Kolmar Korea Holdings Co., Ltd.
KRX:024720.KS
7190 (KRW) • At close November 4, 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 Q3 | 2013 Q2 | 2012 Q4 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2007 Q4 | 2007 Q3 | 2007 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 65,461.933 | 73,504.117 | 60,508.3 | 60,822.339 | 85,833.038 | 94,089.22 | 109,367.605 | 143,101.955 | 122,004.873 | 126,551.146 | 114,472.224 | 106,045.471 | 111,140.171 | 110,718.314 | 198,283.012 | 101,469.329 | 94,907.962 | 106,274.3 | 102,727.125 | 93,444.817 | 85,558.976 | 72,629.488 | 69,801.978 | 71,597.157 | 46,681.959 | 52,106.688 | 50,890.945 | 53,133.876 | 44,939.962 | 40,936.459 | 26,578.923 | 17,634.924 | 23,920.674 | 23,387.721 | 19,814.341 | 39,028.276 | 10,648.262 | 7,688.899 | 9,831.677 | 10,310.198 | 8,986.345 | 8,764.755 | 6,441.512 | 5,343.066 | 76.728 | 5,387.954 | 8,313.351 | 19,619.733 | 13,923.198 | 16,453.852 | 14,696.946 | 17,677.162 | 15,939.094 | 21,613.614 | 30,150.767 | 25,823.28 | 16,439.013 | 16,711.409 | 9,187.816 | 9,723.183 | 12,227.459 |
Kortetermijnbeleggingen
| 54,584.032 | 57,853.889 | 68,290.827 | 65,064.978 | 56,903.682 | 62,835.007 | 85,787.461 | 85,547.353 | 116,069.523 | 87,015.305 | 86,362.331 | 67,643.001 | 64,490.061 | 107,218.031 | 43,619.564 | 67,340.083 | 51,865.34 | 48,706.446 | 55,495.851 | 44,915.305 | 30,361.001 | 51,465.144 | 41,073.14 | 41,381.14 | 88,030.886 | 116,235.012 | 141,091.351 | 125,128.487 | 108,089.06 | 109,212.187 | 127,260.972 | 130,819.812 | 132,585.951 | 153,406.719 | 149,617.183 | 158,949.637 | 90,021.762 | 81,812.169 | 77,089.29 | 24,774.752 | 28,054.319 | 19,929.766 | 18,275.023 | 22,698.91 | 11,713.932 | 8,906.317 | 9,012.835 | 5,610.329 | 12,645.137 | 5,927.174 | 9,046.923 | 7,334.363 | 2,484.247 | 1,689.03 | 1,121.765 | 775.815 | 2,807.865 | 3,503.175 | 1,089.1 | 1,110.584 | 2,095.013 |
Liquide middelen en kortetermijnbeleggingen
| 120,045.965 | 131,358.006 | 128,799.127 | 125,887.318 | 142,736.72 | 156,924.227 | 195,155.066 | 228,649.308 | 238,074.396 | 213,566.451 | 200,834.555 | 173,688.472 | 175,630.232 | 217,936.345 | 241,902.576 | 168,809.412 | 146,773.301 | 154,980.746 | 158,222.976 | 138,360.122 | 115,919.977 | 124,094.632 | 110,875.118 | 112,978.297 | 134,712.845 | 168,341.7 | 191,982.296 | 178,262.363 | 153,029.022 | 150,148.646 | 153,839.895 | 148,454.736 | 156,506.625 | 176,794.44 | 169,431.524 | 197,977.913 | 100,670.024 | 89,501.068 | 86,920.967 | 35,084.95 | 37,040.664 | 28,694.521 | 24,716.535 | 28,041.976 | 11,790.66 | 14,294.271 | 17,326.186 | 25,230.062 | 26,568.335 | 22,381.026 | 23,743.869 | 25,011.525 | 18,423.341 | 23,302.644 | 31,272.532 | 26,599.095 | 19,246.878 | 20,214.584 | 10,276.916 | 10,833.767 | 14,322.472 |
Nettovorderingen
| 62,926.549 | 59,996.081 | 54,309.646 | 75,993.63 | 65,746.649 | 65,575.844 | 57,460.438 | 56,144.871 | 68,630.616 | 52,804.108 | 39,752.397 | 40,121.209 | 76,363.02 | 105,284.895 | 96,543.395 | 184,115.429 | 197,219.381 | 98,030.89 | 78,131.738 | 92,696.749 | 91,170.948 | 81,618.562 | 67,384.527 | 73,676.292 | 64,138.111 | 0 | 50,061.57 | 52,907.199 | 48,953.217 | 0 | 32,476.349 | 28,017.997 | 33,491.771 | 31,025.227 | 18,581.705 | 0 | 0 | 28,999.184 | 18,058.361 | 17,886.732 | 17,307.541 | 17,831.495 | 0 | 15,508.226 | 0 | 0 | 49,162.062 | 51,761.555 | 52,906.529 | 0 | 43,799.01 | 0 | 0 | 0 | 32,524.595 | 28,382.838 | 29,509.718 | 30,274.98 | 25,552.984 | 24,526.312 | 28,017.688 |
