Dong Won Fisheries Co., Ltd.
KRX:030720.KS
5720 (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 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q1 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 18,042.069 | 10,408.147 | 6,402.361 | 7,369.401 | 12,686.49 | 6,406.005 | 9,664.361 | 22,046.526 | 20,094.943 | 14,031.419 | 11,742.813 | 14,223.069 | 13,826.727 | 12,329.939 | 18,059.789 | 15,983.636 | 14,209.864 | 9,900.716 | 20,589.238 | 23,926.373 | 15,881.557 | 8,793.889 | 10,689.911 | 15,183.053 | 16,406.087 | 10,988.073 | 15,414.389 | 23,315.959 | 13,089.871 | 3,631.969 | 3,542.043 | 5,295.701 | 5,594.807 | 4,541.562 | 3,064.716 | 5,500.93 | 7,477.093 | 8,199.411 | 10,482.118 | 5,276.569 | 2,751.001 | 3,851.279 | 7,890.211 | 4,454.312 | 4,755.432 | 5,359.509 | 4,855.016 | 8,567.312 | 18,001.903 | 15,289.735 | 7,972.361 | 8,640.322 | 2,280.89 | 2,554.4 | 591.024 | 272.012 | 2,779.765 | 2,225.878 | 2,813.519 | 3,332.963 | 3,376.199 | 3,438.792 | 2,218.476 | 779.862 | 1,232.203 |
Kortetermijnbeleggingen
| 2,278.465 | 2,229.471 | 2,650.577 | 3,102.005 | 3,305.788 | 4,430.601 | 16,731.557 | 14,776.222 | 14,952.953 | 4,000.863 | 4,068.332 | 3,612.858 | 4,135.613 | 4,410.081 | 4,382.289 | 4,073.408 | 3,953.654 | 3,902.959 | 3,850.618 | 4,129.365 | 4,341.342 | 4,499.951 | 4,276.966 | 5,088.278 | 5,059.594 | 4,891.592 | 4,286.944 | 2,476.337 | 2,265.471 | 2,557.896 | 3,252.56 | 5,968.643 | 6,252.716 | 6,506.152 | 5,342.702 | 5,316.36 | 5,413.247 | 5,350.784 | 6,014.742 | 6,691.773 | 7,094.468 | 7,772.657 | 7,743.543 | 6,101.2 | 7,604.435 | 6,366.088 | 5,964.845 | 10,293.565 | 3,966.241 | 5,324.774 | 5,997.896 | 6,476.863 | 6,493.549 | 6,171.766 | 5,987.644 | 5,063.26 | 4,281.657 | 3,826.916 | 3,361.038 | 6,412.087 | 7,986.945 | 8,376.638 | 6,858.843 | 6,437.493 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 20,320.534 | 12,637.618 | 9,052.939 | 10,471.406 | 15,992.278 | 10,836.606 | 26,395.918 | 36,822.748 | 35,047.896 | 18,032.282 | 15,811.145 | 17,835.927 | 17,962.34 | 16,740.02 | 22,442.078 | 20,057.044 | 18,163.518 | 13,803.675 | 24,439.856 | 28,055.738 | 20,222.899 | 13,293.84 | 14,966.876 | 20,271.331 | 21,465.681 | 15,879.665 | 19,701.333 | 25,792.296 | 15,355.342 | 6,189.865 | 6,794.603 | 11,264.344 | 11,847.523 | 11,047.714 | 8,407.418 | 10,817.29 | 12,890.34 | 13,550.195 | 16,496.86 | 11,968.342 | 9,845.469 | 11,623.936 | 15,633.754 | 10,555.512 | 12,359.867 | 11,725.597 | 10,819.861 | 18,860.877 | 21,968.144 | 20,614.509 | 13,970.257 | 15,117.185 | 8,774.439 | 8,726.166 | 6,578.668 | 5,335.272 | 7,061.422 | 6,052.794 | 6,174.557 | 9,745.05 | 11,363.144 | 11,815.43 | 9,077.319 | 7,217.355 | 1,232.203 |
Nettovorderingen
| 15,558.267 | 17,019.051 | 25,483.263 | 33,499.016 | 22,668.624 | 20,398.782 | 20,471.907 | 22,126.221 | 21,431.597 | 21,076.389 | 18,352.698 | 22,400.56 | 19,392.764 | 19,203.017 | 15,232.472 | 0 | 34,111.291 | 31,130.781 | 15,240.002 | 22,220.945 | 19,287.245 | 20,898.652 | 14,904.838 | 11,480.439 | 9,643.443 | 19,081.155 | 15,689.125 | 10,740.133 | 11,683.679 | 25,162.329 | 15,332.794 | 10,091.266 | 15,375.169 | 19,067.854 | 16,326.237 | 21,251.979 | 6,194.929 | 13,376.738 | 13,519.811 | 21,708.532 | 11,341.268 | 0 | 19,573.283 | 14,359.632 | 9,460.922 | 0 | 14,708.875 | 13,157.207 | 17,444.248 | 6,742.538 | 13,525.752 | 8,389.408 | 18,414.054 | 13,243.205 | 12,339.753 | 0 | 8,358.335 | 11,685.18 | 13,341.01 | 12,803.077 | 11,507.214 | 11,283.034 | 12,460.458 | 12,381.569 | 9,879.845 |
