Daou Technology Inc.
KRX:023590.KS
18450 (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 | 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
| 5,704,819.594 | 1,383,653.135 | 6,846,409.678 | 1,658,555.112 | 2,005,152.967 | 1,809,855.553 | 1,496,407.628 | 1,511,889.279 | 1,495,550.08 | 1,629,118.775 | 1,324,230.8 | 1,543,181.104 | 1,571,907.762 | 1,575,507.038 | 1,171,288.134 | 886,486.63 | 1,118,817.059 | 1,292,959.045 | 276,059.373 | 420,981.698 | 304,313.587 | 811,803.677 | 485,713.972 | 624,530.616 | 256,135.893 | 236,037.416 | 182,206.695 | 188,829.278 | 261,413.882 | 244,458.356 | 156,147.522 | 329,338.691 | 398,752.514 | 211,913.872 | 186,200.552 | 251,505.674 | 202,332.344 | 223,416.623 | 166,029.397 | 181,052.413 | 227,210.058 | 197,444.728 | 168,857.3 | 377,205.173 | 309,740.974 | 207,664.249 | 247,390.026 | 31,830.779 | 44,094.948 | 39,200.038 | 33,831.472 | 29,718.962 | 29,915.546 | 34,384.406 | 58,311.291 | 42,428.395 | 64,101.207 | 20,608.816 | 14,603.573 | 16,022.811 | 40,240.363 | 30,363.908 |
Kortetermijnbeleggingen
| 27,696,675.131 | 33,025,273.116 | 29,367,299.556 | 40,999,424.78 | 41,712,407.712 | 30,234,973.987 | 38,510,238.036 | 38,861,002.461 | 36,242,635.791 | 38,416,574.292 | 37,032,630.002 | 36,850,505.907 | 35,074,953.8 | 32,697,341.673 | 33,044,966.203 | 29,186,798.05 | 27,427,955.15 | 25,436,086.756 | 17,910,708.662 | 19,599,145.486 | 18,467,084.254 | 17,417,158.239 | 13,204,441.774 | 10,062,278.146 | 9,271,339.935 | 8,373,588.359 | 6,253,301.227 | 5,776,492.377 | 5,234,724.938 | 5,174,765.595 | 5,249,323.972 | 4,767,816.289 | 4,439,373.254 | 3,860,638.012 | 3,578,498.123 | 3,348,321 | 3,179,341.85 | 2,560,087.685 | 2,101,489.609 | 1,956,197.895 | 2,059,260.228 | 2,120,274.734 | 2,118,162.412 | 2,341,366.059 | 2,091,527.829 | 1,990,020.047 | 2,213,467.289 | 19,409.442 | 13,528.854 | 4,042.268 | 5,311.444 | 10,928.647 | 5,621.531 | 10,505.703 | 5,688.711 | 3,537.446 | 18,676.618 | 8,375.345 | 9,350.129 | 13,146.286 | 14,683.298 | 15,362.962 |
Liquide middelen en kortetermijnbeleggingen
| 33,401,494.725 | 34,408,926.251 | 36,213,709.234 | 42,657,979.892 | 43,717,560.679 | 32,044,829.54 | 40,006,645.664 | 40,372,891.74 | 37,738,185.871 | 40,045,693.067 | 38,356,860.802 | 38,393,687.012 | 36,646,861.562 | 34,272,848.711 | 34,216,254.336 | 30,073,284.68 | 28,546,772.209 | 26,729,045.801 | 18,186,768.035 | 20,020,127.184 | 18,771,397.84 | 18,228,961.916 | 13,690,155.745 | 10,686,808.762 | 9,527,475.828 | 8,609,625.775 | 6,435,507.922 | 5,965,321.655 | 5,496,138.82 | 5,419,223.951 | 5,405,471.494 | 5,097,154.98 | 4,838,125.768 | 4,072,551.884 | 3,764,698.674 | 3,599,826.674 | 3,381,674.194 | 2,783,504.308 | 2,267,519.007 | 2,137,250.308 | 2,286,470.286 | 2,317,719.462 | 2,287,019.712 | 2,718,571.232 | 2,401,268.803 | 2,197,684.296 | 2,460,857.315 | 51,240.221 | 57,623.802 | 43,242.306 | 39,142.916 | 40,647.609 | 35,537.077 | 44,890.109 | 64,000.002 | 45,965.841 | 82,777.825 | 28,984.161 | 23,953.702 | 29,169.097 | 54,923.661 | 45,726.87 |
Nettovorderingen
| 85,592.422 | 88,022.071 | 78,549.122 | 561,226.963 | 488,249.827 | 12,230,288.435 | 813,970.452 | 868,355.752 | 408,118.323 | 221,145.255 | 127,473.188 | 112,207.41 | 76,202.006 | 51,576.198 | 28,057.164 | 28,926.867 | 48,500.739 | 52,741.788 | 586,209.204 | 108,542.373 | 82,998.062 | 84,119.048 | 491,321.474 | 5,191,788.223 | 4,776,205.899 | 4,504,785.196 | 4,640,781.614 | 3,834,282.484 | 3,653,120.392 | 3,096,702.688 | 2,766,361.446 | 3,167,769.353 | 2,574,296.454 | 2,520,398.955 | 2,263,104.429 | 2,295,129.535 | 2,619,129.244 | 2,274,737.481 | 2,079,121.258 | 2,544,624.886 | 2,730,833.894 | 2,846,826.555 | 1,662,676.72 | 3,123,235.514 | 3,171,106.392 | 1,687,595.531 | 1,726,614.862 | 44,190.109 | 45,063.675 | 40,926.311 | 44,942.822 | 43,304.595 | 35,653.241 | 0 | 27,737.324 | 24,295.835 | 33,026.737 | 0 | 0 | 21,732.645 | 23,538.103 | 26,772.534 |
