INZI Controls Co.,Ltd.
KRX:023800.KS
6230 (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
| 24,048.854 | 18,666.104 | 23,602.152 | 26,948.028 | 35,369.482 | 32,671.363 | 14,720.979 | 31,448.507 | 17,510.638 | 31,915.134 | 23,987.385 | 16,959.072 | 19,517.996 | 20,175.709 | 28,807.476 | 20,598.841 | 30,644.758 | 22,491.478 | 28,030.952 | 20,359.894 | 22,154.996 | 18,898.94 | 21,748.182 | 26,593.048 | 31,453.844 | 37,681.19 | 39,360.281 | 46,976.319 | 44,128.423 | 39,901.7 | 27,073.706 | 32,636.482 | 26,233.42 | 17,013.234 | 18,174.078 | 16,254.149 | 15,769.461 | 11,654.279 | 12,846.776 | 12,115.932 | 12,442.623 | 13,644.195 | 10,975.074 | 10,318.668 | 8,230.299 | 8,188.971 | 10,401.383 | 33,121.799 | 45,265.775 | 57,401.132 | 44,737.331 | 25,313.881 | 19,476.238 | 21,278.849 | 6,988.144 | 1,762.552 | 7,178.573 | 5,445.881 | 2,896.221 | 5,717.384 | 1,803.833 | 1,985.778 | 2,083.181 | 8,820.609 | 9,667.684 | 6,111.454 |
Kortetermijnbeleggingen
| 1,127.141 | 1,997.164 | 5,000 | 1,626.935 | 1,499.677 | 2,469.5 | 1,392.81 | -1,292.368 | 1,248.07 | 2,504.473 | 1,993.788 | 8,132.179 | 8,381.395 | 9,258.234 | 3,724.993 | 3,240.163 | 3,872.173 | 4,171.484 | 1,842.722 | 8,829.418 | 16,513.336 | 14,575.5 | 12,140.648 | 12,639.816 | 10,640.399 | 12,725.759 | 10,160.273 | 10,769.919 | 7,668.79 | 6,717.008 | 7,718.07 | 12,737.499 | 7,596.803 | 7,883.96 | 3,159.933 | 5,545.946 | 2,660.261 | 2,469.153 | 3,425.506 | 3,933.935 | 4,339.5 | 4,101.938 | 2,397.152 | 4,377.774 | 3,846.624 | 1,904.383 | 1,914.292 | 21,791.365 | 3,666.013 | 2,859.157 | 2,570.325 | 3,534.856 | 5,593.762 | 8,162.196 | 1,767.115 | 815.865 | 228.857 | 62.083 | 586.613 | 791.312 | 2,058.696 | 2,523.06 | 503.171 | 383.566 | 6,186.219 | 2,562.342 |
Liquide middelen en kortetermijnbeleggingen
| 24,048.854 | 18,666.104 | 28,602.152 | 26,948.028 | 36,869.159 | 35,140.864 | 16,113.789 | 30,156.138 | 18,758.708 | 34,419.607 | 25,981.173 | 25,091.251 | 27,899.391 | 29,433.944 | 32,532.469 | 23,839.003 | 34,516.931 | 26,662.962 | 29,873.675 | 29,189.311 | 38,668.331 | 33,474.44 | 33,888.829 | 39,232.864 | 42,094.243 | 50,406.949 | 49,520.555 | 57,746.238 | 51,797.213 | 46,618.708 | 34,791.776 | 45,373.981 | 33,830.223 | 24,897.194 | 21,334.01 | 21,800.095 | 18,429.722 | 14,123.432 | 16,272.281 | 16,049.867 | 16,782.123 | 17,746.133 | 13,372.226 | 14,696.442 | 12,076.923 | 10,093.354 | 12,315.675 | 54,913.164 | 48,931.788 | 60,260.289 | 47,307.656 | 28,848.737 | 25,070 | 29,441.045 | 8,755.259 | 2,578.417 | 7,407.43 | 5,507.964 | 3,482.834 | 6,508.696 | 3,862.529 | 4,508.838 | 2,586.352 | 9,204.175 | 15,853.903 | 8,673.796 |
Nettovorderingen
| 121,012.301 | 113,394.503 | 101,590.293 | 114,856.557 | 101,079.083 | 100,285.615 | 129,007.677 | 114,944.642 | 88,892.714 | 94,682.794 | 92,864.794 | 73,417.135 | 84,423.366 | 88,495.055 | 93,203.893 | 78,176.343 | 58,687.537 | 76,411.199 | 118,898.481 | 82,678.329 | 82,539.985 | 87,332.285 | 96,083.209 | 75,076.003 | 86,290.16 | 85,096.765 | 94,829.496 | 82,143.46 | 91,728.178 | 123,017.729 | 131,562.604 | 123,203.259 | 130,802.873 | 131,595.112 | 134,917.197 | 119,120.453 | 133,788.876 | 149,239.975 | 125,851.405 | 134,704.501 | 122,391.585 | 143,162.231 | 108,061.9 | 131,860.787 | 126,827.299 | 121,239.388 | 93,438.305 | 215,931.905 | 233,804.89 | 242,350.465 | 236,776.204 | 247,979.578 | 232,814.866 | 208,419.634 | 61,880.058 | 64,206.742 | 62,887.61 | 53,756.695 | 55,680.246 | 56,152.656 | 58,816.779 | 53,734.6 | 50,469.68 | 45,875.059 | 45,622.068 | 49,545.392 |
Voorraad