Voorraad
| 35,898.675 | 39,120.586 | 41,025.141 | 46,178.224 | 48,133.368 | 53,324.183 | 42,346.6 | 39,565.816 | 37,448.926 | 36,004.201 | 32,628.605 | 31,392.914 | 31,462.943 | 37,685.106 | 29,934.702 | 38,674.129 | 39,780.745 | 42,807.663 | 26,495.044 | 28,377.734 | 30,661.436 | 31,663.831 | 28,477.514 | 23,434.108 | 22,460.425 | 27,707.326 | 28,247.734 | 20,844.315 | 23,039.054 | 27,480.31 | 25,648.096 | 27,360.546 | 23,284.715 | 29,609.46 | 25,855.038 | 30,210.462 | 31,470.972 | 28,506.236 | 24,328.049 | 36,270.295 | 41,172.388 | 39,369.351 | 37,683.835 | 38,385.794 | 43,021.082 | 51,710.206 | 44,751.444 | 25,830.447 | 19,841.319 | 7,715.343 | 21,477.344 | 22,787.547 | 20,245.604 | 23,076.369 | 25,715.64 | 19,014.178 | 16,954.928 | 19,578.885 | 14,749.074 | 14,465.851 | 13,287.281 | 14,674.519 | 20,920.71 | 24,465.378 | 21,924.85 |
Overige vlottende activa
| 7,642.416 | 7,289.298 | 7,056.722 | -0.001 | 0 | 1,543.998 | 487.688 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0.002 | 21,235.6 | 0.001 | -0.001 | -0 | -0.001 | 0.002 | 0.001 | 0.002 | 7,706.36 | 7,813.844 | 0.002 | 0 | 7,589.238 | 8,039.429 | 0.002 | 0 | 10,888.1 | 8,686.625 | 0.001 | -0.001 | 0.001 | 8,189.364 | 0.002 | 99.382 | 10,201.659 | 12,031.324 | 22,289.767 | 0.001 | 9,947.933 | 8,476.798 | 15,031.753 | 1,023.406 | -0.001 | 948.349 | 15,260.992 | 1,607.933 | -0.001 | 0.001 | 0.129 | 0.129 | 9,714.56 | 0.129 | 14.585 | 156.32 | 301.244 | 301.244 | 0.002 | 0.001 | -0.001 | 10,469.947 |
Totaal vlottende activa
| 79,419.892 | 76,066.553 | 82,618.064 | 90,148.645 | 86,794.27 | 86,103.568 | 89,702.113 | 98,514.785 | 93,928.419 | 75,112.872 | 66,792.448 | 71,629.403 | 68,818.047 | 73,628.143 | 67,609.254 | 79,966.773 | 92,055.555 | 87,742.118 | 66,174.903 | 78,654.417 | 70,171.581 | 65,856.324 | 58,349.23 | 62,892.238 | 61,383.393 | 62,668.148 | 63,638.192 | 64,965.982 | 58,117.504 | 58,832.506 | 47,775.493 | 59,604.256 | 59,194.032 | 59,725.029 | 50,588.692 | 62,279.732 | 58,745.605 | 55,433.171 | 54,444.102 | 80,148.828 | 74,390.449 | 73,283.054 | 72,890.872 | 73,248.871 | 73,318.669 | 78,467.556 | 71,303.586 | 57,848.53 | 60,202.06 | 50,333.382 | 50,581.286 | 46,294.139 | 47,434.098 | 45,045.869 | 44,634.19 | 34,064.01 | 32,374.814 | 37,331.444 | 34,420.961 | 37,315.222 | 36,458.883 | 37,772.985 | 42,458.488 | 44,064.301 | 43,506.845 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 15,288.188 | 15,873.979 | 15,227.475 | 15,570.763 | 15,774.81 | 15,208.581 | 15,520.595 | 15,452.81 | 15,805.967 | 16,082.896 | 15,701.841 | 15,802.726 | 15,961.733 | 15,814.845 | 14,280.875 | 16,561.134 | 17,012.657 | 17,452.728 | 17,849.993 | 16,134.033 | 16,599.933 | 16,254.614 | 21,083.03 | 23,481.462 | 23,960.445 | 25,707.107 | 26,131.31 | 28,261.456 | 28,805.266 | 29,193.319 | 30,508.626 | 30,194.43 | 30,737.602 | 28,916.012 | 27,272.047 | 28,631.347 | 29,117.168 | 29,505.865 | 29,528.733 | 29,960.674 | 30,951.931 | 31,536.477 | 32,339.872 | 20,827.78 | 21,371.708 | 20,986.211 | 21,582.317 | 22,736.728 | 19,795.764 | 20,006.821 | 19,841.814 | 16,902.537 | 17,201.047 | 17,661.958 | 17,810.936 | 18,296.039 | 16,247.698 | 14,658.866 | 14,927.138 | 15,143.553 | 22,888.941 | 23,204.203 | 24,069.275 | 24,378.73 | 24,673.26 |