Voorraad
| 729.104 | 913.805 | 774.993 | 855.609 | 476.102 | 664.101 | 1,282.211 | 1,038.925 | 81.443 | 28.849 | 52.023 | 30.631 | 48.237 | 44.931 | 38.506 | 88.36 | 65.296 | 102.269 | 66.822 | 191.382 | 159.553 | 188.043 | 822.74 | 342.546 | 340.071 | 330.989 | 445.841 | 756.895 | 1,517.199 | 775.261 | 1,050.043 | 1,041.744 | 1,081.871 | 4,094.067 | 11,095.549 | 7,858.925 | 8,079.377 | 9,424.475 | 9,993.868 | 10,709.383 | 15,342.589 | 16,996.656 | 27,355.789 | 48,447.22 | 51,116.578 | 46,918.083 | 40,637.135 | 11,457.347 | 6,637.402 | 5,966.134 | 7,978.475 | 9,110.094 | 6,420.334 | 5,918.724 | 6,563.357 | 3,535.863 | 4,296.109 | 3,908.447 | 6,592.706 | 5,043.729 | 5,643.655 | 3,325.73 |
Overige vlottende activa
| 440,921.68 | 364,125.218 | 369,563.291 | 211,219.768 | 211,107.082 | 226,730.576 | 201,756.799 | 216,949.767 | 161,149.439 | 121,804.718 | 157,885.044 | 137,358.204 | 224,288.735 | 220,100.702 | 235,046.47 | 257,950.46 | 103,116.058 | 102,617.692 | 60,715.239 | 53,355.282 | 64,808.823 | 68,803.549 | 88,004.015 | 15,749.359 | 20,253.706 | 7,214.218 | 27,848.469 | 44,309.857 | 27,975.668 | 9,614.737 | 10,290.077 | 7,809.471 | 3,108.217 | 2,708.307 | 3,623.212 | 6,989.677 | 5,278.051 | 7,294.778 | 3,976.863 | 12,061.582 | 4,244.099 | 10,571.875 | 3,519.566 | 6,196.368 | 3,776.348 | 6,944.607 | 2,190.358 | 0.001 | -0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 31,494.78 | -0.001 | -0.001 | -0.001 | 32,140.833 | 24,685.107 | 0.002 | 0.001 | 0.001 |
Totaal vlottende activa
| 33,928,737.931 | 34,861,987.345 | 36,662,596.639 | 43,431,282.233 | 44,417,393.689 | 44,502,512.652 | 41,023,655.126 | 41,459,236.185 | 38,307,535.076 | 40,388,671.89 | 38,642,271.057 | 38,643,283.256 | 36,947,400.541 | 34,544,570.543 | 34,479,396.477 | 30,360,250.366 | 28,698,454.302 | 26,884,507.55 | 18,833,759.299 | 20,182,216.221 | 18,919,364.278 | 18,382,072.556 | 14,270,303.975 | 15,894,688.89 | 14,324,275.504 | 13,121,956.178 | 11,104,583.846 | 9,844,670.891 | 9,178,752.079 | 8,526,316.637 | 8,183,173.06 | 8,273,775.548 | 7,416,612.31 | 6,599,753.213 | 6,042,521.865 | 5,909,804.811 | 6,014,160.866 | 5,074,961.042 | 4,360,610.996 | 4,704,646.159 | 5,036,890.868 | 5,192,114.548 | 3,980,571.787 | 5,896,450.334 | 5,627,268.121 | 3,939,142.517 | 4,230,299.671 | 106,887.678 | 109,324.878 | 90,134.752 | 92,064.214 | 93,062.299 | 77,610.653 | 82,303.613 | 98,300.682 | 73,797.538 | 120,100.67 | 65,033.441 | 55,231.515 | 55,945.473 | 84,105.42 | 75,825.135 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 498,030.23 | 424,663.305 | 417,730.019 | 483,392.104 | 444,322.478 | 435,420.35 | 418,291.459 | 407,344.7 | 359,274.113 | 367,294.143 | 344,536.886 | 356,258.531 | 334,507.237 | 330,091.214 | 326,212.581 | 288,331.552 | 273,019.046 | 245,319.949 | 307,718.928 | 305,968.147 | 249,676.418 | 251,686.851 | 245,159.736 | 226,538.063 | 218,517.623 | 218,333.666 | 217,859.293 | 222,731.658 | 232,409.924 | 226,224.192 | 227,460.805 | 217,663.299 | 245,534.863 | 246,607.877 | 246,015.315 | 248,130.253 | 249,922.26 | 251,713.523 | 251,433.158 | 264,879.826 | 205,071.632 | 204,609.663 | 198,781.698 | 176,265.809 | 175,959.631 | 175,425.731 | 158,911.139 | 45,788.203 | 46,143.832 | 51,969.599 | 151,958.397 | 151,117.032 | 148,474.909 | 107,943.478 | 98,170.588 | 64,081.222 | 51,163.486 | 41,548.295 | 38,949.35 | 33,955.865 | 32,224.645 | 31,710.568 |
Goodwill
