,007,253.983 | 976,265.079 | 992,421.144 | 1,027,780.03 | 1,006,742.089 | 980,644.79 | 1,060,589.595 | 995,595.022 | 868,831.406 | 836,974.139 | 886,895.297 | 891,518.434 | 808,656.15 | 675,192.39 | 675,055.076 | 557,306.583 | 489,579.353 | 505,969.657 | 501,540.084 | 504,077.651 | 516,723.146 | 476,315.933 | 445,761.214 | 456,633.796 | 442,591.926 | 399,640.536 | 409,973.966 | 439,474.76 | 390,980.182 | 346,840.769 | 12,787.646 | 9,660.558 | 13,202.298 | 12,955.26 | 12,063.312 | 20,261.709 | 187,441.194 | 158,856.03 | 144,979.333 | 149,233.825 | 137,293.656 | 119,632.258 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 42,167.639 | 32,049.419 | 32,049.419 | 9,852.041 | 8,246.847 | 10,506.814 | 0 | 25,660.567 | 4,700.035 | 0 | 0 | 0 | 0 | 14,479.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 15,874.16 | 15,874.16 | 15,874.16 | 15,874.16 | 15,874.16 | 15,874.16 | 15,874.16 | 15,874.16 | 15,874.16 | 15,874.16 | 15,874.16 | 15,874.16 | 15,874.159 | 15,874.16 | 5,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
Ingehouden winsten
| 388,657.791 | 379,950.079 | 381,394.641 | 368,129.807 | 352,944.329 | 349,276.161 | 345,609.29 | 327,996.742 | 368,357.735 | 353,646.148 | 336,913.457 | 336,405.942 | 344,248.094 | 336,768.942 | 311,492.25 | 265,069.834 | 248,618.421 | 241,007.677 | 247,010.169 | 253,437.177 | 253,929.923 | 250,422.17 | 237,372.874 | 267,491.073 | 260,000.348 | 265,674.061 | 263,535.393 | 251,492.454 | 242,597.586 | 241,670.353 | 236,852.017 | 239,858.452 | 232,369.555 | 228,486.49 | 226,834.638 | 203,087.696 | 190,073.697 | 184,506.113 | 179,696.078 | 169,972.603 | 159,630.225 | 153,744.342 | 149,372.32 | 145,182.846 | 133,441.976 | 133,337.344 | 132,079.693 | 129,169.667 | 118,445.075 | 115,333.429 | 111,746.39 | 104,671.968 | 95,801.144 | 93,003.961 | 70,109.394 | 69,160.03 | 67,531.91 | 61,533.095 | 54,671.119 | 54,545.536 | 54,852.943 | 63,124.135 | 59,718.122 | 63,278.674 | 57,183.285 | 52,185.532 |
Overige gereserveerde algehele resultaten
| -11,908.788 | 1,817.701 | 470.422 | -9,852.041 | -8,246.847 | -10,506.814 | 26,382.191 | -25,660.567 | -4,700.035 | 42,046.621 | 95,028.434 | 80,910.766 | 18,390.809 | -14,479.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 75,323.429 | 54,561.268 | 70,262.24 | 41,769.932 | 40,301.56 | 49,410.879 | 21,618.633 | 55,954.804 | 53,653.473 | 58,353.508 | 21,795.88 | 52,135.803 | 50,679.885 | 36,298.051 | 36,842.825 | 1,255.023 | -1,652.86 | -105.402 | 4,449.615 | 3,561.113 | -1,564.445 | -2,349.782 | 3,053.187 | -2,554.425 | -3,466.549 | -4,029.322 | 1,777.602 | -230.644 | 3,113.037 | 3,038.029 | 8,066.137 | 16,982.705 | 16,888.477 | 17,087.297 | 16,698.812 | 15,812.047 | 17,732.202 | 17,225.442 | 15,737.528 | 15,013.742 | 13,137.31 | 13,615.539 | 12,738.815 | 13,033.307 | 14,009.296 | 17,964.187 | 17,223.035 | 18,517.6 | 18,411.853 | 19,002.913 | 18,207.606 | 18,943.366 | 18,885.818 | 18,552.657 | 38,294.517 | 39,299.94 | 38,815.403 | 39,486.257 | 39,046.749 | -21,777.996 | 20,685.213 | 16,914.384 | 7,614.969 | 6,312.452 | 6,682.388 | 7,131.026 |