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 | 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
| 31.809 | 31.809 | 31.809 | 31.809 | 31.809 | 31.809 | 31.809 | 31.809 | 131.182 | 131.182 | 131.182 | 131.182 | 131.182 | 131.182 | 131.907 | 132.632 | 133.357 | 134.082 | 166.307 | 167.032 | 167.757 | 168.482 | 169.207 | 169.932 | 170.657 | 139.882 | 140.607 | 153.164 | 172.131 | 195.089 | 219.411 | 243.734 | 268.057 | 277.879 | 952.477 | 997.618 | 924.466 | 950.685 | 976.905 | 1,068.124 | 1,234.344 | 1,260.564 | 1,286.783 | 1,313.003 | 1,339.222 | 1,365.442 | 1,241.662 | 542.809 | 542.809 | 542.809 | 542.809 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 9 | 12 | 15 | 21 | 24 | 27 |
Goodwill en immateriële activa
| 31.809 | 31.809 | 31.809 | 31.809 | 31.809 | 31.809 | 31.809 | 31.809 | 131.182 | 131.182 | 131.182 | 131.182 | 131.182 | 131.182 | 131.907 | 132.632 | 133.357 | 134.082 | 166.307 | 167.032 | 167.757 | 168.482 | 169.207 | 169.932 | 170.657 | 139.882 | 140.607 | 153.164 | 172.131 | 195.089 | 219.411 | 243.734 | 268.057 | 277.879 | 952.477 | 997.618 | 924.466 | 950.685 | 976.905 | 1,068.124 | 1,234.344 | 1,260.564 | 1,286.783 | 1,313.003 | 1,339.222 | 1,365.442 | 1,241.662 | 542.809 | 542.809 | 542.809 | 542.809 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 9 | 12 | 15 | 21 | 24 | 27 |
Langetermijnbeleggingen
| 17,338.745 | 16,136.623 | 15,883.935 | 8,460.197 | 8,979.084 | 7,445.782 | -5,360.179 | -2,254.782 | -2,547.408 | 8,090.383 | 7,687.087 | 8,526.148 | 7,188.828 | 6,567.223 | 5,955.908 | 6,907.489 | 6,770.601 | 5,982.342 | 7,456.611 | 10,270.864 | 10,430.613 | 10,008.655 | 9,870.596 | 8,943.077 | 9,072.847 | 9,097.42 | 9,927.004 | 12,329.2 | 12,730.959 | 11,158.417 | 11,790.87 | 8,246.4 | 8,007.951 | 7,739.592 | 8,264.902 | 8,394.174 | 8,195.437 | 7,800.459 | 7,084.309 | 3,460.765 | 5,824.927 | 5,231.142 | 5,446.69 | 7,525.278 | 6,916.141 | 7,729.622 | 7,857.005 | 4,703.121 | 8,334.983 | 7,149.721 | 6,286.805 | 5,247.212 | 4,422.343 | 5,618.123 | 5,030.439 | 6,751.186 | 7,365.094 | 8,651.891 | 8,063.301 | 4,009.538 | 1,484.208 | 148.983 | 1,730.436 | 2,202.694 | 9,467.055 |
Belastingvorderingen
| 542.147 | 516.442 | 524.016 | 1,998.149 | 1,103.558 | 620.267 | 617.568 | 682.104 | 675.432 | 690.029 | 677.158 | 629.639 | 622.027 | 622.594 | 636.792 | 634.613 | 547.68 | 808.185 | 131.477 | 189.801 | 552.541 | 446.258 | 555.15 | 0 | 0 | 0 | 4,938.532 | 3,296.756 | 0 | 26.308 | 3,914.784 | 3.771 | 0 | 620.811 | 373.541 | 746.104 | 586.171 | 957.42 | 935.881 | 883.127 | 614.948 | 704.909 | 857.776 | 109.125 | 109.125 | 109.125 | 109.125 | 10,293.565 | 0 | 0 | 7,116.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,361.038 | 6,412.087 | 7,986.945 | 8,376.638 | 886.781 | 886.781 | 886.781 |
Overige niet-vlottende activa
| 293.001 | 670.067 | 326.565 | 7,992.189 | 8,183.969 | 9,412.941 | 21,277.696 | 20,058.419 | 19,869.048 | 9,091.966 | 9,952.286 | 8,934.453 | 9,335.542 | 9,665.051 | 9,535.491 | 8,743.924 | 9,369.129 | 8,976.707 | 6,903.485 | 5,224.849 | 5,436.826 | 5,559.858 | 5,371.344 | 6,282.656 | 5,733.026 | 5,510.066 | 0 | -0.001 | 3,080.89 | 3,373.315 | -0 | 6,699.672 | 6,952.245 | 7,225.682 | 6,182.861 | 6,188.191 | 6,210.576 | 6,148.115 | 6,742.357 | 7,418.549 | 7,984.644 | 8,697.633 | 8,633.196 | 7,255.736 | 8,500.305 | 7,211.957 | 6,750.715 | 1,109.948 | 5,153.015 | 6,488.148 | 0.001 | 8,095.804 | 8,051.329 | 7,720.085 | 7,535.963 | 6,539.888 | 5,004.226 | 4,574.685 | 719.378 | 726.325 | 578.326 | 665.334 | 7,723.898 | 7,416.097 | 467.135 |
