
Seoul City Gas Co., Ltd.
KRX:017390.KS
50900 (KRW) • At close May 2, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
2024 Q4 | 2024 Q3 | 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
| 48,227.977 | 37,344.254 | 59,979.52 | 27,619.985 | 29,350.112 | 31,876.385 | 22,337.34 | 28,476.45 | 49,392.681 | 83,960.571 | 39,510.173 | 41,646.392 | 50,147.695 | 40,822.206 | 28,531.947 | 36,122.459 | 30,818.527 | 62,607.436 | 31,654.035 | 37,339.342 | 25,713.162 | 34,666.052 | 43,768.612 | 75,745.376 | 44,093.556 | 48,741.709 | 65,229.223 | 66,715.559 | 111,608.861 | 98,334.318 | 59,085.104 | 128,113.808 | 103,611.774 | 109,055.727 | 127,238.444 | 208,008.698 | 130,076.092 | 73,850.725 | 95,269.904 | 134,524.414 | 85,876.001 | 110,215.268 | 109,455.972 | 186,680.603 | 181,113.154 | 131,771.342 | 163,476.517 | 233,691.811 | 182,189.111 | 223,465.642 | 117,825.481 | 139,808.705 | 255,908.648 | 165,590.787 | 169,166.211 | 231,990.427 | 124,671.598 | 112,094.129 | 184,082.303 | 92,929.879 | 122,754.277 | 195,943.271 | 64,320.697 | 94,517.562 | 199,056.836 |
Kortetermijnbeleggingen
| 589,896.686 | 634,147.787 | 618,376.622 | 772,138.494 | 609,030.322 | 557,732.423 | 610,406.954 | 727,647.457 | 574,453.232 | 497,028.784 | 536,417.289 | 620,243.454 | 409,836.637 | 539,285.217 | 513,912.3 | 682,945.226 | 585,387.288 | 633,029.385 | 471,532.511 | 560,769.451 | 443,753.614 | 443,421.743 | 433,408.012 | 502,056.381 | 266,760.778 | 342,121.181 | 385,707.081 | 480,460.356 | 366,417.957 | 307,435.954 | 357,834.464 | 369,604.393 | 330,075.918 | 259,613.868 | 262,892.139 | 259,243.23 | 232,684.118 | 231,162.169 | 247,978.471 | 313,617.885 | 265,991.025 | 183,649.659 | 187,245.694 | 222,158.189 | 137,364.051 | 94,024.295 | 86,430.582 | 110,257.416 | 91,750.071 | 95,000 | 70,150 | 70,000 | 3,663.07 | 17.818 | 0 | 0 | 0 | 0 | 800 | 0 | 0 | 15.543 | 15 | 534.904 | 534.899 |
Liquide middelen en kortetermijnbeleggingen
| 638,124.663 | 671,492.041 | 678,356.142 | 799,758.479 | 638,380.434 | 589,608.808 | 632,744.294 | 756,123.907 | 623,845.913 | 580,989.355 | 575,927.462 | 661,889.846 | 459,984.332 | 580,107.423 | 542,444.247 | 719,067.685 | 616,205.815 | 695,636.821 | 503,186.546 | 598,108.793 | 469,466.776 | 478,087.795 | 477,176.624 | 577,801.757 | 310,854.334 | 390,862.89 | 450,936.304 | 547,175.915 | 478,026.819 | 405,770.272 | 416,919.568 | 497,718.201 | 433,687.692 | 368,669.595 | 390,130.583 | 467,251.928 | 362,760.21 | 305,012.894 | 343,248.375 | 448,142.299 | 351,867.026 | 293,864.927 | 296,701.666 | 408,838.792 | 318,477.205 | 225,795.637 | 249,907.099 | 343,949.227 | 273,939.182 | 318,465.642 | 187,975.481 | 209,808.705 | 259,571.718 | 165,608.605 | 169,166.211 | 231,990.427 | 124,671.598 | 112,094.129 | 184,882.303 | 92,929.879 | 122,754.277 | 195,958.814 | 64,335.697 | 95,052.466 | 199,591.735 |
Nettovorderingen
| 365,643.172 | 0 | 128,214.719 | 297,857.458 | 369,986.033 | 109,993.953 | 109,383.311 | 257,218.121 | 428,263.523 | 93,116.51 | 91,851.306 | 228,287.829 | 268,785.476 | 63,501.783 | 91,205.841 | 192,888.218 | 247,845.513 | 79,784.421 | 101,301.154 | 226,667.074 | 263,844.403 | 84,582.451 | 106,018.338 | 240,896.239 | 284,760.729 | 91,743.031 | 99,064.816 | 256,769.994 | 299,652.967 | 73,318.735 | 91,906.354 | 254,946.003 | 247,756.45 | 63,882.844 | 81,835.692 | 237,830.307 | 278,224.552 | 112,975.042 | 128,020.779 | 335,205.446 | 436,182.902 | 131,343.518 | 166,511.621 | 349,444.609 | 385,009.32 | 129,200.296 | 188,051.691 | 444,312.381 | 451,928.234 | 438,542.711 | 0 | 0 | 0 | 93,695.066 | 138,597.584 | 346,108.258 | 95,567.023 | 122,651.039 | 296,002.523 | 82,022.77 | 118,305.293 | 289,963.353 | 0 | 105,036.324 | 0 |