| 86,655.775 | 92,345.878 | 81,579.937 | 113,888.934 | 94,490.557 | 94,571.797 | 94,540.968 | 90,531.98 | 50,539.087 | 50,539.087 | 50,539.087 | 52,888.208 | 52,888.208 | 52,888.208 | 52,888.208 | 55,210.909 | 55,210.909 | 55,210.909 | 55,210.909 | 58,798.709 | 58,798.709 | 58,798.709 | 58,798.709 | 58,798.709 | 58,798.709 | 58,798.709 | 64,710.719 | 65,255.294 | 0 | 0 | 44,886.848 | 0 | 0 | 0 | 32,171.411 | 0 | 0 | 0 | 29,084.513 | 0 | 0 | 0 | 25,033.321 | 0 | 0 | 22,011.357 | 5,008.044 | 1,157.481 | 1,157.481 | 1,157.481 | 831.892 | 907.755 | 983.618 | 1,135.344 | 1,211.207 | 1,287.07 | 1,438.796 | 1,514.659 | 41.85 | 0 | 0 | 0 |
Immateriële activa
| 158,593.333 | 57,042.787 | 57,705.722 | 115,469.44 | 120,367.77 | 109,897.337 | 111,055.582 | 114,623.119 | 80,197.809 | 73,950.299 | 69,976.859 | 66,675.847 | 63,458.432 | 59,181.318 | 50,534.541 | 48,974.064 | 44,158.536 | 42,541.816 | 40,456.684 | 41,361.19 | 36,402.518 | 37,618.744 | 39,929.531 | 37,955.637 | 41,924.951 | 45,855.818 | 42,665.123 | 45,836.148 | 94,373.598 | 96,372.681 | 54,234.807 | 89,864.267 | 93,196.586 | 95,515.404 | 66,297.444 | 98,026.699 | 89,254.136 | 90,177.659 | 64,018.747 | 96,846.798 | 98,883.414 | 88,683.833 | 62,413.199 | 66,052.284 | 67,570.722 | 39,497.241 | 31,326.168 | 7,490.617 | 7,631.147 | 7,105.521 | 3,634.63 | 3,667.169 | 2,519.551 | 1,782.958 | 1,228.757 | 1,158.508 | 704.202 | 380.706 | 15.283 | 15.383 | 0 | 140 |
Goodwill en immateriële activa
| 86,655.775 | 92,345.878 | 106,933.82 | 229,358.374 | 214,858.327 | 204,469.134 | 205,596.55 | 205,155.099 | 130,736.896 | 124,489.386 | 120,515.946 | 119,564.055 | 116,346.639 | 112,069.525 | 103,422.748 | 104,184.973 | 99,369.446 | 97,752.725 | 95,667.594 | 100,159.899 | 95,201.228 | 96,417.453 | 98,728.24 | 96,754.346 | 100,723.66 | 104,654.527 | 107,375.842 | 111,091.442 | 94,373.598 | 96,372.681 | 99,121.655 | 89,864.267 | 93,196.586 | 95,515.404 | 98,468.855 | 98,026.699 | 89,254.136 | 90,177.659 | 93,103.26 | 96,846.798 | 98,883.414 | 88,683.833 | 87,446.52 | 66,052.284 | 67,570.722 | 61,508.598 | 36,334.212 | 8,648.098 | 8,788.628 | 8,263.002 | 4,466.522 | 4,574.924 | 3,503.169 | 2,918.302 | 2,439.964 | 2,445.578 | 2,142.998 | 1,895.365 | 57.133 | 15.383 | 34,887.506 | 140 |
Langetermijnbeleggingen
| 17,934,310.306 | 17,843,915.606 | 15,787,629.391 | -33,478,526.157 | -34,141,397.051 | -26,270,329.901 | -31,549,065.339 | -32,808,222.989 | -30,209,068.556 | -32,782,105.479 | -30,421,950.253 | -31,045,348.078 | -30,377,794.718 | -29,145,616.037 | -29,943,065.253 | -25,761,316.031 | -24,205,936.173 | -22,140,292.677 | -12,698,932.001 | -16,723,686.208 | -14,789,983.388 | -14,223,443.667 | -8,792,826.863 | -8,901,342.68 | -8,075,182.609 | -7,629,401.908 | -4,834,444.288 | -4,498,761.269 | -3,747,978.582 | -4,089,054.545 | -4,257,399.005 | -4,194,107.782 | -3,899,205.632 | -3,349,352.423 | -3,056,708.325 | -2,690,667.264 | -2,783,954.148 | -2,224,162.007 | -1,709,984.954 | -1,578,114.388 | -1,658,356 | -1,818,979.638 | -1,822,764.385 | -2,065,275.419 | -1,670,896.775 | -1,705,099.858 | -2,019,051.647 | 158,568.545 | 160,917.207 | 170,612.092 | 359,995.47 | 342,484.647 | 339,543.281 | 276,722.506 | 269,952.881 | 276,946.2 | 228,515.787 | 260,649.653 | 252,370.644 | 215,347.108 | 149,345.281 | 132,926.35 |
Belastingvorderingen
| 51,996.802 | 40,145.472 | 18,485.734 | 66,510.83 | 73,387.729 | 20,309.469 | 21,611.047 | 29,497.568 | 32,488.127 | 10,568.871 | 13,644.128 | 25,837.981 | 13,046.284 | 14,476.342 | 16,485.31 | 21,921.982 | 7,984.353 | 9,576.849 | 6,766.112 | 9,155.997 | 3,269.066 | 3,562.328 | 6,037.778 | 4,309.453 | 5,813.575 | 7,303.916 | 5,943.699 | 5,876.468 | 5,865.951 | 6,422.032 | 10,044.889 | 9,012.142 | 5,130.317 | 2,371.207 | 10,673.662 | 5,865.956 | 6,021.507 | 6,874.611 | 9,598.233 | 7,638.889 | 8,762.886 | 6,268.722 | 7,962.374 | 8,000.547 | 7,426.912 | 9,245.775 | 9,127.748 | 230,480.223 | 226,072.871 | 205,599.412 | 239.937 | 234.683 | 236.259 | 155.908 | 155.908 | 222.02 | 3,032.145 | 479.596 | 377.027 | 1,105.63 | 149.507 | 389.668 |
