BGF Co., Ltd.
KRX:027410.KS
3610 (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 | 2013 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 218,202.111 | 220,468.029 | 246,256.547 | 252,691.292 | 261,819.39 | 194,724.075 | 179,908.804 | 123,967.827 | 148,590.847 | 185,961.349 | 207,259.298 | 35,527.224 | 13,847.086 | 9,867.184 | 8,172.988 | 10,580.565 | 28,403.009 | 7,581.028 | 14,422.698 | 31,026.41 | 38,815.648 | 9,679.92 | 12,525.947 | 10,730.885 | 4,063.969 | 6,730.643 | 16,024.605 | 11,159.784 | 71,355.658 | 110,944.563 | 101,391.623 | 139,180.629 | 138,631.98 | 161,888.724 | 152,212.517 | 167,730.162 | 125,445.194 | 145,393.19 | 210,812.416 | 216,988.702 | 244,875.965 | 199,256.369 |
Kortetermijnbeleggingen
| 39,783.122 | 39,713.512 | 34,791.827 | 41,353.879 | 70,611.603 | 119,005.442 | 109,464.837 | 166,547.726 | 143,559.131 | 138,722.768 | 143,512.379 | 401,121.334 | 401,186.936 | 397,008.7 | 266,255.832 | 272,393.035 | 283,302.531 | 290,002.386 | 284,814.31 | 270,775.23 | 277,540.024 | 293,695.724 | 280,220.555 | 426,069.834 | 423,888.609 | 482,248.484 | 397,214.449 | 470,037.329 | 791,410.444 | 717,358.152 | 701,390.641 | 714,052.14 | 659,568.462 | 544,255.822 | 682,346.877 | 655,627.04 | 622,568.679 | 494,939.317 | 396,134.396 | 376,858.683 | 284,264.125 | 235,376.686 |
Liquide middelen en kortetermijnbeleggingen
| 257,985.232 | 260,181.541 | 281,048.374 | 294,045.171 | 332,430.993 | 313,729.517 | 289,373.641 | 290,515.553 | 292,149.978 | 324,684.117 | 350,771.677 | 436,648.558 | 415,034.022 | 406,875.884 | 274,428.82 | 282,973.6 | 311,705.539 | 297,583.414 | 299,237.008 | 301,801.641 | 316,355.672 | 303,375.644 | 292,746.502 | 436,800.719 | 427,952.578 | 488,979.127 | 413,239.054 | 481,197.113 | 862,766.102 | 828,302.715 | 802,782.264 | 853,232.769 | 798,200.442 | 706,144.546 | 834,559.394 | 823,357.202 | 748,013.873 | 640,332.507 | 606,946.812 | 593,847.385 | 529,140.09 | 434,633.055 |
Nettovorderingen
| 76,797.41 | 95,202.013 | 87,728.214 | 79,732.237 | 66,335.981 | 82,331.92 | 71,211.322 | 65,018.118 | 61,793.115 | 79,019.195 | 67,728.924 | 14,851.414 | 14,360.358 | 25,115.987 | 186,020.506 | 10,561.689 | 13,176.572 | 25,312.87 | 17,546.168 | 12,367.094 | 12,552.764 | 25,353.168 | 19,185.777 | 11,889.746 | 14,737.25 | 11,483.041 | 22,447.223 | 1,370,753.569 | 133,062.647 | 57,151.643 | 99,893.965 | 53,111.722 | 45,518.462 | 50,317.01 | 60,372.093 | 48,184.706 | 28,924.04 | 29,060.401 | 53,199.457 | 24,897.443 | 23,203.98 | 48,281.174 |
Voorraad
| 64,703.995 | 60,792.22 | 60,113.049 | 58,289.84 | 45,305.461 | 51,565.424 | 59,748.646 | 61,458.844 | 56,366.093 | 50,621.809 | 50,263.041 | 4,332.342 | 3,324.393 | 2,530.239 | 2,325.416 | 2,040.434 | 2,788.116 | 2,815.951 | 2,916.201 | 3,088.176 | 3,788.797 | 3,548.23 | 3,292.347 | 3,344.039 | 3,351.234 | 2,679.666 | 2,514.982 | 2,921.874 | 97,683.397 | 85,812.667 | 80,763.742 | 86,246.348 | 60,280.536 | 59,212.284 | 52,636.925 | 73,747.868 | 51,033.805 | 48,167.23 | 62,973.067 | 66,498.519 | 47,919.316 | 49,451.386 |
