sindoh Co.,Ltd.
KRX:029530.KS
41700 (KRW) • At close November 5, 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 Q1 | 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
| 134,263.092 | 108,580.166 | 96,326.445 | 92,981.946 | 124,544.116 | 138,683.995 | 124,815.386 | 96,987.939 | 88,169.442 | 84,161.299 | 202,945.69 | 143,876.305 | 81,881.78 | 95,112.712 | 159,179.417 | 201,774.974 | 146,265.664 | 125,942.232 | 114,321.552 | 139,991.706 | 137,166.498 | 156,317.756 | 155,400.112 | 112,707.098 | 110,770.976 | 126,603.963 | 142,730.639 | 112,991.946 | 100,354.258 | 104,459.713 | 137,287.164 | 122,022.157 | 124,810.125 | 81,299.245 | 66,966.888 | 51,936.318 | 44,523.832 | 53,651.006 | 50,376.243 | 60,413.996 | 60,823.294 | 79,518.657 | 52,696.172 | 56,370.186 | 130,046.261 | 125,102.858 | 128,339.512 | 190,989.969 | 103,010.878 | 112,706.5 | 98,905.717 | 96,558.218 | 88,842.007 | 94,167.009 | 106,301.269 | 85,537.09 | 62,101.613 | 67,987.278 | 51,678.398 | 73,574.268 | 198,799.612 | 122,195.525 | 185,519.896 |
Kortetermijnbeleggingen
| 534,047.47 | 568,056.828 | 695,557.754 | 530,149.344 | 522,683.511 | 507,386.943 | 505,547.04 | 576,931.859 | 682,142.285 | 707,639.43 | 564,414.481 | 642,701.704 | 596,064.938 | 549,177.419 | 467,446.839 | 431,497.764 | 498,301.303 | 524,368.06 | 557,678.715 | 518,524.25 | 513,883.193 | 484,337.186 | 480,805.955 | 503,195.517 | 492,739.615 | 454,030.713 | 451,852.564 | 461,203.125 | 459,612.611 | 458,397.521 | 427,734.604 | 426,007.504 | 427,001.366 | 460,681.364 | 458,823.301 | 482,344.184 | 479,627.098 | 442,813.465 | 459,810.992 | 446,936.077 | 487,270.852 | 485,363.235 | 503,218.978 | 486,710.677 | 407,823.557 | 388,657.293 | 420,605.89 | 271,865.664 | 297,698.37 | 282,628.829 | 272,171.323 | 0 | 0 | 0 | 0 | 0 | 0 | 2,907.496 | 244,601.258 | 228,927.06 | 16,202.418 | 16,203.956 | 16,416.87 |
Liquide middelen en kortetermijnbeleggingen
| 668,310.562 | 676,636.994 | 791,884.199 | 623,131.29 | 647,227.627 | 646,070.937 | 630,362.426 | 673,919.798 | 770,311.727 | 791,800.729 | 767,360.17 | 786,578.009 | 677,946.718 | 644,290.132 | 626,626.256 | 633,272.738 | 644,566.967 | 650,310.292 | 672,000.267 | 658,515.955 | 651,049.691 | 640,654.942 | 636,206.067 | 615,902.615 | 603,510.591 | 580,634.676 | 594,583.203 | 574,195.071 | 559,966.869 | 562,857.234 | 565,021.768 | 548,029.661 | 551,811.491 | 541,980.609 | 525,790.19 | 534,280.502 | 524,150.93 | 496,464.471 | 510,187.235 | 507,350.073 | 548,094.146 | 564,881.892 | 555,915.15 | 543,080.863 | 537,869.818 | 513,760.151 | 548,945.402 | 462,855.633 | 400,709.248 | 395,335.329 | 371,077.04 | 96,558.218 | 88,842.007 | 94,167.009 | 106,301.269 | 85,537.09 | 62,101.613 | 70,894.774 | 296,279.656 | 302,501.328 | 215,002.03 | 138,399.481 | 201,936.766 |
Nettovorderingen
| 65,671.677 | 65,239.405 | 49,508.574 | 77,800.644 | 63,814.565 | 61,501.795 | 45,807.943 | 54,023.373 | 47,992.133 | 45,631.272 | 40,414.347 | 47,627.426 | 64,994.114 | 52,018.623 | 57,456.621 | 58,267.768 | 44,306.937 | 59,525.897 | 49,712.722 | 57,347.795 | 60,004.342 | 63,212.33 | 63,318.484 | 76,346.869 | 65,798.167 | 80,716.289 | 85,307.927 | 95,161.809 | 72,142.653 | 74,969.853 | 75,019.17 | 80,919.735 | 85,963.348 | 100,785.101 | 107,706.523 | 106,104.849 | 93,838.778 | 89,182.316 | 88,511.037 | 93,561.72 | 83,913.262 | 82,415.28 | 85,208.476 | 108,851.836 | 135,362.233 | 137,366.522 | 92,488.615 | 94,756.264 | 119,243.626 | 107,592.797 | 88,655.743 | 131,790.518 | 119,682.879 | 117,122.911 | 98,943.759 | 97,454.837 | 131,128.858 | 118,985.255 | 0 | 0 | 121,646.174 | 123,065.653 | 136,453.625 |
