SHINSEGAE FOOD Inc.
KRX:031440.KS
32400 (KRW) • At close November 13, 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 | 2014 Q4 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 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
| 87,457.444 | 78,635.487 | 68,372.661 | 56,865.878 | 41,353.135 | 44,627.706 | 77,249.955 | 24,452.13 | 46,857.323 | 61,577.262 | 45,245.898 | 65,462.699 | 62,362.3 | 48,498.755 | 20,751.58 | 48,673.459 | 19,583.34 | 53,225.916 | 23,769.833 | 25,787.421 | 15,255.866 | 15,818.647 | 6,518.903 | 14,034.543 | 97,351.579 | 80,966.797 | 51,215.271 | 26,358.071 | 19,218.678 | 7,076.952 | 2,221.854 | 20,748.164 | 22,168.402 | 14,061.134 | 6,610.618 | 31,464.654 | 9,998.591 | 6,428.754 | 24,218.231 | 31,274.508 | 23,857.351 | 24,774.076 | 15,813.482 | 7,195.726 | 11,143.627 | 15,751.071 | 15,473.035 | 11,039.044 | 15,183.099 | 16,413.605 | 21,592.202 | 37,051.113 | 29,618.664 | 25,532.222 | 22,758.249 | 23,262.775 | 15,049.089 | 16,124.408 | 6,952.658 | 13,792.222 | 10,106.445 | 2,056.859 | 8,686.639 | 12,853.438 | 25,089.284 |
Kortetermijnbeleggingen
| 1,500 | 1,500 | 3,391.915 | 5,025.736 | 5,838.575 | 4,735.195 | 7,388.981 | 8,669.665 | 8,253.433 | 8,065.267 | 5,341.339 | 7,989.879 | 8,250.971 | 9,687.96 | 9,990.138 | 8,890.919 | 16,252.358 | 36,653.45 | 18,213.493 | 100 | 2,946.585 | 1,862.687 | 100 | 100 | 3,100 | 2,100 | 2,100 | 4,100 | 1,100 | 1,184.375 | 1,212.5 | 240.625 | 100 | 1,994.131 | 10,400 | 10,400 | 10,400 | 48,400 | 20,100 | 2,100 | 11,100 | 13,100 | 9,600 | 100 | 100 | 100 | -323.107 | -303.447 | -19,786.81 | 0 | -17,305.454 | -18,783.264 | -19,368.636 | 0 | 0 | 1,074.863 | -18,288.061 | 0 | -21,403.124 | -18,765.276 | -18,609.752 | -18,275.497 | -16,630.673 | -15,636.201 | -14,222.963 |
Liquide middelen en kortetermijnbeleggingen
| 88,957.444 | 80,135.487 | 68,372.661 | 61,891.614 | 47,191.71 | 49,362.901 | 84,638.936 | 33,121.795 | 55,110.756 | 69,642.529 | 50,587.237 | 73,452.578 | 70,613.271 | 58,186.715 | 30,741.718 | 57,564.378 | 35,835.698 | 89,879.366 | 41,983.326 | 25,887.421 | 18,202.451 | 17,681.334 | 6,618.903 | 14,134.543 | 100,451.579 | 83,066.797 | 53,315.271 | 30,458.071 | 20,318.678 | 8,261.327 | 3,434.354 | 20,988.789 | 22,268.402 | 16,055.265 | 17,010.618 | 41,864.654 | 20,398.591 | 54,828.754 | 44,318.231 | 33,374.508 | 34,957.351 | 37,874.076 | 25,413.482 | 7,295.726 | 11,243.627 | 15,851.071 | 15,473.035 | 11,039.044 | 15,183.099 | 16,413.605 | 21,592.202 | 37,051.113 | 29,618.664 | 25,532.222 | 22,758.249 | 24,337.638 | 15,049.089 | 16,124.408 | 6,952.658 | 13,792.222 | 10,106.445 | 2,056.859 | 8,686.639 | 12,853.438 | 25,089.284 |
Nettovorderingen