Overige vlottende activa
| 92,521.301 | 15,133.998 | 1,795.274 | 2,511.222 | 1,931.423 | 2,934.9 | 2,453 | 1,726.152 | 2,240.742 | 2,620.301 | -0 | 1,607.532 | 1,043.368 | 1,385.91 | 0 | 865.833 | 746.101 | 1,438.592 | 0 | 1,786.235 | 621.14 | 735.695 | 0.001 | 1,316.502 | 825.99 | 934.687 | -0 | 1,220.719 | 13,049.833 | 15,318.626 | -0.001 | 12,516.647 | 12,414.59 | 11,593.78 | 0.001 | 12,091.637 | 11,956.787 | 18,393.723 | -0 | 14,851.282 | 13,075.904 | 0 |
Totaal vlottende activa
| 492,007.938 | 431,309.772 | 430,684.912 | 434,578.47 | 446,003.858 | 450,561.76 | 422,786.609 | 418,718.667 | 412,549.927 | 456,945.422 | 468,763.642 | 457,439.846 | 433,762.142 | 435,908.02 | 462,774.742 | 296,441.557 | 328,416.328 | 327,150.827 | 319,699.377 | 319,043.146 | 333,318.372 | 333,012.737 | 315,224.626 | 453,351.006 | 446,867.052 | 504,076.521 | 438,201.259 | 1,856,093.275 | 1,106,561.979 | 986,585.651 | 983,439.971 | 1,005,107.486 | 916,414.03 | 827,267.62 | 947,568.412 | 957,381.413 | 839,928.505 | 735,953.861 | 723,119.335 | 700,094.629 | 613,339.29 | 532,365.616 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 268,446.061 | 278,720.704 | 277,553.784 | 284,593.129 | 164,909.778 | 134,404.468 | 132,802.561 | 141,955.23 | 163,440.709 | 146,692.265 | 145,131.674 | 92,579.72 | 88,482.164 | 87,018.198 | 60,726.331 | 215,879.408 | 213,695.666 | 218,774.487 | 218,296.182 | 221,636.277 | 219,490.337 | 208,030.362 | 196,524.611 | 197,062.025 | 214,032.904 | 214,283.889 | 215,256.407 | 243,287.202 | 606,683.628 | 602,137.085 | 577,393.035 | 562,332.982 | 551,264.599 | 540,677.061 | 374,283.735 | 370,052.611 | 366,494.249 | 362,991.257 | 369,235.411 | 368,660.511 | 373,894.727 | 388,026.738 |
Goodwill
| 0 | 0 | 37,774 | 0 | 0 | 0 | 27,247 | 0 | 0 | 0 | 42,118 | 0 | 0 | 0 | 3,784 | 0 | 0 | 0 | 17,039 | 0 | 0 | 0 | 23,531 | 0 | 0 | 0 | 13,889 | 0 | 0 | 0 | 35,400 | 0 | 0 | 0 | 741 | 0 | 0 | 0 | 741 | 0 | 0 | 364 |
Immateriële activa
| 189,726.594 | 195,762.382 | 161,085.177 | 201,484.692 | 173,069.917 | 174,914.635 | 150,492.416 | 194,659.231 | 196,959.891 | 199,716.532 | 165,106.927 | 13,798.037 | 14,086.682 | 14,397.032 | 8,883.21 | 26,090.552 | 23,446.616 | 23,444.693 | 6,514.593 | 33,927.373 | 30,010.603 | 30,231.238 | 6,905.904 | 32,391.777 | 32,469.445 | 17,408.2 | 3,682.354 | 37,478.319 | 88,894.428 | 87,414.555 | 50,396.218 | 84,480.378 | 82,359.257 | 81,451.764 | 50,800.146 | 52,196.398 | 47,521.358 | 43,869.758 | 46,222.574 | 46,879.513 | 46,470.612 | 50,022.123 |
Goodwill en immateriële activa