Totaal eigen vermogen van aandeelhouders
| 514,240.072 | 488,378.467 | 504,176.723 | 429,899.739 | 413,245.889 | 418,687.04 | 413,610.114 | 403,951.546 | 442,011.209 | 474,046.277 | 473,737.771 | 489,452.511 | 433,318.788 | 393,066.993 | 368,335.075 | 286,324.857 | 266,965.561 | 260,902.276 | 271,459.784 | 276,998.29 | 272,365.479 | 268,072.388 | 260,426.06 | 284,936.648 | 276,533.799 | 281,644.739 | 285,312.995 | 271,261.81 | 265,710.623 | 264,708.382 | 264,918.154 | 276,841.157 | 269,258.032 | 265,573.787 | 263,533.45 | 238,899.743 | 227,805.899 | 221,731.555 | 215,433.606 | 204,986.345 | 192,767.535 | 187,359.881 | 182,111.135 | 178,216.153 | 167,451.272 | 167,175.691 | 165,176.888 | 163,561.427 | 152,731.088 | 150,210.502 | 145,828.155 | 139,489.494 | 130,561.122 | 127,430.778 | 124,278.071 | 124,334.13 | 122,221.473 | 116,893.511 | 109,592.028 | 37,767.54 | 95,538.156 | 100,038.519 | 87,333.091 | 89,591.126 | 83,865.673 | 79,316.558 |
Totaal eigen vermogen
| 966,321.425 | 963,521.314 | 963,656.73 | 839,624.682 | 808,620.515 | 838,854.25 | 831,517.509 | 815,906.674 | 865,090.646 | 929,726.915 | 949,352.232 | 988,680.078 | 871,233.953 | 757,121.611 | 745,784.58 | 616,242.805 | 569,984.852 | 562,199.402 | 595,905.875 | 637,455.438 | 624,547.116 | 615,835.69 | 617,737.294 | 679,807.193 | 664,071.489 | 680,703.372 | 701,223.896 | 685,404.841 | 667,678.734 | 667,128.416 | 679,999.649 | 702,860.249 | 566,222.364 | 555,466.24 | 549,245.557 | 512,959.957 | 476,602.304 | 459,595.82 | 446,263.927 | 425,715.662 | 396,968.313 | 383,293.056 | 371,920.263 | 362,953.57 | 337,658.594 | 335,964.239 | 331,650.867 | 327,603.162 | 301,284.536 | 293,385.658 | 283,176.777 | 267,777.966 | 246,569.978 | 238,743.087 | 124,278.071 | 124,334.13 | 122,221.473 | 116,893.511 | 109,592.028 | 37,767.54 | 95,538.156 | 100,038.519 | 87,333.091 | 89,591.126 | 83,865.673 | 79,316.558 |
Totaal passiva en aandeelhoudersvermogen
| 2,226,784.081 | 2,197,422.54 | 2,152,345.947 | 1,995,700.423 | 1,979,284.325 | 2,012,249.355 | 2,036,963.741 | 2,130,473.434 | 2,292,888.479 | 2,262,646.614 | 2,241,273.06 | 2,250,392.627 | 2,033,798.258 | 1,880,558.911 | 1,840,012.735 | 1,808,384.412 | 1,764,396.918 | 1,648,010.366 | 1,731,430.277 | 1,816,974.3 | 1,736,520.968 | 1,715,670.388 | 1,678,316.387 | 1,772,638.155 | 1,671,325.472 | 1,656,968.451 | 1,693,645.04 | 1,713,184.871 | 1,674,420.823 | 1,647,773.206 | 1,740,589.243 | 1,698,455.271 | 1,435,053.77 | 1,392,440.379 | 1,436,140.855 | 1,404,478.391 | 1,285,258.454 | 1,134,788.21 | 1,121,319.003 | 983,022.244 | 886,547.666 | 889,262.713 | 873,460.346 | 867,031.221 | 854,381.74 | 812,280.172 | 777,412.081 | 784,236.958 | 743,876.462 | 693,026.194 | 693,150.743 | 707,252.726 | 637,550.16 | 585,583.856 | 137,065.717 | 133,994.688 | 135,423.771 | 129,848.771 | 121,655.339 | 58,029.249 | 282,979.35 | 258,894.549 | 232,312.424 | 238,824.951 | 221,159.329 | 198,948.816 |