Voorraad
| 1,762.621 | 0 | 1,524.089 | 1,718.159 | 1,638.856 | 1,648.092 | 1,690.195 | 1,680.913 | 1,452.23 | 1,451.638 | 1,424.296 | 1,494.615 | 1,345.124 | 1,383.224 | 1,303.088 | 1,168.135 | 1,123.164 | 1,643.891 | 1,560.118 | 1,650.035 | 1,532.911 | 1,665.574 | 1,600.964 | 1,439.212 | 1,428.563 | 1,545.024 | 1,416.249 | 1,340.994 | 1,292.511 | 1,319.816 | 1,681.478 | 1,869.316 | 1,260.06 | 1,348.326 | 1,341.925 | 1,290.387 | 1,374.655 | 9,697.898 | 11,044.493 | 11,213.199 | 13,598.285 | 22,007.268 | 21,592.111 | 18,693.806 | 21,531.669 | 27,288.332 | 25,685.078 | 19,146.738 | 11,135.094 | 1,544.652 | 1,761.902 | 3,172.445 | 2,473.009 | 1,578.24 | 1,649.425 | 1,572.926 | 781.708 | 736.916 | 871.609 | 2,026.74 | 1,144.647 | 1,405.56 | 1,029.502 | 892.612 | 786.797 |
Overige vlottende activa
| 6,997.606 | 783,004.656 | 6,465.362 | 2,324.738 | 1,624.08 | 4,069.679 | 4,650.746 | 4,220.304 | 9,389.709 | 3,365.143 | 2,973.35 | 6,479.732 | 7,527.263 | 4,498.901 | 1,959.012 | 2,377.003 | 3,369.33 | 2,044.596 | 2,333.457 | 7,445.16 | 2,902.211 | 4,635.381 | 6,236.19 | 14,456.822 | 4,280.818 | 5,835.074 | 9,299.35 | 26,060.421 | 4,966.666 | 6,147.349 | 7,839.4 | 27,096.517 | 6,954.194 | 9,135.378 | 8,582.311 | 27,741.139 | 9,183.137 | 10,115.377 | 8,007.155 | 26,993.955 | 9,922.201 | 8,710.653 | 12,995.729 | 31,507.777 | 11,940.803 | 43,242.123 | 188,051.692 | 444,312.382 | 451,928.234 | 438,542.71 | 116,259.761 | 136,518.687 | 363,794.333 | 94,111.467 | 139,031.672 | 346,542.242 | 96,367.023 | 123,451.04 | 296,002.521 | 82,071.052 | 118,320.764 | 289,963.352 | 92,944.611 | 105,036.322 | 261,174.245 |
Totaal vlottende activa
| 1,012,528.062 | 783,004.656 | 814,560.312 | 1,101,658.833 | 1,011,629.402 | 702,247.833 | 745,190.189 | 1,016,183.165 | 1,062,951.375 | 676,389.754 | 670,041.928 | 898,152.021 | 737,642.195 | 649,491.331 | 635,472.849 | 914,032.197 | 865,992.763 | 777,439.519 | 606,398.272 | 827,270.579 | 735,450.34 | 566,602.777 | 588,063.82 | 823,535.61 | 599,363.05 | 487,074.578 | 557,706.608 | 811,111.433 | 781,916.056 | 485,024.065 | 516,173.374 | 761,292.842 | 689,658.396 | 438,785.447 | 481,890.511 | 734,113.761 | 651,542.554 | 437,801.211 | 490,320.802 | 821,554.899 | 811,570.414 | 455,926.366 | 497,801.127 | 808,484.984 | 736,958.997 | 425,526.188 | 463,643.869 | 807,408.347 | 737,002.511 | 758,553.004 | 305,997.144 | 349,499.837 | 625,839.06 | 261,298.312 | 309,847.308 | 580,105.595 | 221,820.329 | 236,282.085 | 481,756.433 | 177,027.671 | 242,219.688 | 487,327.726 | 158,309.81 | 200,981.4 | 461,552.777 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 609,042.272 | 0 | 603,804.579 | 604,540.017 | 607,481.1 | 602,102.95 | 603,208.951 | 602,047.254 | 604,108 | 599,295.688 | 601,304.841 | 603,622.918 | 606,952.843 | 619,550.113 | 624,238.273 | 626,456.825 | 629,301.313 | 625,008.982 | 625,593.521 | 624,833.398 | 627,732.019 | 573,063.332 | 636,360.501 | 635,259.842 | 636,258.817 | 646,085.547 | 647,863.478 | 647,529.171 | 650,416.458 | 650,744.973 | 652,854.168 | 652,159.393 | 653,743.366 | 650,674.84 | 650,387.497 | 646,245.437 | 643,027.181 | 635,224.344 | 636,397.469 | 632,479.748 | 626,991.804 | 626,987.411 | 627,031.046 | 607,141.108 | 594,544.744 | 593,038.867 | 585,545.449 | 567,254.344 | 561,808.157 | 527,502.873 | 519,428.567 | 518,760.174 | 515,558.442 | 225,097.906 | 218,387.409 | 217,973.094 | 223,396.335 | 220,221.129 | 220,269.276 | 228,415.81 | 231,412.969 | 235,316.824 | 239,071.37 | 243,342.828 | 245,529.512 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,346.327 | 7,346.327 | 7,346.327 | 7,346.327 | 9,028.996 | 9,028.996 | 9,028.996 | 9,028.996 | 9,028.996 | 9,028.996 | 9,028.996 | 9,028.996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 5,207.531 | 5,201.208 | 5,679.761 | 5,822.782 | 6,476.876 | 6,544.536 | 6,729.528 | 6,960.692 | 7,600.916 | 8,173.499 | 8,850.837 | 9,605.653 | 10,383.785 | 10,933.23 | 10,860.709 | 11,590.854 | 11,123.663 | 12,002.92 | 10,604.94 | 10,730.124 | 10,757.804 | 8,151.189 | 8,298.98 | 5,390.183 | 11,249.307 | 10,764.727 | 10,892.413 | 10,934.31 | 11,326.719 | 11,827.629 | 13,214.501 | 12,482.596 | 12,636.725 | 13,058.875 | 13,280.455 | 13,313.845 | 13,554.05 | 15,887.116 | 16,517.626 | 17,055.1 | 17,592.662 | 19,567.87 | 23,799.074 | 26,161.644 | 32,285.725 | 36,212.617 | 43,143.244 | 43,941.586 | 44,806.864 | 23,718.967 | 25,423.257 | 25,914.9 | 25,938.13 | 24,836.494 | 25,200.902 | 25,473.949 | 24,643.089 | 24,944.007 | 24,508.756 | 26,589.335 | 22,753.217 | 23,119.242 | 17,760.013 | 17,897.63 | 18,107.054 |
Goodwill en immateriële activa
| 5,207.531 | 5,201.208 | 5,679.761 | 5,822.782 | 6,476.876 | 6,544.536 | 6,729.528 | 6,960.692 | 7,600.916 | 8,173.499 | 8,850.837 | 9,605.653 | 10,383.785 | 10,933.23 | 10,860.709 | 11,590.854 | 11,123.663 | 12,002.92 | 10,604.94 | 10,730.124 | 10,757.804 | 8,151.189 | 8,298.98 | 5,390.183 | 11,249.307 | 10,764.727 | 10,892.413 | 10,934.31 | 11,326.719 | 11,827.629 | 13,214.501 | 12,482.596 | 12,636.725 | 13,058.875 | 13,280.455 | 13,313.845 | 13,554.05 | 23,233.443 | 23,863.953 | 24,401.427 | 24,938.989 | 28,596.866 | 32,828.07 | 35,190.64 | 41,314.721 | 45,241.613 | 52,172.24 | 52,970.582 | 53,835.86 | 23,718.967 | 25,423.257 | 25,914.9 | 25,938.13 | 24,836.494 | 25,200.902 | 25,473.949 | 24,643.089 | 24,944.007 | 24,508.756 | 26,589.335 | 22,753.217 | 23,119.242 | 17,760.013 | 17,897.63 | 18,107.054 |
Langetermijnbeleggingen
| -579,183.166 | -624,582.257 | 9,455.141 | 146,037.077 | 145,395.445 | 197,201.055 | -551,782.291 | -663,714.784 | -510,423.782 | -397,693.754 | -417,545.161 | -473,390.244 | -233,255.502 | -497,946.659 | -411,678.319 | -632,215.92 | -523,402.583 | -594,951.448 | -376,961.525 | -473,820.765 | -354,210.369 | -362,119.493 | -344,909.048 | -417,213.815 | -194,284.888 | -232,392.195 | -311,614.497 | -411,839.397 | -303,424.425 | -235,016.224 | -289,695.202 | -307,563.452 | -259,588.75 | -175,244.953 | -182,615.595 | -184,735.364 | -144,637.194 | -135,980.64 | -156,876.811 | -230,526.766 | -173,065.952 | -79,437.146 | -83,556.737 | -134,578.21 | -44,004.146 | -10,572.942 | 10,786.868 | -19,809.381 | 8,683.298 | 16,472.993 | 40,714.846 | 58,110.647 | 124,870.484 | 100,113.502 | 0 | 0 | 0 | 0 | 105,894.143 | 0 | 0 | 76,031.945 | 77,883.466 | 68,598.085 | 49,814.535 |
Belastingvorderingen
| 717,903.775 | 0 | 134,927.454 | -5,822.782 | 0 | 0 | 756,993.454 | 663,714.784 | 510,423.782 | 397,693.754 | 417,545.161 | 473,390.244 | 540,878.555 | 659,136.886 | 633,502.898 | 803,539.796 | 706,697.97 | 751,480.281 | 590,714.668 | 680,509.608 | 563,672.28 | 557,971.042 | 481,566.638 | 550,449.736 | 316,034.234 | 378,890.734 | 421,677.768 | 0 | 405,650.471 | 346,148.568 | 0 | 0 | 370,175.261 | 300,103.293 | 303,855.516 | 0 | 273,148.963 | 303,961.494 | 0 | 0 | 336,257.08 | 252,853.159 | 0 | 0 | 204,121.311 | 160,733.023 | 0 | 0 | 158,216.303 | 144,973.35 | 0 | 0 | 46,361.052 | 2,973.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,878.765 | 2,878.192 | 0 | 0 |
Overige niet-vlottende activa