Voorraad
| 83,959.806 | 89,586.56 | 93,883.141 | 77,422.032 | 88,743.51 | 92,300.217 | 90,777.717 | 100,484.095 | 98,038.699 | 95,344.349 | 79,435.842 | 72,920.629 | 80,016.89 | 83,699.447 | 67,700.272 | 54,742.641 | 57,412.41 | 82,815.015 | 71,747.049 | 58,543.65 | 59,778.941 | 57,804.253 | 51,856.951 | 59,960.174 | 49,820.673 | 52,449.471 | 42,797.402 | 34,786.311 | 37,182.657 | 25,720.135 | 23,584.874 | 26,701.361 | 27,158.839 | 25,469.298 | 27,372.264 | 29,546.366 | 25,860.307 | 22,264.412 | 19,046.186 | 20,717.274 | 17,662.089 | 15,095.152 | 18,128.763 | 18,564.376 | 0 | 29,051.806 | 31,462.097 | 30,707.054 | 26,848.12 | 23,271.122 | 19,413.137 | 17,475.808 | 15,463.711 | 14,842.267 | 13,415.959 | 13,276.672 | 11,507.244 | 8,427.136 | 9,464.617 | 9,063.38 | 8,618.238 |
Overige vlottende activa
| 5,821.385 | 5,658.375 | 17,192.289 | 317.162 | -241.05 | -204.382 | -263.364 | 142.825 | 231.275 | 224.843 | -173.02 | 244.171 | 244.171 | 163.998 | -271.818 | 29.89 | 34.681 | 11.432 | -1,050.143 | 25.435 | 25.435 | 0.001 | 0.001 | 2,273.011 | 23.698 | 59,627.929 | -0.001 | 0.001 | 0.002 | 32,696.332 | 0.001 | -0.001 | -0.001 | 0.001 | 0.001 | 21,891.255 | 25,908.324 | 0.001 | 0.001 | -0.001 | -0.001 | 0.001 | 13,665.352 | -0.001 | 0.001 | 59,149.091 | -0.001 | -0.001 | -0.001 | 41,400.815 | 0.001 | 35,121.71 | 37,000.67 | 31,487.145 | 0.001 | -0.001 | -0.001 | 0.001 | -0.001 | 0.001 | 0.001 |
Totaal vlottende activa
| 272,753.705 | 286,599.023 | 294,184.204 | 279,620.142 | 296,985.829 | 314,595.907 | 343,129.856 | 385,421.1 | 404,974.985 | 361,939.751 | 319,849.775 | 286,974.481 | 332,254.312 | 407,084.684 | 405,874.425 | 407,697.372 | 401,439.773 | 335,838.082 | 307,051.62 | 289,625.956 | 266,895.301 | 263,517.448 | 230,116.598 | 248,887.774 | 248,695.327 | 280,419.1 | 284,841.268 | 265,955.874 | 239,164.898 | 208,565.113 | 209,901.118 | 203,174.093 | 217,157.234 | 233,288.966 | 215,385.495 | 249,415.534 | 152,438.655 | 140,764.665 | 124,025.515 | 73,688.955 | 72,010.293 | 61,621.169 | 56,510.65 | 62,114.577 | 16,946.548 | 102,495.168 | 97,950.344 | 107,698.67 | 106,322.983 | 87,052.963 | 86,956.017 | 77,609.043 | 70,887.722 | 69,632.056 | 77,213.087 | 68,258.604 | 60,263.839 | 58,916.701 | 45,294.516 | 44,423.46 | 50,958.399 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 336,045.51 | 332,472.774 | 326,425.707 | 319,501.453 | 304,693.675 | 303,373.316 | 282,027.05 | 293,703.64 | 285,334.807 | 281,635.386 | 281,439.49 | 255,658.39 | 268,284.05 | 239,013.129 | 232,673.168 | 240,730.733 | 224,254.494 | 252,025.258 | 239,246.889 | 235,528.736 | 154,234.987 | 146,354.755 | 143,079.715 | 142,016.484 | 140,891.185 | 138,102.191 | 129,257.594 | 124,166.679 | 120,938.197 | 96,199.835 | 91,324.584 | 88,905.647 | 87,935.226 | 83,467.309 | 83,578.394 | 71,316.143 | 67,549.333 | 69,442.557 | 70,541.232 | 66,903.129 | 59,331.74 | 56,057.584 | 51,525.781 | 50,759.477 | 2,285.103 | 64,843.493 | 63,698.808 | 61,573.304 | 59,515.06 | 56,869.139 | 56,340.256 | 55,844.674 | 54,869.587 | 54,464.424 | 50,529.68 | 49,477.261 | 49,082.526 | 47,160.172 | 49,305.823 | 49,143.727 | 49,386.936 |
Goodwill