| 145,845.287 | 149,226.094 | 149,714.696 | 150,495.141 | 138,188.395 | 131,190.454 | 133,318.462 | 138,444.768 | 128,051.792 | 124,878.836 | 124,864.154 | 121,902.548 | 116,758.398 | 116,530.567 | 120,255.306 | 132,366.223 | 109,346.192 | 98,771.39 | 112,669.853 | 110,715.774 | 105,643.107 | 104,986.457 | 101,146.513 | 107,050.372 | 95,649.777 | 113,539.328 | 94,434.6 | 95,207.996 | 84,819.394 | 90,125.989 | 82,575.237 | 78,360.695 | 70,276.845 | 69,744.94 | 67,306.259 | 66,727.449 | 60,152.685 | 0 | 0 | 0 | 0 | 69,513.476 | 0 | 65,186.647 | 74,193.347 | 64,356.012 | 69,621.535 | 62,849.039 | 62,783.729 | 59,011.367 | 0 | 0 | 0 | 52,859.749 | 54,828.603 | 0 | 46,830.378 | 44,499.867 | 47,160.492 | 0 | 0 | 40,530.162 | 35,874.263 | 33,883.572 | 0 |
Voorraad
| 82,064.544 | 86,345.751 | 96,026.078 | 99,683.782 | 110,031.64 | 107,855.15 | 113,785.522 | 127,496.28 | 119,996.386 | 92,224.717 | 89,952.698 | 82,788.299 | 84,679.235 | 80,686.968 | 84,889.045 | 93,986.018 | 134,813.303 | 129,727.112 | 121,711.49 | 118,074.806 | 123,719.708 | 100,820.006 | 97,516.14 | 71,643.282 | 86,858.269 | 80,423.392 | 73,659.212 | 79,275.671 | 88,137.334 | 103,741.183 | 82,891.429 | 58,650.369 | 54,088.394 | 50,142.48 | 47,275.283 | 43,321.011 | 35,467.115 | 32,240.43 | 31,601.09 | 41,023.251 | 34,010.325 | 34,863.8 | 39,610.004 | 55,942.81 | 45,375.608 | 47,523.075 | 50,714.831 | 52,878.517 | 41,246.87 | 41,574.607 | 45,863.458 | 29,013.49 | 19,164.744 | 22,473.418 | 20,556.556 | 11,802.838 | 12,015.18 | 11,560.754 | 15,639.947 | 10,220.882 | 7,514.879 | 7,804.508 | 5,894.347 | 2,820.126 | 3,708.279 |
Overige vlottende activa
| 8,157.101 | 13,020.98 | 6,237.35 | 8,453.933 | 5,296.133 | 7,533.548 | 6,161.019 | 7,508.353 | 3,580.405 | 7,942.66 | 6,376.553 | 6,040.54 | 7,400.186 | 11,362.809 | 11,186.548 | 19,220.392 | 6,894.566 | 12,761.874 | 7,532.805 | 16,731.695 | 12,898.519 | 18,589.253 | 10,466.335 | 11,018.674 | 8,350.531 | 12,918.632 | 6,159.944 | 9,023.421 | 9,090.667 | 12,818.491 | 8,979.93 | 9,427.382 | 9,529.223 | 11,521.348 | 9,224.234 | 9,100.332 | 7,467.939 | 640.042 | 371.222 | 302.08 | 6,863.883 | 69,513.477 | 6,303.185 | 65,186.646 | 74,193.348 | 64,356.013 | 69,621.537 | 62,849.039 | 62,783.73 | 59,011.366 | 61,854.819 | 49,023.072 | 54,764.306 | 52,859.751 | 54,828.602 | 42,233.827 | 46,830.379 | 44,499.869 | 47,160.493 | 38,641.085 | 38,444.904 | 40,530.163 | 35,874.262 | 33,883.573 | 35,707.697 |
Totaal vlottende activa
| 329,130.525 | 328,728.312 | 337,376.672 | 320,524.47 | 300,707.878 | 295,942.053 | 337,903.939 | 306,571.196 | 306,739.338 | 294,688.742 | 271,780.642 | 284,183.965 | 279,451.09 | 266,767.059 | 247,072.617 | 303,137.012 | 286,889.759 | 331,139.741 | 283,897.472 | 271,409.696 | 259,347.251 | 238,859.118 | 214,537.069 | 202,691.97 | 289,758.093 | 288,657.004 | 226,070.795 | 213,047.562 | 201,539.996 | 212,762.925 | 176,666.857 | 166,553.236 | 156,162.864 | 147,464.033 | 140,816.394 | 161,013.446 | 123,486.33 | 140,375.333 | 136,077.559 | 140,459.966 | 135,712.141 | 142,251.353 | 138,923.998 | 128,425.182 | 130,812.583 | 127,730.159 | 135,809.403 | 126,766.6 | 119,213.699 | 116,999.578 | 129,310.479 | 115,087.675 | 103,547.714 | 100,865.391 | 98,143.407 | 78,374.303 | 73,894.648 | 72,185.031 | 69,753.098 | 62,654.189 | 56,066.228 | 50,391.53 | 50,455.248 | 49,557.137 | 64,505.26 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 325,515.027 | 332,143.033 | 340,750.257 | 336,207.844 | 340,879.531 | 337,255.08 | 366,100.113 | 392,965.638 | 396,925.396 | 394,185.349 | 408,913.279 | 419,794.569 | 424,145.287 | 428,585.009 | 433,436.523 | 457,974.632 | 359,113.04 | 354,754.018 | 353,491.595 | 356,486.641 | 367,877.395 | 363,590.41 | 310,951.258 | 287,104.085 | 274,707.892 | 265,694.72 | 263,972.315 | 265,435.925 | 263,677.985 | 257,864.333 | 255,745.634 | 243,588.135 | 240,457.775 | 238,219.886 | 239,840.218 | 235,140.813 | 173,673.617 | 115,322.024 | 114,651.724 | 115,147.951 | 114,664.264 | 113,156.769 | 114,403.876 | 115,663.395 | 116,499.312 | 110,735.062 | 99,769.285 | 98,182.207 | 91,016.965 | 90,721.98 | 89,169.955 | 88,292.306 | 87,213.055 | 87,451.793 | 89,043.788 | 88,500.642 | 88,567.207 | 80,061.514 | 67,174.53 | 66,545.958 | 66,675.565 | 66,012.259 | 66,327.704 | 59,849.419 | 41,441.03 |
Goodwill
| 40,918.236 | 40,918.236 | 40,918.237 | 40,918.237 | 40,918.237 | 40,918.237 | 40,918.237 | 47,327.236 | 47,327.237 | 47,327.237 | 50,401.268 | 50,399.713 | 50,257.355 | 50,266.431 | 50,148.449 | 52,775.621 | 52,846.151 | 52,902.939 | 52,734.91 | 52,847.707 | 52,732.317 | 49,732.707 | 49,732.707 | 50,030.078 | 50,030.078 | 50,030.078 | 50,030.078 | 51,365.187 | 51,365.187 | 51,365.187 | 51,365.188 | 49,732.706 | 49,732.707 | 58,084.321 | 49,732.707 | 48,419.237 | 40,609.049 | 0 | 0 | 0 | 0 | 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
| 31,275.196 | 32,242.139 | 33,282.721 | 33,442.518 | 33,484.949 | 34,341.644 | 7,425.071 | 8,554.239 | 8,853.921 | 9,192.564 | 9,893.823 | 10,480.695 | 10,233.756 | 10,804.086 | 10,868.409 | 14,061.483 | 9,671.015 | 9,853.55 | 10,186.493 | 9,664.11 | 9,688.46 | 9,967.038 | 10,327.216 | 14,412.416 | 14,824.449 | 15,041.989 | 15,097.329 | 16,607.503 | 17,131.155 | 16,902.806 | 20,023.375 | 17,282.291 | 17,439.791 | 9,617.868 | 18,361.075 | 11,423.988 | 11,638.712 | 7,851.833 | 8,183.955 | 8,318.619 | 11,791.409 | 8,820.11 | 5,946.869 | 1,404.049 | 1,439.667 | 1,486.174 | 1,479.587 | 1,773.78 | 1,500.78 | 1,544.788 | 1,579.222 | 541.32 | 353.189 | 279.242 | 326.643 | 316.752 | 538.778 | 605.168 | 690.185 | 818.834 | 1,067.123 | 1,111.183 | 1,442.061 | 1,668.109 | 1,897.017 |
Goodwill en immateriële activa
