DCM Corp.
KRX:024090.KS
11840 (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 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 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 49,383.29 | 47,990.045 | 39,148.967 | 30,187.055 | 31,887.929 | 38,076.342 | 31,976.813 | 29,528.108 | 23,608.763 | 28,225.02 | 27,022.939 | 19,553.291 | 23,898.711 | 26,380.087 | 25,375.707 | 26,926.291 | 22,357.879 | 11,303.914 | 17,988.329 | 18,986.51 | 11,807.397 | 12,322.457 | 12,066.918 | 14,774.504 | 14,674.077 | 10,531.259 | 20,342.004 | 22,397.585 | 19,238.604 | 14,047.214 | 18,840.899 | 15,987.158 | 10,733.883 | 13,273.9 | 12,096.268 | 17,061.081 | 15,090.529 | 11,465.032 | 12,997.521 | 13,216.044 | 15,169.541 | 14,286.971 | 12,811.656 | 10,163.295 | 24,998.617 | 13,609.553 | 12,249 | 10,274 | 6,691 | 11,747.557 | 11,599.876 | 12,569.614 | 13,473.337 | 15,484.976 | 23,480.455 | 11,624.778 | 9,585.05 | 17,895.825 | 9,935.975 | 3,589.368 | 5,114.638 | 9,384.615 | 5,469.648 | 8,942.908 | 5,839.459 |
Kortetermijnbeleggingen
| 29,845.8 | 32,606.302 | 37,588.701 | 55,738.238 | 71,120.216 | 95,826.773 | 88,796.862 | 74,692.403 | 78,466.774 | 82,941.399 | 67,971.322 | 57,860.391 | 52,906.858 | 43,844.198 | 43,479.963 | 42,361.579 | 43,688.52 | 48,555.458 | 53,270.541 | 43,767.455 | 46,231.428 | 47,505.843 | 51,013.966 | 45,285.046 | 53,998.659 | 55,185.338 | 48,127.067 | 48,772.481 | 51,103.429 | 47,114.411 | 43,199.509 | 43,549.027 | 43,490.473 | 42,733.152 | 49,267.071 | 46,301.7 | 46,797.791 | 47,221.103 | 41,163.099 | 44,948.173 | 40,532.187 | 39,732.661 | 41,009.159 | 38,902.974 | 42,588.511 | 39,329.053 | 41,960 | 33,520 | 38,595 | 49,257.089 | 41,465.96 | 40,166.167 | 39,244.47 | 34,472.169 | 23,494.664 | 29,859.732 | 27,782.845 | 17,081.507 | 19,318.526 | 22,747.572 | 23,183.611 | 21,687.614 | 452.743 | 18,657.954 | 509.818 |
Liquide middelen en kortetermijnbeleggingen
| 79,229.09 | 80,596.347 | 76,737.667 | 85,925.293 | 103,008.145 | 133,903.115 | 120,773.674 | 104,220.511 | 102,075.537 | 111,166.419 | 94,994.261 | 77,413.682 | 76,805.569 | 70,224.284 | 68,855.67 | 69,287.87 | 66,046.4 | 59,859.372 | 71,258.87 | 62,753.965 | 58,038.825 | 59,828.301 | 63,080.884 | 60,059.55 | 68,672.736 | 65,716.597 | 68,469.071 | 71,170.066 | 70,342.033 | 61,161.625 | 62,040.408 | 59,536.185 | 54,224.356 | 56,007.052 | 61,363.339 | 63,362.781 | 61,888.32 | 58,686.135 | 54,160.62 | 58,164.217 | 55,701.728 | 54,019.632 | 53,820.815 | 49,066.269 | 67,587.128 | 52,938.606 | 54,209 | 43,794 | 45,286 | 61,004.646 | 53,065.836 | 52,735.781 | 52,717.807 | 49,957.145 | 46,975.119 | 41,484.51 | 37,367.895 | 34,977.332 | 29,254.501 | 26,336.94 | 28,298.249 | 31,072.229 | 5,922.391 | 27,600.862 | 6,349.277 |
Nettovorderingen