| 80,278.736 | 75,879.443 | 74,032.637 | 84,648.757 | 84,997.652 | 92,078.836 | 83,556.216 | 90,501.246 | 87,479.361 | 75,301.582 | 66,192.47 | 62,185.847 | 53,248.933 | 48,726.425 | 46,645.932 | 44,575.983 | 43,072.247 | 40,905.843 | 39,547.126 | 40,145.07 | 38,531.944 | 39,704.143 | 45,692.91 | 47,308.369 | 45,858.631 | 41,691.199 | 42,555.497 | 43,212.487 | 40,434.919 | 43,804.877 | 46,205.241 | 42,274.379 | 38,628.584 | 40,977.791 | 43,727.704 | 43,531.548 | 42,230.914 | 41,667.527 | 41,792.392 | 41,221.331 | 35,412.745 | 34,977.589 | 34,767.267 | 35,942.942 | 35,961.607 | 34,804.468 | 34,640.382 | 57,920.67 | 55,725.907 | 53,610.42 | 57,657.645 | 64,760.629 | 58,714.075 | 53,138.857 | 12,569.62 | 11,801.843 | 10,509.117 | 8,357.566 | 8,634.619 | 12,422.594 | 10,441.9 | 9,396.182 | 8,008.251 | 7,691.405 | 6,636.27 | 6,622.727 |
Overige vlottende activa
| 12,539.766 | 12,463.727 | 16,205.464 | 11,860.317 | 5,318.668 | 11,978.912 | 0.001 | 23,086.877 | 13,996.308 | 6,201.585 | 0.001 | 7,098.715 | 5,306.502 | 7,323.207 | 0 | 23,377.331 | 26,885.149 | 23,383.372 | 117.124 | 28,675.384 | 26,705.386 | 21,769.47 | 194.158 | 24,424.725 | 25,754.737 | 16,209.649 | 571.73 | 20,262.82 | 17,234.632 | 1,432.101 | 535.164 | 12,345.464 | 8,577.671 | 8,847.664 | 1,024.061 | 12,509.983 | 14,398.503 | 2,103.73 | 2,312.86 | 3,315.003 | 17,568.761 | 3,188.24 | 3,515.778 | 1,764.96 | 3,500.142 | 3,357.653 | 3,754.031 | 5,799.151 | 7,341.393 | 3,504.706 | 12,987.389 | 4,298.527 | 55.628 | 54.119 | -0.001 | -0.002 | 2,674.204 | 1,084.701 | 10.738 | 36.768 | 30.3 | 165.945 | 499.779 | 0.074 | 1.34 | 15.324 |
Totaal vlottende activa
| 237,879.657 | 220,403.777 | 220,430.546 | 238,313.658 | 228,264.563 | 239,484.227 | 228,677.684 | 258,688.902 | 209,127.091 | 210,605.569 | 185,038.437 | 167,792.948 | 170,878.191 | 173,978.63 | 172,382.295 | 169,968.659 | 163,161.864 | 167,363.376 | 188,436.405 | 180,688.094 | 186,445.648 | 182,280.338 | 175,859.107 | 186,041.961 | 199,997.771 | 193,404.562 | 187,477.278 | 203,365.005 | 201,194.942 | 214,873.415 | 213,094.786 | 223,197.083 | 211,839.351 | 206,317.761 | 201,002.972 | 196,962.079 | 208,848.015 | 207,134.664 | 186,228.939 | 195,290.702 | 192,155.214 | 199,074.193 | 159,717.171 | 184,265.131 | 178,365.971 | 169,494.863 | 144,148.393 | 334,564.89 | 345,803.978 | 359,725.88 | 354,728.894 | 345,887.471 | 316,654.569 | 291,053.655 | 83,204.936 | 78,587 | 83,478.361 | 68,706.926 | 67,808.437 | 75,120.714 | 73,151.508 | 67,805.565 | 61,564.062 | 62,770.713 | 68,113.581 | 64,857.239 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 313,133.633 | 312,320.579 | 313,653.788 | 314,613.622 | 321,381.801 | 298,219.223 | 268,661.335 | 271,377.735 | 260,262.848 | 254,248.901 | 243,518.09 | 242,815.205 | 241,563.044 | 237,857.294 | 231,044.503 | 236,233.081 | 234,695.642 | 240,430.392 | 222,429.767 | 227,181.698 | 209,129.775 | 180,688.34 | 172,648.485 | 157,207.305 | 158,163.756 | 157,635.847 | 162,904.794 | 167,355.471 | 163,934.487 | 158,998.771 | 163,260.569 | 160,959.843 | 165,889.367 | 164,233.236 | 168,309.295 | 172,215.553 | 168,171.919 | 173,484.278 | 172,505.049 | 169,249.818 | 166,594.003 | 167,205.148 | 165,017.775 | 149,269.962 | 159,007.878 | 158,596.777 | 153,420.586 | 290,971.705 | 282,012.538 | 281,321.743 | 289,021.809 | 272,046.718 | 248,251.711 | 243,554.245 | 59,505.288 | 58,424.731 | 60,448.023 | 57,395.456 | 57,890.631 | 57,496.162 | 40,652.132 | 40,689.8 | 38,854.805 | 36,606.57 | 36,000.33 | 35,318.465 |
Goodwill
