
Daol Investment & Securities Co., Ltd.
KRX:030210.KS
3435 (KRW) • At close May 9, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
2024 Q4 | 2024 Q3 | 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 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0 | 1,374,352.104 | 1,115,256.766 | 1,156,723.465 | 1,158,040.924 | 1,359,850.432 | 1,146,284.622 | 1,186,230.124 | 1,092,613.82 | 1,185,661.036 | 1,477,498.248 | 1,249,469.776 | 1,464,186.047 | 833,781.729 | 885,823.734 | 993,213.478 | 914,823.024 | 891,989.781 | 804,596.436 | 694,596.189 | 499,060.732 | 558,353.891 | 602,298.738 | 603,950.621 | 650,036.493 | 847,323.731 | 1,045,208.548 | 714,722.07 | 489,220.392 | 600,576.25 | 486,732.386 | 490,365.118 | 411,179.616 | 427,438.444 | 394,658.792 | 264,327 | 254,077.892 | 356,790.549 | 300,289.127 | 345,874.197 | 282,262.967 | 424,159.083 | 290,000.466 | 307,665.534 | 369,796.579 | 531,235.037 | 497,530.434 | 392,137.131 | 314,368.799 | 365,888.731 | 334,289.974 | 460,865.818 | 337,015.769 | 276,009.635 | 300,582.493 | 119,899.822 | 99,202.448 | 246,776.024 | 142,250.264 | 280,067.846 | 99,188.379 | 82,255.717 | 71,845.129 | 32,789.479 |
Kortetermijnbeleggingen
| 422,739 | 0 | -603,610 | 700,121 | 723,447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,014,654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20,117 | 0 | 0 | 0 | 34,825.583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 422,739 | 1,374,352.104 | 511,646.766 | 1,221,427.465 | 1,327,253.924 | 1,359,850.432 | 1,146,284.622 | 1,186,230.124 | 1,092,613.82 | 1,185,661.036 | 1,477,498.248 | 1,249,469.776 | 1,464,186.047 | 833,781.729 | 885,823.734 | 993,213.478 | 914,823.024 | 891,989.781 | 804,596.436 | 694,596.189 | 499,060.732 | 558,353.891 | 602,298.738 | 603,950.621 | 650,035.493 | 847,323.731 | 1,045,208.548 | 714,722.07 | 489,220.392 | 600,576.25 | 486,732.386 | 490,365.118 | 411,179.616 | 427,438.444 | 394,658.792 | 264,327 | 254,077.892 | 356,790.549 | 300,289.127 | 345,874.197 | 282,262.967 | 424,159.083 | 290,000.466 | 307,665.534 | 369,796.579 | 531,235.037 | 497,530.434 | 392,137.131 | 314,368.799 | 365,888.731 | 314,172.974 | 460,865.818 | 337,015.769 | 276,009.635 | 335,408.076 | 119,899.822 | 99,202.448 | 246,776.024 | 142,250.264 | 280,067.846 | 99,188.379 | 82,255.717 | 71,845.129 | 32,789.479 |
Nettovorderingen
| 3,865,137.114 | 575,252 | 0 | 4,442,925.636 | 4,029,224.512 | 342,810.266 | 843,473 | 582,261 | 177,237 | 918,951 | 832,375 | 947,573 | 306,405 | 630,153 | 1,525,150.268 | 960,033 | 332,527 | 767,263 | 1,120,810 | 753,607 | 153,979 | 737,519 | 615,192.763 | 1,375,805.553 | 94,482 | 373,316 | 1,003,093.78 | 40.467 | 156,091 | 430,302 | 693,734.225 | 928,991 | 84,255 | 1,018,994 | 2,082,393 | 1,514,313.651 | 73,065 | 921,285 | 1,192,835 | 2,113,894 | 67,410 | 1,256,875.115 | 1,072,213 | 674,892 | 953,980 | 1,922,623 | 94,538 | 212,034 | 1,516,866 | 1,576,918 | 109,082 | 250,006.644 | 1,554,962 | 1,415,917 | 56,454.464 | 60,520.452 | 751,561.123 | 683,606.299 | 83,082.543 | 5,131.976 | 7,420.7 | 10,231.873 | 8,444.566 | 13,780.197 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 vlottende activa