| 30,953.45 | 26,110.201 | 28,126.277 | 25,317.709 | 26,368.873 | 28,653.122 | 25,056.451 | 25,937.589 | 32,973.063 | 37,262.847 | 35,217.511 | 29,026.596 | 18,447.266 | 27,645.808 | 21,555.609 | 20,865.809 | 12,934.919 | 25,152.269 | 17,633.396 | 17,588.552 | 0 | 15,115.515 | 0 | 0 | 0 | 16,996.775 | 14,738.979 | 14,482.817 | 0 | 18,636.85 | 0 | 0 | 0 | 12,671.337 | 12,170.897 | 10,989.167 | 12,760.896 | 11,985.336 | 12,557.035 | 15,045.471 | 16,557.257 | 16,829.289 | 19,306.408 | 20,875.76 | 22,932.467 | 54,090.555 | 19,219 | 0 | 34,412 | 27,648.243 | 0 | 21,312.261 | 18,294.641 | 15,536.894 | 18,510.747 | 16,038.23 | 15,320.209 | 14,936.28 | 18,135.182 | 17,277.625 | 0 | 0 | 11,905.759 | 10,258.453 | 10,769.277 |
Voorraad
| 35,793.739 | 43,441.161 | 32,122.543 | 33,887.606 | 33,418.063 | 30,058.631 | 32,388.726 | 42,059.776 | 47,533.301 | 45,270.166 | 37,872.348 | 46,419.83 | 38,063.053 | 29,443.991 | 27,165.072 | 20,948.465 | 18,827.28 | 17,893.05 | 21,634.927 | 23,231.795 | 22,642.773 | 21,183.552 | 19,645.975 | 22,577.777 | 24,189.354 | 22,850.376 | 21,933.242 | 25,018.845 | 21,557.32 | 20,182.447 | 19,522.721 | 18,772.463 | 17,645.386 | 16,620.429 | 16,844.806 | 20,151.505 | 23,588.435 | 24,317.962 | 29,401.219 | 30,895.362 | 30,157.433 | 32,178.551 | 32,567.74 | 34,707.108 | 31,060.006 | 32,816.156 | 29,993 | 33,066 | 31,436 | 29,128.6 | 31,124.958 | 27,185.048 | 25,511.62 | 22,758.037 | 22,790.234 | 21,355.994 | 14,202.645 | 17,312.887 | 13,628.651 | 12,555.673 | 11,011.636 | 10,646.755 | 10,368.44 | 11,039.324 | 10,659.212 |
Overige vlottende activa
| 3,931.041 | 5,319.869 | 10,765 | 3,591.038 | 4,275.216 | 3,851.152 | 0.001 | 2,409.226 | 5,854.293 | 5,207.316 | -0 | 4,548.78 | 4,630.884 | 4,343.589 | 0.001 | 3,392.886 | 1,557.467 | 3,094.08 | 0 | -0.001 | 19,752.762 | 0 | 15,537.273 | 12,234.345 | 13,204.975 | 0.001 | 0.001 | -0.001 | 16,893.101 | -0 | 14,569.753 | 13,672.883 | 15,460.694 | 0.001 | 568.344 | 824.813 | 837.033 | 0.001 | 6,242.026 | 1,388.993 | 987.059 | -0 | 981.104 | 1,907.7 | 1,271.618 | -0.003 | 10,901 | 28,905 | 2,378 | 1,106.682 | 26,212.907 | -0.002 | -0.001 | -0.001 | -0.001 | -0.001 | 0.002 | -0.002 | 0.001 | -0.001 | 15,970.647 | 12,366.787 | 20,954.963 | 0.001 | 16,998.34 |
Totaal vlottende activa
| 149,907.32 | 155,467.578 | 147,751.487 | 148,721.647 | 167,070.297 | 196,466.021 | 178,218.852 | 174,627.102 | 188,436.194 | 198,906.747 | 168,084.12 | 157,408.888 | 137,946.772 | 131,657.672 | 117,576.352 | 114,495.03 | 99,366.066 | 105,998.771 | 110,527.194 | 103,574.311 | 100,434.36 | 96,127.368 | 98,264.132 | 94,871.672 | 106,067.065 | 105,563.748 | 105,141.293 | 110,671.727 | 108,792.454 | 99,980.922 | 96,132.882 | 91,981.531 | 87,330.436 | 85,298.818 | 90,947.386 | 95,328.266 | 99,074.684 | 94,989.433 | 102,360.9 | 105,494.043 | 103,403.477 | 103,027.472 | 106,676.067 | 106,556.837 | 122,851.219 | 139,845.314 | 114,322 | 105,765 | 113,512 | 118,888.171 | 110,403.701 | 101,233.088 | 96,524.067 | 88,252.075 | 88,276.099 | 78,878.733 | 66,890.751 | 67,226.497 | 61,018.335 | 56,170.237 | 55,280.532 | 54,085.771 | 49,151.553 | 48,898.64 | 44,776.106 