Overige niet-vlottende activa
| 485,892.043 | 399,126.445 | 349,083.727 | 41,543,580.991 | 42,356,229.746 | 34,751,758.839 | 39,139,919.899 | 39,455,000.356 | 36,838,654.604 | 39,011,659.282 | 37,623,428.207 | 37,402,899.571 | 35,668,299.665 | 33,214,263.848 | 33,639,780.966 | 29,626,674.742 | 27,790,728.406 | 25,838,837.678 | 18,196,626.867 | 19,875,958.268 | 18,741,082.777 | 17,686,624.113 | 13,518,250.866 | 10,353,019.011 | 9,557,529.222 | 8,641,467.763 | 6,525,083.402 | 6,052,627.305 | 5,505,297.966 | 5,467,828.967 | 5,555,851.841 | 5,024,654.454 | 4,667,353.645 | 4,092,365.469 | 3,815,277.014 | 3,583,663.345 | 3,413,660.355 | 2,793,737.516 | 2,333,744.21 | 2,173,627.465 | 2,335,246.981 | 2,396,786.136 | 2,397,469.521 | 2,611,545.897 | 2,365,471.872 | 2,263,087.57 | 2,502,367.358 | 1,292.549 | 0.001 | -0.001 | 10,979.174 | 16,156.102 | 11,388.964 | 16,334.562 | 10,428.178 | 31,808.721 | 45,861.12 | 34,559.594 | 33,869.424 | 34,675.525 | 0.001 | 37,403.674 |
Totaal niet-vlottende activa
| 19,056,885.156 | 18,800,196.706 | 16,679,862.691 | 8,844,316.142 | 8,947,401.23 | 9,141,627.89 | 8,236,353.617 | 7,288,774.735 | 7,152,085.184 | 6,731,906.203 | 7,680,174.913 | 6,859,212.06 | 5,754,405.108 | 4,525,284.892 | 4,142,836.353 | 4,279,797.218 | 3,965,165.078 | 4,051,194.524 | 5,907,847.501 | 3,567,556.102 | 4,299,246.1 | 3,814,847.078 | 5,075,349.755 | 1,779,278.193 | 1,807,401.471 | 1,342,357.964 | 2,021,817.948 | 1,893,565.604 | 2,089,968.857 | 1,707,793.327 | 1,635,080.185 | 1,147,086.38 | 1,112,009.779 | 1,087,507.534 | 1,113,726.521 | 1,245,018.989 | 974,904.11 | 918,341.302 | 977,893.908 | 964,878.59 | 989,608.913 | 877,368.716 | 868,895.728 | 796,589.118 | 945,532.362 | 804,167.816 | 687,688.809 | 444,777.618 | 441,922.539 | 436,444.104 | 527,639.5 | 514,567.388 | 503,146.582 | 404,074.756 | 381,147.519 | 375,503.741 | 330,715.536 | 339,132.503 | 325,623.578 | 285,099.511 | 216,606.94 | 202,570.26 |
Totaal activa
| 52,985,623.087 | 53,662,184.051 | 53,342,459.33 | 52,275,598.375 | 53,364,794.919 | 53,644,140.543 | 49,260,008.743 | 48,748,010.919 | 45,459,620.261 | 47,120,578.093 | 46,322,445.97 | 45,502,495.316 | 42,701,805.648 | 39,069,855.435 | 38,622,232.83 | 34,640,047.585 | 32,663,619.381 | 30,935,702.074 | 24,741,606.799 | 23,749,772.323 | 23,218,610.378 | 22,196,919.634 | 19,345,653.73 | 17,673,967.083 | 16,131,676.975 | 14,464,314.143 | 13,126,401.794 | 11,738,236.495 | 11,268,720.936 | 10,234,109.964 | 9,818,253.246 | 9,420,861.929 | 8,528,622.089 | 7,687,260.747 | 7,156,248.387 | 7,154,823.8 | 6,989,064.976 | 5,993,302.344 | 5,338,504.904 | 5,669,524.749 | 6,026,499.78 | 6,069,483.263 | 4,849,467.515 | 6,693,039.452 | 6,572,800.483 | 4,743,310.332 | 4,848,503.131 | 551,665.296 | 551,247.418 | 526,578.856 | 619,703.714 | 607,629.687 | 580,757.235 | 486,378.369 | 479,448.203 | 449,301.279 | 450,816.206 | 404,165.944 | 380,855.093 | 341,044.984 | 300,712.36 | 278,395.395 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 56,123.471 | 35,996.556 | 50,570.992 | 38,649.017 | 32,661.375 | 27,852.748 | 28,488.582 | 29,167.332 | 2,695.582 | 2,338.12 | 3,018.797 | 2,593.957 | 2,480.628 | 2,382.936 | 5,578.874 | 2,047.675 | 3,364.368 | 2,296.408 | 2,305.879 | 11,792.71 | 2,159.346 | 2,543.493 | 2,511.46 | 1,849.902 | 4,327.61 | 1,590.717 | 4,869.252 | 4,205.12 | 4,402.977 | 3,993.992 | 8,416.129 | 4,700.218 | 8,281.215 | 7,105.198 | 21,535.501 | 9,801.352 | 12,802.13 | 13,862.969 | 15,751.567 | 6,040.247 | 15,601.159 | 13,245.304 | 17,514.847 | 12,433.265 | 21,671.699 | 22,612.742 | 29,162.574 | 15,992.45 | 14,624.142 | 11,998.248 | 14,275.158 | 16,347.877 | 10,376.878 | 11,916.922 | 13,407.683 | 9,848.602 | 9,664.027 | 9,407.311 | 10,598.082 | 11,922.659 | 14,922.357 | 10,002.646 |