| 0 | 0 | 0 | -5,664,353.102 | -5,356,478.435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,429 | 0 | 0 | 0 | 6,507 | 0 | 0 | 0 | 4,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,988 | 0 | 0 | 0 | 2,375 | 2,716 | 4,916.473 | 4,500 | 2,972.732 | 3,279 | 2,432 | 2,277 | 4,811 | 6,768 | 7,971 | 11,328 | 13,999 | 12,761.326 | 10,013 | 10,722 | 11,850 | 7,679 | 7,027 | 7,086.179 | 6,131.531 | 6,510.764 | 1,220.439 | 303.465 | 420.27 | 465.1 | 425.177 | 609.417 |
Totaal vlottende activa
| 4,287,876.114 | 1,949,604.104 | 511,646.766 | 0 | 0 | 1,702,660.698 | 1,989,757.622 | 1,768,491.124 | 1,269,850.82 | 2,104,612.036 | 2,309,873.248 | 2,197,042.776 | 1,770,591.047 | 1,463,934.729 | 2,410,974.002 | 1,953,246.478 | 1,257,779.024 | 1,659,252.781 | 1,925,406.436 | 1,448,203.189 | 653,039.732 | 1,295,872.891 | 1,217,491.501 | 1,979,756.174 | 744,517.493 | 1,220,639.731 | 2,048,302.328 | 714,762.537 | 645,311.392 | 1,030,878.25 | 1,180,466.611 | 1,419,356.118 | 495,434.616 | 1,446,432.444 | 2,477,051.792 | 1,778,640.651 | 327,142.892 | 1,280,791.549 | 1,493,124.127 | 2,464,268.197 | 349,672.967 | 1,681,034.198 | 1,364,645.466 | 984,834.534 | 1,323,776.579 | 2,453,858.037 | 592,068.434 | 604,171.131 | 1,831,234.799 | 1,942,806.731 | 423,254.974 | 710,872.462 | 1,891,977.769 | 1,691,926.635 | 391,862.54 | 187,506.453 | 856,895.102 | 930,382.323 | 225,332.807 | 285,199.822 | 106,609.079 | 92,487.59 | 80,289.695 | 46,569.676 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 0 | 0 | 37,382.228 | 39,426.222 | 41,999.583 | 44,481.201 | 45,612.448 | 48,457.131 | 53,434.837 | 68,144.458 | 64,603.778 | 61,036.991 | 62,303.427 | 49,983.454 | 51,458.97 | 47,995.45 | 18,930.966 | 20,701.502 | 22,774.206 | 23,463.612 | 25,713.004 | 22,106.033 | 23,513.898 | 24,294.305 | 13,848.387 | 13,637.254 | 13,536.72 | 13,283.77 | 13,204.049 | 12,293.372 | 12,449.815 | 12,326.177 | 12,434.431 | 12,325.03 | 12,766.97 | 12,893.271 | 19,032.515 | 19,726.459 | 20,437.802 | 21,133.982 | 21,823.118 | 17,247.031 | 17,879.965 | 18,256.173 | 20,718.099 | 21,440.324 | 21,887.072 | 22,557.364 | 22,464.861 | 21,398.551 | 20,770.234 | 12,591.111 | 13,480.222 | 12,287.363 | 12,465.736 | 10,032.642 | 7,412.865 | 7,561.307 | 4,980.547 | 205.203 | 234.679 | 206.144 | 249.33 | 250.167 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 497 | 481 | 506 | 2,952 | 2,509 | 2,314 | 2,397 | 2,393 | 2,438 | 2,403 | 