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 30,119.338 | 28,545.123 | 27,790.439 | 25,726.395 | 25,309.239 | 25,360.213 | 25,585.785 | 25,766.027 | 25,700.659 | 18,795.046 | 19,051.648 | 19,304.992 | 19,592.537 | 16,860.797 | 17,249.234 | 17,574.972 | 17,805.006 | 18,227.016 | 39,370.149 | 38,433.936 | 36,014.246 | 33,188.706 | 30,737.55 | 31,545.346 | 31,247.74 | 31,710.626 | 32,081.393 | 30,812.283 | 30,748.664 | 30,855.423 | 30,583.771 | 31,044.748 | 31,345.344 | 31,314.529 | 31,786.275 | 32,324.292 | 32,992.122 | 27,786.917 | 28,341.105 | 28,890.126 | 29,304.103 | 29,696.775 | 29,910.29 | 30,235.984 | 30,362.713 | 30,697.97 | 18,011 | 15,672 | 14,537 | 14,705.891 | 24,726.557 | 24,040.322 | 23,218.212 | 23,155.757 | 21,017.987 | 21,020.761 | 28,224.126 | 27,731.96 | 27,756.034 | 27,131.337 | 26,590.118 | 24,692.654 | 22,348.062 | 13,510.13 | 13,569.395 |
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 | 786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 886.301 | 886.301 | 886.301 | 100.301 | 839.351 | 839.351 | 723.119 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 886.301 | 886.301 | 886.301 | 886.301 | 839.351 | 839.351 | 723.119 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 0 | 0 | 39,389.576 | 0 | 23,739.77 | 0 | 0 | 17,226.413 | 19,463.432 | 22,862.478 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 113,841.683 | 112,747.988 | 112,736.817 | -19,328.706 | -33,942.082 | -56,015.798 | -49,769.052 | -33,496.609 | -39,497.612 | -42,203.036 | -29,281.908 | -20,606.903 | -19,554.009 | -8,778.814 | -8,199.179 | -10,021.918 | -15,807.736 | -19,980.122 | -38,446.082 | -27,214.505 | -31,590.008 | -36,749.399 | -40,950.484 | -35,285.103 | -45,238.295 | -45,199.74 | -33,713.634 | -34,821.677 | -35,183.353 | -30,865.944 | -28,348.054 | -29,619.272 | -30,740.538 | -30,157.89 | -39,970.743 | -37,934.313 | -41,548.47 | -37,188.966 | -35,455.406 | -39,655.488 | -33,204.519 | -32,324.189 | -34,087.886 | -32,053.507 | -35,605.32 | -35,720.074 | -34,060 | -22,150 | -25,856 | -41,341.376 | -28,524.657 | -28,070.789 | -28,644.385 | -24,383.686 | -13,931.479 | -20,613.305 | -18,544.457 | -8,093.341 | -8,887.706 | -13,050.75 | -13,333.677 | -11,818.749 | 8,157.56 | -10,028.404 | 10,070.828 |
Belastingvorderingen
| 0 | -100 | 2,439 | 120,220.338 | 0 | 56,015.798 | 49,769.052 | 33,496.609 | 39,497.612 | 0 | 128,941.746 | 117,602.067 | 112,102.278 | 0 | 101,206.847 | 99,544.92 | 0 | 0 | 161.469 | 161.469 | 482.879 | 389.854 | 102.765 | 102.765 | 102.765 | 102.765 | 0 | 84,755.783 | 86,757.644 | 81,881.389 | 285.226 | 648.259 | 649.583 | 682.106 | 78,435.228 | 0 | 0 | 71,108.963 | -3.811 | 0 | 0 | 0 | 62,666.056 | 0 | 0 | 60,921.204 | 0 | 254 | 0 | 0 | 0 | 0 | 24.547 | 145.387 | 121.122 | 419.282 | 1,495.604 | 1,893.113 | 874.138 | 393.114 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 487.655 | 100 | 0 | 0 | 135,866.717 | 104,255.198 | 103,051.686 | 103,268.257 | 100,047.515 | 143,929.061 | 0 | -0 | -0 | 102,491.721 | 0.001 | 0 | 101,170.858 | 105,489.418 | 103,341.817 | 93,007.07 | 93,752.923 | 94,806.398 | 96,569.911 | 91,033.56 | 97,851.463 | 93,922.201 | 85,454.039 | 0.001 | 0.001 | -0 | 81,500.121 | 80,653.017 | 80,863.985 | 75,204.033 | -0.001 | 73,978.247 | 73,071.686 | 0.001 | 64,971.432 | 67,977.847 | 62,127.612 | 61,152.024 | -0.001 | 60,618.103 | 64,309.258 | -0 | 60,416 | 50,061 | 54,337 | 63,748.396 | 41,611.067 | 40,311.273 | -0.001 | 34,617.275 | 0.003 | 30,104.638 | 27,927.751 | -0.001 | 0.001 | 0.001 | 23,298.516 | 21,802.52 | 690.289 | 26,727.302 | 8,579.165 |
Totaal niet-vlottende activa
| 144,548.676 | 141,393.111 | 143,066.256 | 126,718.028 | 127,333.874 | 129,715.412 | 128,737.471 | 129,134.285 | 125,848.175 | 120,621.072 | 118,811.486 | 116,400.157 | 112,240.806 | 110,673.705 | 110,356.902 | 107,197.973 | 103,268.128 | 103,836.312 | 104,527.352 | 104,487.969 | 98,760.04 | 91,735.558 | 86,559.742 | 87,496.568 | 84,063.673 | 80,635.852 | 83,921.798 | 80,846.39 | 82,422.956 | 81,970.868 | 84,907.365 | 83,613.053 | 83,004.675 | 77,929.079 | 71,090.11 | 69,207.577 | 65,238.457 | 61,806.914 | 57,953.32 | 57,312.485 | 58,327.196 | 58,624.61 | 58,588.459 | 58,900.58 | 59,166.651 | 55,999.1 | 44,467 | 43,937 | 43,118 | 37,212.911 | 37,812.967 | 36,280.806 | 33,987.949 | 33,534.733 | 30,947.403 | 30,931.376 | 39,103.024 | 38,758.144 | 39,205.899 | 37,336.18 | 36,554.957 | 34,676.425 | 31,195.911 | 30,209.028 | 32,219.388 |
Totaal activa
| 294,455.997 | 296,860.689 | 290,817.743 | 275,439.676 | 294,404.171 | 326,181.432 | 306,956.323 | 303,761.387 | 314,284.369 | 319,527.819 | 286,895.606 | 273,809.045 | 250,187.578 | 242,331.376 | 227,933.255 | 221,693.003 | 202,634.194 | 209,835.083 | 215,054.546 | 208,062.28 | 199,194.4 | 187,862.926 | 184,823.874 | 182,368.24 | 190,130.737 | 186,199.6 | 189,063.091 | 191,518.117 | 191,215.41 | 181,951.79 | 181,040.246 | 175,594.584 | 170,335.111 | 163,227.897 | 162,037.496 | 164,535.843 | 164,313.142 | 156,796.347 | 160,314.221 | 162,806.528 | 161,730.673 | 161,652.082 | 165,264.526 | 165,457.416 | 182,017.87 | 195,844.414 | 158,789 | 149,702 | 156,630 | 156,101.082 | 148,216.668 | 137,513.894 | 130,512.017 | 121,786.808 | 119,223.502 | 109,810.109 | 105,993.775 | 105,984.641 | 100,224.234 | 93,506.417 | 91,835.489 | 88,762.196 | 80,347.464 | 79,107.668 | 76,995.494 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 24,494.127 | 35,625.361 | 23,709.796 | 21,228.621 | 27,666.448 | 33,178.341 | 15,066.859 | 14,390.302 | 30,640.177 | 46,903.115 | 19,420.939 | 31,495.705 | 19,977 | 23,774 | 21,285.403 | 18,209 | 8,724 | 0 | 0 | 10.494 | 0 | 9,037.026 | 0 | 0 | 0 | 9,236 | 0 | 0 | 0 | 9,644 | 0 | 0 | 0 | 8,488 | 0 | 0 | 0 | 6,941 | 0 | 0 | 0 | 8,378 | 0 | 0 | 0 | 11,589 | 0 | 11,010 | 11,636 | 13,286.038 | 9,988.67 | 10,848.978 | 9,391.886 | 8,312.808 | 8,794.044 | 7,071.07 | 5,878.07 | 4,896.332 | 8,046.861 | 6,207.561 | 7,584.043 | 7,115.646 | 4,283.389 | 5,568.491 | 5,800.81 |