| 718,367.663 | 1,365,186.492 | 140,644.332 | 12,165.253 | 6,236.957 | 7,690.006 | 0 | 211,352.178 | 196,682.156 | 226,969.123 | 246,437.302 | 275,085.331 | 0 | -0 | -0 | -0.001 | -0 | -0 | 0 | -0 | 0 | -0 | 0 | 0.001 | 0 | 0.002 | 2,020.557 | 518,660.063 | 0.001 | 0.001 | 396,805.688 | 409,302.619 | 0 | -0.002 | 0.001 | 299,795.18 | 0 | 0.001 | 317,040.441 | 385,661.5 | -0.001 | -0.001 | 255,338.123 | 288,736.161 | 0 | 0.001 | 153,942.606 | 176,590.302 | 0 | -0.002 | 134,214.189 | 115,812.65 | 2,405.237 | 7,857.919 | 123,481.596 | 112,262.501 | 114,983.88 | 122,040.775 | 3,233.561 | 99,592.58 | 87,248.201 | 0.002 | 0.001 | 3,263.096 | 3,265.992 |
Totaal niet-vlottende activa
| 753,434.301 | 745,805.443 | 759,583.812 | 762,742.347 | 765,590.378 | 813,538.548 | 815,149.642 | 820,360.124 | 808,391.072 | 834,438.309 | 856,592.979 | 888,313.901 | 924,959.681 | 791,673.569 | 856,923.56 | 809,371.555 | 823,720.362 | 793,540.735 | 849,951.604 | 842,252.365 | 847,951.735 | 777,066.069 | 781,317.071 | 773,885.947 | 769,257.469 | 803,348.815 | 770,839.719 | 765,284.147 | 763,969.223 | 773,704.947 | 773,179.155 | 766,381.156 | 776,966.601 | 788,592.053 | 784,907.874 | 774,619.098 | 785,093 | 826,438.642 | 820,425.052 | 812,015.909 | 815,121.921 | 829,000.289 | 831,640.502 | 796,489.699 | 795,976.631 | 788,440.562 | 802,447.163 | 777,005.847 | 782,543.618 | 712,668.181 | 719,780.859 | 718,598.371 | 715,133.345 | 360,878.971 | 367,069.907 | 355,709.544 | 363,023.304 | 367,205.911 | 353,905.736 | 354,597.725 | 341,414.387 | 337,346.778 | 337,593.042 | 333,101.639 | 316,717.093 |
Totaal activa
| 1,765,962.363 | 1,528,810.1 | 1,574,144.125 | 1,864,401.18 | 1,777,219.78 | 1,515,786.38 | 1,560,339.831 | 1,836,543.289 | 1,871,342.447 | 1,510,828.064 | 1,526,634.907 | 1,786,465.922 | 1,662,601.876 | 1,441,164.9 | 1,492,396.409 | 1,723,403.752 | 1,689,713.126 | 1,570,980.254 | 1,456,349.876 | 1,669,522.944 | 1,583,402.075 | 1,343,668.846 | 1,369,380.892 | 1,597,421.557 | 1,368,620.519 | 1,290,423.392 | 1,328,546.327 | 1,576,395.58 | 1,545,885.28 | 1,258,729.012 | 1,289,352.529 | 1,527,673.998 | 1,466,624.997 | 1,227,377.5 | 1,266,798.385 | 1,508,732.859 | 1,436,635.554 | 1,264,239.853 | 1,310,745.854 | 1,633,570.808 | 1,626,692.334 | 1,284,926.655 | 1,329,441.629 | 1,604,974.683 | 1,532,935.627 | 1,213,966.75 | 1,266,091.032 | 1,584,414.193 | 1,519,546.129 | 1,471,221.186 | 1,025,778.003 | 1,068,098.209 | 1,340,972.405 | 622,177.283 | 676,917.215 | 935,815.139 | 584,843.635 | 603,487.996 | 835,662.169 | 531,625.396 | 583,634.075 | 824,674.504 | 495,902.852 | 534,083.039 | 778,269.87 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 345,509.292 | 121,916.61 | 142,101.61 | 419,246.418 | 378,138.038 | 117,051.494 | 130,284.598 | 407,380.866 | 493,233.259 | 131,886.87 | 125,841.35 | 384,246.46 | 305,796.942 | 83,706.024 | 107,392.863 | 285,476.518 | 249,751.486 | 80,132.947 | 108,663.784 | 320,276.65 | 264,748.456 | 88,261.472 | 101,136.495 | 329,184.233 | 148,810.584 | 85,910.591 | 106,663.833 | 337,980.37 | 360,498.554 | 88,993.948 | 102,093.648 | 333,119.283 | 311,990.947 | 68,972.573 | 91,670.147 | 333,990.359 | 313,346.872 | 101,013.984 | 118,276.216 | 448,034.104 | 496,391.674 | 143,235.477 | 175,273.528 | 476,467.003 | 449,919.389 | 130,507.628 | 168,438.296 | 508,181.4 | 505,662.283 | 514,629.177 | 102,570.6 | 135,097.333 | 417,871.357 | 93,302.09 | 120,764.193 | 395,929.732 | 86,669.575 | 88,702.795 | 341,466.103 | 71,691.427 | 97,912.125 | 347,105.026 | 72,560.521 | 86,964.418 | 283,611.552 |
Kortlopende schulden