2,505 | 2,316 | 2,417 | 3,729.888 | 1,971.667 | 2,111.667 | 2,251.667 | 6,083.847 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 26,712.048 | 20,067.744 | 29,618.118 | 28,993.898 | 27,868.986 | 28,218.972 | 27,301.423 | 25,747.149 | 28,345.527 | 27,986.925 | 27,661.084 | 27,931.423 | 17,050.33 | 16,966.477 | 16,288.927 | 15,561.897 | 14,446.953 | 13,920.037 | 14,220.558 | 14,287.459 | 13,469.492 | 13,261.683 | 13,240.854 | 13,034.699 | 13,264.317 | 13,192.02 | 12,242.811 | 13,965.234 | 14,219.749 | 12,684.79 | 13,466.31 | 13,497.135 | 13,338.169 | 14,166.275 | 16,997.944 | 16,800.87 | 17,132.993 | 17,796.065 | 16,541.854 | 16,874.33 | 21,085.841 | 22,429.148 | 22,994.302 | 25,754.031 | 26,123.878 | 26,919.333 | 28,895.298 | 31,216.813 | 33,212.834 | 35,547.241 | 35,348.464 | 35,376.2 | 34,827.866 | 10,380.415 | 1,485.138 | 1,154.406 | 314.816 | 70.931 | 76.706 | 82.443 | 94.221 | 100.11 | 106.21 |
Goodwill en immateriële activa
| 0 | 26,712.048 | 20,067.744 | 29,618.118 | 28,993.898 | 27,868.986 | 28,218.972 | 27,301.423 | 25,747.149 | 28,345.527 | 27,986.925 | 27,661.084 | 27,931.423 | 17,050.33 | 16,966.477 | 16,288.927 | 15,561.897 | 14,446.953 | 13,920.037 | 14,220.558 | 14,287.459 | 13,469.492 | 13,261.683 | 13,240.854 | 13,034.699 | 13,264.317 | 13,192.02 | 12,242.811 | 13,965.234 | 14,219.749 | 12,684.79 | 13,466.31 | 13,497.135 | 13,338.169 | 14,166.275 | 16,997.944 | 16,800.87 | 17,132.993 | 17,796.065 | 16,541.854 | 16,874.33 | 21,582.841 | 22,910.148 | 23,500.302 | 28,706.031 | 28,632.878 | 29,233.333 | 31,292.298 | 33,609.813 | 35,650.834 | 37,950.241 | 37,853.464 | 37,692.2 | 37,244.866 | 14,110.303 | 3,456.805 | 3,266.073 | 2,566.483 | 6,154.778 | 76.706 | 82.443 | 94.221 | 100.11 | 106.21 |
Langetermijnbeleggingen
| 0 | 3,912,294.367 | 3,752,547.477 | 154,638.346 | 188,218.682 | 3,890,855.613 | 3,360,847.123 | 3,070,782.847 | 2,897,754.501 | 3,851,923.752 | 3,424,521.287 | 3,348,503.4 | 3,085,553.833 | 3,015,513.7 | 3,028,395.373 | 2,508,233.851 | 0 | 2,417,988.243 | 1,750,412.552 | 1,457,802.611 | 0 | 1,333,184 | 1,522,094.627 | 1,282,090.848 | 0 | 896,507.063 | 1,131,150.79 | 1,002,503.301 | 0 | 669,478.107 | 690,258.984 | 654,164.215 | 0 | 789,567.851 | 621,634.185 | 543,342.798 | 0 | 483,069.161 | 658,123.301 | 475,076.782 | 0 | 459,683.576 | 584,152.692 | 535,513.682 | 1,055,316.325 | 1,104,668.384 | 0 | 0 | 1,112,376.981 | 1,097,401.896 | 1,056,455.694 | 1,040,798.21 | 1,004,051.643 | 1,303,544.048 | 1,110,501.54 | 554,881.79 | 691,269.556 | 587,889.18 | 580,601.531 | 396,083.554 | 332,674.166 | 291,247.72 | 280,760.009 | 99,871.361 |
Belastingvorderingen