Totaal niet-vlottende activa
| 33,493.891 | 33,228.922 | 31,993.801 | 34,053.107 | 34,073.23 | 32,719.381 | 32,087.489 | 33,970.36 | 33,934.221 | 34,086.457 | 34,149.553 | 34,024.148 | 33,239.312 | 32,800.895 | 30,540.974 | 32,979.792 | 33,833.424 | 33,354.043 | 32,507.874 | 31,986.578 | 33,187.67 | 32,437.867 | 37,049.327 | 38,877.127 | 38,936.975 | 40,454.475 | 41,137.452 | 44,040.575 | 44,789.246 | 43,946.448 | 46,433.691 | 45,388.007 | 45,965.855 | 44,779.976 | 43,045.827 | 44,957.434 | 45,033.818 | 45,362.544 | 45,268.185 | 42,791.239 | 46,610.794 | 47,430.725 | 48,564.317 | 37,030.922 | 38,236.501 | 37,402.357 | 37,540.823 | 39,386.171 | 33,826.571 | 34,187.499 | 33,787.669 | 30,245.553 | 29,674.719 | 31,000.166 | 30,377.338 | 31,587.113 | 28,617.018 | 27,885.442 | 27,073.855 | 26,300.503 | 32,950.42 | 32,410.158 | 34,431.39 | 34,908.302 | 35,521.231 |
Totaal activa
| 112,913.783 | 109,295.475 | 114,611.866 | 124,201.752 | 120,867.499 | 118,822.949 | 121,789.602 | 132,485.145 | 127,862.641 | 109,199.329 | 100,942.001 | 105,653.551 | 102,057.359 | 106,429.039 | 98,150.228 | 112,946.564 | 125,888.978 | 121,096.161 | 98,682.777 | 110,640.996 | 103,359.251 | 98,294.191 | 95,398.557 | 101,769.365 | 100,320.367 | 103,122.623 | 104,775.645 | 109,006.557 | 102,906.75 | 102,778.954 | 94,209.184 | 104,992.263 | 105,159.887 | 104,505.005 | 93,634.52 | 107,237.166 | 103,779.424 | 100,795.715 | 99,712.287 | 122,940.067 | 121,001.243 | 120,713.779 | 121,455.189 | 110,279.793 | 111,555.17 | 115,869.913 | 108,844.409 | 97,234.701 | 94,028.631 | 84,520.881 | 84,368.955 | 76,539.692 | 77,108.817 | 76,046.035 | 75,011.529 | 65,651.124 | 60,991.832 | 65,216.886 | 61,494.816 | 63,615.725 | 69,409.303 | 70,183.143 | 76,889.878 | 78,972.603 | 79,028.076 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 6,194.788 | 10,176.831 | 15,663.38 | 18,314.213 | 7,506.117 | 5,005.61 | 6,268.569 | 11,722.09 | 10,042.067 | 7,877.112 | 7,485.739 | 12,104.611 | 8,784.305 | 8,694.442 | 6,374.526 | 9,251.288 | 15,480.072 | 16,399.421 | 6,950.614 | 11,926.998 | 5,716.46 | 6,226.805 | 5,207.945 | 6,596.627 | 6,099.079 | 8,094.584 | 9,192.657 | 7,510.842 | 6,328.119 | 9,239.687 | 4,535.086 | 10,491.756 | 9,419.143 | 7,032.673 | 5,777.382 | 13,528.46 | 10,744.901 | 7,901.761 | 10,333.279 | 12,820.553 | 8,280.924 | 8,647.764 | 5,336.981 | 8,645.919 | 6,787.17 | 10,010.141 | 6,027.309 | 8,934.169 | 12,082.146 | 5,131.87 | 8,846.391 | 6,272.227 | 6,369.655 | 5,851.886 | 11,095.126 | 6,002.078 | 3,843.426 | 7,114.189 | 5,532.605 | 5,567.958 | 5,988.892 | 2,772.997 | 3,947.214 | 5,167.278 | 4,220.247 |
Kortlopende schulden