| -0 | -0 | 16,070.73 | 0 | 0 | 0 | 15,582.379 | 16,508.165 | 14,790.688 | 14,790.688 | 14,790.688 | 14,790.688 | 14,790.688 | 14,790.688 | 14,790.688 | 20,346.136 | 20,346.136 | 20,346.136 | 20,346.136 | 19,765.458 | 14,902.338 | 14,902.338 | 14,902.338 | 14,902.338 | 14,902.338 | 14,902.338 | 14,902.338 | 16,129.323 | 16,129.323 | 111.649 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 36,939.878 | 36,728.182 | 18,757.075 | 37,808.85 | 37,281.273 | 39,210.358 | 22,956.231 | 22,643.242 | 22,783.386 | 21,030.32 | 17,135.611 | 17,317.333 | 14,786.755 | 14,679.167 | 9,345.809 | 8,831.816 | 8,755.379 | 10,809.313 | 11,038.96 | 10,912.504 | 10,792.62 | 10,003.473 | 10,582.859 | 6,946.374 | 7,249.968 | 7,409.603 | 5,108.508 | 4,698.939 | 4,746.151 | 4,772.021 | 4,656.895 | 4,545.432 | 4,234.725 | 4,506.686 | 4,549.523 | 4,630.273 | 4,712.596 | 4,704.615 | 4,760.76 | 5,646.251 | 5,718.239 | 5,799.057 | 5,991.793 | 6,064.556 | 5,292.265 | 8,310.843 | 8,417.047 | 8,159.71 | 2,005.982 | 2,079.54 | 1,414.784 | 1,240.962 | 2,129.823 | 2,215.837 | 2,315.264 | 2,555.081 | 2,610.7 | 1,618.075 | 1,871.212 | 1,874.273 | 1,925.766 |
Goodwill en immateriële activa
| 36,939.878 | 36,728.182 | 34,827.805 | 37,808.85 | 37,281.273 | 39,210.358 | 38,538.61 | 39,151.407 | 37,574.074 | 35,821.008 | 31,926.299 | 32,108.021 | 29,577.443 | 29,469.855 | 24,136.497 | 29,177.952 | 29,101.515 | 31,155.449 | 31,385.096 | 30,677.962 | 25,694.958 | 24,905.811 | 25,485.197 | 21,848.712 | 22,152.306 | 22,311.941 | 20,010.846 | 20,828.262 | 20,875.474 | 4,883.67 | 4,656.895 | 4,545.432 | 4,234.725 | 4,506.686 | 4,549.523 | 4,630.273 | 4,712.596 | 4,704.615 | 4,760.76 | 5,646.251 | 5,718.239 | 5,799.057 | 5,991.793 | 6,064.556 | 5,292.265 | 8,310.843 | 8,417.047 | 8,159.71 | 2,005.982 | 2,079.54 | 1,414.784 | 1,240.962 | 2,129.823 | 2,215.837 | 2,315.264 | 2,555.081 | 2,610.7 | 1,618.075 | 1,871.212 | 1,874.273 | 1,925.766 |
Langetermijnbeleggingen
| 634,172.357 | 628,481.802 | 619,102.205 | 421,310.21 | 425,721.298 | 405,532.966 | 385,588.094 | 380,459.096 | 341,494.253 | 358,882.536 | 365,460.369 | 381,838.087 | 359,273.621 | 311,462.391 | 373,592.097 | 317,117.728 | 332,142.985 | 328,310.042 | 322,331.96 | 336,454.036 | 352,001.76 | 325,395.186 | 329,908.978 | 321,126.406 | 174,703.628 | 119,096.277 | 78,602.151 | 90,350.596 | 94,911.795 | 95,953.115 | 55,022.707 | 44,623.834 | 39,038.611 | 12,729.497 | 13,095.916 | -2,364.069 | 57,563.876 | 63,060.48 | 67,443.321 | 112,358.036 | 101,927.836 | 109,460.444 | 110,348.828 | 103,818.996 | 130,720.077 | 17,265.18 | 16,906.612 | 21,131.757 | 13,657.475 | 19,851.223 | 15,049.731 | 17,450.136 | 23,329.979 | 23,352.46 | 22,812.46 | 23,110.549 | 19,886.676 | 20,165.959 | 17,020.418 | 14,484.972 | 12,074.897 |
Belastingvorderingen
| 10,935.97 | 10,335.741 | 10,060.814 | 8,423.172 | 9,003.511 | 8,944.73 | 3,167.376 | 3,288.27 | 3,250.017 | 2,827.781 | 1,953.383 | 2,165.827 | 2,699.971 | 2,572.164 | 4,738.694 | 7,693.898 | 10,098.414 | 12,079.526 | 11,906.711 | 6,971.444 | 7,575.335 | 8,685.399 | 8,596.035 | 2,626.744 | 2,534.175 | 6,814.539 | 6,878.486 | 213,341.614 | 194,712.597 | 194,512.387 | 206,553.32 | 207,566.759 | 206,374.147 | 186,442.332 | 182,795.164 | 197,624.265 | 128,836.605 | 118,483.097 | 111,306.234 | 59,494.062 | 61,932.277 | 53,676.483 | 532.16 | 314.615 | 22,583.326 | 21,469.008 | 21,704.735 | 19,354.132 | 310.956 | 436.122 | 577.319 | 709.735 | 366.616 | 436.562 | 350.39 | 616.518 | 568.948 | 484.99 | 271.805 | 285.255 | 304.044 |
Overige niet-vlottende activa