| 0 | 0 | 0 | 14,056.711 | 11,762.501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,600.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,207,598.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0 | -3,939,006.416 | -3,809,997.448 | -237,739.397 | -270,974.663 | -3,963,205.8 | 9,141,283.91 | -3,146,541.402 | -2,976,936.487 | -3,948,413.737 | -3,517,111.99 | -3,437,201.475 | -3,175,788.683 | -3,082,547.484 | -3,096,820.82 | -2,572,518.228 | 4,008,413.012 | -2,453,136.697 | -1,787,106.795 | -1,495,486.781 | 2,593,547.091 | -1,368,759.525 | -1,558,870.208 | -1,319,626.008 | 1,284,283.062 | -923,408.634 | -1,157,879.53 | -1,028,029.882 | 1,542,193.694 | -695,991.227 | -715,393.589 | -679,956.702 | 1,072,509.557 | -815,231.051 | 0 | -573,234.013 | 805,932.126 | 1,205,062.845 | 1,459,472.401 | 2,419,287.069 | 843,189.859 | 2,031,797.269 | 1,369,041.812 | 1,002,713.809 | -1,104,740.454 | -1,154,741.586 | 1,662,552.153 | 1,628,865.016 | -1,168,451.655 | -1,154,451.282 | -1,115,176.169 | -1,091,242.785 | -1,055,224.065 | -1,353,076.276 | 535,260.441 | -568,371.237 | -701,948.494 | -598,016.97 | -591,736.856 | -396,365.463 | -332,991.288 | -291,548.085 | -281,109.449 | -100,227.738 |
Totaal niet-vlottende activa
| 5,315,293.656 | 3,939,006.416 | 13,095,914.472 | 0 | 0 | 12,946,369.818 | 12,575,962.452 | 11,966,587.559 | 11,920,799.458 | 14,530,887.181 | 13,274,699.953 | 13,070,736.316 | 11,871,465.411 | 7,770,639.062 | 8,276,980.561 | 7,168,101.745 | 4,042,905.875 | 6,548,643.693 | 5,382,554.575 | 4,379,327.054 | 2,633,547.555 | 4,051,009.656 | 4,205,126.018 | 4,212,385.991 | 1,311,166.148 | 3,341,323.977 | 4,507,130.27 | 3,632,516.687 | 1,569,362.977 | 2,455,658.289 | 2,665,504.164 | 2,718,777.561 | 1,098,441.123 | 3,070,114.137 | 648,567.43 | 3,100,584.213 | 841,765.51 | 1,724,991.458 | 2,155,829.57 | 2,932,039.687 | 881,887.307 | 2,530,310.716 | 1,993,984.616 | 1,579,983.965 | 1,104,740.454 | 1,154,741.586 | 1,713,672.558 | 1,682,714.678 | 1,168,451.655 | 1,154,451.282 | 1,115,176.169 | 1,091,242.785 | 1,055,224.065 | 1,353,076.276 | 1,672,338.02 | 568,371.237 | 701,948.494 | 598,016.97 | 591,736.856 | 396,365.463 | 332,991.288 | 291,548.085 | 281,109.449 | 100,227.738 |
Totaal activa
| 9,603,169.77 | 10,374,276.315 | 9,855,013.762 | 9,095,210.417 | 9,211,837.352 | 9,977,840.638 | 9,891,091.952 | 9,486,634.836 | 9,503,703.776 | 10,920,717.466 | 10,517,132.915 | 10,265,263.692 | 9,229,156.625 | 5,115,511.362 | 5,569,295.922 | 5,115,263.373 | 4,356,250.899 | 4,534,196.232 | 4,030,250.459 | 3,244,289.632 | 2,859,631.287 | 2,993,855.547 | 3,113,689.129 | 3,336,467.764 | 1,750,744.641 | 2,714,537.645 | 3,795,669.028 | 3,054,107.789 | 1,888,899.369 | 2,211,131.432 | 2,320,140.566 | 2,430,509.453 | 1,359,572.739 | 2,519,880.729 | 3,349,888.133 | 2,702,058.415 | 1,020,430.402 | 1,960,513.007 | 2,371,131.697 | 3,121,600.884 | 1,043,780.274 | 2,350,120.223 | 2,170,649.082 | 1,727,885.499 | 2,590,883.062 | 3,869,407.989 | 1,960,074.992 | 1,911,234.809 | 3,277,580.104 | 3,345,674.428 | 1,801,888.044 | 1,973,881.893 | 3,114,560.966 | 3,187,215.966 | 1,707,599.81 | 792,768.089 | 1,596,919.747 | 1,573,289.412 | 854,717.21 | 712,151.025 | 550,922.435 | 509,801.832 | 502,891.965 | 500,781.746 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44,052 | 873,080 | 1,144,656 | 2,048,536 | 40,162 | 1,202,463.135 | 1,038,943.277 | 653,491 | 901,777 | 1,895,691.326 | 67,728.279 | 166,380 | 1,483,961 | 1,564,477.582 | 61,915 | 239,770 | 1,490,123 | 1,415,027 | 136,716 | 44,035.001 | 791,749.886 | 731,025.418 | 110,516.397 | 15,692.532 | 692.532 | 644.771 | 1,879.595 | 980 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 592.036 | 1,071.53 | 9,964.871 | 15,904.545 | 16,135.731 | 1,393.3 | 5,962.344 | 10,719.367 | 14,259.701 | 41,706.127 | 94,679.845 | 84,142.532 | 53,510.942 | 39,148.514 | 22,042.104 | 9,885.17 | 10,995.371 | 2,945.376 | 398.131 | 40.06 | 3,126.895 | 3,650.059 | 5,159.974 | 3,905.915 | 3,854.991 | 4,726.457 | 2,237.761 | 1,643.75 | 3,008.931 | 3,092.731 | 485.9 | 1,992.377 | 961.831 | 862.386 | 1,282.744 | 1,135.958 | 1,535.962 | 653.465 | 1,121.048 | 466.319 | 957.506 | 289.035 | 275.462 | 526.297 | 646.659 | 573.837 | 255.864 | 797.773 | 3,467.105 | 3,032.406 | 2,997.377 | 240.64 | 0 | 397.552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 20,845.178 | 0 | 0 | 25,028.32 | 11,880.929 | 11,142 | 9,556 | 0 | 0 | 0 | 5,826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 kortlopende verplichtingen
| 0 | -592.036 | -1,071.53 | 2,483,156.129 | 2,920,686.277 | -16,135.731 | -1,393.3 | -30,990.664 | -22,600.296 | -25,401.701 | -51,262.127 | -94,679.845 | -84,142.532 | -53,510.942 | -44,974.514 | -22,042.104 | -9,885.17 | -10,995.371 | -2,945.376 | -398.131 | -40.06 | -3,126.895 | -3,650.059 | -5,159.974 | -3,905.915 | -3,854.991 | -4,726.457 | -2,237.761 | -1,643.75 | -3,008.931 | -3,092.731 | -485.9 | -1,992.377 | -961.831 | -862.386 | -1,282.744 | -45,187.958 | -874,615.962 | -1,145,309.465 | -2,049,657.048 | -40,628.319 | -1,203,420.641 | -1,039,232.312 | -653,766.462 | -902,303.297 | -1,896,337.985 | -68,302.116 | -166,635.864 | -1,484,758.773 | -1,567,944.687 | -64,947.406 | -242,767.377 | -1,490,363.64 | -1,415,027 | -137,113.552 | -44,035.001 | -791,749.886 | -731,025.418 | -110,516.397 | -15,692.532 | -692.532 | -644.771 | -1,879.595 | -980 |
Totaal kortlopende verplichtingen