Kortlopende schulden
| 19,577,450.979 | 19,584,607.568 | 20,389,360.925 | 17,395,193.55 | 17,315,604.958 | 17,535,434.373 | 16,839,685.005 | 14,195,133.707 | 12,836,784.319 | 12,990,935.158 | 13,675,591.592 | 11,995,111.049 | 10,380,214.142 | 10,104,430.455 | 11,242,602.545 | 9,647,831.666 | 9,219,246.516 | 7,525,597.358 | 7,490,464.472 | 6,285,849.575 | 6,241,074.911 | 6,314,321.589 | 5,352,167.842 | 4,186,723.357 | 3,803,841.297 | 3,110,171.709 | 3,090,620.383 | 2,615,531.355 | 2,251,354.371 | 1,888,008.729 | 2,112,876.486 | 1,319,735.887 | 912,354.347 | 890,678.784 | 1,013,302.332 | 832,077.087 | 823,022.089 | 763,912.687 | 834,689.973 | 692,359.875 | 738,069.906 | 554,601.332 | 544,843.206 | 678,203.915 | 642,962.355 | 415,921.674 | 690,989.305 | 53,800 | 63,800 | 53,800 | 54,400 | 53,900 | 52,700 | 47.965 | 189.95 | 0 | 10,078.2 | 25,070.65 | 25,000 | 15,800 | 15,800 | 15,800 |
Belastingschulden
| 182,142.821 | 126,164.857 | 32,360.584 | 175,461.903 | 193,581.312 | 141,462.784 | 80,960.45 | 48,639.377 | 125,556.144 | 228,747.68 | 259,535.797 | 202,306.792 | 202,816.056 | 227,713.572 | 196,310.79 | 140,288.243 | 77,643.105 | 34,132.375 | 55,369.012 | 58,500.2 | 49,334.166 | 79,665.433 | 76,137.978 | 50,147.532 | 51,981.557 | 68,045.212 | 52,141.683 | 33,429.419 | 32,153.625 | 32,573.183 | 35,914.252 | 22,898.002 | 29,817.229 | 39,081.821 | 53,112.19 | 39,628.83 | 30,456.634 | 20,116.311 | 16,131.011 | 7,798.505 | 7,533.582 | 5,846.64 | 7,620.875 | 7,834.697 | 11,966.159 | 10,128.095 | 11,262.526 | 1,251.882 | 3,889.087 | 526.178 | 1,770.239 | 4,486.348 | 826.692 | 3,379.5 | 8,352.153 | 951.978 | 15,178.851 | 3,345.573 | 328.918 | 2,674.93 | 3,553.868 | 476.252 |
Uitgestelde opbrengsten
| 59,439.056 | 59,952.576 | 62,313.021 | 25,158,322.768 | 26,692,362.824 | 46,818.909 | 49,874.307 | 50,101.793 | 27,122.171 | 26,327.375 | 8,090,356.643 | 9,963,286.754 | 9,495,596.745 | 8,711,369.562 | 8,173,183.702 | 7,443,405.921 | 7,472,768.156 | 7,887,047.507 | 5,604,620.259 | 7,389,726.344 | 7,158,915.065 | 6,236,474.787 | 4,889,752.76 | 10,053,489.183 | 3,521,633.134 | 8,509,569.145 | 2,272,169.794 | 1,948,426.854 | 1,932,060.593 | 32,573.183 | 1,576,699.832 | 2,196,961.35 | 1,552,834.161 | 1,444,812.841 | 1,101,777.704 | 1,190,942.825 | 1,233,588.681 | 861,559.073 | 645,564.021 | 1,174,671.552 | 1,617,274.577 | 1,868,542.053 | 815,383.773 | 2,224,631.315 | 2,450,140.546 | 861,822.776 | 1,212,709.796 | 1,251.882 | 14,587.89 | 16,912.903 | 1,770.239 | 15,165.257 | 826.692 | 3,379.5 | 8,352.153 | 0 | 15,178.851 | 3,345.573 | 10,729.912 | 6,097.972 | 3,553.868 | 476.252 |
Overige kortlopende verplichtingen
| 22,764,458.784 | 23,934,924.629 | 23,475,092.349 | 134,459.896 | 120,220.165 | 12,692,021.135 | 10,289,698.235 | 11,224,604.679 | 9,320,318.99 | 10,105,956.748 | 456,826.035 | 511,806.646 | 512,455.779 | 468,926.996 | 483,468.421 | 221,211.667 | 98,237.616 | 86,535.451 | 65,042.507 | 57,887.198 | 72,708.804 | 39,808.744 | 49,422.468 | 17,999.573 | 18,553.452 | 23,514.639 | 26,605.547 | 19,949.205 | 8,502.628 | 1,770,917.979 | 11,972.806 | 2,487.268 | 3,002.885 | 3,459.087 | 2,607.847 | 5,311.776 | 3,114.186 | 6,999.016 | 3,574.584 | 7,462.743 | 3,306.843 | 2,720.695 | 4,463.949 | 6,691.897 | 4,630.232 | 4,427.067 | 682.804 | 14,136.295 | -0.001 | 0.001 | 8,522.912 | -0.001 | 18,729.222 | 6,327.592 | 6,857.397 | 15,789.699 | 6,946.34 | 5,707.551 | 675.995 | -0.001 | 1,825.113 | 8,230.456 |
Totaal kortlopende verplichtingen