| 0 | 0 | 362.622 | 0 | 0 | 0 | 362.622 | 0 | 0 | 0 | 362.622 | 0 | 0 | 0 | 362.622 | 0 | 0 | 0 | 1,678.462 | 0 | 0 | 0 | 3,936.638 | 0 | 0 | 0 | 3,936.638 | 0 | 0 | 0 | 3,936.638 | 0 | 0 | 0 | 3,936.638 | 0 | 0 | 3,936.638 | 3,936.638 | 3,936.638 | 3,936.638 | 3,936.638 | 3,936.638 | 3,698.563 | 3,698.563 | 3,006.266 | 3,698.563 | 6,023.986 | 6,023.986 | 5,107.543 | 5,175.983 | 8,036.182 | 8,036.182 | 2,893.489 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 4,290.651 | 4,450.187 | 3,879.458 | 3,991.795 | 5,216.503 | 4,434.652 | 3,793.245 | 4,421.797 | 4,595.536 | 4,691.194 | 4,261.846 | 4,515.865 | 4,484.304 | 4,654.798 | 4,428.688 | 7,908.274 | 8,071.491 | 9,677.388 | 7,928.012 | 9,339.744 | 9,340.206 | 11,643.491 | 7,725.943 | 11,459.471 | 11,578.54 | 11,422.295 | 7,436.335 | 11,563.632 | 11,557.251 | 11,636.685 | 7,832.57 | 11,980.772 | 12,210.068 | 12,078.9 | 8,313.522 | 12,291.049 | 12,120.175 | 8,116.993 | 6,846.061 | 6,509.317 | 6,360.561 | 6,505.006 | 6,545.862 | 6,581.298 | 6,714.251 | 6,303.648 | 6,368.867 | 8,178.627 | 8,377.834 | 8,483.113 | 8,621.666 | 8,791.905 | 7,285.593 | 7,280.643 | 943.546 | 1,029.838 | 1,130.535 | 1,265.435 | 1,364.391 | 1,499.397 | 1,671.193 | 1,009.061 | 997.985 | 1,141.115 | 1,200.121 | 897.75 |
Goodwill en immateriële activa
| 4,290.651 | 4,450.187 | 4,242.08 | 3,991.795 | 5,216.503 | 4,434.652 | 4,155.867 | 4,421.797 | 4,595.536 | 4,691.194 | 4,624.468 | 4,515.865 | 4,484.304 | 4,654.798 | 4,791.31 | 7,908.274 | 8,071.491 | 9,677.388 | 9,606.474 | 9,339.744 | 9,340.206 | 11,643.491 | 11,662.581 | 11,459.471 | 11,578.54 | 11,422.295 | 11,372.973 | 11,563.632 | 11,557.251 | 11,636.685 | 11,769.208 | 11,980.772 | 12,210.068 | 12,078.9 | 12,250.16 | 12,291.049 | 12,120.175 | 12,053.631 | 10,782.699 | 10,445.955 | 10,297.199 | 10,441.644 | 10,482.5 | 10,279.861 | 10,412.814 | 9,309.914 | 10,067.43 | 14,202.613 | 14,401.82 | 13,590.656 | 13,797.649 | 16,828.087 | 15,321.775 | 10,174.132 | 943.546 | 1,029.838 | 1,130.535 | 1,265.435 | 1,364.391 | 1,499.397 | 1,671.193 | 1,009.061 | 997.985 | 1,141.115 | 1,200.121 | 897.75 |
Langetermijnbeleggingen
| 99,704.864 | 97,896.012 | 97,320.486 | 108,864.901 | 99,972.258 | 102,084.092 | 92,945.887 | 104,572.245 | 98,450.438 | 91,661.715 | 90,455.117 | 85,729.872 | 83,624.109 | 83,224.071 | 84,062.706 | 88,687.377 | 84,711.913 | 81,506.464 | 79,240.469 | 93,349.232 | 81,035.505 | 73,693.932 | 75,604.699 | 76,096.559 | 75,313.268 | 72,617.442 | 76,219.493 | 73,993.66 | 76,424.869 | 71,860.476 | 70,992.091 | 63,611.965 | 69,167.581 | 68,477.299 | 74,061.028 | 68,810.193 | 68,822.094 | 67,879.493 | 65,912.236 | 67,017.805 | 65,342.851 | 67,113.694 | 67,800.693 | 62,482.308 | 72,423.872 | 77,188.859 | 71,847.136 | 21,185.068 | 39,365.152 | 35,972.11 | 33,331.716 | 26,362.016 | 24,812.216 | 7,492.656 | 66,868.079 | 62,997.022 | 58,267.309 | 52,782.902 | 52,220.632 | 49,729.817 | 45,958.351 | 44,796.56 | 45,576.855 | 35,931.537 | 31,567.568 | 33,225.186 |
Belastingvorderingen
| 5,539.068 | 5,176.591 | 5,000.445 | 3,906.105 | 3,911.006 | 3,844.772 | 3,810.072 | 3,443.621 | 3,345.735 | 3,169.903 | 3,092.998 | 2,963.96 | 2,567.498 | 2,767.972 | 2,434.432 | 3,542.211 | 3,812.943 | 3,483.367 | 3,378.29 | 237.924 | 203.879 | 154.686 | 81.287 | 19,119.201 | 17,141.366 | 1,090.089 | 331.753 | 3,840.607 | 4,174.078 | 4,517.089 | 4,612.281 | 3,634.146 | 3,841.622 | 3,837.139 | 3,895.3 | 3,584.872 | 3,429.641 | 3,403.754 | 3,362.322 | 2,093.282 | 2,042.696 | 2,240.12 | 2,190.798 | 1,286.365 | 397.762 | 555.338 | 537.088 | 554.542 | 300.472 | 367.769 | 513.841 | 1,074.584 | 474.02 | 488.808 | 804.47 | 619.885 | 1,126.34 | 308.169 | 308.169 | 980.643 | 345.212 | 618.844 | 722.502 | 130.508 | 6,405.55 | 2,624.673 |