| 0 | 0 | 0 | 2,493,121 | 2,957,436 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 27,673 | 29,673 | 30,584 | 33,541 | 34,633 | 0 | 1,309,970 | 1,202,098 | 1,248,258 | 1,175,415.792 | 968,174 | 904,392 | 0 | 835,306 | 0 | 332,738.333 | 0 | 0 | 502,713.277 | 0 | 0 | 0 | 713,502.53 | 0 | 0 | 811,308.758 | 841,276.558 | 0 | 0 | 568,411.503 | 583,220.714 | 540,374.525 | 474,980 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 31,764.893 | 0 | 0 | 0 | 11,142 | 9,556 | 8,596 | 13,321.873 | 4,665 | 5,826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,703.73 | 6,721.793 | 8,884.971 | 8,803.362 | 9,307.942 | 4,461.973 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 niet-vlottende verplichtingen
| 0 | 0 | 0 | 0 | 0 | -62,348.893 | -33,541 | 0 | 0 | 8,575,389.234 | 8,307,008.202 | 8,048,542.866 | 7,063,939.941 | 3,336,332.149 | 3,955,227.814 | 0 | -835,306 | 0 | -332,738.333 | 0 | 0 | -502,713.277 | 0 | 2,807,079.768 | 0 | -713,502.53 | 0 | 0 | -811,308.758 | -841,276.558 | 0 | 0 | -568,411.503 | -583,220.714 | -540,374.525 | -474,980 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 0 | 0 | 7,838,787.873 | 27,673 | 29,673 | 62,348.893 | 33,541 | 34,633 | 0 | 9,904,204.964 | 9,525,383.995 | 9,314,281.836 | 8,261,480.968 | 4,318,479.092 | 4,869,907.787 | 3,624,750.613 | 3,766,921.211 | 3,157,140.802 | 3,174,564.773 | 2,112,734.791 | 1,648,207.735 | 2,440,884.85 | 1,975,028.444 | 2,807,079.768 | 498,319.255 | 2,198,103.198 | 2,096,281.829 | 1,608,827.485 | 1,398,572.988 | 1,730,356.471 | 1,138,789.306 | 1,345,256.725 | 901,713.934 | 2,062,492.447 | 2,910,717.785 | 2,277,811.214 | 0 | 1,184,799.962 | 1,473,402.261 | 2,386,409.52 | 357,443 | 1,608,728.049 | 1,416,833.44 | 1,087,463.043 | 0 | 0 | 67,729 | 0 | 0 | 0 | 0 | 239,770 | 0 | 0 | 0 | 0 | 0 | 0 | 110,516.397 | 15,692.532 | 692.532 | 0 | 1,879.595 | 0 |
Totaal passiva
| 8,827,179.13 | 9,575,327.576 | 9,059,982.927 | 8,273,617.199 | 8,381,319.281 | 9,146,830.56 | 9,019,912.649 | 8,604,607.801 | 8,517,287.853 | 9,904,204.964 | 9,525,383.995 | 9,314,281.836 | 8,261,480.968 | 4,318,479.092 | 4,869,907.787 | 4,507,450.268 | 3,766,921.211 | 3,986,849.802 | 3,508,564.773 | 2,699,008.51 | 2,279,169.4 | 2,440,884.85 | 2,566,395.868 | 2,796,517.768 | 1,223,857.129 | 2,198,103.198 | 3,281,699.899 | 2,550,328.896 | 1,398,572.988 | 1,730,356.471 | 1,844,435.453 | 1,970,663.415 | 901,713.934 | 2,076,800.707 | 2,910,717.785 | 2,277,811.214 | 599,228.183 | 1,554,251.962 | 1,973,967.328 | 2,738,742.52 | 666,092.114 | 1,976,687.532 | 1,750,260.44 | 1,294,892.043 | 2,133,582.316 | 3,412,189.355 | 1,480,852.09 | 1,433,844.439 | 2,793,380.755 | 2,863,092.046 | 1,303,411.876 | 1,490,981.863 | 2,644,990.344 | 2,696,344.246 | 1,194,236.248 | 351,192.49 | 1,145,666.746 | 1,119,259.847 | 363,221.783 | 196,526.479 | 151,793.432 | 155,136.461 | 157,855.637 | 177,943.459 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 96,189.805 | 96,189.805 | 96,189.805 | 96,189.805 | 96,189.805 | 96,189.805 | 97,681.34 | 99,174.875 | 99,175 | 99,174.875 | 99,174.875 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,414 | 51,414 | 51,413.7 | 51,414 