| 189,726.594 | 195,762.382 | 198,859.177 | 201,484.692 | 173,069.917 | 174,914.635 | 177,739.416 | 194,659.231 | 196,959.891 | 199,716.532 | 207,224.927 | 13,798.037 | 14,086.682 | 14,397.032 | 12,667.21 | 26,090.552 | 23,446.616 | 23,444.693 | 23,553.593 | 33,927.373 | 30,010.603 | 30,231.238 | 30,436.904 | 32,391.777 | 32,469.445 | 17,408.2 | 17,571.354 | 37,478.319 | 88,894.428 | 87,414.555 | 85,796.218 | 84,480.378 | 82,359.257 | 81,451.764 | 51,541.146 | 52,196.398 | 47,521.358 | 43,869.758 | 46,963.574 | 46,879.513 | 46,470.612 | 50,386.123 |
Langetermijnbeleggingen
| 1,232,264.282 | 1,267,309.968 | 1,252,960.174 | 1,071,194.15 | 1,028,016.599 | 958,380.819 | 962,946.143 | 918,872.371 | 909,539.831 | 902,951.254 | 906,311.329 | 639,133.902 | 634,179.253 | 625,179.708 | 753,575.236 | 748,121.682 | 698,174.465 | 677,841.823 | 710,564.259 | 718,720.569 | 704,035.057 | 682,770.218 | 707,765.08 | 445,359.973 | 431,198.032 | 372,819.04 | -261,814.732 | -406,232.228 | -564,118.584 | -493,371.708 | -488,570.017 | -498,339.309 | -464,964.596 | -357,064.629 | -486,832.309 | -498,562.447 | -467,433.251 | -342,523.758 | -247,626.809 | -226,656.76 | -135,302.919 | -96,788.374 |
Belastingvorderingen
| 1,199.586 | 7,363.738 | 7,068.145 | 7,279.028 | 6,489.752 | 8,113.676 | 9,487.763 | 10,022.31 | 11,006.112 | 11,148.059 | 13,364.437 | 7,333.529 | 5,698.21 | 6,493.643 | 7,260.817 | 8,148.487 | 7,593.706 | 9,120.432 | 6,232.074 | 13,119.956 | 10,631.83 | 7,835.344 | 8,763.266 | 4,121.306 | 2,268.747 | 829.52 | 829.52 | 487,774.581 | 802.134 | 1,042.878 | 1,042.878 | 384.427 | 480.252 | 480.252 | 480.252 | 596.441 | 596.441 | 584.274 | 584.274 | 393.156 | 390.848 | 479.252 |
Overige niet-vlottende activa
| 457.725 | 1,531.793 | 4,140.261 | 165,192.89 | 180,536.01 | 222,792.493 | 232,251.479 | 263,787.647 | 240,884.386 | 235,732.186 | 240,826.031 | 498,370.647 | 498,129.33 | 493,683.102 | 361,200.026 | 367,830.046 | 380,486.037 | 383,636.361 | 379,035.976 | 359,220.364 | 365,005.489 | 378,927.002 | 366,160.237 | 511,658.057 | 490,849.236 | 532,222.063 | 448,074.796 | 50.609 | 849,359.145 | 772,000.136 | 758,499.215 | 771,062.57 | 714,526.533 | 596,248.011 | 734,580.77 | 705,113.255 | 674,365.882 | 542,905.875 | 446,198.359 | 427,614.889 | 334,263.47 | 285,414.005 |
Totaal niet-vlottende activa
| 1,692,094.247 | 1,750,688.585 | 1,740,581.541 | 1,729,743.888 | 1,553,022.057 | 1,498,606.091 | 1,515,227.362 | 1,529,296.788 | 1,521,830.929 | 1,496,240.296 | 1,512,858.397 | 1,251,215.836 | 1,240,575.639 | 1,226,771.683 | 1,195,429.62 | 1,366,070.175 | 1,323,396.489 | 1,312,817.796 | 1,337,682.083 | 1,346,624.54 | 1,329,173.317 | 1,307,794.164 | 1,309,650.098 | 1,190,593.138 | 1,170,818.364 | 1,137,562.712 | 419,917.345 | 362,358.483 | 981,620.751 | 969,222.946 | 934,161.329 | 919,921.048 | 883,666.045 | 861,792.459 | 674,053.594 | 629,396.258 | 621,544.679 | 607,827.406 | 615,354.809 | 616,891.309 | 619,716.738 | 627,517.744 |