| 3,062.422 | 3,425.206 | 5,135.132 | 214,015.527 | 206,512.908 | 184,907.243 | 216,651.068 | 208,795.689 | 237,261.589 | 209,056.505 | 209,096.862 | 212,311.102 | 193,196.74 | 243,313.18 | 177,490.902 | 189,595.314 | 178,194.74 | 175,793.353 | 183,168.366 | 169,089.794 | 161,552.146 | 164,838.613 | 144,500.776 | 134,629.437 | 174,667.604 | 199,547.098 | 227,267.371 | 132.103 | 129.903 | 121.747 | 111.264 | 2,611.263 | 2,611.263 | 111.262 | 111.263 | 113.289 | 113.289 | 113.289 | 113.289 | 939.151 | 967.287 | 999.475 | 52,708.671 | 57,584.346 | 1,481.457 | 113.288 | 113.289 | 113.289 | 21,652.356 | 14,966.194 | 17,865.283 | 15,973.666 | 10,748.316 | 10,089.097 | 9,202.374 | 8,820.853 | 10,739.061 | 12,109.37 | 6,641.471 | 6,336.274 | 7,106.754 |
Totaal niet-vlottende activa
| 1,021,156.137 | 1,011,443.705 | 995,551.663 | 1,001,059.212 | 983,212.665 | 941,968.614 | 925,972.197 | 925,398.101 | 904,914.74 | 888,223.216 | 889,876.403 | 884,081.426 | 853,031.824 | 825,830.719 | 812,631.358 | 784,315.625 | 773,792.149 | 799,363.628 | 788,039.022 | 778,721.972 | 701,059.186 | 670,179.764 | 651,570.702 | 622,247.783 | 514,948.898 | 485,872.046 | 462,016.447 | 448,819.254 | 431,567.966 | 391,670.754 | 357,668.77 | 348,252.935 | 340,193.972 | 287,257.086 | 284,130.26 | 271,319.901 | 258,775.699 | 255,804.038 | 254,164.835 | 245,340.629 | 229,877.379 | 225,993.043 | 221,107.233 | 218,541.99 | 162,362.228 | 112,001.812 | 110,840.491 | 110,332.192 | 97,141.829 | 94,202.218 | 91,247.373 | 91,219.173 | 91,444.321 | 90,558.38 | 85,210.168 | 84,580.262 | 82,887.911 | 81,538.566 | 75,110.729 | 72,124.501 | 70,798.397 |
Totaal activa
| 1,293,909.842 | 1,298,042.728 | 1,289,735.867 | 1,280,679.354 | 1,280,198.494 | 1,256,564.521 | 1,269,102.053 | 1,310,819.201 | 1,309,889.725 | 1,250,162.967 | 1,209,726.178 | 1,171,055.908 | 1,185,286.137 | 1,232,915.403 | 1,218,505.783 | 1,192,012.997 | 1,175,231.922 | 1,135,201.71 | 1,095,090.642 | 1,068,347.928 | 967,954.487 | 933,697.212 | 881,687.299 | 871,135.557 | 763,644.225 | 766,291.146 | 746,857.715 | 714,775.128 | 670,732.864 | 600,235.867 | 567,569.888 | 551,427.028 | 557,351.206 | 520,546.051 | 499,515.755 | 520,735.435 | 411,214.354 | 396,568.703 | 378,190.35 | 319,029.584 | 301,887.672 | 287,614.212 | 277,617.882 | 280,656.567 | 179,308.776 | 214,496.98 | 208,790.835 | 218,030.863 | 203,464.813 | 181,255.181 | 178,203.39 | 168,828.217 | 162,332.043 | 160,190.438 | 162,423.255 | 152,838.866 | 143,151.75 | 140,455.267 | 120,405.245 | 116,547.962 | 121,756.796 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 53,219.166 | 55,780.491 | 65,626.905 | 50,379.645 | 63,817.366 | 56,352.459 | 40,526.521 | 49,899.783 | 64,929.451 | 64,681.685 | 56,485.919 | 46,638.344 | 50,174.936 | 78,719.119 | 66,210.639 | 52,176.38 | 97,627.524 | 106,148.678 | 96,204.054 | 90,525.176 | 89,244.819 | 86,348.514 | 65,547.526 | 82,347.561 | 57,905.79 | 71,268.052 | 68,372.375 | 60,870.514 | 61,054.73 | 27,880.539 | 18,054.494 | 20,824.403 | 28,973.336 | 30,364.038 | 22,428.974 | 30,597.905 | 33,743.177 | 32,827.849 | 28,317.273 | 25,873.295 | 27,052.072 | 23,518.289 | 15,079.312 | 19,903.831 | 0 | 36,666.548 | 33,760.207 | 37,482.611 | 39,979.24 | 29,347.083 | 30,778.724 | 24,112.278 | 25,310.487 | 22,438.725 | 24,935.504 | 20,273.315 | 17,398.329 | 13,163.495 | 13,498.783 | 11,250.713 | 14,178.023 |
Kortlopende schulden