Kortlopende schulden
| 5,000 | 5,000 | 5,000 | 7,000 | 7,000 | 7,000 | 7,000 | 10,000 | 10,000 | 6,000 | 6,000 | 7,200.763 | 6,621.109 | 6,152.31 | 6,000 | 5,000 | 5,872.005 | 5,000 | 5,737.531 | 5,000 | 3,141.582 | 3,588.062 | 3,719.554 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 8,040 | 8,000 | 4,341.15 | 4,000 | 5,203.235 | 5,208.826 | 5,223.906 | 5,067 | 5,263.389 | 5,837.294 | 5,194.25 | 4,616.29 | 4,525.693 | 4,330.875 | 16,406.794 | 20,346.863 | 6,751 | 8,209 | 7,400 | 11,250.629 | 9,616.194 | 9,089.576 | 7,073.486 | 6,360.706 | 5,404.081 | 5,490.29 | 3,853.495 | 7,756.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 3,557 | 3,217.925 | 10,948.787 | 3,599.314 | 1,301.149 | 2,018.302 | 2,763.11 | 3,500.452 | 6,860.074 | 8,104.86 | 8,012.005 | 5,344.716 | 3,711.139 | 2,234.017 | 1,723.352 | 2,756.557 | 2,254.764 | 3,638.688 | 4,229.019 | 3,362.993 | 2,321.227 | 936.619 | 964.942 | 776.302 | 2,872.9 | 2,966.89 | 3,777.063 | 3,652.338 | 3,180.645 | 3,201.961 | 2,878.702 | 2,529.57 | 2,127.511 | 2,334.797 | 1,696.874 | 1,194.995 | 495.083 | 7.299 | 16.711 | 0 | 0 | 0 | 384.402 | 670.972 | 1,507.626 | 2,333.598 | 3,923 | 3,639 | 3,688 | 3,941.062 | 3,046.411 | 1,925.207 | 1,469.232 | 1,163.092 | 676.883 | 449.458 | 1,981.38 | 3,525.064 | 3,012.452 | 2,205.775 | 2,049.435 | 1,895.785 | 1,553.153 | 1,295.254 | 1,650.957 |
Uitgestelde opbrengsten
| 808.635 | 701.282 | 218.963 | 618.014 | 677.435 | 607.618 | 957.759 | 457.599 | 789.909 | 776.373 | 15,492.374 | 256.436 | 7,103.62 | 246.582 | 5,644.231 | 6,054.272 | 4,446.603 | 0 | 0 | 20,634.657 | 0 | 7,201.959 | 0 | 0 | 0 | 7,166.131 | 0 | 0 | 0 | 7,670.033 | 0 | 0 | 0 | 7,180.476 | 0 | 0 | 0 | 3,379.569 | 0 | 0 | 0 | 4,313.631 | 0 | 0 | 0 | 17,882.216 | 0 | 3,639 | 3,688 | 10,760.586 | 3,046.411 | 1,925.207 | 1,469.232 | 6,696.635 | 8,047.81 | 3,704.919 | 1,981.38 | 6,056.484 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 4,483.668 | 3,867.081 | 11,860.434 | 4,202.295 | 2,230.509 | 2,752.43 | 7,377.75 | 4,107.731 | 7,491.732 | 8,693.165 | 0 | 5,654.322 | 803.085 | 11,388.592 | 0 | 248.799 | 405.235 | 28,370.044 | 20,320.643 | 482.869 | 23,187.846 | 0 | 14,316.363 | 13,889.231 | 22,605.265 | 0.001 | 17,679.74 | 21,782.017 | 24,559.773 | -0 | 16,736.747 | 17,437.517 | 20,772.882 | 0 | 13,552.532 | 12,650.823 | 14,961.212 | -0.001 | 12,253.141 | 15,331.245 | 14,646.825 | 0 | 16,367.934 | 18,696.547 | 22,910.115 | 0 | 24,712 | 3,129 | 8,544 | 74.452 | 9,727.046 | 7,590.963 | 10,070.459 | -0.002 | 0.001 | -0.001 | 3,818.512 | -0.001 | 5,743.468 | 4,087.111 | 4,455.627 | 2,853.315 | 2,380.511 | 2,173.382 | 3,604.045 |
Totaal kortlopende verplichtingen