Totaal activa
| 2,184,102.186 | 2,181,998.356 | 2,171,266.453 | 2,164,322.357 | 1,999,025.915 | 1,949,167.851 | 1,938,013.971 | 1,948,015.455 | 1,934,380.856 | 1,953,185.718 | 1,981,622.039 | 1,708,655.682 | 1,674,337.781 | 1,662,679.703 | 1,658,204.362 | 1,662,511.732 | 1,651,812.817 | 1,639,968.623 | 1,657,381.46 | 1,665,667.685 | 1,662,491.689 | 1,640,806.901 | 1,624,874.724 | 1,643,944.146 | 1,617,685.416 | 1,641,639.232 | 858,118.605 | 2,218,451.759 | 2,088,182.73 | 1,955,808.597 | 1,917,601.3 | 1,925,028.534 | 1,800,080.075 | 1,689,060.08 | 1,621,622.006 | 1,586,777.671 | 1,461,473.184 | 1,343,781.267 | 1,338,474.144 | 1,316,985.938 | 1,233,056.028 | 1,159,883.36 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 24,979.431 | 26,096.94 | 25,128.009 | 22,546.722 | 16,807.689 | 16,979.358 | 20,542.054 | 20,082.266 | 21,631.396 | 29,415.58 | 28,334.629 | 8,490.305 | 7,493.959 | 6,946.815 | 8,105.345 | 6,370.385 | 5,792.506 | 5,761.48 | 3,741.33 | 0 | 0 | 0 | 2,853.452 | 0 | 0 | 0 | 25.89 | 0 | 0 | 0 | 446,898 | 0 | 0 | 0 | 382,267 | 0 | 0 | 0 | 305,339 | 0 | 0 | 268,918 |
Kortlopende schulden
| 43,903.175 | 46,757.984 | 48,603.573 | 42,302.08 | 20,883.495 | 4,958.009 | 4,620.794 | 1,999.158 | 9,220.121 | 8,553.954 | 22,961.615 | 2,990 | 2,990 | 990 | 2,543.327 | 20,824.65 | 24,840 | 26,569 | 33,647.127 | 23,398.908 | 22,298 | 23,235 | 21,867.517 | 20,027 | 21,143 | 19,438 | 18,494 | 23,823 | 28,316 | 44,496.556 | 44,877.889 | 58,694.222 | 56,072.556 | 31,328.333 | 66,431.333 | 84,957.333 | 77,524.333 | 70,745.553 | 83,225.333 | 74,294.333 | 64,846.924 | 79,008.74 |
Belastingschulden
| 2,201.751 | 6,011.875 | 4,103.998 | 6,146.516 | 4,822.549 | 3,657.754 | 2,456.715 | 5,034.953 | 4,240.037 | 11,410.555 | 13,747.547 | 6,152.911 | 5,993.059 | 6,650.618 | 974.543 | 1,745.871 | 2,733.554 | 2,960.038 | 1,846.49 | 2,699.772 | 2,484.58 | 5,700.028 | 4,611.564 | 8,968.228 | 9,847.383 | 51,262.767 | 42,348.249 | 41,141.417 | 29,403.403 | 31,361.384 | 34,007.401 | 20,883.865 | 23,127.499 | 39,322.384 | 55,697.767 | 24,338.118 | 23,242.036 | 22,337.042 | 20,945.828 | 17,261.973 | 11,917.2 | 16,470.38 |
Uitgestelde opbrengsten
| 2,201.751 | 6,011.875 | 1,199 | 54,968.778 | 47,650.773 | 0 | 1,121 | 0 | 0 | 0 | 63,086.486 | 44,115.082 | 33,228.641 | 37,459.442 | 58,319.085 | 20,302.369 | 24,495.76 | 36,390.499 | 26,351.059 | 0 | 0 | 0 | 32,948.564 | 0 | 0 | 0 | 70,516.986 | 0 | 0 | 0 | 247,298.516 | 0 | 0 | 0 | 241,490.135 | 0 | 0 | 0 | 211,238.656 | 0 | 0 | 447,237.145 |
Overige kortlopende verplichtingen