| 326,999.291 | 224,639.278 | 215,662.84 | 246,482.536 | 240,726.327 | 225,510.925 | 215,752.41 | 166,472.351 | 166,743.447 | 170,322.298 | 158,765.455 | 153,934.909 | 124,598.856 | 136,196.32 | 119,791.848 | 172,521.679 | 167,072.86 | 177,586.974 | 171,081.795 | 202,657.581 | 117,914.5 | 114,752.316 | 111,335.637 | 110,780.649 | 114,154.063 | 155,104.226 | 158,407.015 | 107,543.878 | 206,686.545 | 198,363.043 | 189,029.155 | 185,286.421 | 91,052.748 | 32,954.272 | 32,914.272 | 44,534.272 | 46,933.057 | 40,191 | 49,000 | 43,500 | 27,840 | 47,540 | 51,648.425 | 36,695.52 | 15,300 | 28,966.593 | 27,532.492 | 32,911.401 | 33,001.962 | 34,510.553 | 30,066.61 | 30,140.726 | 25,404.268 | 27,717.471 | 38,621.543 | 44,010.812 | 38,292.612 | 37,271.538 | 19,389.222 | 19,350.653 | 19,519.779 |
Belastingschulden
| 6,085.264 | 6,890.258 | 3,679.843 | 6,338.56 | 8,695.293 | 13,349.635 | 8,352.546 | 5,707.703 | 13,892.131 | 16,236.567 | 14,904.473 | 12,900.938 | 24,009.021 | 47,635.264 | 66,975.608 | 21,301.273 | 17,328.667 | 15,749.802 | 12,871.293 | 7,621.027 | 10,787.519 | 12,974.277 | 12,956.54 | 10,905.648 | 12,524.641 | 18,317.559 | 21,711.55 | 9,166.029 | 6,478.385 | 5,888.073 | 6,129.043 | 3,702.089 | 6,969.102 | 7,627.969 | 7,292.723 | 3,639.174 | 5,542.869 | 5,303.145 | 4,799.721 | 2,976.666 | 3,542.76 | 2,997.775 | 3,189.467 | 4,402.624 | 1,994.94 | 1,668.539 | 1,778.657 | 1,964.335 | 902.584 | 1,053.531 | 1,245.106 | 785.874 | 1,807.872 | 1,172.464 | 2,189.393 | 1,891.502 | 1,684.056 | 1,234.091 | 1,126.574 | 767.014 | 1,703.974 |
Uitgestelde opbrengsten
| 2,737.989 | 3,143.171 | 9,086.028 | 31,922.015 | 33,411.025 | 5,161.598 | 4,126.133 | 5,403.449 | 10,050.291 | 5,370.424 | 2,978.531 | 81,900.135 | 121,422.429 | 137,904.709 | 175,385.048 | 154,694.411 | 115,467.754 | 91,844.178 | 81,425.167 | 55,220.564 | 40,069.01 | 0 | 40,051.241 | 44,805.768 | 40,670.905 | 0 | 51,463.786 | 17,400.585 | 24,455.878 | 22,459.835 | 28,437.597 | 29,582.936 | 0 | 16,703.272 | 15,502.149 | 0 | 0 | 0 | 11,734.752 | 8,504.433 | 7,660.196 | 0 | 7,125.497 | 0 | 0 | 0 | 0 | 0 | 7,656.659 | 8,617.551 | 0 | 8,029.2 | 0 | 0 | 0 | 5,675.3 | 6,387.419 | 9,889.559 | 4,988.668 | 4,664.38 | 8,157.503 |
Overige kortlopende verplichtingen
| 29,867.553 | 42,079.466 | 31,301.347 | 958.183 | 958.185 | 40,869.588 | 80,067.804 | 77,604.376 | 83,850.583 | 90,923.137 | 82,855.799 | 1,033.13 | 1,033.13 | 1,080.641 | 1,115.128 | 895.481 | 1,018.593 | 686.559 | 686.559 | -0.001 | 0.001 | 52,991.208 | 0.001 | 0.001 | 0.001 | 60,859.811 | 0 | 9,100.45 | 6,861.646 | 11,510.163 | -0.001 | -0.001 | 17,480.111 | 0.001 | -0 | 9,545.643 | 10,781.465 | 11,612.218 | 0.001 | -0.001 | 0.001 | 9,097.085 | -0.001 | 11,447.352 | 2,262.794 | 7,872.597 | 7,926.181 | 12,579.315 | -0.001 | -0.001 | 10,111.413 | -0.001 | 6,468.006 | 8,503.997 | 7,487.406 | -0.001 | -0.001 | -0.001 | 29.538 | 3.436 | 3.862 |
Totaal kortlopende verplichtingen
| 412,823.998 | 325,642.406 | 321,677.12 | 329,742.379 | 338,912.903 | 327,894.57 | 340,472.868 | 299,379.959 | 325,573.772 | 331,297.544 | 301,085.704 | 283,506.519 | 297,229.351 | 353,900.789 | 362,502.663 | 380,287.951 | 381,186.73 | 376,266.389 | 349,397.575 | 348,403.32 | 247,228.33 | 254,092.038 | 216,934.405 | 237,933.979 | 212,730.759 | 287,232.089 | 278,243.176 | 194,915.427 | 299,058.799 | 260,213.58 | 235,521.245 | 235,693.759 | 137,506.195 | 80,021.583 | 70,845.394 | 84,677.82 | 91,457.699 | 84,631.067 | 89,052.025 | 77,877.727 | 62,552.269 | 80,155.374 | 73,853.233 | 68,046.703 | 17,562.794 | 