Voorraad
| 60,495.421 | 56,662.095 | 57,639.303 | 63,996.21 | 75,834.959 | 78,310.134 | 81,631.69 | 84,668.145 | 75,281.715 | 68,030.303 | 67,093.784 | 68,311.165 | 60,151.352 | 60,857.54 | 62,646.111 | 63,216.265 | 62,136.217 | 58,854.746 | 52,633.103 | 56,350.782 | 55,757.733 | 65,745.383 | 66,817.725 | 77,028.174 | 77,603.166 | 68,418.617 | 68,579.328 | 77,743.351 | 79,723.126 | 82,284.706 | 81,374.444 | 81,134.915 | 74,781.717 | 77,207.134 | 81,614.192 | 78,600.729 | 79,741.991 | 80,798.949 | 80,146.682 | 76,556.357 | 65,894.532 | 67,742.158 | 75,948.098 | 69,572.8 | 61,147.49 | 65,515.778 | 78,730.032 | 62,754.893 | 77,254.858 | 72,523.765 | 81,661.495 | 91,230.098 | 76,124.515 | 64,499.297 | 94,268.51 | 91,072.335 | 88,214.211 | 78,815.576 | 78,005.226 | 66,447.355 | 65,401.864 | 48,605.292 | 60,061.56 |
Overige vlottende activa
| 138,823.121 | 139,202.888 | 4,239.101 | 1,068.261 | 1,327.346 | 1,833.969 | 1,433.93 | 2,247.871 | 2,001.271 | 1,832.488 | 150.321 | 1,102.211 | 1,094.568 | 2,021.273 | 204.244 | 866.919 | 1,230.614 | 1,674.869 | 400.795 | 1,734.906 | 1,452.037 | 1,924.506 | 494.136 | 1,509.014 | 2,951.739 | 2,312.366 | 1,029.112 | 3,334.879 | 2,435.382 | 2,820.377 | 1,019.116 | 3,178.664 | 3,185.36 | 1,829.987 | 2,402.972 | 4,818.329 | 4,251.271 | 3,033.508 | 2,514.866 | 4,499.584 | 2,245.317 | 4,698.462 | 3,323.023 | 5,445.375 | 2,714.24 | 1,588.289 | 5,393.045 | 2,789.451 | 3,436.098 | 2,435.848 | 2,163.38 | 254,835.602 | 276,476.543 | 262,085.721 | 170,271.756 | 201,938.136 | 190,211.677 | 241,387.236 | 108,986.925 | 126,761.524 | 80,293.793 | 149,811.836 | 79,661.623 |
Totaal vlottende activa
| 933,300.781 | 937,741.382 | 903,271.178 | 765,996.405 | 788,204.496 | 787,716.835 | 759,235.989 | 814,859.188 | 895,586.845 | 907,294.791 | 875,018.623 | 903,618.811 | 804,186.751 | 759,187.567 | 746,933.232 | 755,623.691 | 752,240.735 | 770,365.804 | 774,746.887 | 773,949.438 | 768,263.802 | 771,537.161 | 766,836.413 | 770,786.672 | 749,863.663 | 732,081.948 | 749,499.57 | 750,435.11 | 714,268.03 | 722,932.17 | 722,434.498 | 713,262.975 | 715,741.916 | 721,802.831 | 717,513.876 | 723,804.409 | 701,982.97 | 669,479.244 | 681,359.821 | 681,967.734 | 700,147.257 | 719,737.792 | 720,394.748 | 726,950.874 | 737,093.781 | 718,230.74 | 725,557.094 | 623,156.241 | 600,643.83 | 577,887.739 | 543,557.658 | 574,414.436 | 561,125.944 | 537,874.938 | 469,785.294 | 476,002.398 | 471,656.359 | 510,082.841 | 483,271.807 | 495,710.207 | 482,343.861 | 459,882.262 | 478,113.574 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 87,465.834 | 87,095.255 | 87,081.385 | 86,567.231 | 86,443.043 | 87,078.152 | 85,862.929 | 92,998.563 | 99,561.732 | 91,579.295 | 100,119.925 | 98,699.868 | 96,495.689 | 120,628.475 | 121,291.387 | 117,137.453 | 122,113.794 | 123,333.935 | 124,227.913 | 128,411.968 | 127,816.39 | 131,041.103 | 