| 20,889.132 | 21,192.244 | 22,232.522 | 22,033.354 | 22,063.081 | 18,204.112 | 17,955.591 | 12,681.989 | 14,776.741 | 19,613.279 | 18,295.617 | 18,007 | 18,918.211 | 27,077.378 | 23,445.903 | 20,667.52 | 26,991.72 | 26,269.824 | 12,551.476 | 12,644.449 | 9,161.428 | 14,081.871 | 14,844.136 | 13,848.83 | 13,882.867 | 11,152.647 | 17,862.891 | 14,194.18 | 13,840.853 | 15,087.163 | 13,130.335 | 15,199.73 | 16,916.451 | 22,340.659 | 12,828.8 | 16,769.989 | 16,467.404 | 16,402.263 | 11,592.263 | 22,835.297 | 25,860.132 | 24,587.197 | 27,751.427 | 25,926.751 | 24,331.933 | 25,918.112 | 23,343.4 | 18,590.922 | 6,452.242 | 6,657.295 | 8,682.237 | 9,237.062 | 8,963.148 | 10,482.91 | 11,393.403 | 6,065.142 | 6,523.84 | 6,918.751 | 6,581.185 | 5,193.323 | 19,915.435 | 18,991.779 | 22,225.449 | 24,925.161 | 23,431.857 |
Belastingschulden
| 1,045.348 | 327.454 | 1.492 | 0 | 365.377 | 655.612 | 1,340.406 | 994.25 | 883.808 | 747.099 | 48.527 | 141.843 | 326.618 | 401.628 | 277.767 | 1,653.698 | 3,207.921 | 740.952 | 3,402.629 | 4,177.909 | 4,201.748 | 2,093.054 | 1,589.091 | 1,241.405 | 1,278.974 | 1,751.534 | 285.286 | 0 | 0 | 227.972 | 305.062 | 0 | 0 | 226.22 | 271.592 | 212.194 | 0 | 143.231 | 172.822 | 179.568 | 119.388 | 356.63 | 488.53 | 209.928 | 394.509 | 1,034.848 | 644.579 | 454.082 | 103.399 | 75.853 | 23.523 | 103.41 | 110.297 | 90.557 | 95.426 | 109.9 | 101.495 | 105.778 | 84.254 | 347.706 | 110.396 | 142.282 | 141.41 | 90.9 | 0 |
Uitgestelde opbrengsten
| 211.368 | 101.024 | 93.146 | 6,741.441 | 9,523.609 | 211.909 | 25.608 | 24.927 | 209.355 | 8.359 | 6,488.175 | 9,906.241 | 7,336.874 | 6,031.644 | 5,176.211 | 7,409.062 | 7,484.057 | 5,364.083 | 7,902.805 | 10,069.906 | 9,274.64 | 5,913.006 | 5,721.099 | 5,232.529 | 5,518.314 | 1,751.534 | 8,082.476 | 8,240.557 | 5,382.991 | 5,887.095 | 4,625.429 | 2,620.649 | 3,154.621 | 226.22 | 3,811.222 | 2,383.484 | 1,751.76 | 143.231 | 3,569.956 | 1,991.176 | 2,073.806 | 3,158.402 | 4,124.561 | 3,226.075 | 2,931.318 | 5,590.802 | 5,286.695 | 454.082 | 12,568.119 | 75.853 | 6,888.135 | 5,678.299 | 7,106.993 | 5,299.11 | 2,580.38 | 4,311.637 | 3,495.206 | 2,900.818 | 84.254 | 4,387.741 | 110.396 | 142.282 | 3,100.298 | 2,765.203 | 1,424.84 |
Overige kortlopende verplichtingen
| 11,348.194 | 6,306.979 | 7,433.694 | 0.001 | -0 | 8,997.136 | 7,465.84 | 15,136.584 | 13,126.649 | 10,688.536 | 0.001 | -0 | -0 | -0.001 | 0 | 0.002 | 0 | 0.001 | -0 | -0.001 | 0.001 | 0.001 | 0 | 1,887.813 | 1,042.417 | 4,797.474 | 0.003 | 2,147.979 | 2,632.957 | 0.001 | 0 | 1,070.026 | 637.722 | 2,292.26 | -0.001 | 0.002 | 419.113 | 1,968.816 | -0.001 | 494.237 | 603.354 | 0.001 | 0 | 347.277 | 386.147 | 0.001 | -0 | 4,453.866 | 0.001 | 9,371.173 | -0.001 | 0.001 | -0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 2,001.679 | 0.001 | 2,939.092 | 4,299.342 | -0.001 | -0.001 | 1,484.522 |
Totaal kortlopende verplichtingen
| 38,643.482 | 37,777.079 | 45,422.742 | 47,089.01 | 39,092.807 | 32,418.767 | 31,715.608 | 39,565.59 | 38,154.812 | 38,187.286 | 32,269.532 | 40,017.851 | 35,039.39 | 41,803.464 | 34,996.641 | 37,327.872 | 49,955.849 | 48,033.33 | 27,404.895 | 34,641.352 | 24,152.529 | 26,221.683 | 25,773.179 | 27,565.799 | 26,542.677 | 25,796.239 | 35,138.028 | 32,093.558 | 28,184.92 | 30,213.946 | 22,290.851 | 29,382.161 | 30,127.937 | 31,891.812 | 22,417.404 | 32,681.935 | 29,383.178 | 26,416.071 | 25,495.496 | 38,141.263 | 36,818.216 | 36,393.364 | 37,212.97 | 38,146.022 | 34,436.568 | 41,519.056 | 34,657.404 | 32,433.039 | 31,102.508 | 21,236.191 | 24,416.762 | 21,187.589 | 22,439.795 | 21,633.907 | 25,068.91 | 16,378.858 | 13,862.473 | 