73,505.738 | 69,218.88 | 82,973.327 | 80,637.86 | 72,475.186 | 70,956.747 | 62,282.203 | 57,182.761 | 58,660.193 | 71,044.453 | 69,959.426 | 62,078.359 | 60,324.591 | 37,906.211 | 35,269.182 | 41,859.167 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 37,802.198 | 133,402.451 | 125,451.344 | 80,068.597 | 76,612.416 | 75,300 | 55,809.124 | 118,660.994 | 94,387.459 | 43,153.89 | 34,386.474 | 23,909.688 | 50,309.812 | 55,890.307 | 53,422.068 | 70,886.135 | 103,229.796 | 98,452.352 | 98,519.902 | 81,239.548 | 88,492.922 | 52,745.064 | 72,663.614 | 43,031.846 | 33,254.428 | 33,038.014 | 32,599.914 | 80,403.328 | 1,398.5 | 0 | 5,600 | 5,600 | 97,991.963 | 128,955.921 | 125,884.172 | 134,306.657 | 44,697.533 | 50,659.838 | 48,299.961 | 6,000 | 22,000 | 2,300 | 2,700 | 17,040 | 5,340 | 13,964.28 | 14,592.39 | 9,880.476 | 11,360.665 | 2,160.67 | 2,986.25 | 5,182.201 | 6,022.877 | 6,914.827 | 7,954.329 | 9,684.254 | 10,593.979 | 9,825.42 | 13,699.773 | 13,943.75 | 15,630.712 |
Uitgestelde opbrengsten niet-vlottend
| 1,296.487 | 1,264.088 | 1,166.692 | 8,148.154 | 6,956.367 | 0 | 0 | 0 | 0 | 0 | 0 | 10,936.894 | 9,878.997 | 8,880.039 | 8,245.238 | 8,591.317 | 9,038.702 | 8,430.551 | 8,058.67 | 10,489.254 | 31,115.455 | 72,556.522 | 34,585.465 | 0 | 0 | 0 | 200 | 12,303.992 | 10,002.839 | 0 | 198,878.823 | 199,062.479 | 21,267.515 | -65,639.675 | 34,685.424 | -60,396.732 | 34,486.285 | 9,124.474 | 8,923.574 | 62,058.301 | 31,953.445 | 3,543.664 | 62,093.616 | 38,142.349 | 1,104.405 | 0 | 0 | 0 | 2,334.647 | 61,151.333 | 57,168.152 | 2,388.712 | 2,677.86 | 2,354.297 | 55,182.317 | 2,864.265 | 0 | 40,247.552 | 18,793.093 | 2,626.627 | 2,309.898 |
Uitgestelde belastingverplichtingen niet-vlottend
| 15,495.733 | 16,318.702 | 15,611.78 | 18,476.366 | 18,561.155 | 17,141.872 | 16,003.677 | 11,287.536 | 12,501.793 | 12,522.128 | 12,754.683 | 7,527.447 | 6,760.711 | 7,380.269 | 6,726.758 | 5,015.757 | 1,291.143 | 3,692.943 | 3,530.256 | 4,227.01 | 4,424.32 | 4,286.837 | 4,150.766 | 0 | 0 | 0 | 6,562.182 | 1,266.803 | 1,701.237 | 2,856.385 | 2,604.826 | 1,448.345 | 2,586.819 | 2.064 | 277.001 | 1,222.252 | 1,492.416 | 1,460.056 | 2,410.209 | 1,314.994 | 938.627 | 647.444 | 1,934.121 | 1,417.002 | 1,047.186 | 0 | 0 | 0 | 691.485 | 545.633 | 690.932 | 785.3 | 590.58 | 683.052 | 420.401 | 171.564 | 0 | 362.061 | 395.139 | 366.362 | 159.237 |
Overige niet-vlottende verplichtingen
| 9,731.398 | 9,496.048 | 9,637.661 | -0 | 0.001 | 8,660.754 | 6,478.404 | 12,315.363 | 10,275.228 | 8,799.013 | 6,847.564 | 0 | -0 | -0 | -0 | 4,571.372 | 10,140.673 | 32,416.435 | 31,805.819 | 31,035.44 | 35,304.467 | 39,964.256 | 57,930.709 | 117,239.217 | 45,668.532 | 44,215.763 | 37,029.714 | 37,739.492 | -0.001 | 5,665.406 | -194,114.342 | -193,292.203 | -0.001 | 100,695.937 | -0 | 84,139.868 | -25,006.526 | -0.001 | -0 | -58,134.257 | -28,287.655 | 0.001 | -56,914.95 | -32,563.283 | -0.001 | 4,148.421 | 3,985.465 | 4,342.199 | 0.001 | -58,815.569 | -54,431.992 | 0.001 | -0.001 | -0.001 | -52,994.687 | -0.001 | 2,843.156 | -37,755.255 | -16,440.529 | -0.001 | -0.002 |
Totaal niet-vlottende verplichtingen