| 6,108.522 | 6,185.721 | -2,015.035 | 6,348.424 | 6,434.222 | 6,511.069 | 6,517.274 | 6,425.282 | 6,159.22 | 6,196.289 | 6,271.873 | 6,371.714 | 6,400.29 | 6,507.806 | 6,547.014 | 6,251.249 | 6,250.258 | 6,125.425 | 6,130.24 | 6,286.342 | 6,215.311 | 1,953.201 | 1,371.953 | 1,107.454 | 825.25 | -25,501.011 | -42,699.84 | -69,118.719 | -37,846.007 | -34,696.33 | 553.7 | -63,116.312 | -36,328.619 | -2,463.678 | -8,449.879 | 564.1 | -28,118.694 | -20,161.625 | 9,784.918 | 21,108.364 | -15,546.821 | 17,451.868 | 12,076.085 | 24,316.881 | 24,771.079 | 24,244.439 | 23,049.439 | 27,182.066 | 28,777.547 | 12,048.496 | 6,654.541 | 4,758.399 | 5,382.232 | 5,891.466 | 5,670.982 | 5,900.904 | 6,788.567 | 6,504.263 | 7,093.721 | 6,277.282 | 5,727.161 | 5,351.202 | 4,897.366 | 4,646.231 | 54,462.677 |
Belastingschulden
| 1,005.924 | 1,237.268 | 268.42 | 3,029.923 | 3,036.228 | 2,763.669 | 7,084.232 | 5,552.85 | 3,542.693 | 4,647.327 | 7,787.694 | 7,190.776 | 334.458 | 121.968 | 4,937.008 | 41,434.865 | 67,013.805 | 59,308.719 | 6,370.661 | 9,589.849 | 4,848.257 | 4,537.504 | 8,483.15 | 11,066.193 | 4,047.239 | 3,281.58 | 8,810.636 | 16,579.072 | 7,655.557 | 3,308.033 | 7,766.085 | 8,062.066 | 5,571.867 | 3,050.878 | 9,022.979 | 8,896.961 | 1,291.346 | 790.507 | 9,838.592 | 8,880.462 | 7,686.353 | 3,992.59 | 11,703.736 | 8,535.071 | 10,049.955 | 9,943.436 | 12,584.068 | 6,938.793 | 8,426.671 | 24,459.39 | 8,346.95 | 13,833.693 | 19,332.848 | 10,386.067 | 14,455.704 | 19,855.709 | 8,079.299 | 11,158.748 | 14,971.483 | 7,032.821 | 14,808.807 | 18,910.843 | 9,262.887 | 15,927.413 | 17,654.922 |
Uitgestelde opbrengsten
| 0 | 0 | 25,888.225 | 23,767.311 | 22,818.663 | 23,592.725 | 87,701.159 | 21,306.873 | 20,765.316 | 22,592.017 | 21,829.802 | 20,956.513 | 50,127.19 | 50,805.514 | 69,576.967 | 120,196.875 | 127,330.376 | 114,246.808 | 71,720.682 | 78,614.092 | 60,638.85 | 50,081.528 | 68,089.944 | 11,066.193 | 46,453.836 | 26,275.536 | 43,402.14 | 69,737.719 | 38,509.507 | 35,304.43 | 51,429.441 | 63,654.912 | 36,854.119 | 3,050.878 | 9,022.979 | 60,532.398 | 28,686.194 | 38,415.672 | 9,838.592 | 72,982.404 | 36,749.814 | 3,992.59 | 11,703.736 | 75,735.275 | 53,997.195 | 64,238.609 | 76,232.028 | 6,938.793 | 44,389.815 | 24,459.39 | 8,346.95 | 13,833.693 | 19,332.848 | 37,878.764 | 59,470.282 | 19,855.709 | 38,898.945 | 11,158.748 | 52,038.422 | 32,034.491 | 14,808.807 | 51,528.166 | 9,262.887 | 15,927.413 | 17,654.922 |
Overige kortlopende verplichtingen
| 58,841.658 | 55,281.219 | 54,125.585 | 86,131.163 | 36,357.662 | 61,148.82 | 80,616.927 | 67,440.76 | 33,706.157 | 30,770.257 | 44,779.57 | 52,244.766 | 49,792.733 | 50,683.546 | -4,937.008 | 78,762.01 | 60,316.57 | -59,308.719 | -6,370.66 | 69,024.243 | 55,790.592 | -4,537.504 | -8,483.15 | 62,608.108 | 42,406.596 | 19,005.18 | 10,223.704 | 1,084.396 | -7,655.556 | -3,308.031 | 43,663.355 | -8,062.065 | -5,571.867 | 28,466.402 | 32,841.196 | 51,635.436 | -1,291.346 | -790.506 | 39,416.208 | 64,101.941 | -7,686.353 | 42,596.643 | 47,547.962 | 67,200.203 | 43,947.239 | 54,295.171 | 63,647.961 | 81,214.596 | 35,963.144 | 138,139.914 | 119,020.439 | 133,635.037 | 128,565.908 | 27,492.696 | 45,014.579 | 42,630.82 | 30,819.648 | 45,569.681 | 37,066.938 | 25,001.668 | 28,937.776 | 32,617.322 | 16,824.113 | 31,651.66 | 40,515.053 |
Totaal kortlopende verplichtingen
| 411,465.396 | 184,620.819 | 223,697.7 | 514,755.928 | 446,784.812 | 187,475.052 | 224,503.031 | 508,106.631 | 557,406.644 | 196,092.76 | 206,510.289 | 471,010.229 | 362,324.423 | 141,019.344 | 183,516.844 | 411,924.642 | 383,332.119 | 200,505.181 | 186,514.707 | 405,177.084 | 331,602.617 | 140,296.201 | 170,598.392 | 415,032.181 | 196,089.669 | 135,247.412 | 169,802.613 | 426,000.557 | 399,671.561 | 124,906.48 | 154,076.788 | 397,312.796 | 349,370.566 | 104,127.931 | 143,130.401 | 395,086.856 | 342,600.566 | 157,683.704 | 196,993.118 | 542,124.871 | 554,344.482 | 215,261.758 | 270,008.783 | 576,519.158 | 528,687.662 | 218,990.674 | 267,719.764 | 623,516.855 | 578,829.645 | 689,276.977 | 236,592.53 | 287,324.462 | 571,152.345 | 137,072.319 | 185,905.458 | 464,317.165 | 132,357.089 | 151,935.487 | 400,598.245 | 110,003.198 | 147,385.869 | 403,984.393 | 103,544.887 | 139,189.722 | 396,244.204 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 49,863.964 | 46,326.181 | 46,867.391 | 48,192.504 | 49,825.43 | 46,719.467 | 47,247.91 | 48,710.102 | 49,289.686 | 47,031.484 | 47,581.805 | 49,280.424 | 50,475.086 | 56,560.285 | 56,545.42 | 59,390.056 | 60,642.803 | 61,054.399 | 59,273.634 | 59,358.612 | 62,771.18 | 16,149.618 | 13,032.356 | 12,597.98 | 12,675.35 | 12,018.475 | 12,251.601 | 12,094.101 | 12,575.1 | 12,771 | 12,966.9 | 13,098.1 | 13,238.6 | 12,377.1 | 12,109.3 | 11,808.1 | 11,954.2 | 11,310.583 | 17,931.232 | 15,836.039 | 16,485.657 | 16,712.05 | 18,046.095 | 18,190.596 | 19,597.864 | 19,717.522 | 24,960.805 | 26,337.168 | 28,058.804 | 25,315.311 | 35,752.961 | 37,844.362 | 38,751.807 | 33,052.522 | 35,478.163 | 35,990.205 | 45,457.61 | 45,619.013 | 45,581.212 | 45,226.535 | 45,366.437 | 45,850.699 | 44,628.998 | 45,750.817 | 46,820.548 |
Uitgestelde opbrengsten niet-vlottend
| 173,600.842 | 173,995.83 | 174,704.906 | 174,456.039 | 174,161.829 | 173,669.264 | 173,890.207 | 172,672.947 | 172,267.941 | 172,713.175 | 171,920.901 | 168,356.093 | 168,162.634 | 167,864.228 | 167,142.747 | 166,789.644 | 166,840.327 | 165,289.974 | 164,778.532 | 163,415.26 | 160,833.796 | 159,210.103 | 153,737.63 | 151,389.433 | 150,484.647 | 11,530.739 | 11,590.732 | 9,762.4 | 152,693.977 | 149,648.393 | 147,454.946 | 145,230.347 | 144,287.457 | 143,648.539 | 140,997.412 | 138,255.705 | 131,863.548 | 129,559.268 | 128,951.242 | 121,006.072 | 120,002.976 | 119,881.502 | 118,631.416 | 111,920.724 | 110,608.833 | 109,573.461 | 107,077.119 | 104,372.031 | 102,681.557 | 15,771.531 | 0 | 0 | 0 | 0 | 13,416.446 | 0 | 15,712.963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,519.571 |
Uitgestelde belastingverplichtingen niet-vlottend
| 24,501.467 | 23,783.118 | 26,445.44 | 26,839.685 | 26,640.667 | 27,780.356 | 27,856.175 | 28,486.417 | 28,627.962 | 29,280.844 | 29,813.847 | 30,366.673 | 31,090.682 | 30,412.222 | 31,237.768 | 31,478.508 | 33,165.455 | 33,941.531 | 46,068.466 | 45,400.993 | 46,478.85 | 48,253.116 | 48,348.859 | 47,344.051 | 50,384.968 | 50,044.698 | 50,135.767 | 48,681.783 | 54,706.474 | 56,087.669 | 55,993.846 | 55,669.187 | 56,430.036 | 58,828.405 | 58,250.181 | 58,491.117 | 60,064.988 | 57,081.685 | 56,487.765 | 55,745.578 | 57,472.035 | 59,554.427 | 57,976.082 | 55,913.222 | 57,342.373 | 59,628.855 | 63,306.078 | 61,931.624 | 64,052.322 | 60,702.337 | 58,087.919 | 58,086.298 | 58,142.924 | 5,013.256 | 6,632.581 | 4,610.084 | 3,735.069 | 5,386.805 | 3,828.539 | 3,874.394 | 4,475.027 | 3,917.272 | 6,430.896 | 5,718.11 | 4,240.646 |
Overige niet-vlottende verplichtingen
| 8,813.595 | 11,677.109 | 12,569.29 | 12,201.964 | 12,010.299 | 211,335.879 | 9,819.926 | 10,421.135 | 211,677.356 | 11,941.664 | 11,758.4 | 12,175.609 | 211,031.075 | 12,319.748 | 210,351.967 | 210,574.395 | 11,247.666 | 214,985.173 | 226,462.485 | 224,544.773 | 221,211.38 | 219,449.219 | 213,908.762 | 210,341.574 | 212,353.191 | 197,949.782 | 147,583.742 | 146,596.683 | 217,091.033 | 218,529.488 | 10,977.774 | 12,255.51 | 213,499.619 | 18,670.886 | 17,286.565 | 213,809.246 | 16,047.353 | 208,696.282 | 20,661.411 | 196,746.042 | 18,603.738 | 21,845.566 | 20,151.548 | 186,676.582 | 17,455.801 | 189,529.321 | 19,427.096 | 19,921.016 | 18,110.335 | 0.001 | 18,778.142 | 17,565.905 | 16,639.483 | 16,406.429 | 13,416.445 | 14,552.419 | 15,712.962 | 14,663.239 | 15,911.9 | 18,780.54 | 15,224.701 | 14,680.479 | 16,312.393 | 15,058.441 | 0.001 |