Overige niet-vlottende activa
| 13,934.626 | 10,927.406 | 8,456.018 | 12,426.571 | 13,307.055 | 9,515.098 | 8,659.625 | 17,453.515 | 17,016.038 | 19,067.183 | 16,638.065 | 18,861.236 | 16,457.082 | 20,700.821 | 16,594.63 | 4,315.686 | 4,794.853 | 5,051.218 | 4,845.148 | 10,125.668 | 18,579.101 | 21,832.78 | 19,549.395 | 565.787 | 641.532 | 20,001 | 18,569.054 | 19,306.624 | 16,298.294 | 15,275.913 | 16,539.715 | 21,617.086 | 16,662.545 | 17,062.48 | 12,618.58 | 15,616.706 | 12,636.123 | 6,645.028 | 7,475.348 | 8,137.196 | 8,546.455 | 8,305.322 | 6,386.899 | 7,323.542 | 6,954.601 | 4,543.867 | 4,502.107 | 25,005.368 | 6,584.021 | 5,854.017 | 5,510.587 | 13,767.979 | 12,342.438 | 11,173.576 | 3,740.865 | 2,789.613 | 2,202.506 | 2,189.047 | 2,559.823 | 1,943.879 | 4,171.005 | 4,635.369 | 1,922.978 | 2,525.875 | 1,922.979 | 1,922.979 |
Totaal niet-vlottende activa
| 436,602.842 | 430,770.774 | 428,672.817 | 443,802.994 | 443,788.623 | 418,097.837 | 378,232.786 | 401,268.913 | 383,670.596 | 372,838.896 | 358,328.738 | 354,886.137 | 348,696.037 | 349,204.956 | 338,927.582 | 340,686.629 | 336,086.841 | 340,148.829 | 319,500.148 | 340,234.267 | 318,288.466 | 288,013.229 | 279,546.446 | 264,448.323 | 262,838.462 | 262,766.673 | 269,398.067 | 276,059.994 | 272,388.979 | 262,288.934 | 267,173.864 | 261,803.812 | 267,771.183 | 265,689.054 | 271,134.363 | 272,518.373 | 265,179.952 | 263,466.184 | 260,037.654 | 256,944.056 | 252,823.204 | 255,305.928 | 251,878.665 | 230,642.038 | 249,196.927 | 250,194.755 | 240,374.348 | 351,919.296 | 342,664.003 | 337,106.295 | 342,175.602 | 330,079.384 | 301,202.16 | 272,883.417 | 131,862.248 | 125,861.089 | 123,174.713 | 113,941.009 | 114,343.646 | 111,649.898 | 92,797.893 | 91,749.634 | 88,075.125 | 76,335.605 | 77,096.548 | 73,989.053 |
Totaal activa
| 674,482.499 | 651,174.552 | 649,103.362 | 682,116.653 | 672,053.186 | 657,582.063 | 606,910.47 | 659,957.816 | 592,797.687 | 583,444.465 | 543,367.175 | 522,679.085 | 519,574.229 | 523,183.586 | 511,309.877 | 510,655.289 | 499,248.704 | 507,512.205 | 507,936.553 | 520,922.361 | 504,734.114 | 470,293.568 | 455,405.553 | 450,490.284 | 462,836.233 | 456,171.235 | 456,875.345 | 479,425 | 473,583.921 | 477,162.349 | 480,268.65 | 485,000.895 | 479,610.534 | 472,006.815 | 472,137.335 | 469,480.452 | 474,027.967 | 470,600.848 | 446,266.594 | 452,234.758 | 444,978.418 | 454,380.121 | 411,595.835 | 414,907.169 | 427,562.898 | 419,689.618 | 384,522.741 | 686,484.186 | 688,467.981 | 696,832.176 | 696,904.496 | 675,966.855 | 617,856.728 | 563,937.073 | 215,067.184 | 204,448.089 | 206,653.074 | 182,647.935 | 182,152.083 | 186,770.612 | 165,949.401 | 159,555.199 | 149,639.187 | 139,106.318 | 145,210.129 | 138,846.292 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 86,040.352 | 97,924.094 | 88,934.281 | 113,985.813 | 102,247.807 | 119,610.751 | 84,258.548 | 90,168.953 | 73,965.644 | 93,886.061 | 71,207.31 | 51,758.789 | 61,736.682 | 74,045.167 | 57,785.141 | 0 | 0 | 0 | 58,502.908 | 0 | 0 | 0 | 49,873.84 | 0 | 0 | 0 | 68,934.719 | 0 | 0 | 0 | 74,503.142 | 0 | 0 | 0 | 90,834.796 | 0 | 0 | 97,636.607 | 85,433.008 | 68,807.196 | 70,093.094 | 84,526.519 | 64,923.029 | 55,282.55 | 82,779.639 | 81,690.848 | 68,382.174 | 128,395.518 | 132,231.617 | 150,783.716 | 153,169.225 | 133,807.946 | 143,860.631 | 134,294.711 | 32,251.622 | 31,716.219 | 41,169.613 | 23,127.261 | 20,533.342 | 23,203.134 | 21,628.843 | 27,809.257 | 24,137.173 | 24,783.691 | 27,769.243 | 27,108.903 |