| 34,786.43 | 45,193.725 | 40,789.193 | 33,048.93 | 37,574.392 | 43,538.389 | 30,402.368 | 28,955.632 | 48,921.818 | 62,372.653 | 40,913.313 | 44,607.226 | 34,504.814 | 41,561.484 | 32,929.634 | 29,512.07 | 19,447.843 | 33,370.044 | 26,058.173 | 26,128.02 | 26,329.428 | 19,827.047 | 18,035.917 | 16,889.231 | 25,605.265 | 19,402.131 | 20,679.74 | 24,782.017 | 27,559.773 | 20,314.033 | 24,776.747 | 25,437.517 | 25,114.032 | 19,668.476 | 18,755.767 | 17,859.649 | 20,185.118 | 15,387.568 | 17,516.53 | 21,168.539 | 19,841.075 | 17,307.921 | 20,893.627 | 23,027.422 | 39,316.909 | 49,818.079 | 31,463 | 25,987 | 31,268 | 35,371.705 | 32,378.321 | 29,454.724 | 28,005.063 | 21,370.147 | 22,245.936 | 16,266.278 | 15,531.457 | 18,708.934 | 13,790.329 | 10,294.672 | 12,039.67 | 9,968.961 | 6,663.9 | 7,741.873 | 9,404.855 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,500 | 3,500 | 2,000 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 33.093 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67 | 67 | 67 | 67 | 200.2 | 200.2 | 200.2 | 200.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,677.35 | 2,814.583 | 3,353.992 | 3,166.355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,514.504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 603.178 | 633.433 | 4,628.725 | 646.218 | 3,594.301 | 10,116.712 | 8,484.579 | 10,598.723 | 9,585.852 | 10,358.771 | 8,848.073 | 7,093.459 | 6,374.506 | 5,024.87 | 3,797.005 | 3,305.162 | 2,043.884 | 1,745.371 | 2,090.119 | 2,197.118 | 1,927.129 | 1,862.707 | 1,840.308 | 1,833.568 | 2,317.865 | 1,987.61 | 2,245.031 | 2,425.63 | 3,044.863 | 2,984.657 | 1,713.73 | 1,662.143 | 1,619.714 | 1,559.231 | 1,606.117 | 2,430.123 | 2,515.676 | 1,212.226 | 1,129.131 | 948.005 | 1,121.583 | 1,089.883 | 1,240.611 | 858.137 | 1,416.609 | 1,266.797 | 688 | 0 | 1,036 | 1,974.975 | 979.271 | 617.266 | 512.188 | 502.353 | 418.359 | 361.649 | 332.524 | 300.852 | 388.289 | 399.657 | 386.311 | 687.181 | 424.529 | 515.668 | 306.117 |
Overige niet-vlottende verplichtingen
| 1,989.885 | 2,450.233 | 2,022.371 | 2,003.355 | 2,815.643 | 2,553.398 | 2,708.127 | 3,420.893 | 1,902.609 | 1,794.385 | 1,585.912 | 2,311.465 | 2,721.583 | 2,418.758 | 2,210.905 | 3,860.67 | 4,002.959 | 3,657.93 | 79.184 | 77.812 | 76.438 | 75.067 | 3,714.424 | 4,937.541 | 3,915.006 | 3,663.236 | 4,614.414 | 4,104.505 | 4,444.039 | 4,195.551 | 5,748.924 | 3,857.67 | 3,606.328 | 3,421.188 | 3,732.189 | 5,150.886 | 4,804.562 | 4,628.303 | 5,513.09 | 5,411.635 | 4,898.491 | 0 | 2,350.346 | 2,162.015 | 1,818.082 | 1,595.422 | 795 | 1,968 | 1,683 | 210.784 | 978.118 | 890.65 | 617.234 | 547.299 | 676.612 | 619.452 | 498.159 | 472 | 560.482 | 454.891 | 402.616 | 350.902 | 701.288 | 601.004 | 423.776 |
Totaal niet-vlottende verplichtingen
| 2,593.064 | 3,083.666 | 6,651.096 | 2,649.573 | 6,409.944 | 12,670.111 | 11,192.705 | 14,019.616 | 11,488.461 | 12,153.156 | 10,433.985 | 9,404.924 | 9,096.089 | 7,443.628 | 6,007.91 | 7,165.831 | 6,046.843 | 5,403.302 | 11,346.653 | 8,589.513 | 7,357.559 | 5,204.129 | 5,554.732 | 6,771.109 | 6,232.871 | 5,650.846 | 6,859.445 | 6,530.135 | 7,521.995 | 7,180.208 | 7,462.654 | 5,519.813 | 5,226.042 | 4,980.419 | 5,338.306 | 7,581.009 | 7,320.238 | 5,840.529 | 6,709.221 | 6,426.64 | 6,087.074 | 5,671.387 | 3,791.157 | 3,220.352 | 3,434.891 | 3,062.42 | 1,483 | 1,968 | 2,719 | 2,185.759 | 1,957.389 | 1,507.916 | 1,129.422 | 1,049.652 | 1,094.971 | 981.101 | 830.683 | 772.852 | 948.771 | 854.548 | 788.927 | 1,038.083 | 1,125.817 | 1,116.672 | 729.893 |