| 42,457,472.29 | 43,615,481.329 | 43,977,337.287 | 42,726,625.231 | 44,160,849.323 | 30,302,127.167 | 27,207,746.129 | 25,499,007.511 | 22,186,921.062 | 23,125,557.401 | 22,225,793.067 | 22,472,798.406 | 20,390,747.294 | 19,287,109.949 | 19,904,833.542 | 17,314,496.929 | 16,793,616.656 | 15,501,476.724 | 13,162,433.117 | 13,745,255.827 | 13,474,858.127 | 12,593,148.613 | 10,293,854.53 | 14,260,062.015 | 7,348,355.493 | 11,644,846.21 | 5,394,264.976 | 4,588,112.534 | 4,196,320.569 | 3,695,493.883 | 3,709,965.253 | 3,523,884.723 | 2,476,472.608 | 2,346,055.91 | 2,139,223.385 | 2,038,133.04 | 2,072,527.086 | 1,646,333.745 | 1,499,580.144 | 1,880,534.417 | 2,374,252.485 | 2,439,109.384 | 1,382,205.775 | 2,921,960.392 | 3,119,404.832 | 1,304,784.259 | 1,933,544.479 | 85,180.627 | 93,012.031 | 82,711.152 | 78,968.309 | 85,413.133 | 82,632.792 | 21,671.979 | 28,807.183 | 25,638.301 | 41,867.418 | 43,531.085 | 47,003.989 | 33,820.63 | 36,101.338 | 34,509.354 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 60,189.413 | 58,056.756 | 30,168.955 | 1,664,831.727 | 1,526,444.395 | 1,585,309.978 | 1,341,482.194 | 1,746,010.236 | 1,845,279.372 | 2,059,647.701 | 1,773,970.09 | 1,247,792.811 | 1,024,994.81 | 920,966.85 | 662,560.075 | 1,673,185.283 | 1,747,540.697 | 2,019,737.318 | 2,141,026.177 | 1,107,109.162 | 1,149,289.359 | 1,047,425.777 | 1,052,744.891 | 650,972.024 | 497,441.897 | 297,983.97 | 563,406.993 | 141,422.053 | 107,595.113 | 107,287.818 | 100,303.902 | 100,293.081 | 100,283.259 | 100,188.064 | 100,125.797 | 100,103.949 | 11,346.786 | 469.333 | 469.271 | 1,689.722 | 2,910 | 4,129.752 | 15,312.377 | 16,560.322 | 17,795.247 | 23,455.466 | 20,236.225 | 15,600 | 16,800 | 18,000 | 21,600 | 21,600 | 22,800 | 10,000 | 10,000 | 10,000 | 10,312.8 | 10,349.35 | 10,000 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 63,748.375 | 62,815.543 | 58,831.895 | 2,357.036 | 2,338.033 | 2,274.261 | 1,279,714.355 | 1,891.621 | 0 | 0 | 159,662.31 | 16,981,920.855 | 16,756,309.854 | 14,973,890.912 | 217,204.196 | 238,387.241 | 10,914,277.161 | 10,467,742.42 | 218,829.223 | 6,024,491.117 | 5,701,234.419 | 5,712,191.682 | 5,267,274.585 | 134,821.347 | 5,622,018.808 | 9,219.017 | 5,031,659.272 | 4,875,123.083 | 4,967,523.345 | 4,617,026.896 | 4,215,331.204 | 4,138,751.45 | 4,341,190.296 | 3,590,018.556 | 3,311,658.624 | 3,515,000.754 | 3,402,972.784 | 2,933,605.346 | 2,484,710.595 | 2,444,889.26 | 2,354,397.118 | 2,354,909.529 | 2,180,375.754 | 2,493,310.218 | 2,189,236.343 | 2,119,062.503 | 1,622,584.609 | 14,155.542 | 10,484.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,160.074 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 165,389.745 | 157,178.314 | 156,178.307 | 126,627.034 | 122,587.924 | 124,664.924 | 137,824.763 | 274,676.564 | 248,983.384 | 266,763.992 | 260,453.797 | 258,235.695 | 236,145.567 | 220,650.545 | 214,785.829 | 161,152.7 | 122,782.022 | 91,356.018 | 119,315.705 | 133,170.965 | 148,353.8 | 149,451.581 | 126,310.12 | 157,999.647 | 143,734.115 | 132,178.388 | 137,589.733 | 157,877.142 | 173,408.932 | 95,551.921 | 90,346.868 | 81,606.553 | 77,689.688 | 73,177.735 | 73,602.265 | 75,078.065 | 70,396.829 | 66,244.061 | 59,832.546 | 60,858.545 | 58,782.622 | 58,750.015 | 58,618.891 | 60,457.511 | 60,608.503 | 61,009.837 | 60,268.596 | 19,260.428 | 18,656.261 | 18,442.366 | 26,687.942 | 25,075.607 | 24,056.728 | 23,424.619 | 20,565.098 | 20,772.242 | 23,289.501 | 20,302.399 | 20,938.558 | 17,530.908 | 7,790.308 | 7,753.2 |
Overige niet-vlottende verplichtingen
| 4,287,959.413 | 4,052,993.495 | 3,569,409.851 | 1,975,598.558 | 2,012,508.791 | 16,243,909.584 | 14,104,828.069 | 16,284,146.752 | 16,489,441.35 | 16,985,365.94 | 17,286,097.448 | 130,975.127 | 133,553.811 | 160,299.298 | 14,377,671.948 | 12,210,932.12 | 310,231.56 | 306,942.75 | 6,435,776.808 | 151,317.518 | 173,119.597 | 176,293.674 | 164,896.762 | 3,178.936 | 128,793.767 | 80,861.488 | 88,489.008 | 100,619.461 | 464.585 | 73,953.67 | 94,737.198 | 558.709 | 445.949 | 93,514.482 | 84,067.683 | 989.859 | 52,551.237 | 47,392.847 | 43,837.527 | 54,617.137 | 45,231.776 | 34,982.32 | 36,814.183 | 35,249.281 | 39,359.68 | 62,204.623 | 67,645.008 | 0.001 | 0.001 | 9,978.604 | 11,196.145 | 10,925.646 | 9,511.381 | 8,899.29 | 8,640.793 | 8,921.602 | 5,469.805 | -0.001 | 1,713.389 | 1,252.308 | 1,376.896 | 1,274.899 |