| 69,581.686 | 62,842.228 | 54,961.049 | 14,656.928 | 10,138.789 | 56,329.769 | 45,214.111 | 48,835.284 | 48,565.516 | 70,911.697 | -0 | 7,077.138 | 7,716.259 | 6,636.32 | 0 | 4,996.373 | 5,584.752 | 5,387.024 | 0 | 41,225.223 | 42,586.921 | 40,664.231 | -0 | 37,492.626 | 35,081.885 | 81,708.831 | 0 | 4,733,160.759 | 821,809.912 | 726,571.437 | 0 | 744,833.316 | 691,080.815 | 637,784.825 | -0 | 652,001.489 | 582,971.597 | 527,786.243 | 0 | 535,757.53 | 494,809.906 | 0 |
Totaal kortlopende verplichtingen
| 140,666.043 | 141,709.028 | 129,891.631 | 134,474.509 | 95,480.745 | 78,267.136 | 71,497.959 | 70,916.707 | 79,417.033 | 108,881.232 | 114,382.73 | 62,672.526 | 51,428.858 | 52,032.578 | 68,967.757 | 52,493.777 | 60,713.018 | 74,108.003 | 63,739.517 | 64,624.13 | 64,884.921 | 63,899.231 | 57,669.533 | 57,519.626 | 56,224.885 | 101,146.831 | 89,036.876 | 4,756,983.759 | 850,125.912 | 771,067.993 | 739,074.405 | 803,527.538 | 747,153.371 | 669,113.158 | 690,188.468 | 736,958.822 | 660,495.93 | 598,531.796 | 599,802.989 | 610,051.863 | 559,656.83 | 795,163.886 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 3,200 | 3,200 | 3,200 | 23,233.689 | 32,560.806 | 33,121.61 | 33,107.852 | 14,360 | 12,206 | 13,192.192 | 38,300.125 | 19,326.638 | 12,660 | 12,660 | 17,400.843 | 13,452.35 | 827 | 827 | 16,520.003 | 7,077 | 7,077 | 5,827 | 5,826.604 | 7,077 | 7,077 | 5,827 | 5,827 | 8,327 | 6,250 | 19,000 | 10,500 | 13,500 | 14,000 | 555.556 | 1,388.889 | 27,182.56 | 28,007.016 | 28,831.582 | 29,656.256 | 35,481.036 | 36,365.922 | 30,080.449 |
Uitgestelde opbrengsten niet-vlottend
| 788.115 | 16,684.931 | 468 | 5,329.128 | 4,673.875 | 0 | 252.231 | 0 | 0 | 0 | 213.511 | 28,097.131 | 28,568.501 | 33,205.638 | 128.494 | 16,011.058 | 23,456.077 | 22,258.3 | 173.694 | 21,773.108 | 20,217.252 | 13,340.643 | 60 | 8,000.139 | 9,319.426 | 10,267.836 | 140.604 | 13,548.418 | 197,242.19 | 192,442.764 | 11,646.432 | 173,063.416 | 160,802.546 | 187,302.568 | 11,453.218 | 124,865.852 | 118,588.58 | 105,602.07 | 9,847.547 | 107,414.399 | 108,355.485 | 9,461.767 |
Uitgestelde belastingverplichtingen niet-vlottend
| 91,888.681 | 89,826.238 | 89,774.552 | 90,612.002 | 73,186.15 | 72,482.425 | 72,815.637 | 55,988.938 | 55,957.743 | 68,449.201 | 73,817.634 | 29,357.47 | 28,755.228 | 28,895.189 | 28,928.426 | 40,858.134 | 40,044.114 | 39,240.921 | 41,139.162 | 24,233.72 | 23,732.078 | 23,910.931 | 40,720.362 | 25,501.8 | 23,493.715 | 25,042.349 | 27,406.168 | 27,135.572 | 27,039.64 | 27,126.68 | 28,680.862 | 28,096.634 | 28,203.79 | 28,287.462 | 14,848.642 | 15,451.195 | 16,043.323 | 15,715.981 | 15,550.582 | 16,215.901 | 16,239.338 | 15,886.13 |
Overige niet-vlottende verplichtingen
| 30,496.442 | 30,641.503 | 28,932.315 | 18,360.761 | 17,361.659 | 25,387.537 | 23,816.873 | 48,803.671 | 50,459.301 | 47,787.705 | 22,144.644 | 9,395.655 | 233.495 | 299.371 | 5,679.753 | 375.687 | 435.863 | 332.08 | 7,554.36 | 204.481 | 196.558 | 191.626 | 4,856.116 | 269.187 | 193.957 | 201.552 | 10,477.009 | 95.83 | 13,418.384 | 12,803.22 | 185,538.407 | 11,510.611 | 11,282.374 | 17,329.998 | 130,022.62 | 10,945.722 | 10,501.18 | 9,522.039 | 111,532.21 | 9,560.707 | 9,748.683 | 106,327.322 |