16,933.759 | 14,199.723 | 15,149.023 | 28,953.815 | 26,206.4 | 29,272.96 | 32,857.641 | 30,561.466 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 18,580.161 | 18,840.236 | 18,702.394 | 18,955.509 | 18,970.97 | 18,969.257 | 18,983.525 | 18,605.128 | 18,546.747 | 4,059.71 | 4,096.428 | 4,181.987 | 8,754.94 | 8,713.117 | 7,419.91 | 14,470.226 | 14,541.394 | 14,602.358 | 14,638.562 | 16,883.48 | 21,972.762 | 21,801.258 | 19,427.326 | 19,452.078 | 19,395.692 | 25,483.88 | 25,421.586 | 31,185.218 | 31,640.72 | 31,984.326 | 33,207.742 | 35,567.234 | 36,702.793 | 32,118.617 | 33,486.495 | 36,337.415 | 35,319.915 | 35,463.693 | 36,101.336 | 36,166.165 | 35,746.317 | 35,816.926 | 35,610.913 | 25,059.805 | 25,053.015 | 23,061.874 | 22,969.282 | 19,851.632 | 20,053.072 | 20,149.517 | 18,648.611 | 19,348.1 | 19,348.1 | 19,348.1 | 18,648.1 | 18,648.1 | 17,848.1 | 18,270.1 | 18,270.1 | 18,270.1 | 18,270.1 | 18,270.1 | 18,676 | 16,826 | 16,826 |
Uitgestelde opbrengsten niet-vlottend
| 419.839 | 223.643 | 299.606 | 334.312 | 366.821 | 396.134 | 425.252 | 501.465 | 580.173 | 13 | 13 | 16 | 25 | 78.705 | 388.614 | 386.257 | 423.889 | 463.111 | 505.76 | 507.339 | 477.531 | 529.106 | 782.674 | 0 | 0 | 920.081 | 460.415 | 470.977 | 510.448 | 549.489 | 587.038 | 0 | 654.396 | 1,566.926 | 408.409 | 468.306 | 0 | 457.511 | 561.82 | 4,521.365 | 4,337.532 | 719.174 | 790.187 | 3,639.768 | 3,616.839 | 786.226 | 878.818 | 996.468 | 2,807.182 | 2,785.483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,011.68 | 948.605 | 909.088 | 216.367 | 405.371 | 1,965.121 | 2,245.177 | 2,018.818 | 1,869.618 | 1,613.699 | 1,444.603 | 1,315.064 | 933.633 | 937.511 | 891.357 | 6,336.238 | 6,403.411 | 7,007.618 | 5,262.225 | 5,251.129 | 5,002.316 | 0 | 4,604.282 | 0 | 0 | 0 | 4,443.636 | 4,547.215 | 0 | 4,499.233 | 4,481.061 | 0 | 0 | 838.643 | 3,723.644 | 0 | 0 | 236.288 | 3,318.079 | 115.675 | 151.47 | 220.108 | 166.003 | 1,025.007 | 1,548.563 | 1,560.826 | 1,695.355 | 1,736.369 | 1,461.647 | 1,461.647 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 6,312.921 | 6,130.574 | 6,328.058 | 5,322.778 | 5,349.079 | 5,892.314 | 5,846.757 | 6,163.703 | 6,187.098 | 6,101.654 | 6,098.284 | 6,137.811 | 6,075.499 | 6,121.743 | 6,295.754 | 0.001 | -0 | -0 | 0 | 0 | 0 | 4,635.66 | -0 | 5,714.745 | 5,499.898 | 4,707.279 | -0 | 0.001 | 4,326.973 | 0.001 | 0.001 | 5,243.45 | 4,321.575 | 3,910.254 | -0 | 3,826.663 | 4,238.781 | 3,438.725 | -0 | 572.031 | 646.515 | 3,812.105 | 3,695.172 | 788.295 | 795.084 | 3,713.823 | 3,408.587 | 2,071.447 | 795.027 | 698.583 | 3,351.838 | 2,497.254 | 2,492.028 | 2,653.619 | 2,666.28 | 2,701.214 | 1,127.95 | 1,114.381 | 961.974 | 2,744.542 | 3,062.794 | 2,397.515 | 2,101.521 | 2,010.623 | 2,007.224 |
Totaal niet-vlottende verplichtingen
| 26,324.601 | 26,143.059 | 26,239.147 | 24,828.966 | 25,092.241 | 27,222.826 | 27,500.712 | 27,289.114 | 27,183.636 | 11,788.062 | 11,652.316 | 11,650.862 | 15,789.072 | 15,851.076 | 14,995.635 | 21,192.722 | 21,368.694 | 22,073.087 | 20,406.547 | 22,641.948 | 27,452.609 | 26,966.024 | 24,814.282 | 25,166.823 | 24,895.59 | 31,111.24 | 30,325.637 | 36,203.411 | 36,478.141 | 37,033.049 | 38,275.842 | 40,810.684 | 41,678.764 | 38,434.44 | 37,618.548 | 40,632.384 | 39,558.696 | 39,596.217 | 39,981.235 | 41,375.236 | 40,881.834 | 40,568.313 | 40,262.275 | 30,512.875 | 31,013.501 | 29,122.749 | 28,952.042 | 24,655.916 | 25,116.928 | 25,095.23 | 22,000.449 | 21,845.354 | 21,840.128 | 22,001.719 | 21,314.38 | 21,349.314 | 18,976.05 | 19,384.481 | 19,232.074 | 21,014.642 | 21,332.894 | 20,667.615 | 20,777.521 | 18,836.623 | 18,833.224 |