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,414 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 51,413.7 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0 | 304,555.53 | 304,555.53 | 304,555.335 | 304,555.335 | 304,555.53 | 304,555.53 | 303,063.995 | 301,570.46 | 301,570.335 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.16 | 301,570.16 | 301,570.46 | 301,570.16 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.16 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 | 301,570.46 |
Ingehouden winsten
| 0 | 171,026.71 | 95,301 | 120,094 | 127,265 | 208,791.43 | 247,621.542 | 255,463.948 | 224,215.589 | 252,755.917 | 238,120.463 | 205,467.788 | 260,246.761 | 211,121.703 | 189,756.62 | 161,169.455 | 142,687.146 | 101,386.021 | 74,108.123 | 98,369.853 | 132,508.45 | 104,211.827 | 100,097.204 | 94,191.458 | 82,413.435 | 72,015.142 | 70,003.56 | 60,482.013 | 42,764.424 | 27,833.964 | 24,058.785 | 9,241.401 | 6,827.56 | -8,201.928 | -10,805.276 | -21,150.887 | -29,453.801 | -35,114.909 | -39,125.208 | -53,673.874 | -60,797.188 | -64,604.505 | -20,073.11 | -7,593.388 | 16,005.463 | 16,801.292 | 39,349.433 | 34,181.98 | 31,768.231 | 28,857.87 | 35,544.616 | 24,151.029 | 9,533.059 | 21,685.84 | 31,647.698 | 3,350.647 | 33,102.717 | 36,102.623 | 74,498.129 | 86,591.466 | 79,298.283 | 89,409.889 | 71,373.145 | 59,460.368 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 9,847.901 | 7,526.585 | 77,336.561 | 0 | 7,715.014 | 8,075.498 | 5,002.216 | 0 | 6,096.905 | 0 | 0 | -1,431.464 | 0 | -1,026.378 | 0 | -1,483.105 | 69.936 | 73.826 | 0 | 0 | -245.005 | -1,222.837 | -1,965.878 | 0 | -2,133.739 | -2,274.749 | 2,531.04 | 7,754.132 | 7,719.025 | 0 | 0 | 0 | 0 | 0 | 17,743.746 | 0 | 3,408.093 | 0 | 5,024.156 | 4,580.281 | 4,168.764 | 4,330.647 | 0 | 0 | 0 | 6,510.306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | 43,780.328 | 109,854.065 | 185,502.608 | 119,854.848 | 43,368.303 | 35,215 | 35,215 | 35,181 | 47,924.465 | 35,403.546 | 37,460.57 | 36,472.938 | 154,389.028 | 116,396.452 | 84,372.774 | 84,034.513 | 85,288.331 | 85,288.332 | 85,289.078 | 86,224.965 | 86,924.309 | 86,129.947 | 86,130.947 | 86,130.947 | 84,155.501 | 86,129.947 | 86,129.947 | 83,598.907 | 78,375.816 | 77,468.716 | 92,104.339 | 94,162.678 | 93,780.879 | 92,365.79 | 91,584.505 | 79,137 | 87,596.727 | 79,137.171 | 82,082.346 | 79,041.144 | 79,660.578 | 79,661.131 | 79,661.195 | 83,843.096 | 83,015.423 | 81,874.606 | 78,547.129 | 81,970.555 | 83,510.777 | 84,644.088 | 86,014.952 | 87,403.561 | 93,438.539 | 101,808.621 | 85,240.792 | 65,166.124 | 64,942.782 | 64,013.138 | 76,048.92 | 18,260.26 | -36,314.978 | -27,907.277 | -38,192.541 |
Totaal eigen vermogen van aandeelhouders