132,883.168 | 134,852.084 | 136,132.864 | 136,976.887 | 138,148.863 | 142,314.09 | 151,859.816 | 150,906.073 | 155,661.852 | 147,046.538 | 159,849.241 | 160,890.704 | 187,380.946 | 179,212.485 | 178,748.113 | 178,729.601 | 173,568.534 | 171,419.49 | 170,228.614 | 174,413.54 | 176,659.949 | 180,102.012 | 186,853.699 | 187,862.591 | 188,929.807 | 130,480.211 | 127,292.416 | 127,753.677 | 127,907.081 | 111,864.951 | 112,953.265 | 113,049.68 | 114,510.685 | 114,798.284 | 115,283.679 | 118,473.171 | 118,681.992 | 116,778.54 | 120,138.744 | 121,124.63 | 122,466.776 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,978.46 | 4,978.46 | 0 | 4,978.46 | 0 | 4,895.331 | 4,895.331 | 4,978.46 | 395.437 | 308.492 | 4,978.46 | 4,978.46 | 4,978.46 | 0 | 0 | 4,978.46 | 0 | 0 | 0 | 4,978.46 | 0 | 0 | 0 | 4,978.46 | 0 | 0 | 0 | 4,978.46 | 4,978.46 | 4,978.46 | 4,978.46 | 4,978.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 197.275 | 218.896 | 240.517 | 272.789 | 296.365 | 320.906 | 161.265 | 165.092 | 110.85 | 102.653 | 110.177 | 121.626 | 135.874 | 150.739 | 172.551 | 155.079 | 164.478 | 5,170.279 | 220.137 | 5,229.078 | 340.631 | 367.073 | 312.308 | 4,910.849 | 4,978.46 | 352.746 | 395.437 | 388.674 | 5,416.487 | 5,437.003 | 371.835 | 5,295.47 | 5,347.166 | 5,399.045 | 485.186 | 5,524.622 | 5,588.459 | 5,646.534 | 743.504 | 5,556.218 | 5,555.758 | 5,622.675 | 605.757 | 627.535 | 702.734 | 776.021 | 1,253.494 | 380.187 | 595.966 | 705.269 | 833.024 | 147.163 | 124.56 | 149.132 | 213.753 | 258.766 | 309.947 | 388.77 | 454.858 | 517.351 | 619.941 | 754.011 | 882.668 |
Goodwill en immateriële activa
| 197.275 | 218.896 | 240.517 | 272.789 | 296.365 | 320.906 | 161.265 | 165.092 | 110.85 | 102.653 | 110.177 | 121.626 | 135.874 | 150.739 | 172.551 | 5,133.539 | 5,142.938 | 5,170.279 | 5,198.597 | 5,229.078 | 5,235.962 | 5,262.404 | 5,290.768 | 5,306.286 | 5,286.952 | 5,331.206 | 5,373.897 | 5,367.134 | 5,416.487 | 5,437.003 | 5,350.295 | 5,295.47 | 5,347.166 | 5,399.045 | 5,463.646 | 5,524.622 | 5,588.459 | 5,646.534 | 5,721.964 | 5,556.218 | 5,555.758 | 5,622.675 | 5,584.217 | 5,605.995 | 5,681.194 | 5,754.481 | 6,231.954 | 380.187 | 595.966 | 705.269 | 833.024 | 147.163 | 124.56 | 149.132 | 213.753 | 258.766 | 309.947 | 388.77 | 454.858 | 517.351 | 619.941 | 754.011 | 882.668 |
Langetermijnbeleggingen
| 81,534.146 | 85,594.166 | 83,878.757 | -345,324.786 | -372,495.953 | -360,844.829 | -362,097.006 | -433,317.03 | -673,441.666 | -697,770.444 | -554,022.817 | -631,529.734 | -586,012.767 | -540,160.42 | -460,000.51 | -423,927.289 | -492,509.591 | -519,470.228 | -551,041.577 | -511,995.338 | -507,055.241 | -477,539.614 | -474,489.984 | -496,415.949 | -478,171.166 | -422,996.915 | -444,863.974 | -454,222.421 | -452,763.781 | -452,113.989 | -421,666.298 | -420,210.879 | -421,436.523 | -454,456.89 | -452,707.962 | -475,912.316 | -473,122.845 | -401,097.509 | -417,959.219 | -394,623.451 | -479,177.552 | -477,365.436 | -495,394.332 | -468,970.438 | -370,051.241 | -350,898.645 | -380,448.431 | -140,970.311 | -173,024.82 | -159,212.106 | -138,322.603 | 0 | 0 | 0 | 0 | 0 | 0 | 115,779.745 | -134,038.399 | -125,230.215 | 66,543.352 | 62,344.098 | 50,613.795 |
Belastingvorderingen