| 64,325.816 | 160,481.289 | 151,867.476 | 106,693.117 | 102,129.938 | 101,102.626 | 78,291.206 | 142,263.893 | 117,164.48 | 64,475.031 | 53,988.721 | 42,374.029 | 66,949.521 | 72,150.615 | 68,394.064 | 89,064.582 | 123,700.314 | 142,992.282 | 141,914.646 | 126,991.252 | 159,337.163 | 169,552.679 | 169,330.554 | 160,271.063 | 78,922.96 | 77,253.777 | 76,391.81 | 131,713.615 | 13,102.575 | 8,521.791 | 12,969.307 | 12,818.621 | 121,846.296 | 164,014.247 | 160,846.597 | 159,272.045 | 55,669.708 | 61,244.367 | 59,633.744 | 11,239.038 | 26,604.417 | 6,491.109 | 9,812.787 | 24,036.068 | 7,491.59 | 18,112.701 | 18,577.855 | 14,222.675 | 14,386.798 | 5,042.067 | 6,413.342 | 8,356.214 | 9,291.316 | 9,952.175 | 10,562.36 | 12,720.082 | 13,437.135 | 12,679.778 | 16,447.476 | 16,936.738 | 18,099.845 |
Totaal passiva
| 477,149.814 | 486,123.695 | 473,544.596 | 436,435.496 | 441,042.84 | 428,997.197 | 418,764.073 | 441,643.852 | 442,738.252 | 395,772.575 | 355,074.425 | 325,880.548 | 364,178.872 | 426,051.404 | 430,896.727 | 469,352.533 | 504,887.045 | 519,258.672 | 491,312.221 | 475,394.572 | 406,565.493 | 423,644.717 | 386,264.959 | 398,205.042 | 291,653.719 | 364,485.865 | 354,634.986 | 326,629.042 | 312,161.374 | 268,735.372 | 248,490.553 | 248,512.38 | 259,352.491 | 244,035.83 | 231,691.992 | 243,949.865 | 147,127.407 | 145,875.434 | 148,685.769 | 89,116.765 | 89,156.686 | 86,646.483 | 83,666.02 | 92,082.771 | 25,054.384 | 91,618.439 | 87,796.735 | 97,196.001 | 95,024.658 | 77,517.253 | 77,370.089 | 70,638.417 | 66,474.077 | 68,612.368 | 81,606.813 | 82,679.508 | 75,515.494 | 73,004.368 | 54,353.688 | 52,205.92 | 59,959.012 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 223.214 | 223.214 | 223.214 | 223.214 | 223.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18,480.74 | 18,480.74 | 18,480.74 | 9,288.36 | 9,288.36 | 9,288.36 | 9,288.36 | 9,288.36 | 9,288.36 | 9,288.36 | 9,288.36 | 9,288.36 | 9,288.36 | 9,288.36 | 9,288.36 | 9,288.36 | 8,969.483 | 8,969.483 | 8,969.483 | 8,969.483 | 8,969.483 | 8,969.483 | 8,969.483 | 8,969.483 | 8,969.483 | 8,374.468 | 8,374.468 | 8,374.468 | 8,374.468 | 8,374.468 | 8,374.468 | 8,374.468 | 8,374.468 | 8,374.468 | 8,374.468 | 8,195.965 | 8,195.965 | 8,195.965 | 8,195.965 | 8,195.965 | 8,195.965 | 8,195.965 | 8,195.965 | 8,195.965 | 8,195.965 | 14,432.424 | 14,432.424 | 14,432.424 | 13,766.291 | 13,766.291 | 13,766.291 | 13,418.102 | 13,418.102 | 13,070.76 | 12,028.732 | 10,813.033 | 10,813.033 | 10,813.033 | 10,813.033 | 10,813.033 | 10,603.853 |
Ingehouden winsten
| 66,078.671 | 57,803.557 | 15,132.268 | 327,512.212 | 327,032.641 | 317,835.101 | 322,029.792 | 331,366.974 | 334,447.903 | 330,012.398 | 329,466.484 | 325,045.74 | 318,765.909 | 314,253.528 | 315,184.366 | 238,002.197 | 227,255.89 | 210,938.934 | 206,265.791 | 200,139.935 | 192,367.273 | 176,319.632 | 169,083.102 | 156,380.257 | 146,716.455 | 108,243.498 | 114,418.369 | 112,995.612 | 107,585.515 | 97,112.139 | 91,584.565 | 78,625.361 | 77,187.142 | 60,134.715 | 54,443.439 | 66,320.99 | 58,818.454 | 49,673.817 | 58,608.134 | 132,484.662 | 121,724.199 | 112,632.637 | 40,611.497 | 37,534.149 | 77,984.476 | 66,712.712 | 64,767.817 | 62,212.284 | 55,399.803 | 50,466.242 | 46,548.32 | 44,943.958 | 43,299.69 | 40,876.396 | 36,342.742 | 33,724.75 | 32,335.409 | 31,056.236 | 30,055.839 | 28,323.568 | 26,943.464 |
Overige gereserveerde algehele resultaten