| 593,972.824 | 615,552.373 | 615,748.301 | 638,295.528 | 647,864.988 | 652,905.068 | 691,296.891 | 699,499.78 | 665,144.14 | 701,425.716 | 680,366.249 | 643,673.693 | 649,703.859 | 717,063.426 | 659,137.232 | 597,500.011 | 579,705.819 | 538,175.407 | 512,450.552 | 536,716.917 | 571,717.574 | 544,120.295 | 538,966.305 | 532,083.728 | 519,562.663 | 509,154.803 | 506,983.927 | 497,321.371 | 484,409.571 | 474,702.205 | 469,949.71 | 454,329.9 | 453,974.398 | 438,563.111 | 434,544.674 | 423,417.777 | 420,411.105 | 405,465.977 | 396,404.216 | 381,392.632 | 376,252.273 | 372,620.514 | 416,740.945 | 429,382.614 | 452,832.719 | 452,800.875 | 474,208.198 | 472,223.574 | 466,722.947 | 465,352.807 | 473,172.864 | 463,150.141 | 449,920.78 | 468,108.539 | 486,440.48 | 441,575.599 | 451,253.001 | 454,029.565 | 491,495.427 | 515,624.546 | 399,129.003 | 354,665.371 | 345,036.328 | 322,838.287 |
Totaal eigen vermogen
| 775,990.64 | 798,948.739 | 795,030.834 | 821,593.218 | 830,518.071 | 831,010.077 | 871,179.303 | 882,027.034 | 986,415.923 | 1,016,512.501 | 991,748.919 | 950,981.856 | 967,675.657 | 797,032.27 | 699,388.136 | 607,813.105 | 589,329.689 | 547,346.43 | 521,685.686 | 545,281.122 | 580,461.886 | 552,970.697 | 547,293.26 | 539,949.995 | 526,887.512 | 516,434.447 | 513,969.129 | 503,778.893 | 490,326.381 | 480,774.96 | 475,705.113 | 459,846.038 | 457,858.805 | 443,080.022 | 439,170.348 | 424,247.201 | 421,202.22 | 406,261.045 | 397,164.368 | 382,858.364 | 377,688.16 | 373,432.691 | 420,388.642 | 432,993.456 | 457,300.746 | 457,218.634 | 479,222.903 | 477,390.37 | 484,199.349 | 482,582.381 | 498,476.168 | 482,900.03 | 469,570.622 | 490,871.721 | 932,528.652 | 441,575.599 | 451,253.001 | 454,029.565 | 491,495.427 | 515,624.546 | 399,129.003 | 354,665.371 | 345,036.328 | 322,838.287 |
Totaal passiva en aandeelhoudersvermogen
| 9,603,169.77 | 10,374,276.315 | 9,855,013.762 | 9,095,210.417 | 9,211,837.352 | 9,977,840.638 | 9,891,091.952 | 9,486,634.836 | 9,503,703.776 | 10,920,717.466 | 10,517,132.915 | 10,265,263.692 | 9,229,156.625 | 5,115,511.362 | 5,569,295.922 | 5,115,263.373 | 4,356,250.899 | 4,534,196.232 | 4,030,250.459 | 3,244,289.632 | 2,859,631.287 | 2,993,855.547 | 3,113,689.129 | 3,336,467.764 | 1,750,744.641 | 2,714,537.645 | 3,795,669.028 | 3,054,107.789 | 1,888,899.369 | 2,211,131.432 | 2,320,140.566 | 2,430,509.453 | 1,359,572.739 | 2,519,880.729 | 3,349,888.133 | 2,702,058.415 | 1,020,430.402 | 1,960,513.007 | 2,371,131.697 | 3,121,600.884 | 1,043,780.274 | 2,350,120.223 | 2,170,649.082 | 1,727,885.499 | 2,590,883.062 | 3,869,407.989 | 1,960,074.992 | 1,911,234.809 | 3,277,580.104 | 3,345,674.428 | 1,801,888.044 | 1,973,881.893 | 3,114,560.966 | 3,187,215.967 | 1,680,676.728 | 792,768.089 | 1,596,919.747 | 1,573,289.412 | 854,717.21 | 712,151.025 | 550,922.435 | 509,801.832 | 502,891.965 | 500,781.746 |