| 190.103 | 146.321 | 146.449 | 21.819 | 21.948 | 22.076 | 22.205 | 590.815 | 590.943 | 591.071 | 591.2 | 741.572 | 1,841.119 | 2,069.299 | 4,146.677 | 707.143 | 854.385 | 707.4 | 707.529 | 266.346 | 266.474 | 154.835 | 266.731 | 48.84 | 48.968 | 1,543.702 | 1,685.086 | 1,608.726 | 105.825 | 105.825 | 105.825 | 265.465 | 265.465 | 265.465 | 265.465 | 378.199 | 378.199 | 378.199 | 378.199 | 219.402 | 223.318 | 219.402 | 219.402 | 88.422 | 88.422 | 75.194 | 211.596 | 0 | 0 | 289,817.185 | 279,328.749 | 0 | 0 | 0 | 0 | 0 | 0 | 6,109.439 | 0 | 232,208.314 | 19,650.793 | 0 | 19,770.549 |
Overige niet-vlottende activa
| 3,885.077 | 3,439.738 | 4,164.712 | 578,195.365 | 571,242.704 | 556,436.885 | 555,308.066 | 620,955.33 | 718,377.265 | 754,717.1 | 600,784.134 | 678,908.321 | 632,260.304 | 585,349.222 | 503,690.977 | 470,730.319 | 534,480.18 | 560,601.613 | 593,664.731 | 554,401.551 | 553,208.215 | 522,923.178 | 519,423.441 | 541,848.662 | 531,534.627 | 492,786.387 | 490,702.319 | 500,314.661 | 502,159.366 | 500,788.981 | 470,312.222 | 468,299.539 | 471,125.157 | 504,910.742 | 471,366.887 | 495,309.749 | 492,322.121 | 455,581.178 | 472,555.466 | 458,573.123 | 497,926.886 | 494,329.943 | 512,306.408 | 495,908.096 | 416,633.676 | 397,278.845 | 429,488.651 | 277,159.491 | 304,724.323 | 0.001 | -0.002 | 131,124.776 | 122,360.116 | 105,911.74 | 169,792.822 | 170,393.391 | 175,683.913 | 0.001 | 247,789.986 | -0.002 | -0.001 | 19,553.196 | -0.001 |
Totaal niet-vlottende activa
| 173,272.434 | 176,494.377 | 175,511.82 | 319,732.419 | 285,508.106 | 283,013.19 | 279,257.458 | 281,392.769 | 145,199.125 | 149,219.676 | 147,582.62 | 146,941.653 | 144,720.22 | 168,037.315 | 169,301.081 | 169,781.165 | 170,081.706 | 170,342.999 | 172,757.192 | 176,313.605 | 179,471.8 | 181,841.906 | 183,374.124 | 185,639.923 | 194,832.245 | 213,641.267 | 191,046.191 | 195,382.19 | 206,777.713 | 205,123.893 | 209,763.896 | 200,696.133 | 215,150.506 | 217,009.066 | 211,768.982 | 204,512.739 | 203,914.047 | 239,238.003 | 234,264.944 | 241,144.782 | 194,757.024 | 197,220.124 | 199,375.644 | 212,734.087 | 239,205.75 | 240,072.466 | 244,413.578 | 267,049.578 | 259,587.885 | 259,064.026 | 269,746.249 | 243,136.89 | 235,437.941 | 219,110.552 | 284,517.26 | 285,450.441 | 291,277.539 | 240,751.126 | 232,888.437 | 224,273.988 | 206,952.829 | 203,775.935 | 193,733.787 |
Totaal activa
| 1,106,573.215 | 1,114,235.759 | 1,078,782.999 | 1,085,728.824 | 1,073,712.602 | 1,070,730.026 | 1,038,493.448 | 1,096,251.957 | 1,040,785.97 | 1,056,514.467 | 1,022,601.243 | 1,050,560.464 | 948,906.971 | 927,224.882 | 916,234.313 | 925,404.856 | 922,322.441 | 940,708.803 | 947,504.079 | 950,263.043 | 947,735.602 | 953,379.067 | 950,210.537 | 956,426.595 | 944,695.908 | 945,723.215 | 940,545.761 | 945,817.3 | 921,045.743 | 928,056.063 | 932,198.393 | 913,959.109 | 930,892.422 | 938,811.897 | 929,282.858 | 928,317.148 | 905,897.017 | 908,717.247 | 915,624.765 | 923,112.517 | 894,904.281 | 916,957.916 | 919,770.392 | 939,684.961 | 976,299.531 | 958,303.206 | 969,970.671 | 890,205.819 | 860,231.715 | 836,951.765 | 813,303.907 | 817,551.326 | 796,563.885 | 756,985.488 | 754,302.554 | 761,452.839 | 762,933.898 | 750,833.969 | 716,160.244 | 719,984.195 | 689,296.691 | 