Totaal niet-vlottende verplichtingen
| 256,779.868 | 255,782.239 | 260,587.027 | 261,690.192 | 262,638.225 | 258,055.346 | 258,814.218 | 260,290.601 | 260,967.042 | 260,967.167 | 261,074.953 | 260,178.799 | 261,506.161 | 267,156.483 | 266,897.387 | 269,964.452 | 271,896.25 | 276,039.571 | 285,736.119 | 283,903.385 | 283,982.56 | 235,598.837 | 226,941.118 | 222,939.554 | 225,028.541 | 221,498.996 | 221,561.84 | 217,134.965 | 229,666.133 | 231,300.488 | 227,393.466 | 226,253.144 | 226,738.219 | 233,524.93 | 228,643.458 | 225,617.346 | 219,930.089 | 220,006.865 | 224,031.652 | 212,582.081 | 212,564.407 | 217,993.545 | 214,805.141 | 204,867.178 | 205,004.871 | 209,246.843 | 214,771.098 | 212,561.839 | 212,903.018 | 101,789.18 | 112,619.022 | 113,496.565 | 113,534.214 | 54,472.207 | 55,527.189 | 55,152.708 | 64,905.641 | 65,669.057 | 65,321.651 | 67,881.469 | 65,066.165 | 64,448.45 | 67,372.287 | 66,527.368 | 66,580.766 |
Totaal passiva
| 668,245.264 | 440,403.058 | 484,284.727 | 776,446.119 | 709,423.037 | 445,530.398 | 483,317.248 | 768,397.232 | 818,373.686 | 457,059.927 | 467,585.243 | 731,189.028 | 623,830.584 | 408,175.827 | 450,414.231 | 681,889.093 | 655,228.369 | 476,544.752 | 472,250.826 | 689,080.47 | 615,585.177 | 375,895.039 | 397,539.51 | 637,971.735 | 421,118.21 | 356,746.408 | 391,364.454 | 643,135.523 | 629,337.695 | 356,206.968 | 381,470.254 | 623,565.94 | 576,108.785 | 337,652.861 | 371,773.859 | 620,704.202 | 562,530.655 | 377,690.569 | 421,024.769 | 754,706.952 | 766,908.889 | 433,255.303 | 484,813.924 | 781,386.336 | 733,692.533 | 428,237.517 | 482,490.861 | 836,078.694 | 791,732.663 | 791,066.157 | 349,211.552 | 400,821.027 | 684,686.559 | 191,544.526 | 241,432.647 | 519,469.873 | 197,262.73 | 217,604.544 | 465,919.896 | 177,884.667 | 212,452.034 | 468,432.844 | 170,917.173 | 205,717.09 | 462,824.969 |
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 | 0 | 0 |
Gewone aandelen
| 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 |
Ingehouden winsten
| 921,403.238 | 1,071,577.278 | 918,226.021 | 917,621.281 | 898,410.187 | 899,657.7 | 1,059,992.314 | 1,053,919.803 | 1,039,784.909 | 1,036,327.675 | 1,044,947.617 | 1,042,829.777 | 1,026,332.199 | 1,020,601.44 | 1,030,115.642 | 1,029,845.845 | 1,023,337.624 | 1,064,505.486 | 954,031.989 | 950,751.326 | 937,808.731 | 936,049.715 | 940,718.459 | 928,895.32 | 917,182.469 | 919,874.716 | 923,705.538 | 920,076.293 | 902,955.559 | 889,537.087 | 895,320.029 | 892,075.383 | 877,082.465 | 877,022.778 | 880,854.596 | 873,827.728 | 860,081.904 | 851,439.622 | 855,303.185 | 844,542.361 | 824,851.105 | 818,388.692 | 815,630.066 | 794,048.71 | 768,879.346 | 759,434.292 | 756,315.137 | 724,752.685 | 706,256.177 | 668,102.575 | 664,895.88 | 655,583.37 | 644,554.757 | 331,974.045 | 336,057.707 | 317,801.892 | 298,156.107 | 295,010.099 | 278,658.749 | 270,466.943 | 269,622.033 | 255,645.443 | 221,160.714 | 224,840.187 | 218,716.641 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 2,835.731 | 152,078.93 | 150,810.08 | 151,622.373 | 151,033.278 | 150,697.457 | 149,546.646 | 153,831.292 | 150,526.592 | 148,976.687 | 148,832.033 | 148,986.614 | 148,405.923 | 12,647.