| 72,193.432 | 40,918.236 | 74,200.958 | 74,360.755 | 74,403.186 | 75,259.881 | 48,343.308 | 55,881.475 | 56,181.158 | 56,519.801 | 60,295.091 | 60,880.408 | 60,491.111 | 61,070.517 | 61,016.858 | 66,837.104 | 62,517.166 | 62,756.489 | 62,921.403 | 62,511.817 | 62,420.777 | 59,699.745 | 60,059.923 | 64,442.494 | 64,854.527 | 65,072.067 | 65,127.407 | 67,972.69 | 68,496.342 | 68,267.993 | 71,388.563 | 67,014.997 | 67,172.498 | 67,702.189 | 68,093.782 | 59,843.225 | 52,247.761 | 7,851.833 | 8,183.955 | 8,318.619 | 11,791.409 | 8,820.11 | 5,946.869 | 1,404.049 | 1,439.667 | 1,486.174 | 1,479.587 | 1,773.78 | 1,500.78 | 1,544.788 | 1,579.222 | 541.32 | 353.189 | 279.242 | 326.643 | 316.752 | 538.778 | 605.168 | 690.185 | 818.834 | 1,067.123 | 1,111.183 | 1,442.061 | 1,668.109 | 1,897.017 |
Langetermijnbeleggingen
| 71,089.544 | 72,394.182 | 73,909.005 | 25,664.234 | 24,113.297 | 28,762.214 | 22,542.213 | 21,864.456 | 22,314.029 | 22,291.621 | 26,908.407 | 23,328.067 | 23,068.533 | 21,967.309 | 22,860.152 | 27,224.877 | 18,360.929 | -16,061.597 | -642.714 | 1,906.091 | 26,645.665 | 27,383.804 | 30,959.466 | 1,985.037 | -675.302 | 920.96 | -2,098 | -4,098 | -1,098 | -1,182.375 | -1,210.5 | -238.625 | -98 | -1,990.131 | -10,398 | -10,369.509 | -10,397.5 | -48,397.5 | -20,097.5 | -2,097.5 | -11,097.5 | -13,097.5 | -9,597.5 | -97.5 | -97.5 | 2,409.24 | 3,830.624 | 20,708.178 | 25,809.751 | 0 | 17,307.954 | 18,785.764 | 19,371.136 | 0 | 0 | -1,072.363 | 19,361.893 | 0 | 25,871.718 | 21,437.686 | 21,293.805 | 20,973.314 | 19,470.299 | 18,369.839 | 16,905.027 |
Belastingvorderingen
| 0 | 8,549.573 | 75,288.154 | 6,162.769 | 6,427.266 | 7,875.819 | 8,058.219 | 8,844.793 | 10,199.079 | 10,653.968 | 11,813.454 | 10,366.999 | 11,290.389 | 12,894.78 | 13,969.386 | 8,387.703 | 8,785.55 | 7,437.87 | 7,486.359 | 3,722.217 | 3,599.162 | 3,659.764 | 3,382.151 | 2,758.95 | 2,681.579 | 2,578.806 | 2,455.408 | 3,535.046 | 3,636.331 | 3,783.781 | 3,996.599 | 2,567.259 | 3,158.194 | 3,162.874 | 2,686.021 | 3,802.276 | 2,218.859 | 1,101.67 | 702.869 | 881.212 | 383.661 | 672.593 | 913.87 | 924.103 | 923.555 | 1,363.283 | 1,363.738 | 1,304.416 | 2,642.391 | 3,164.994 | 401.294 | 602.166 | 80.504 | 2.985 | 205.112 | 489.538 | 280.854 | 259.152 | 224.464 | 656.321 | 545.503 | 471.322 | 626.854 | 573.798 | 473.601 |
Overige niet-vlottende activa
| 50,471.053 | 77,938.734 | 54,071.596 | 108,277.063 | 112,965.598 | 113,726.228 | 120,979.448 | 87,178.138 | 91,357.391 | 95,061.612 | 99,757.101 | 99,951.446 | 101,443.635 | 104,661.513 | 108,849.29 | 110,206.313 | 123,301.192 | 43,732.088 | 26,108.506 | 37,320.407 | 8,149.995 | 7,628.69 | 5,068.821 | 36,675.836 | 43,277.091 | 43,386.989 | 39,837.734 | 42,747.678 | 43,695.453 | 46,703.023 | 49,563.899 | 48,693.022 | 48,839.883 | 48,928.25 | 62,212.362 | 54,597.455 | 41,237.491 | 66,839.571 | 41,667.936 | 23,971.524 | 29,957.166 | 30,993.821 | 26,698.562 | 17,902.319 | 17,813.088 | 17,359.378 | 17,255.23 | -0 | -0.001 | 23,115.048 | -0.001 | 0.001 | 0.001 | 17,251.221 | 17,812.85 | 19,551.315 | 0.001 | 21,067.291 | 1,066.419 | 996.973 | 0.001 | 7.499 | 7.5 | -0.001 | 64.15 |