Totaal niet-vlottende verplichtingen
| 126,373.237 | 140,352.672 | 122,374.867 | 137,535.579 | 127,782.49 | 130,991.572 | 129,992.592 | 119,152.609 | 118,623.044 | 129,429.098 | 134,475.914 | 86,176.894 | 70,217.223 | 75,060.199 | 52,137.516 | 70,697.229 | 64,763.055 | 62,658.301 | 65,387.219 | 53,288.309 | 51,222.888 | 43,270.2 | 51,463.082 | 40,848.126 | 40,084.098 | 41,338.737 | 43,850.781 | 49,106.82 | 243,950.214 | 251,372.664 | 236,365.7 | 226,170.661 | 214,288.71 | 233,475.584 | 157,713.368 | 178,445.329 | 173,140.099 | 159,671.672 | 166,586.595 | 168,672.043 | 170,709.428 | 161,755.668 |
Totaal passiva
| 267,039.28 | 282,061.7 | 252,266.498 | 272,010.089 | 223,263.235 | 209,258.708 | 201,490.552 | 190,069.316 | 198,040.077 | 238,310.33 | 248,858.644 | 148,849.42 | 121,646.082 | 127,092.777 | 121,105.273 | 123,191.006 | 125,476.072 | 136,766.304 | 129,126.736 | 117,912.439 | 116,107.808 | 107,169.431 | 109,132.615 | 98,367.752 | 96,308.983 | 142,485.568 | 132,887.658 | 4,806,090.579 | 1,094,076.126 | 1,022,440.657 | 975,440.106 | 1,029,698.199 | 961,442.08 | 902,588.742 | 847,901.836 | 915,404.151 | 833,636.029 | 758,203.468 | 766,389.585 | 778,723.906 | 730,366.259 | 956,919.554 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 2,957.528 | 0 | 0 | 0 | 0 | 0 | 0 | 19,022.494 | 35,152.31 | 29,282.086 | 10,119.588 | 31,183.742 | 27,585.44 | 0 | 0 | 0 | 0 | 0 | 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
| 95,716.791 | 95,716.791 | 95,716.791 | 95,716.791 | 95,716.791 | 95,716.791 | 95,716.791 | 95,716.791 | 95,716.791 | 95,716.791 | 95,716.791 | 95,716.791 | 95,716.791 | 95,716.791 | 95,716.791 | 95,716.791 | 95,716.791 | 95,716.791 | 95,716.791 | 95,716.791 | 95,716.791 | 95,369.179 | 95,369.179 | 95,369.179 | 95,369.179 | 95,369.179 | 32,263.719 | 49,547.625 | 49,547.625 | 49,547.625 | 49,547.625 | 24,773.964 | 24,773.964 | 24,773.964 | 24,773.964 | 24,773.964 | 24,640.08 | 24,640.08 | 24,640.08 | 24,640.08 | 24,640.08 | 24,640.08 |
Ingehouden winsten
| 840,787.567 | 823,222.804 | 802,379 | 816,659.29 | 793,209.201 | 764,934.007 | 762,765.362 | 765,914.855 | 750,151.401 | 727,038.223 | 744,290.813 | 722,555.309 | 710,869.528 | 702,940.465 | 688,692.452 | 687,429.346 | 670,075.95 | 659,473.532 | 655,018.76 | 674,521.272 | 663,785.528 | 650,940.529 | 633,876.181 | 646,994.849 | 631,250.173 | 617,475.766 | 4,245,847.754 | 949,009.669 | 855,742.915 | 794,887.828 | 802,626.756 | 757,638.652 | 700,802.067 | 648,634.3 | 649,406.815 | 614,460.305 | 571,562.72 | 529,775.787 | 512,066.965 | 492,323.933 | 457,080.438 | 424,099.104 |
Overige gereserveerde algehele resultaten