Totaal passiva
| 64,968.083 | 63,920.137 | 71,661.889 | 71,917.975 | 64,185.048 | 59,641.593 | 59,216.32 | 66,854.704 | 65,338.449 | 49,975.348 | 43,921.847 | 51,668.713 | 50,828.462 | 57,654.539 | 49,992.276 | 58,520.595 | 71,324.543 | 70,106.416 | 47,811.442 | 57,283.3 | 51,605.138 | 53,187.707 | 50,587.461 | 52,732.622 | 51,438.267 | 56,907.478 | 65,463.664 | 68,296.969 | 64,663.06 | 67,246.996 | 60,566.693 | 70,192.845 | 71,806.701 | 70,326.252 | 60,035.952 | 73,314.318 | 68,941.874 | 66,012.288 | 65,476.731 | 79,516.498 | 77,700.05 | 76,961.677 | 77,475.245 | 68,658.897 | 65,450.069 | 70,641.805 | 63,609.445 | 57,088.954 | 56,219.436 | 46,331.421 | 46,417.211 | 43,032.944 | 44,279.923 | 43,635.626 | 46,383.29 | 37,728.172 | 32,838.524 | 36,318.24 | 33,431.797 | 36,163.664 | 50,286.709 | 46,874.015 | 50,050.482 | 51,694.264 | 49,394.69 |
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 | 0 | 0 |
Gewone aandelen
| 23,269.025 | 23,269.025 | 23,269.025 | 23,269.025 | 23,269.025 | 23,269.025 | 23,269.025 | 23,269.025 | 23,269.025 | 23,269.025 | 23,269.025 | 23,269.025 | 23,269.025 | 23,269.025 | 23,269.025 | 23,269.025 | 23,269.025 | 23,269.025 | 23,269.025 | 23,269.025 | 23,269.025 | 23,269.025 | 23,269.025 | 23,150.18 | 23,150.18 | 21,474.415 | 20,987.245 | 20,298.045 | 20,298.045 | 20,298.045 | 20,298.045 | 20,298.045 | 20,298.045 | 20,298.045 | 20,298.045 | 20,298.045 | 20,298.045 | 20,298.045 | 20,298.045 | 19,450.11 | 18,743.51 | 18,743.51 | 18,743.51 | 15,317.56 | 15,317.56 | 15,317.56 | 15,317.56 | 15,317.56 | 15,317.56 | 15,317.56 | 15,317.56 | 15,317.56 | 15,317.56 | 15,317.56 | 14,817.56 | 14,817.56 | 14,817.56 | 14,817.56 | 14,817.56 | 14,817.56 | 14,817.56 | 14,817.56 | 14,817.56 | 14,817.56 | 14,817.56 |
Ingehouden winsten
| 4,463.071 | 2,460.631 | -94.336 | 11,984.768 | 16,564.362 | 18,494.234 | 22,345.568 | 24,419.647 | 21,607.348 | 17,837.401 | 16,184.132 | 13,307.993 | 11,298.07 | 8,918.696 | 8,616.584 | 11,793.045 | 11,948.56 | 10,533.775 | 8,425.543 | 11,132.947 | 9,553.396 | 3,542.734 | 3,239.44 | 10,937.666 | 10,488.697 | 8,357.474 | 4,786.917 | 7,342.383 | 5,399.402 | 2,314.275 | -427.787 | 575.161 | -937.469 | -674.684 | -947.002 | -1,013.999 | 72.323 | 12.375 | -590.72 | 7,148.308 | 8,009.253 | 7,669.932 | 7,882.587 | 12,881.665 | 17,148.053 | 16,853.087 | 16,820.737 | 15,801.255 | 16,160.047 | 16,327.92 | 16,107.822 | 6,021.631 | 5,478.927 | 4,825.343 | 2,320.741 | 1,326.337 | 1,439.537 | 1,699.974 | 603.33 | 708.422 | -6,842.546 | -2,235.602 | 1,796.887 | 3,516.755 | 5,935.607 |
Overige gereserveerde algehele resultaten