663,658.197 | 671,847.361 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 26,733.92 | 29,186.253 | 26,618.893 | 28,324.821 | 35,321.896 | 38,552.515 | 30,489.027 | 56,247.755 | 37,035.682 | 53,952.259 | 17,138.44 | 44,591.893 | 37,109.123 | 36,224.701 | 33,334.306 | 0 | 0 | 0 | 34,359.846 | 0 | 0 | 0 | 39,920.157 | 0 | 0 | 0 | 47,486.886 | 0 | 0 | 0 | 48,703.095 | 0 | 0 | 0 | 42,408.727 | 0 | 0 | 0 | 46,565.338 | 0 | 38,268.555 | 0 | 25,375.341 | 39,233.659 | 32,091.251 | 31,696.723 | 37,676.477 | 38,422.011 | 34,026.835 | 35,553.062 | 30,715.048 | 39,021.969 | 25,820.992 | 26,745.316 | 26,333.901 | 23,199.011 | 22,468.224 | 26,808.054 | 24,641.08 | 34,734.222 | 42,077.622 | 31,455.965 | 30,900.157 |
Kortlopende schulden
| 11,368.593 | 10,081.215 | 12,098.4 | 12,322.292 | 9,024.754 | 10,038.409 | 11,462.656 | 9,077.32 | 9,181.854 | 5,881.17 | 7,957.203 | 8,170.37 | 8,978.721 | 8,106.684 | 8,419.76 | 0 | 7,589.009 | 7,010.215 | 9,414.678 | 6,870.306 | 8,291.034 | 8,090.256 | 7,653.082 | 8,666.763 | 8,810.813 | 8,307.719 | 8,313.458 | 8,533.11 | 8,164.307 | 10,148.287 | 13,766.965 | 17,960.376 | 26,295.091 | 28,743.26 | 32,564.584 | 25,741.621 | 18,280.195 | 13,839.136 | 16,398.599 | 11,685.93 | 13,487.222 | 21,235.038 | 27,873.278 | 19,088.882 | 19,475.55 | 20,654.531 | 24,231.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 11,383.438 | 13,843.75 | 8,415.802 | 12,123.896 | 9,847.319 | 3,139.844 | 63.738 | 7,183.317 | 8,055.211 | 20,778.264 | 24,838.79 | 29,096.038 | 1,959.803 | 121.364 | 0 | 0 | 348.036 | 1,401.524 | 3,373.337 | 2,940.798 | 2,874.693 | 1,346.421 | 607.341 | 4,481.154 | 3,581.684 | 6,737.265 | 4,662.192 | 7,991.715 | 7,518.546 | 4,068.078 | 4,095.827 | 4,800.035 | 5,611.439 | 5,431.868 | 4,410.9 | 2,236.686 | 4,212.4 | 8,722.604 | 3,740.45 | 4,014.006 | 4,842.046 | 7,309.045 | 7,909.909 | 12,778.273 | 8,901.957 | 9,239.296 | 6,551.047 | 19,242.414 | 10,351.01 | 7,973.751 | 6,985.551 | 8,384.68 | 9,788.016 | 5,375.98 | 1,794.856 | 11,309.002 | 21,008.845 | 14,402.16 | 12,184.803 | 15,471.883 | 13,067.32 | 12,173.774 | 14,201.701 |
Uitgestelde opbrengsten
| 11,383.438 | 26,777.919 | 528.089 | 20,267.968 | 17,464.905 | -10,038.409 | 256.704 | -56,247.755 | -37,035.682 | -53,952.259 | 35,608.365 | -52,762.263 | -37,109.123 | -36,224.701 | 12,193.777 | 0 | 0 | 0 | 14,804.851 | 0 | 0 | 0 | 11,394.828 | 0 | 0 | 0 | 15,150.037 | 0 | 0 | 0 | 13,835.287 | 0 | 0 | 0 | 19,393.613 | 0 | 0 | 0 | 11,214.487 | 0 | 5,233.591 | 0 | 16,433.839 | 19,652.699 | 29,842.537 | 29,562.706 | 16,645.405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 19,383.419 | 28,150.536 | 32,561.459 | 14,622.589 | 16,416.633 | 47,520.726 | 24,791.531 | 88,528.978 | 56,723.899 | 88,253.395 | 4,236.72 | 93,976.524 | 63,354.884 | 45,777.999 | 3,329.874 | 53,720.232 | 44,672.55 | 60,638.426 | 3,904.49 | 49,288.825 | 50,916.071 | 64,382.81 | 3,669.703 | 67,414.724 | 63,741.852 | 78,006.85 | 3,941.66 | 73,668.864 | 61,284.585 | 80,992.175 | 3,606.285 | 56,134.4 | 67,613.835 | 79,842.695 | 2,899.237 | 65,883.127 | 56,471.072 | 71,390.931 | 2,147.067 | 73,029.622 | 5,662.714 | 64,182.318 | 1,931.361 | 4,662.456 | 4,707.717 | 3,717.22 | 2,004.669 | 57,714.389 | 27,377.047 | 26,609.582 | 26,103.961 | 21,994.679 | 22,924.139 | 16,585.101 | 13,401.205 | 24,997.593 | 32,272.568 | 24,164.351 | 21,951.861 | 33,966.276 | 27,575.869 | 26,216.527 | 52,135.082 |