Totaal passiva
| 37,379.494 | 48,277.391 | 47,440.289 | 35,698.503 | 43,984.336 | 56,208.499 | 41,595.074 | 42,975.249 | 60,410.279 | 74,525.809 | 51,347.298 | 54,012.151 | 43,600.903 | 49,005.112 | 38,937.544 | 36,677.901 | 25,494.686 | 38,773.345 | 37,404.826 | 34,717.533 | 33,686.987 | 25,031.175 | 23,590.649 | 23,660.341 | 31,838.136 | 25,052.977 | 27,539.185 | 31,312.152 | 35,081.768 | 27,494.241 | 32,239.401 | 30,957.33 | 30,340.073 | 24,648.895 | 24,094.073 | 25,440.658 | 27,505.356 | 21,228.097 | 24,225.751 | 27,595.178 | 25,928.149 | 22,979.308 | 24,684.784 | 26,247.774 | 42,751.801 | 52,880.498 | 32,946 | 27,955 | 33,987 | 37,557.464 | 34,335.71 | 30,962.64 | 29,134.485 | 22,419.8 | 23,340.906 | 17,247.379 | 16,362.14 | 19,481.786 | 14,739.1 | 11,149.22 | 12,828.597 | 11,007.044 | 7,789.717 | 8,858.545 | 10,134.748 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 |
Ingehouden winsten
| 252,074.088 | 243,435.784 | -10,480 | 233,166.085 | 242,007.005 | 261,196.104 | 256,524.921 | 251,877.32 | 245,014.84 | 237,833.755 | 228,517.419 | 212,742.678 | 199,444.861 | 186,294.231 | 181,901.555 | 178,297.333 | 170,196.964 | 164,097.983 | 161,650.928 | 156,946.985 | 150,016.668 | 135,387.549 | 146,809.681 | 144,169.271 | 143,500.345 | 145,778.14 | 145,164.086 | 142,466.168 | 138,385.644 | 136,549.357 | 130,131.627 | 125,263.611 | 121,057.804 | 118,540.629 | 118,095.324 | 120,051.074 | 118,198.563 | 116,759.417 | 117,169.783 | 116,222.875 | 116,545.793 | 118,398.24 | 119,456.703 | 117,789.691 | 117,654.222 | 121,272.078 | 108,561 | 104,499 | 105,380 | 101,339.34 | 90,138.208 | 82,871.799 | 77,696.399 | 75,599.504 | 72,144.716 | 68,974.434 | 66,252.194 | 63,123.54 | 61,936.431 | 58,692.642 | 55,324.269 | 53,921.686 | 48,710.51 | 46,309.992 | 42,936.214 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 241,234.522 | 0 | 0 | 0 | 213,467.42 | 131.989 | 82.421 | 74.099 | 170,318.152 | -39.94 | 47.659 | 7,094.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -997.585 | -852.485 | 5,964.932 | 575.088 | 2,412.83 | 2,776.829 | -210,631.092 | 2,776.829 | 2,776.829 | 1,094.156 | -169,287.264 | 1,054.216 | 1,094.156 | -6,062.123 | 1,094.156 | 717.769 | 942.543 | 963.755 | 2,152.309 | 2,603.611 | 2,425.387 | 14,790.071 | 2,354.736 | 2,447.253 | 2,709.046 | 2,787.761 | 3,890.264 | 5,337.656 | 5,743.626 | 5,742.017 | 6,861.112 | 7,875.183 | 7,672.727 | 9,179.693 | 9,257.978 | 8,473.979 | 8,130.894 | 8,432.194 | 8,482.06 | 8,531.619 | 8,752.765 | 9,645.697 | 10,425.087 | 10,532.094 | 10,733.241 | 10,880.392 | 11,282 | 11,248 | 11,263 | 11,204.279 | 17,742.75 | 17,679.456 | 17,681.133 | 17,767.506 | 17,737.88 | 17,588.297 | 17,379.441 | 17,379.315 | 17,548.703 | 17,664.556 | 17,682.624 | 17,833.467 | 17,847.237 | 17,939.131 | 17,924.532 |