| 52,978.942 | 53,932.412 | 76,177.751 | 54,069.946 | 55,845.533 | 45,484.731 | 64,497.173 | -19,022.494 | -35,152.31 | -29,282.086 | -10,119.588 | -31,183.742 | -27,585.44 | 847,255.53 | 0 | 0 | 0 | 0 | 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
| 677,168.232 | 680,125.759 | 680,125.759 | 680,125.759 | 680,125.76 | 680,125.759 | 658,902.397 | 740,167.88 | 724,038.064 | 729,908.288 | 728,900.973 | 728,006.632 | 731,605.299 | -118,477.654 | 726,051.432 | 726,356.654 | 728,308.923 | 724,318.359 | 751,880.939 | 746,853.514 | 753,763.131 | 755,760.51 | 753,373.207 | 769,304.07 | 762,476.817 | 769,220.561 | -3,569,868.683 | -3,603,391.213 | 71,694.308 | 71,666.328 | 71,814.942 | 98,079.468 | 98,173.186 | 98,401.592 | 99,027.904 | 31,641.523 | 22,292.155 | 22,289.85 | 22,275.812 | 11,748.746 | 11,762.255 | -255,070.4 |
Totaal eigen vermogen van aandeelhouders
| 1,669,609.059 | 1,652,997.766 | 1,654,399.302 | 1,646,571.786 | 1,624,897.285 | 1,586,261.288 | 1,581,881.723 | 1,601,799.526 | 1,569,906.256 | 1,552,663.302 | 1,568,908.577 | 1,546,278.732 | 1,538,191.618 | 1,527,435.131 | 1,510,460.675 | 1,509,502.791 | 1,494,101.663 | 1,479,508.681 | 1,502,616.49 | 1,517,091.577 | 1,513,265.45 | 1,502,070.218 | 1,482,618.567 | 1,511,668.098 | 1,489,096.169 | 1,482,065.506 | 708,242.789 | -2,604,833.919 | 976,984.848 | 916,101.781 | 923,989.323 | 880,492.084 | 823,749.217 | 771,809.856 | 773,208.682 | 670,875.792 | 618,494.955 | 576,705.717 | 558,982.857 | 528,712.759 | 493,482.773 | 193,668.784 |
Totaal eigen vermogen
| 1,917,062.906 | 1,899,936.656 | 1,918,999.955 | 1,892,312.268 | 1,775,762.68 | 1,739,909.143 | 1,736,523.419 | 1,757,946.139 | 1,736,340.779 | 1,714,875.388 | 1,732,763.395 | 1,559,806.262 | 1,552,691.7 | 1,535,586.926 | 1,537,099.088 | 1,539,320.726 | 1,526,336.745 | 1,503,202.319 | 1,528,254.725 | 1,547,755.246 | 1,546,383.88 | 1,533,637.47 | 1,515,742.11 | 1,545,576.394 | 1,521,376.433 | 1,499,153.664 | 725,230.947 | -2,587,638.82 | 994,106.603 | 933,367.94 | 942,161.195 | 895,330.335 | 838,637.995 | 786,471.338 | 773,720.171 | 671,373.52 | 627,837.155 | 585,577.798 | 572,084.559 | 538,262.032 | 502,689.769 | 202,963.806 |
Totaal passiva en aandeelhoudersvermogen
| 2,184,102.186 | 2,181,998.356 | 2,171,266.453 | 2,164,322.357 | 1,999,025.915 | 1,949,167.851 | 1,938,013.971 | 1,948,015.455 | 1,934,380.856 | 1,953,185.718 | 1,981,622.039 | 1,708,655.682 | 1,674,337.781 | 1,662,679.703 | 1,658,204.362 | 1,662,511.732 | 1,651,812.817 | 1,639,968.623 | 1,657,381.461 | 1,665,667.685 | 1,662,491.689 | 1,640,806.901 | 1,624,874.724 | 1,643,944.146 | 1,617,685.416 | 1,641,639.232 | 858,118.605 | 2,218,451.759 | 2,088,182.729 | 1,955,808.597 | 1,917,601.3 | 1,925,028.534 | 1,800,080.075 | 1,689,060.08 | 1,621,622.006 | 1,586,777.671 | 1,461,473.184 | 1,343,781.266 | 1,338,474.144 | 1,316,985.938 | 1,233,056.028 | 1,159,883.36 |