| 293,757.365 | 294,350.286 | 289,793.113 | 288,399.097 | 288,547.602 | 287,879.948 | 284,542.609 | 285,899.933 | 285,099.044 | 284,519.519 | 216,209.811 | 216,714.158 | 216,240.392 | 215,864.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 220,472.356 | 225,706.513 | 275,599.33 | -2,835.557 | -5,022.444 | -4,755.161 | 2,222.888 | -1,484.718 | -1,377.648 | -1,491.919 | 68,007.526 | 72,398.295 | 53,782.414 | 53,614.18 | 260,736.214 | 260,492.634 | 248,733.487 | 234,252.711 | 233,036.823 | 233,442.903 | 230,553.854 | 206,480.114 | 203,364.265 | 201,093.605 | 209,157.824 | 183,269.822 | 170,989.195 | 172,594.159 | 153,892.546 | 152,675.124 | 152,814.684 | 152,129.127 | 152,436.677 | 152,240.879 | 152,240.224 | 149,719.165 | 150,012.361 | 149,637.95 | 132,045.007 | 61,159.828 | 60,050.059 | 60,255.94 | 128,279.215 | 127,535.427 | 68,073.951 | 41,733.406 | 41,793.859 | 44,190.154 | 39,274.061 | 39,505.395 | 40,518.69 | 39,827.74 | 39,140.174 | 37,630.914 | 32,444.967 | 25,621.576 | 24,487.814 | 25,581.63 | 25,182.686 | 25,205.441 | 24,250.467 |
Totaal eigen vermogen van aandeelhouders
| 598,789.132 | 596,341.096 | 599,005.451 | 622,364.111 | 619,846.159 | 610,248.247 | 618,083.648 | 625,070.549 | 627,457.659 | 622,328.358 | 622,972.181 | 623,446.552 | 598,077.075 | 593,020.199 | 585,208.939 | 507,783.19 | 485,182.074 | 454,384.342 | 448,495.31 | 442,775.535 | 432,113.824 | 391,769.229 | 381,416.85 | 366,443.345 | 364,843.762 | 299,887.788 | 293,782.032 | 293,964.239 | 269,852.529 | 258,161.731 | 252,773.717 | 239,128.956 | 237,998.287 | 220,750.062 | 215,058.132 | 224,236.12 | 217,026.78 | 207,507.732 | 198,849.106 | 201,840.455 | 189,970.223 | 181,084.542 | 177,086.677 | 173,265.541 | 154,254.392 | 122,878.542 | 120,994.1 | 120,834.862 | 108,440.155 | 103,737.928 | 100,833.301 | 98,189.8 | 95,857.966 | 91,578.07 | 80,816.441 | 70,159.359 | 67,636.256 | 67,450.899 | 66,051.558 | 64,342.042 | 61,797.784 |
Totaal eigen vermogen
| 816,760.028 | 811,919.033 | 816,191.27 | 844,243.858 | 839,155.654 | 827,567.325 | 850,337.98 | 869,175.349 | 867,151.473 | 854,390.392 | 854,651.753 | 845,175.36 | 821,107.265 | 806,864 | 787,609.056 | 722,660.464 | 670,344.877 | 615,943.039 | 603,778.421 | 592,953.356 | 561,388.993 | 510,052.495 | 495,422.341 | 472,930.515 | 471,990.506 | 401,805.281 | 392,222.729 | 388,146.086 | 358,571.49 | 331,500.496 | 319,079.336 | 302,914.647 | 297,998.715 | 276,510.221 | 267,823.763 | 276,785.569 | 264,086.946 | 250,693.269 | 229,504.581 | 229,912.819 | 212,730.986 | 200,967.729 | 193,951.862 | 188,573.796 | 154,254.392 | 122,878.542 | 120,994.1 | 120,834.862 | 108,440.155 | 103,737.928 | 100,833.301 | 98,189.8 | 95,857.966 | 91,578.07 | 80,816.441 | 70,159.359 | 67,636.256 | 67,450.899 | 66,051.558 | 64,342.042 | 61,797.784 |
Totaal passiva en aandeelhoudersvermogen
| 1,293,909.842 | 1,298,042.728 | 1,289,735.867 | 1,280,679.354 | 1,280,198.494 | 1,256,564.521 | 1,269,102.053 | 1,310,819.201 | 1,309,889.725 | 1,250,162.967 | 1,209,726.178 | 1,171,055.908 | 1,185,286.137 | 1,232,915.403 | 1,218,505.783 | 1,192,012.997 | 1,175,231.922 | 1,135,201.71 | 1,095,090.642 | 1,068,347.928 | 967,954.487 | 933,697.212 | 881,687.299 | 871,135.557 | 763,644.225 | 766,291.146 | 746,857.715 | 714,775.128 | 670,732.864 | 600,235.867 | 567,569.888 | 551,427.027 | 557,351.206 | 520,546.051 | 499,515.755 | 520,735.434 | 411,214.353 | 396,568.703 | 378,190.35 | 319,029.584 | 301,887.672 | 287,614.212 | 277,617.882 | 280,656.567 | 179,308.776 | 214,496.981 | 208,790.835 | 218,030.863 | 203,464.813 | 181,255.181 | 178,203.39 | 168,828.217 | 162,332.043 | 160,190.438 | 162,423.254 | 152,838.867 | 143,151.75 | 140,455.267 | 120,405.245 | 116,547.962 | 121,756.796 |