| 4,200.708 | 3,880.761 | 3,981.447 | 3,839.693 | 3,805.072 | 3,988.742 | 3,752.408 | 5,387.389 | 4,734.461 | 4,248.084 | 4,736.708 | 4,637.841 | 3,970.509 | 39,075.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15,593.057 | 15,593.057 | 15,593.057 | 13,259.789 | 13,099.677 | 13,475.555 | 13,243.622 | 12,583.177 | 12,756.13 | 13,670.096 | 12,583.178 | 12,583.178 | 12,583.178 | -22,621.338 | 16,113.01 | 19,177.258 | 19,140.731 | 16,958.207 | 19,214.809 | 18,944.913 | 18,844.854 | 18,153.776 | 18,081.825 | 14,639.337 | 14,863.736 | 15,901.801 | 13,770.423 | 13,218.698 | 12,641.507 | 12,952.928 | 13,757.727 | 13,859.006 | 13,898.493 | 14,382.506 | 14,392.051 | 14,712.742 | 14,461.931 | 14,389.414 | 14,374.41 | 13,717.404 | 13,394.576 | 13,781.159 | 13,819.463 | 10,155.551 | 10,592.9 | 10,368.681 | 9,985.391 | 9,026.931 | 6,331.587 | 6,543.979 | 6,526.362 | 12,167.558 | 12,032.406 | 12,267.506 | 11,489.938 | 11,779.055 | 11,896.212 | 12,381.112 | 12,642.129 | 11,926.078 | 11,147.58 | 10,727.17 | 10,224.949 | 8,944.024 | 8,880.219 |
Totaal eigen vermogen van aandeelhouders
| 47,525.86 | 45,203.473 | 42,749.193 | 52,353.275 | 56,738.136 | 59,227.556 | 62,610.623 | 65,659.238 | 62,366.964 | 59,024.606 | 56,773.043 | 53,798.036 | 51,120.782 | 48,641.419 | 47,998.618 | 54,239.328 | 54,358.316 | 50,761.007 | 50,909.377 | 53,346.885 | 51,667.275 | 44,965.535 | 44,590.29 | 48,727.183 | 48,502.613 | 45,733.69 | 39,544.585 | 40,859.126 | 38,338.954 | 35,565.248 | 33,627.984 | 34,732.212 | 33,259.069 | 34,005.867 | 33,743.094 | 33,996.788 | 34,832.299 | 34,699.834 | 34,081.734 | 40,315.822 | 40,147.339 | 40,194.601 | 40,445.56 | 38,354.776 | 43,058.513 | 42,539.328 | 42,123.689 | 40,145.746 | 37,809.194 | 38,189.459 | 37,951.744 | 33,506.749 | 32,828.893 | 32,410.409 | 28,628.239 | 27,922.952 | 28,153.309 | 28,898.646 | 28,063.019 | 27,452.06 | 19,122.594 | 23,309.128 | 26,839.396 | 27,278.339 | 29,633.386 |
Totaal eigen vermogen
| 47,525.86 | 45,107.637 | 42,652.37 | 52,283.777 | 56,682.451 | 59,181.356 | 62,573.282 | 65,630.441 | 62,524.192 | 59,223.981 | 57,020.154 | 53,984.838 | 51,228.897 | 48,774.499 | 48,157.952 | 54,425.97 | 54,564.436 | 50,989.745 | 50,871.335 | 53,357.696 | 51,754.113 | 45,106.485 | 44,811.096 | 49,036.742 | 48,882.1 | 46,215.145 | 39,311.98 | 40,709.589 | 38,243.69 | 35,531.958 | 33,642.491 | 34,799.418 | 33,353.185 | 34,178.753 | 33,598.568 | 33,922.847 | 34,837.55 | 34,783.427 | 34,235.556 | 43,423.569 | 43,301.193 | 43,752.102 | 43,979.945 | 41,620.896 | 46,105.101 | 45,228.108 | 45,234.963 | 40,145.746 | 37,809.194 | 38,189.459 | 37,951.744 | 33,506.749 | 32,828.893 | 32,410.409 | 28,628.239 | 27,922.952 | 28,153.309 | 28,898.646 | 28,063.019 | 27,452.06 | 19,122.594 | 23,309.128 | 26,839.396 | 27,278.339 | 29,633.386 |
Totaal passiva en aandeelhoudersvermogen
| 112,913.783 | 109,295.475 | 114,611.866 | 124,201.752 | 120,867.499 | 118,822.949 | 121,789.602 | 132,485.145 | 127,862.641 | 109,199.329 | 100,942.001 | 105,653.551 | 102,057.359 | 106,429.039 | 98,150.228 | 112,946.564 | 125,888.978 | 121,096.161 | 98,682.777 | 110,640.996 | 103,359.251 | 98,294.192 | 95,398.557 | 101,769.364 | 100,320.367 | 103,122.623 | 104,775.645 | 109,006.558 | 102,906.75 | 102,778.954 | 94,209.184 | 104,992.263 | 105,159.886 | 104,505.005 | 93,634.52 | 107,237.166 | 103,779.424 | 100,795.715 | 99,712.287 | 122,940.067 | 121,001.243 | 120,713.779 | 121,455.189 | 110,279.793 | 111,555.17 | 115,869.913 | 108,844.409 | 97,234.701 | 94,028.63 | 84,520.88 | 84,368.955 | 76,539.692 | 77,108.816 | 76,046.035 | 75,011.529 | 65,651.124 | 60,991.832 | 65,216.886 | 61,494.816 | 63,615.725 | 69,409.303 | 70,183.143 | 76,889.878 | 78,972.603 | 79,028.076 |