Totaal niet-vlottende activa
| 519,269.056 | 531,943.757 | 618,219.969 | 550,672.665 | 558,788.878 | 562,879.222 | 566,023.301 | 566,734.501 | 576,977.052 | 578,712.352 | 607,687.332 | 614,321.49 | 620,438.955 | 629,179.128 | 640,132.208 | 670,630.629 | 572,077.876 | 452,618.868 | 449,365.15 | 461,947.172 | 468,692.994 | 461,962.413 | 410,421.618 | 392,966.402 | 384,845.787 | 377,653.542 | 369,294.864 | 375,593.339 | 378,408.111 | 375,436.755 | 379,484.195 | 361,624.788 | 359,530.35 | 356,023.068 | 362,434.382 | 343,014.26 | 258,980.228 | 142,717.598 | 145,108.984 | 146,221.807 | 145,699 | 140,545.793 | 138,365.677 | 135,796.365 | 136,578.122 | 133,353.137 | 123,698.464 | 121,968.581 | 120,969.886 | 118,546.81 | 108,458.424 | 108,221.557 | 107,017.885 | 104,985.241 | 107,388.393 | 107,785.884 | 108,748.733 | 101,993.125 | 95,027.316 | 90,455.772 | 89,581.997 | 88,575.577 | 87,874.418 | 80,461.164 | 60,780.825 |
Totaal activa
| 848,399.582 | 860,672.069 | 955,596.642 | 871,197.135 | 859,496.756 | 858,821.275 | 903,927.24 | 873,305.697 | 883,716.391 | 873,401.094 | 879,467.974 | 898,505.455 | 899,890.045 | 895,946.187 | 887,204.824 | 973,767.641 | 858,967.636 | 783,758.609 | 733,262.622 | 733,356.868 | 728,040.245 | 700,821.531 | 624,958.687 | 595,658.372 | 674,603.881 | 666,310.546 | 595,365.66 | 588,640.901 | 579,948.107 | 588,199.68 | 556,151.052 | 528,178.024 | 515,693.214 | 503,487.101 | 503,250.776 | 504,027.705 | 382,466.558 | 283,092.931 | 281,186.543 | 286,681.773 | 281,411.141 | 282,797.146 | 277,289.675 | 264,221.548 | 267,390.705 | 261,083.296 | 259,507.867 | 248,735.181 | 240,183.586 | 235,546.388 | 237,768.903 | 223,309.232 | 210,565.599 | 205,850.632 | 205,531.8 | 186,160.187 | 182,643.381 | 174,178.156 | 164,780.414 | 153,109.961 | 145,648.225 | 138,967.107 | 138,329.667 | 130,018.301 | 125,286.085 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 63,460.437 | 76,489.303 | 69,056.478 | 73,893.15 | 61,749.466 | 71,215.645 | 52,392.2 | 53,951.865 | 52,738.477 | 59,920.034 | 53,663.061 | 44,755.338 | 44,474.822 | 50,353.217 | 42,385.038 | 44,028.968 | 36,881.017 | 38,443.946 | 48,453.693 | 39,544.329 | 49,778.252 | 55,328.264 | 46,674.244 | 49,833.838 | 37,181.161 | 33,616.583 | 43,078.096 | 34,611.088 | 30,154.001 | 36,110.418 | 40,311.726 | 30,612.078 | 27,324.579 | 26,891.434 | 28,519.73 | 28,126.377 | 26,946.681 | 19,509.17 | 17,505.6 | 23,986.826 | 21,019.123 | 29,515.811 | 27,862.489 | 17,186.538 | 19,612.566 | 20,930.198 | 29,302.15 | 26,223.911 | 22,561.271 | 23,179.523 | 32,328.104 | 27,089.527 | 23,238.422 | 27,883.842 | 36,623.944 | 21,428.516 | 20,157.833 | 19,312.25 | 22,220.984 | 14,077.061 | 13,826.328 | 13,266.515 | 17,187.604 | 13,089.459 | 18,354.589 |