Totaal kortlopende verplichtingen
| 68,869.371 | 94,195.923 | 71,806.841 | 75,537.67 | 78,228.188 | 86,073.241 | 66,999.917 | 97,606.298 | 65,905.753 | 94,134.565 | 64,940.728 | 93,976.524 | 72,333.605 | 53,884.683 | 57,277.717 | 53,720.232 | 52,261.559 | 67,648.641 | 62,483.865 | 56,159.131 | 59,207.105 | 72,473.066 | 62,637.77 | 76,081.487 | 72,552.665 | 86,314.569 | 74,892.042 | 82,201.974 | 69,448.892 | 91,140.462 | 79,911.633 | 74,094.776 | 93,908.926 | 108,585.955 | 97,266.162 | 91,624.748 | 74,751.267 | 85,230.067 | 76,325.491 | 84,715.552 | 62,652.082 | 85,417.356 | 71,613.818 | 82,637.696 | 86,117.055 | 85,631.18 | 80,558.548 | 96,136.4 | 61,403.882 | 62,162.644 | 56,819.009 | 61,016.648 | 48,745.131 | 43,330.417 | 39,735.106 | 48,196.604 | 54,740.792 | 50,972.405 | 46,592.941 | 68,700.498 | 69,653.491 | 57,672.492 | 83,035.239 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 4,263.061 | 5,544.028 | 5,797.25 | 5,857.762 | 0 | 6,599.38 | 6,784.122 | 6,494.834 | 0 | 566.501 | 0 | 232.369 | 0 | 256.633 | 0 | 340.815 | 56.714 | 150.081 | 76.991 | 94.864 | 197.71 | 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 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -4,263.061 | 0 | 1,144.671 | 5,910.749 | 0 | 0 | 0 | 0 | 0 | 4,369.543 | 0 | 8,333.348 | 0 | 9,747.182 | 0 | 12,019.086 | 9,289.892 | 13,150.453 | 14,232.397 | 12,994.127 | 11,448.591 | 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 4,510.09 | 5,504.459 | 2,866.492 | 6,711.019 | 5,587.068 | 8,082.659 | 5,611.585 | 4,354.271 | 4,240.879 | 4,592.75 | 4,056.575 | 346.381 | 284.058 | 439.815 | 431 | 462.931 | 489.369 | 661.672 | 1,083.065 | 1,282.742 | 1,803.856 | 2,371.92 | 2,771.235 | 3,634.381 | 3,349.399 | 2,100.085 | 2,544.466 | 1,791.445 | 1,957.051 | 2,709.898 | 3,361.24 | 3,666.428 | 3,962.516 | 5,389.772 | 5,870.523 | 7,328.546 | 8,106.108 | 8,924.02 | 11,106.496 | 12,304.934 | 13,597.077 | 14,651.7 | 16,065.238 | 14,839.411 | 18,550.691 | 18,633.341 | 24,181.583 | 14,436.974 | 14,755.911 | 14,141.8 | 13,141.154 | 17,779.918 | 19,176.853 | 16,009.5 | 16,110.011 | 16,524.262 | 18,247.893 | 25,609.258 | 22,147.592 | 21,008.48 | 14,948.913 | 15,732.177 | 17,182.411 |
Overige niet-vlottende verplichtingen
| 9,937.463 | 11,401.769 | 7,338.049 | 6,177.276 | 1,559.593 | 12,744.285 | 5,576.784 | 8,570.706 | 5,497.279 | 10,904.666 | 0 | 13,451.241 | 3,240.594 | 10,978.062 | -0 | 16,288.094 | 3,695.271 | 3,695.27 | -0 | 3,666.442 | 3,666.441 | 3,666.441 | 13,245.117 | 11,237.482 | 10,109.582 | 9,111.855 | 7,262.175 | 12,530.075 | 10,936.693 | 9,617.545 | 7,746.254 | 13,136.457 | 11,601.203 | 8,400.386 | 5,910.368 | 13,591.302 | 13,296.146 | 10,226.811 | 8,254.159 | 13,855.92 | 11,970.54 | 10,312.801 | 8,438.304 | 16,277.144 | 14,508.143 | 12,791.586 | 11,186.196 | 8,598.9 | 14,536.282 | 13,868.407 | 12,907.477 | 9,688.372 | 8,668.895 | 7,897.924 | 9,645.467 | 9,066.314 | 8,091.693 | 9,257.976 | 8,347.724 | 7,711.823 | 9,903.779 | 8,123.61 | 7,260.487 |
Totaal niet-vlottende verplichtingen