Totaal eigen vermogen van aandeelhouders
| 257,076.503 | 248,583.299 | 243,377.454 | 239,741.173 | 250,419.835 | 269,972.933 | 265,361.249 | 260,786.138 | 253,874.09 | 245,002.01 | 235,548.308 | 219,796.894 | 206,586.675 | 193,326.264 | 188,995.71 | 185,015.102 | 177,139.508 | 171,061.738 | 169,803.237 | 165,550.596 | 158,442.055 | 156,177.62 | 155,164.417 | 152,616.524 | 152,209.391 | 154,565.901 | 155,054.35 | 153,803.824 | 150,129.27 | 148,291.373 | 142,992.739 | 139,138.794 | 134,730.531 | 133,720.322 | 133,353.302 | 134,525.053 | 132,329.457 | 131,191.611 | 131,651.843 | 130,754.494 | 131,298.558 | 134,043.937 | 135,881.79 | 134,321.785 | 134,387.463 | 138,152.47 | 125,843 | 121,747 | 122,643 | 118,543.619 | 113,880.958 | 106,551.255 | 101,377.532 | 99,367.01 | 95,882.596 | 92,562.731 | 89,631.635 | 86,502.855 | 85,485.134 | 82,357.198 | 79,006.893 | 77,755.153 | 72,557.747 | 70,249.123 | 66,860.746 |
Totaal eigen vermogen
| 257,076.503 | 248,583.299 | 243,377.454 | 239,741.173 | 250,419.835 | 269,972.933 | 265,361.249 | 260,786.138 | 253,874.09 | 245,002.01 | 235,548.308 | 219,796.894 | 206,586.675 | 193,326.264 | 188,995.71 | 185,015.102 | 177,139.508 | 171,061.738 | 177,649.72 | 173,344.747 | 165,507.412 | 162,831.751 | 161,233.224 | 158,707.899 | 158,292.601 | 161,146.623 | 161,523.906 | 160,205.966 | 156,133.641 | 154,457.549 | 148,800.845 | 144,637.254 | 139,995.037 | 138,579.003 | 137,943.423 | 139,095.185 | 136,807.786 | 135,568.25 | 136,088.47 | 135,211.35 | 135,802.525 | 138,672.773 | 140,579.742 | 139,209.642 | 139,266.069 | 142,963.916 | 125,843 | 121,747 | 122,643 | 118,543.619 | 113,880.958 | 106,551.255 | 101,377.532 | 99,367.01 | 95,882.596 | 92,562.731 | 89,631.635 | 86,502.855 | 85,485.134 | 82,357.198 | 79,006.893 | 77,755.153 | 72,557.747 | 70,249.123 | 66,860.746 |
Totaal passiva en aandeelhoudersvermogen
| 294,455.997 | 296,860.689 | 290,817.743 | 275,439.676 | 294,404.171 | 326,181.432 | 306,956.323 | 303,761.387 | 314,284.369 | 319,527.819 | 286,895.606 | 273,809.045 | 250,187.578 | 242,331.376 | 227,933.255 | 221,693.003 | 202,634.194 | 209,835.083 | 215,054.546 | 208,062.28 | 199,194.399 | 187,862.926 | 184,823.873 | 182,368.24 | 190,130.737 | 186,199.6 | 189,063.091 | 191,518.118 | 191,215.409 | 181,951.79 | 181,040.246 | 175,594.584 | 170,335.111 | 163,227.897 | 162,037.496 | 164,535.843 | 164,313.142 | 156,796.347 | 160,314.221 | 162,806.528 | 161,730.674 | 161,652.082 | 165,264.526 | 165,457.416 | 182,017.87 | 195,844.414 | 158,789 | 149,702 | 156,630 | 156,101.083 | 148,216.668 | 137,513.895 | 130,512.017 | 121,786.808 | 119,223.502 | 109,810.11 | 105,993.775 | 105,984.641 | 100,224.234 | 93,506.418 | 91,835.49 | 88,762.197 | 80,347.464 | 79,107.668 | 76,995.494 |