Totaal niet-vlottende verplichtingen
| 4,577,286.946 | 4,331,044.109 | 3,814,589.008 | 3,769,414.355 | 3,663,879.142 | 17,956,158.747 | 16,863,849.381 | 18,306,725.172 | 18,583,704.106 | 19,311,777.634 | 19,480,183.646 | 18,618,924.487 | 18,151,004.042 | 16,275,807.605 | 15,472,222.048 | 14,283,657.344 | 13,094,831.44 | 12,885,778.507 | 8,914,947.913 | 7,416,088.762 | 7,171,997.175 | 7,085,362.714 | 6,611,226.359 | 946,971.954 | 6,391,988.587 | 520,242.863 | 5,821,145.005 | 5,275,041.739 | 5,248,991.975 | 4,893,820.305 | 4,500,719.172 | 4,321,209.793 | 4,519,609.192 | 3,856,898.837 | 3,569,454.369 | 3,691,172.627 | 3,537,267.636 | 3,047,711.587 | 2,588,849.939 | 2,562,054.664 | 2,461,321.516 | 2,452,771.616 | 2,291,121.205 | 2,605,577.332 | 2,306,999.773 | 2,265,732.429 | 1,770,734.439 | 49,015.971 | 45,940.842 | 46,420.97 | 59,484.087 | 57,601.253 | 56,368.109 | 42,323.909 | 39,205.891 | 39,693.844 | 39,072.106 | 35,811.822 | 32,651.947 | 18,783.216 | 9,167.204 | 9,028.099 |
Totaal passiva
| 47,034,759.237 | 47,946,525.437 | 47,791,926.295 | 46,496,039.586 | 47,824,728.465 | 48,258,285.913 | 44,071,595.51 | 43,805,732.682 | 40,770,625.168 | 42,437,335.034 | 41,705,976.712 | 41,091,722.894 | 38,541,751.336 | 35,562,917.554 | 35,377,055.59 | 31,598,154.273 | 29,888,448.097 | 28,387,255.23 | 22,077,381.03 | 21,161,344.588 | 20,646,855.302 | 19,678,511.326 | 16,905,080.889 | 15,207,033.968 | 13,740,344.08 | 12,165,089.074 | 11,215,409.981 | 9,863,154.272 | 9,445,312.544 | 8,589,314.189 | 8,210,684.424 | 7,845,094.516 | 6,996,081.799 | 6,202,954.747 | 5,708,677.754 | 5,729,305.666 | 5,609,794.722 | 4,694,045.332 | 4,088,430.083 | 4,442,589.081 | 4,835,574.001 | 4,891,881 | 3,673,326.98 | 5,527,537.724 | 5,426,404.605 | 3,570,516.687 | 3,704,278.918 | 134,196.598 | 138,952.873 | 129,132.122 | 138,452.396 | 143,014.386 | 139,000.901 | 63,995.888 | 68,013.074 | 65,332.144 | 80,939.524 | 79,342.908 | 79,655.936 | 52,603.846 | 45,268.542 | 43,537.453 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 32,592.402 | 32,879.036 | 35,623.382 | 0 | 25,929.285 | 19,998.282 | 0 | 0 | 11,666.36 | 14,799.443 | 26,970.478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 22,433.309 | 20,115.494 | 20,000 | 20,000 | 20,000 |
Ingehouden winsten
| 2,379,655.991 | 2,278,270.937 | 2,182,800.235 | 2,292,020.793 | 2,183,885.272 | 2,116,988.009 | 2,016,827.962 | 1,847,301.045 | 1,750,492.738 | 1,704,615.684 | 1,667,199.474 | 1,593,622.672 | 1,499,292.258 | 1,408,242.993 | 1,315,750.275 | 1,266,354.581 | 1,143,354.577 | 1,050,792.748 | 1,044,928.066 | 1,006,915.382 | 971,837.99 | 941,440.818 | 877,531.424 | 903,622.8 | 866,075.023 | 826,888.468 | 796,060.897 | 766,378.433 | 748,775.078 | 721,599.676 | 692,706.558 | 673,840.383 | 652,490.57 | 633,336.338 | 603,611.105 | 596,181.398 | 567,561.818 | 535,441.77 | 507,381.565 | 500,798.149 | 483,759.082 | 474,775.263 | 474,180.442 | 472,251.115 | 460,964.553 | 455,128.486 | 451,391.233 | 233,037.988 | 227,720.588 | 212,835.724 | 248,870.145 | 231,181.755 | 209,909.449 | 192,124.54 | 179,056.927 | 167,441.875 | 148,434.384 | 102,247.55 | 92,770.88 | 73,610.687 | 59,813.066 | 39,119.344 |
Overige gereserveerde algehele resultaten