| 14,447.552 | 16,906.228 | 15,748.569 | 19,830.216 | 18,915.172 | 20,826.944 | 17,787.749 | 19,709.099 | 16,232.992 | 15,497.416 | 8,992.62 | 13,797.622 | 12,090.369 | 11,417.877 | 10,434.815 | 16,751.025 | 16,544.541 | 13,703.548 | 14,383.599 | 19,258.571 | 18,559.288 | 17,684.662 | 16,016.352 | 14,871.863 | 13,458.981 | 11,211.94 | 9,806.642 | 14,321.52 | 12,893.744 | 12,327.443 | 11,107.493 | 16,802.885 | 15,563.719 | 13,790.158 | 11,780.891 | 20,919.848 | 21,402.254 | 19,150.831 | 19,360.655 | 26,160.854 | 25,567.617 | 24,964.501 | 24,503.541 | 31,116.555 | 33,058.834 | 31,424.927 | 35,367.78 | 23,035.874 | 29,292.193 | 28,010.207 | 26,048.631 | 27,468.29 | 27,845.748 | 23,907.424 | 25,755.478 | 25,590.576 | 26,339.586 | 34,867.234 | 30,495.316 | 28,720.303 | 24,852.692 | 23,855.787 | 24,442.898 |
Totaal passiva
| 83,316.923 | 111,102.151 | 87,555.41 | 95,367.886 | 97,143.36 | 106,900.185 | 84,787.666 | 117,315.397 | 82,138.745 | 109,631.98 | 73,933.348 | 107,774.146 | 84,423.974 | 65,302.561 | 67,712.532 | 70,471.257 | 68,806.1 | 81,352.189 | 76,867.463 | 75,417.702 | 77,766.393 | 90,157.728 | 78,654.122 | 90,953.351 | 86,011.646 | 97,526.51 | 84,698.683 | 96,523.494 | 82,342.636 | 103,467.906 | 91,019.127 | 90,897.662 | 109,472.645 | 122,376.112 | 109,047.052 | 112,544.596 | 96,153.521 | 104,380.898 | 95,686.147 | 110,876.407 | 88,219.699 | 110,381.857 | 96,117.36 | 113,754.25 | 119,175.888 | 117,056.107 | 115,926.328 | 119,172.274 | 90,696.075 | 90,172.851 | 82,867.64 | 88,484.938 | 76,590.879 | 67,237.84 | 65,490.584 | 73,787.179 | 81,080.378 | 85,839.639 | 77,088.257 | 97,420.801 | 94,506.184 | 81,528.28 | 107,478.137 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 | 50,400.145 |
Ingehouden winsten
| 890,525.083 | 871,368.45 | 60,712.936 | 856,910.599 | 844,512.285 | 828,757.92 | 821,374.24 | 838,309.121 | 816,716.805 | 796,610.366 | 790,603.559 | 785,434.265 | 707,770.911 | 705,706.119 | 695,166.063 | 700,043.946 | 699,804.713 | 704,850.322 | 648,234.268 | 649,882.523 | 715,750.99 | 709,043.189 | 649,478.792 | 710,275.741 | 700,818.775 | 691,049.154 | 700,847.936 | 692,970.434 | 684,379.468 | 673,249.638 | 683,917.574 | 674,598.354 | 667,426.157 | 661,295.177 | 663,926.824 | 660,661.476 | 657,904.958 | 653,546.72 | 669,320.291 | 664,402.037 | 662,308.634 | 658,169.305 | 674,327.344 | 676,211.169 | 670,142.602 | 657,856.053 | 664,858.783 | 615,270.737 | 613,656.803 | 591,143.251 | 574,327.844 | 514,468.086 | 503,317.08 | 476,462.137 | 472,602.838 | 467,584.42 | 457,590.463 | 442,766.339 | 422,349.195 | 408,666.826 | 386,831.668 | 374,326.55 | 356,804.008 |
Overige gereserveerde algehele resultaten
| 17,546.402 | 16,580.35 | 815,329.846 | 18,265.532 | 16,872.149 | 19,887.114 | 836,863.671 | 22,507.739 | 17,351.268 | 16,152.023 | 85,173.626 | 10,359.823 | 5,504.954 | 152,366.117 | 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