Kortlopende schulden
| 183,368.997 | 192,672.022 | 192,230.968 | 180,698.699 | 190,263.18 | 188,513.256 | 198,235.781 | 216,567.775 | 182,952.302 | 163,448.248 | 155,574.855 | 156,337.924 | 149,106.745 | 137,931.878 | 136,069.305 | 145,708.23 | 160,764.48 | 133,707.767 | 140,599.343 | 165,860.143 | 148,296.259 | 135,934.47 | 134,684.919 | 129,202.888 | 154,354.873 | 145,224.12 | 131,507.03 | 139,851.192 | 135,462.789 | 102,097.618 | 111,010.588 | 125,798.438 | 115,863.807 | 110,432.613 | 95,596.231 | 98,429.745 | 108,439.027 | 98,096.565 | 94,042.203 | 108,088.166 | 103,355.01 | 76,103.915 | 79,026.321 | 78,454.634 | 58,972.424 | 59,172.511 | 50,863.274 | 120,639.608 | 133,305.188 | 138,958.133 | 119,325.846 | 140,087.561 | 116,796.969 | 106,464.382 | 36,000 | 32,500 | 23,500 | 27,600 | 33,760 | 32,660 | 28,000 | 17,100 | 14,900 | 9,100 | 14,300 | 10,400 |
Belastingschulden
| 2,416.362 | 1,563.345 | 1,185.064 | 1,578.602 | 1,921.552 | 1,507.458 | 2,168.826 | 4,533.048 | 2,738.664 | 1,771.159 | 1,916.126 | 1,638.245 | 1,926.479 | 1,786.084 | 3,347.742 | 1,137.705 | 858.53 | 2,084 | 2,762.277 | 135.665 | -24.298 | 245.107 | 366.176 | 131.363 | 67.793 | 411.577 | 347.811 | 801.078 | 508.176 | 2,021.741 | 1,694.604 | 1,302.065 | 561.037 | 2,182.884 | 2,113.458 | 1,166.032 | 1,149.151 | 152.959 | 1,989.683 | 2,199.144 | 1,926.729 | 0 | 0 | 2,100.758 | 2,161.784 | 3,004.318 | 2,718.772 | 3,790.145 | 5,010.728 | 7,324.596 | 11,685.837 | 5,003.741 | 4,148.139 | 0 | 2,089.781 | 2,308.012 | 1,277.364 | 1,656.179 | 157.035 | 419.663 | 1,656.631 | 1,655.096 | 2,456.038 | 2,155.787 | 1,895.133 | 4,299.417 |
Uitgestelde opbrengsten
| 2,416.362 | 1,563.345 | 1,773.962 | 1,578.602 | -102,247.807 | -119,610.751 | 747.617 | -90,168.953 | -73,965.644 | -93,886.061 | 19,593.916 | -51,758.789 | -61,736.682 | -74,045.167 | 31,411.308 | 0 | 0 | 0 | 39,170.458 | 0 | 0 | 0 | 32,780.291 | 0 | 0 | 0 | 23,414.928 | 0 | 0 | 0 | 29,182.535 | 0 | 0 | 0 | 31,848.518 | 0 | 0 | 30,668.835 | 20,580.829 | 25,733.032 | 21,949.247 | 27,706.765 | 18,035.876 | 19,827.335 | 22,991.315 | 3,004.318 | 18,646.438 | 66,465.254 | 53,167.478 | 7,324.596 | 70,129.364 | 71,715.484 | 49,544.802 | 52,580.36 | 10,438.877 | 12,172.966 | 15,955.371 | 12,156.465 | 9,152.655 | 11,176.209 | 12,970.648 | 13,659.228 | 13,513.768 | 12,847.02 | 12,262.283 | 12,966.46 |
Overige kortlopende verplichtingen
| 26,421.349 | 19,570.15 | 32,814.8 | 21,161.321 | 128,319.733 | 140,871.115 | 22,267.523 | 116,205.386 | 96,297.703 | 113,095.242 | 0 | 71,331.843 | 81,175.662 | 91,340.149 | 0.001 | 80,485.888 | 65,047.553 | 92,591.937 | -0 | 83,412.745 | 98,565.791 | 91,639.894 | -0 | 99,992.098 | 84,300.587 | 84,487.662 | -0 | 84,961.21 | 84,290.029 | 117,115.264 | 546.92 | 98,282.604 | 105,414.807 | 110,671.767 | -0 | 110,688.352 | 110,410.459 | 0.001 | 0.001 | -0.001 | -0.001 | -0.001 | 0 | 0.001 | -0.001 | 21,790.463 | 0 | 0.002 | -0.001 | 52,731.413 | 0 | 0.001 | 366.502 | 5,432.105 | 509.067 | 479.068 | 405.07 | 426.854 | 263.197 | 467.571 | 494.538 | 562.634 | 420.537 | 336.875 | 349.951 | 349.951 |
Totaal kortlopende verplichtingen