| -11,189.195 | -14,750.13 | 7,549.997 | -32,592.402 | -32,879.036 | -35,623.382 | 302.507 | -25,929.285 | -19,998.282 | 9,707.543 | 29,330.48 | -11,666.36 | -14,799.443 | -26,970.478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 323,938.988 | 325,491.471 | 306,117.042 | 272,594.636 | 272,307.868 | 269,507.074 | 275,676.249 | 277,469.041 | 293,309.386 | 298,459.295 | 257,407.611 | 280,627.87 | 277,701.132 | 247,093.993 | 249,566.382 | 236,356.722 | 239,429.281 | 229,412.855 | 268,884.008 | 262,363.547 | 274,179.518 | 271,276.936 | 299,899.802 | 237,110.209 | 238,276.473 | 221,998.595 | 238,550.916 | 252,381.8 | 236,288.285 | 206,489.45 | 215,822.701 | 221,173.015 | 219,804.942 | 215,577.144 | 224,611.872 | 220,432.192 | 218,013.716 | 224,367.837 | 230,269.655 | 224,165.588 | 222,782.797 | 224,378.329 | 224,819.199 | 223,249.261 | 226,322.092 | 231,294.717 | 231,106.491 | 161,997.401 | 162,140.648 | 162,177.701 | 209,947.865 | 211,000.237 | 209,413.577 | 207,824.632 | 209,944.893 | 194,093.952 | 199,008.989 | 200,142.179 | 188,312.783 | 194,830.45 | 175,630.752 | 175,738.597 |
Totaal eigen vermogen van aandeelhouders
| 2,714,839.092 | 2,611,445.587 | 2,518,900.582 | 2,587,048.738 | 2,478,626.448 | 2,408,928.391 | 2,315,240.026 | 2,147,203.394 | 2,066,235.433 | 2,035,215.83 | 1,976,370.873 | 1,896,683.85 | 1,799,426.698 | 1,677,770.294 | 1,587,749.966 | 1,525,144.611 | 1,405,217.166 | 1,302,638.911 | 1,336,245.382 | 1,291,712.237 | 1,268,450.816 | 1,235,151.063 | 1,199,864.534 | 1,163,166.318 | 1,126,784.805 | 1,071,320.372 | 1,057,045.122 | 1,041,193.542 | 1,007,496.672 | 950,522.435 | 930,962.567 | 917,446.707 | 894,728.821 | 871,346.791 | 850,656.285 | 839,046.899 | 808,008.843 | 782,242.916 | 760,084.529 | 747,397.046 | 728,975.188 | 721,586.901 | 721,432.949 | 717,933.685 | 709,719.954 | 708,856.512 | 704,931.033 | 417,468.698 | 412,294.545 | 397,446.734 | 481,251.319 | 464,615.301 | 441,756.335 | 422,382.481 | 411,435.129 | 383,969.136 | 369,876.682 | 324,823.038 | 301,199.157 | 288,441.137 | 255,443.818 | 234,857.941 |
Totaal eigen vermogen
| 5,950,863.85 | 5,715,658.613 | 5,550,533.035 | 5,779,558.788 | 5,540,066.454 | 5,385,854.629 | 5,188,413.233 | 4,942,278.237 | 4,688,995.093 | 4,683,243.059 | 4,616,469.257 | 4,410,772.422 | 4,160,054.313 | 3,506,937.881 | 3,245,177.24 | 3,041,893.311 | 2,775,171.284 | 2,548,446.844 | 2,664,225.769 | 2,588,427.735 | 2,571,755.076 | 2,518,408.308 | 2,440,572.841 | 2,466,933.115 | 2,391,332.894 | 2,299,225.069 | 1,910,991.813 | 1,875,082.223 | 1,823,408.392 | 1,644,795.775 | 1,607,568.822 | 1,575,767.413 | 1,532,540.29 | 1,484,306 | 1,447,570.633 | 1,425,518.133 | 1,379,270.254 | 1,299,257.012 | 1,250,074.822 | 1,226,935.668 | 1,190,925.779 | 1,177,602.263 | 1,176,140.535 | 1,165,501.729 | 1,146,395.878 | 1,172,793.645 | 1,144,224.213 | 417,468.698 | 412,294.545 | 397,446.734 | 481,251.319 | 464,615.301 | 441,756.335 | 422,382.481 | 411,435.129 | 383,969.136 | 369,876.682 | 324,823.038 | 301,199.157 | 288,441.137 | 255,443.818 | 234,857.941 |
Totaal passiva en aandeelhoudersvermogen
| 52,985,623.087 | 53,662,184.051 | 53,342,459.33 | 49,083,088.324 | 53,364,794.919 | 53,644,140.543 | 49,260,008.743 | 48,748,010.919 | 45,459,620.261 | 47,120,578.093 | 46,322,445.97 | 45,502,495.316 | 42,701,805.648 | 39,069,855.435 | 38,622,232.83 | 34,640,047.585 | 32,663,619.381 | 30,935,702.074 | 24,741,606.799 | 23,749,772.323 | 23,218,610.378 | 22,196,919.634 | 19,345,653.73 | 17,673,967.083 | 16,131,676.974 | 14,464,314.143 | 13,126,401.794 | 11,738,236.495 | 11,268,720.936 | 10,234,109.964 | 9,818,253.246 | 9,420,861.929 | 8,528,622.089 | 7,687,260.747 | 7,156,248.387 | 7,154,823.8 | 6,989,064.976 | 5,993,302.344 | 5,338,504.904 | 5,669,524.749 | 6,026,499.78 | 6,069,483.263 | 4,849,467.515 | 6,693,039.453 | 6,572,800.483 | 4,743,310.332 | 4,848,503.131 | 551,665.296 | 551,247.418 | 526,578.856 | 619,703.715 | 607,629.687 | 580,757.236 | 486,378.369 | 479,448.203 | 449,301.279 | 450,816.206 | 404,165.944 | 380,855.093 | 341,044.983 | 300,712.36 | 278,395.394 |