| 64,784.662 | 64,784.662 | 64,784.662 | 64,784.661 | 64,784.661 | 64,784.662 | -754,932.275 | 67,719.555 | 74,179.007 | 83,719.952 | 22,490.565 | 96,592.085 | 100,806.987 | -46,550.06 | 102,955.574 | 104,489.508 | 103,311.483 | 104,106.147 | 172,002.203 | 174,562.673 | 103,818.073 | 103,778.005 | 171,677.478 | 104,797.359 | 107,465.342 | 106,747.407 | 104,598.997 | 105,923.227 | 103,923.494 | 100,938.374 | 106,861.547 | 98,062.948 | 103,593.475 | 104,740.463 | 105,908.837 | 104,710.931 | 101,438.393 | 100,389.484 | 100,218.182 | 97,433.928 | 93,975.803 | 98,006.609 | 98,925.544 | 99,319.397 | 104,312.451 | 100,722.456 | 105,093.845 | 105,362.662 | 105,478.692 | 105,235.517 | 105,708.278 | 164,198.156 | 166,255.78 | 162,885.366 | 165,808.986 | 169,681.094 | 173,862.912 | 171,827.846 | 166,322.648 | 163,496.424 | 157,558.694 | 157,403.223 | 157,165.072 |
Totaal eigen vermogen van aandeelhouders
| 1,023,256.292 | 1,003,133.608 | 991,227.588 | 990,360.937 | 976,569.241 | 963,829.841 | 953,705.781 | 978,936.56 | 958,647.226 | 946,882.487 | 948,667.895 | 942,786.318 | 864,482.997 | 861,922.321 | 848,521.782 | 854,933.599 | 853,516.341 | 859,356.614 | 870,636.616 | 874,845.341 | 869,969.209 | 863,221.339 | 871,556.415 | 865,473.245 | 858,684.262 | 848,196.706 | 855,847.078 | 849,293.806 | 838,703.107 | 824,588.157 | 841,179.267 | 823,061.447 | 821,419.777 | 816,435.785 | 820,235.806 | 815,772.552 | 809,743.496 | 804,336.349 | 819,938.618 | 812,236.11 | 806,684.582 | 806,576.059 | 823,653.032 | 825,930.711 | 824,855.198 | 808,978.654 | 820,352.772 | 771,033.544 | 769,535.64 | 746,778.913 | 730,436.267 | 729,066.387 | 719,973.005 | 689,747.648 | 688,811.969 | 687,665.659 | 681,853.52 | 664,994.33 | 639,071.988 | 622,563.395 | 594,790.507 | 582,129.918 | 564,369.225 |
Totaal eigen vermogen
| 1,023,256.292 | 1,003,133.608 | 991,227.588 | 990,360.937 | 976,569.241 | 963,829.841 | 953,705.781 | 978,936.56 | 958,647.226 | 946,882.487 | 948,667.895 | 942,786.318 | 864,482.997 | 861,922.321 | 848,521.782 | 854,933.599 | 853,516.341 | 859,356.614 | 870,636.616 | 874,845.341 | 869,969.209 | 863,221.339 | 871,556.415 | 865,473.245 | 858,684.262 | 848,196.706 | 855,847.078 | 849,293.806 | 838,703.107 | 824,588.157 | 841,179.267 | 823,061.447 | 821,419.777 | 816,435.785 | 820,235.806 | 815,772.552 | 809,743.496 | 804,336.349 | 819,938.618 | 812,236.11 | 806,684.582 | 806,576.059 | 823,653.032 | 825,930.711 | 857,123.643 | 841,247.099 | 854,044.343 | 771,033.544 | 769,535.64 | 746,778.913 | 730,436.267 | 729,066.387 | 719,973.005 | 689,747.648 | 688,811.969 | 687,665.659 | 681,853.52 | 664,994.33 | 639,071.988 | 622,563.395 | 594,790.507 | 582,129.918 | 564,369.225 |
Totaal passiva en aandeelhoudersvermogen
| 1,106,573.215 | 1,114,235.759 | 1,078,782.999 | 1,085,728.823 | 1,073,712.601 | 1,070,730.026 | 1,038,493.448 | 1,096,251.957 | 1,040,785.97 | 1,056,514.467 | 1,022,601.243 | 1,050,560.464 | 948,906.971 | 927,224.882 | 916,234.313 | 925,404.856 | 922,322.441 | 940,708.803 | 947,504.079 | 950,263.043 | 947,735.602 | 953,379.067 | 950,210.537 | 956,426.595 | 944,695.908 | 945,723.215 | 940,545.761 | 945,817.3 | 921,045.743 | 928,056.063 | 932,198.393 | 913,959.109 | 930,892.422 | 938,811.897 | 929,282.858 | 928,317.148 | 905,897.017 | 908,717.247 | 915,624.765 | 923,112.517 | 894,904.281 | 916,957.916 | 919,770.392 | 939,684.961 | 976,299.531 | 958,303.206 | 969,970.671 | 890,205.818 | 860,231.715 | 836,951.764 | 813,303.907 | 817,551.325 | 796,563.884 | 756,985.488 | 754,302.553 | 761,452.839 | 762,933.898 | 750,833.969 | 716,160.245 | 719,984.196 | 689,296.691 | 663,658.197 | 671,847.362 |