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 138,237.387 | -21,259.34 | 130,545.859 | -175,189.513 | -175,189.513 | -175,265.273 | -175,265.274 | -175,246.936 | -25,700.29 | -22,352.57 | -24,720.343 | -26,270.249 | -26,414.903 | -26,260.322 | -22,352.569 | -39,573.119 | -27,808.155 | -22,165.826 | -22,165.826 | -22,165.826 | -22,277.573 | -22,166.006 | -7,602.672 | -8,103.746 | -8,549.408 | -25,240.495 | -25,196.36 | -25,795.023 | -25,531.048 | -26,029.285 | -26,554.672 | -27,098.645 | -25,753.864 | -26,577.449 | -25,116.859 | -25,355.286 | -25,704.823 | -22,852.88 | -23,438.473 | -23,708.703 | -23,237.15 | -23,404.743 | -26,099.489 | -24,861.217 | -24,788.14 | -23,954.034 | -22,219.072 | -22,472.884 | -22,557.206 | -22,947.546 | -23,329.43 | -23,306.188 | -23,268.912 | 63,658.712 | 64,426.861 | 63,543.374 | 54,424.798 | 55,873.353 | 56,083.524 | 48,273.786 | 66,560.007 | 65,596.216 | 68,824.964 | 68,525.762 | 61,728.259 |
Totaal eigen vermogen van aandeelhouders
| 1,094,640.625 | 1,085,317.938 | 1,086,607.612 | 1,082,405.064 | 1,061,925.12 | 1,063,909.165 | 1,070,760.318 | 1,064,370.324 | 1,049,084.62 | 1,049,912.031 | 1,055,227.273 | 1,051,559.528 | 1,034,917.296 | 1,029,341.118 | 1,038,274.629 | 1,037,920.157 | 1,030,529.469 | 1,090,710.123 | 980,320.017 | 976,958.766 | 963,953.42 | 964,017.438 | 968,115.787 | 955,791.574 | 943,633.062 | 929,634.221 | 933,509.178 | 929,281.27 | 912,424.511 | 898,507.802 | 903,765.357 | 899,976.738 | 886,328.601 | 885,445.329 | 890,737.737 | 883,472.442 | 869,377.081 | 863,586.742 | 866,864.712 | 855,833.658 | 836,613.955 | 829,983.949 | 824,530.577 | 804,187.493 | 779,091.206 | 770,480.258 | 769,096.065 | 737,279.801 | 718,698.971 | 680,155.029 | 676,566.45 | 667,277.182 | 656,285.845 | 430,632.757 | 435,484.568 | 416,345.266 | 387,580.905 | 385,883.452 | 369,742.273 | 353,740.729 | 371,182.04 | 356,241.659 | 324,985.678 | 328,365.949 | 315,444.9 |
Totaal eigen vermogen
| 1,097,717.099 | 1,088,407.042 | 1,089,859.398 | 1,087,955.061 | 1,067,796.743 | 1,070,255.982 | 1,077,022.583 | 1,068,146.056 | 1,052,968.761 | 1,053,768.136 | 1,059,049.665 | 1,055,276.894 | 1,038,771.292 | 1,032,989.072 | 1,041,982.178 | 1,041,514.658 | 1,034,484.757 | 1,094,435.502 | 984,099.05 | 980,442.474 | 967,816.898 | 967,773.807 | 971,841.382 | 959,449.821 | 947,502.309 | 933,676.984 | 937,181.872 | 933,260.058 | 916,547.585 | 902,522.044 | 907,882.275 | 904,108.058 | 890,516.213 | 889,724.639 | 895,024.526 | 888,028.658 | 874,104.899 | 886,549.284 | 889,721.085 | 878,863.856 | 859,783.446 | 851,671.352 | 844,627.705 | 823,588.347 | 799,243.094 | 785,729.233 | 783,600.171 | 748,335.499 | 727,813.466 | 680,155.029 | 676,566.45 | 667,277.182 | 656,285.845 | 430,632.757 | 435,484.568 | 416,345.266 | 387,580.905 | 385,883.452 | 369,742.273 | 353,740.729 | 371,182.04 | 356,241.659 | 324,985.678 | 328,365.949 | 315,444.9 |
Totaal passiva en aandeelhoudersvermogen
| 1,762,885.889 | 1,528,810.1 | 1,574,144.125 | 1,864,401.18 | 1,777,219.78 | 1,515,786.38 | 1,560,339.831 | 1,836,543.288 | 1,871,342.447 | 1,510,828.064 | 1,526,634.907 | 1,786,465.922 | 1,662,601.876 | 1,441,164.9 | 1,492,396.409 | 1,723,403.752 | 1,689,713.126 | 1,570,980.254 | 1,456,349.876 | 1,669,522.944 | 1,583,402.075 | 1,343,668.846 | 1,369,380.892 | 1,597,421.556 | 1,368,620.519 | 1,290,423.392 | 1,328,546.327 | 1,576,395.58 | 1,545,885.28 | 1,258,729.012 | 1,289,352.529 | 1,527,673.998 | 1,466,624.997 | 1,227,377.5 | 1,266,798.385 | 1,508,732.86 | 1,436,635.554 | 1,264,239.853 | 1,310,745.854 | 1,633,570.808 | 1,626,692.334 | 1,284,926.655 | 1,329,441.629 | 1,604,974.683 | 1,532,935.627 | 1,213,966.75 | 1,266,091.032 | 1,584,414.193 | 1,519,546.129 | 1,471,221.186 | 1,025,778.002 | 1,068,098.209 | 1,340,972.404 | 622,177.283 | 676,917.215 | 935,815.139 | 584,843.635 | 603,487.996 | 835,662.169 | 531,625.396 | 583,634.074 | 824,674.504 | 495,902.852 | 534,083.039 | 778,269.87 |