| 298,247.06 | 311,729.612 | 315,754.011 | 317,424.435 | 318,582.913 | 329,384.371 | 305,509.469 | 332,773.161 | 279,250.005 | 276,543.49 | 246,376.081 | 227,669.766 | 230,282.407 | 229,272.028 | 225,265.756 | 226,194.118 | 225,812.033 | 226,299.704 | 238,272.709 | 249,272.888 | 246,862.05 | 227,574.364 | 217,339.05 | 229,194.986 | 238,655.46 | 229,711.782 | 223,856.677 | 224,812.402 | 219,752.818 | 219,212.882 | 215,243.186 | 224,081.042 | 221,278.614 | 221,104.38 | 218,279.545 | 209,118.097 | 218,849.486 | 226,402.008 | 200,056.041 | 202,628.393 | 195,397.35 | 188,337.198 | 161,985.226 | 153,564.52 | 164,743.377 | 165,658.14 | 137,891.886 | 315,500.382 | 318,704.282 | 349,797.858 | 342,624.436 | 345,610.992 | 310,568.904 | 298,771.558 | 79,199.566 | 76,868.253 | 81,030.054 | 63,310.58 | 63,709.194 | 67,506.914 | 63,094.029 | 59,131.119 | 52,971.478 | 47,067.586 | 54,681.477 | 50,825.314 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 97,716.959 | 78,800.999 | 79,786.69 | 96,952.053 | 99,811.088 | 78,992.479 | 62,728.643 | 73,783.635 | 73,579.964 | 71,735.615 | 68,932.453 | 64,036.157 | 63,716.885 | 65,941.539 | 67,493.97 | 70,203.954 | 66,567.642 | 69,264.781 | 63,376.265 | 54,462.677 | 40,175.635 | 24,066.611 | 21,607.593 | 7,767.323 | 8,859.121 | 6,365.166 | 11,497.263 | 18,728.36 | 19,876.455 | 26,331.757 | 28,262.957 | 31,294.889 | 28,316.796 | 25,517.212 | 31,029.074 | 37,489.297 | 38,604.532 | 32,338.608 | 33,106.795 | 35,247.799 | 37,884.145 | 50,653.669 | 34,077.902 | 45,562.017 | 42,743.875 | 36,283.158 | 34,722.646 | 33,168.012 | 40,178.129 | 32,852.377 | 46,494.741 | 35,083.476 | 22,469.019 | 8,344.148 | 0 | 0 | 2,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 3,456.316 | 2,394.263 | 484.174 | 874.592 | 25,345.624 | 0 | 900.161 | 0 | 0 | 0 | 4,406.12 | 25,629.523 | 24,070.852 | 24,036.408 | 7,588.973 | 0 | 0 | 0 | 3,843.772 | 0 | 13,503.616 | 0 | 3,843.772 | 13,349.794 | 13,004.273 | 0 | 18,838.614 | 0 | 0 | 25,695.75 | 27,562.502 | 26,357.192 | 0 | 19,269.957 | 18,091.585 | 18,343.293 | 17,710.065 | 0 | 16,993.951 | 0 | 0 | 0 | 15,114.211 | 0 | 13,570.797 | 0 | 0 | 16,785.374 | 15,987.113 | 15,751 | 15,052.369 | 15,448.063 | 13,516.697 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 6,087.585 | 6,074.483 | 5,401.179 | 3,597.602 | 3,484.375 | 3,969.491 | 4,118.784 | 2,353.52 | 2,099.916 | 2,973.203 | 2,970.917 | 2,919.271 | 2,883.649 | 2,528.694 | 1,884.128 | 8,293.929 | 7,293.623 | 5,135.404 | 5,135.311 | 5,518.726 | 5,078.772 | 4,776.995 | 4,748.872 | 2,139.158 | 2,067.237 | 1,319.712 | 1,389.651 | 1,396.728 | 1,394.69 | 1,392.224 | 1,397.135 | 1,989.873 | 2,089.128 | 2,089.128 | 2,089.128 | 4,158.026 | 4,158.294 | 3,109.008 | 3,109.008 | 5,161.403 | 5,161.403 | 4,824.678 | 4,916.331 | 5,134.083 | 5,546.007 | 5,947.892 | 5,815.386 | 13,907.823 | 14,042.079 | 12,125.471 | 13,178.599 | 22,317.693 | 23,560.409 | 11,668.103 | 5,725.159 | 5,124.147 | 4,324.098 | 3,749.704 | 3,749.704 | 3,733.089 | 0 | 0 | 350.216 | 300.158 | 488.027 | 472.802 |
Overige niet-vlottende verplichtingen
| 29,857.676 | 28,477.013 | 27,478.672 | 35,978.612 | 2,093.579 | 28,413.735 | 27,431.817 | 39,749.672 | 34,988.646 | 34,243.154 | 24,159.999 | 3,476.845 | 2,344.19 | 9,260.184 | 21,990.471 | 12,717.422 | 11,758.206 | 14,649.831 | 9,818.156 | 13,026.199 | 0 | 14,275.388 | 10,036.411 | 0.001 | 0.001 | 16,874.561 | -0 | 26,878.902 | 24,943.265 | -0.001 | -0 | -0.001 | 23,697.92 | -0.001 | -0 | -0.001 | 0.001 | 18,121.886 | -0 | 15,427.12 | 14,687.831 | 14,707.295 | 0 | 14,362.615 | 0.001 | 13,295.083 | 13,070.915 | -0.001 | 0.001 | 5.481 | 5.481 | -0.001 | 5.481 | 13,315.229 | 9,275.718 | 8,676.879 | 8,147.434 | 7,837.281 | 7,433.837 | 7,402.46 | 8,202.733 | 7,754.079 | 7,014.798 | 6,972.6 | 6,688.234 | 5,948.579 |
Totaal niet-vlottende verplichtingen
| 137,118.536 | 115,746.758 | 113,150.714 | 137,402.86 | 130,734.665 | 111,375.706 | 95,179.404 | 115,886.827 | 110,668.525 | 108,951.973 | 100,469.49 | 96,061.797 | 93,015.576 | 101,766.825 | 98,957.542 | 91,215.304 | 85,619.471 | 89,050.016 | 82,173.505 | 73,007.602 | 58,758.023 | 43,118.994 | 40,236.648 | 23,256.276 | 23,930.632 | 24,559.439 | 31,725.528 | 47,003.99 | 46,214.41 | 53,419.73 | 57,222.593 | 59,641.953 | 54,103.844 | 46,876.296 | 51,209.788 | 59,990.615 | 60,472.892 | 53,569.502 | 53,209.754 | 55,836.322 | 57,733.379 | 70,185.642 | 54,108.445 | 65,058.715 | 61,860.68 | 55,526.133 | 53,608.946 | 63,861.208 | 70,207.322 | 60,734.329 | 74,731.191 | 72,849.231 | 59,551.606 | 33,327.48 | 15,000.877 | 13,801.026 | 14,471.532 | 11,586.985 | 11,183.541 | 11,135.549 | 8,202.733 | 7,754.079 | 7,365.014 | 7,272.758 | 7,176.261 | 6,421.381 |
Totaal passiva
| 435,365.596 | 427,476.37 | 428,904.725 | 454,827.295 | 449,317.577 | 440,760.076 | 400,688.874 | 448,659.988 | 389,918.53 | 385,495.462 | 346,845.57 | 323,731.563 | 323,297.982 | 331,038.853 | 324,223.298 | 317,409.422 | 311,431.504 | 315,349.72 | 320,446.213 | 322,280.489 | 305,620.073 | 270,693.359 | 257,575.698 | 252,451.262 | 262,586.092 | 254,271.221 | 255,582.205 | 271,816.392 | 265,967.228 | 272,632.611 | 272,465.778 | 283,722.994 | 275,382.458 | 267,980.676 | 269,489.332 | 269,108.712 | 279,322.378 | 279,971.509 | 253,265.795 | 258,464.715 | 253,130.729 | 258,522.84 | 216,093.671 | 218,623.234 | 226,604.057 | 221,184.273 | 191,500.832 | 379,361.59 | 388,911.604 | 410,532.187 | 417,355.626 | 418,460.223 | 370,120.51 | 332,099.037 | 94,200.443 | 90,669.279 | 95,501.586 | 74,897.565 | 74,892.735 | 78,642.462 | 71,296.761 | 66,885.197 | 60,336.492 | 54,340.344 | 61,857.738 | 57,246.694 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 9,232.026 | 7,350.178 | 7,818.845 | 9,018.076 | 10,629.171 | 10,503.828 | 4,097.381 | 11,811.902 | 14,711.619 | 14,594.296 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7,904.599 | 7,904.599 | 7,904.599 | 7,904.599 | 7,904.599 | 7,904.599 | 7,666.607 | 7,666.607 | 7,666.607 | 7,666.607 | 7,666.607 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 | 7,580.064 |
Ingehouden winsten
| 214,329.708 | 201,634.479 | 194,047.056 | 205,563.676 | 198,237.685 | 189,696.94 | 189,770.162 | 186,908.817 | 181,763.018 | 176,135.568 | 175,768.23 | 178,393.353 | 178,684.877 | 174,478.871 | 172,905.199 | 177,162.135 | 173,633.013 | 176,938.657 | 171,570.814 | 176,897.788 | 179,703.168 | 180,957.866 | 177,621.387 | 182,635.136 | 181,168.78 | 180,363.757 | 183,888.27 | 186,420.684 | 187,472.842 | 185,800.445 | 184,761.091 | 182,545.742 | 182,104.421 | 180,928.075 | 178,943.8 | 172,938.629 | 171,007.877 | 168,218.495 | 167,587.679 | 170,031.301 | 168,707.379 | 168,253.618 | 166,806.371 | 165,497.242 | 168,764.992 | 165,722.15 | 166,533.346 | 168,466.78 | 164,398.416 | 157,336.898 | 151,875.253 | 134,805.497 | 132,195.674 | 123,161.494 | 82,401.349 | 74,348.26 | 73,441.606 | 71,424.869 | 68,078.603 | 67,416.473 | 68,849.804 | 67,735.181 | 65,042.332 | 62,641.646 | 61,220.694 | 59,518.421 |
Overige gereserveerde algehele resultaten
| -9,427.86 | -11,515.985 | -6,243.064 | -11,807.155 | -9,232.026 | -7,350.178 | -7,818.845 | -9,018.076 | -10,629.171 | -10,503.828 | -4,097.381 | -11,811.902 | -14,711.619 | -14,594.296 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16,355.84 | 16,355.84 | 15,226.32 | 16,355.84 | 7,123.814 | 9,005.662 | -1,077.338 | 5,272.009 | 3,660.913 | 3,786.256 | 2,844.125 | 1,781.207 | -1,118.51 | -1,001.187 | -4,027.052 | -2,194.072 | -3,264.89 | -1,181.674 | 217.786 | 6,002.329 | 3,726.304 | 3,099.842 | 5,074.165 | 249.745 | 2,949.044 | 4,872.35 | 629.576 | 3,370.846 | 2,267.81 | 1,149.844 | 4,808.533 | 2,384.329 | 12,064.816 | 13,443.853 | 14,616.749 | 17,463.889 | 13,532.009 | 11,965.321 | 13,047.653 | 10,230.94 | 8,378.608 | 11,409.116 | 12,239.232 | 13,303.204 | 16,253.784 | 11,515.791 | 10,456.605 | 15,719.746 | 15,690.554 | 12,232.979 | 14,075.887 | 19,746.062 | 18,582.566 | 18,540.794 | 30,885.328 | 31,850.486 | 30,129.817 | 28,745.438 | 31,600.681 | 33,131.612 | 18,222.771 | 17,354.756 | 16,680.3 | 14,544.264 | 14,551.633 | 14,501.113 |
Totaal eigen vermogen van aandeelhouders
| 229,162.287 | 214,378.933 | 210,934.91 | 218,016.96 | 213,266.097 | 206,607.201 | 196,359.43 | 199,847.432 | 193,090.537 | 187,588.431 | 186,278.962 | 187,754.624 | 185,146.431 | 181,057.748 | 176,458.211 | 182,548.127 | 177,948.187 | 183,337.046 | 179,368.664 | 190,480.181 | 191,009.537 | 191,637.772 | 190,275.616 | 190,464.945 | 191,697.888 | 192,816.171 | 192,097.911 | 197,371.594 | 197,320.716 | 194,530.353 | 197,149.688 | 192,510.135 | 201,749.301 | 201,951.992 | 201,140.613 | 197,982.582 | 192,119.95 | 187,763.88 | 188,215.396 | 187,842.305 | 184,666.051 | 187,242.798 | 186,625.667 | 186,380.51 | 192,598.84 | 184,818.005 | 184,570.016 | 191,766.59 | 187,669.034 | 177,149.941 | 173,531.204 | 162,131.623 | 158,358.304 | 149,282.352 | 120,866.741 | 113,778.81 | 111,151.487 | 107,750.371 | 107,259.348 | 108,128.149 | 94,652.639 | 92,670.001 | 89,302.696 | 84,765.974 | 83,352.391 | 81,599.598 |
Totaal eigen vermogen
| 239,116.903 | 223,698.182 | 220,198.637 | 227,289.358 | 222,735.609 | 216,821.987 | 206,221.597 | 211,297.828 | 202,879.157 | 197,949.003 | 196,521.604 | 198,947.522 | 196,276.246 | 192,144.733 | 187,086.579 | 193,245.866 | 187,817.2 | 192,162.485 | 187,490.34 | 198,641.872 | 199,114.041 | 199,600.209 | 197,829.855 | 198,039.022 | 200,250.141 | 201,900.013 | 201,293.141 | 207,608.608 | 207,616.694 | 204,529.738 | 207,802.872 | 201,277.901 | 204,228.076 | 204,026.139 | 202,648.003 | 200,371.739 | 194,705.589 | 190,629.338 | 193,000.799 | 193,770.043 | 191,847.688 | 195,857.281 | 195,502.164 | 196,283.935 | 200,958.84 | 198,505.346 | 193,021.909 | 307,122.596 | 299,556.377 | 286,299.989 | 279,548.869 | 257,506.632 | 247,736.218 | 231,838.036 | 120,866.741 | 113,778.81 | 111,151.487 | 107,750.371 | 107,259.348 | 108,128.149 | 94,652.639 | 92,670.001 | 89,302.696 | 84,765.974 | 83,352.391 | 81,599.598 |
Totaal passiva en aandeelhoudersvermogen
| 674,482.499 | 651,174.552 | 649,103.362 | 682,116.653 | 672,053.186 | 657,582.063 | 606,910.47 | 659,957.816 | 592,797.687 | 583,444.465 | 543,367.175 | 522,679.085 | 519,574.229 | 523,183.586 | 511,309.877 | 510,655.289 | 499,248.704 | 507,512.205 | 507,936.553 | 520,922.361 | 504,734.114 | 470,293.568 | 455,405.553 | 450,490.284 | 462,836.233 | 456,171.234 | 456,875.345 | 479,425 | 473,583.922 | 477,162.349 | 480,268.65 | 485,000.895 | 479,610.534 | 472,006.815 | 472,137.335 | 469,480.451 | 474,027.967 | 470,600.848 | 446,266.594 | 452,234.758 | 444,978.417 | 454,380.121 | 411,595.835 | 414,907.169 | 427,562.897 | 419,689.619 | 384,522.741 | 686,484.186 | 688,467.981 | 696,832.176 | 696,904.496 | 675,966.855 | 617,856.728 | 563,937.073 | 215,067.184 | 204,448.089 | 206,653.073 | 182,647.936 | 182,152.083 | 186,770.612 | 165,949.401 | 159,555.199 | 149,639.188 | 139,106.318 | 145,210.129 | 138,846.292 |