Kortlopende schulden
| 125,216.61 | 126,141.935 | 226,743.015 | 224,003.712 | 174,502.691 | 172,976.657 | 173,037.837 | 129,941.476 | 130,159.931 | 130,196.097 | 29,369.398 | -52,678.201 | 30,746.206 | -49,009.299 | 128,575.351 | 169,669.476 | 166,338.653 | 204,733.555 | 126,615.457 | 128,137.402 | 115,228.192 | 73,840.932 | -52,246.074 | -90,071.831 | 93,020.003 | 98,332.975 | 132,058.002 | 128,834.581 | 42,168.595 | 54,079.658 | -49,219.062 | -1,419.487 | 2,781.198 | 4,031.765 | -55,028.523 | -48,776.681 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,000 | 0 | 0 | 0 |
Belastingschulden
| 1,529.396 | 1,554.583 | 11,103.451 | 11,272.114 | 9,424.924 | 9,585.446 | 9,248.049 | 7,688.615 | 7,319.881 | 7,364.102 | 7,344.808 | 8,558.896 | 8,447.472 | 8,131.166 | 7,394.848 | 7,944.224 | 7,018.788 | 7,526.65 | 8,645.285 | 9,784.047 | 7,870.757 | 10,145.991 | 8,915.617 | 10,846.512 | 10,624.258 | 4,682.172 | 2,449.215 | 3,011.113 | 2,396.869 | 2,197.249 | 2,578.77 | 2,519.487 | 1,868.802 | 343.235 | 837.62 | 1,770.507 | 1,814.963 | 751.278 | 1,329.381 | 2,486.825 | 703.979 | 2,181.988 | 5,018.377 | 4,593.928 | 2,199.996 | 4,333.798 | 4,627.257 | 4,466.35 | 3,355.178 | 5,555.127 | 5,287.602 | 5,788.888 | 3,546.804 | 4,440.658 | 4,242.915 | 5,143.238 | 3,324.991 | 3,953.313 | 3,585.499 | 5,286.014 | 3,577.448 | 3,658.082 | 2,454.598 | 3,269.544 | 4,463.798 |
Uitgestelde opbrengsten
| 5,932.332 | 6,146.568 | 7,683.827 | 84,173.034 | 84,977.506 | 5,456.394 | 3,885.428 | 8,768.464 | 5,366.252 | 4,909.666 | 94,093.553 | 82,631.879 | 86,886.652 | 80,533.423 | 75,777.64 | 76,385.884 | 69,620.072 | 69,328.999 | 85,451.102 | 79,550.331 | 84,925.382 | 10,145.991 | 96,119.291 | 91,730.128 | 10,624.258 | 4,682.172 | 88,309.917 | 3,011.113 | 74,461.254 | 2,197.249 | 73,523.803 | 2,519.487 | 1,868.802 | 343.235 | 59,734.06 | 53,815.809 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25,424.937 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 80,037.832 | 76,715.192 | 85,956.78 | -11,272.114 | -9,424.924 | 69,083.911 | 79,326.736 | 74,591.967 | 85,210.864 | 70,172.911 | 86,748.745 | -8,558.895 | 78,439.18 | -8,131.166 | 68,382.792 | -7,944.224 | 62,601.284 | -7,526.65 | 76,805.817 | 69,766.282 | 77,054.623 | 76,787.858 | -8,915.617 | -10,846.511 | 65,815.637 | 80,933.611 | 85,860.702 | 72,774.213 | 72,064.384 | 69,535.892 | -2,578.77 | 64,369.797 | 59,432.242 | 59,839.479 | -837.62 | -1,683.067 | 52,316.782 | 36,946.355 | 39,915.634 | 35,359.202 | 35,325.431 | 32,466.111 | 33,696.24 | 32,635.226 | 38,998.22 | 37,268.558 | 35,963.795 | 33,082.423 | 30,579.055 | 31,748.228 | 36,719.242 | 29,884.796 | 28,930.685 | 26,883.255 | 28,133.06 | 25,992.591 | 30,829.068 | 28,862.46 | 25,823.803 | 24,430.97 | 23,744.236 | 21,766.856 | 27,498.096 | 26,926.622 | 21,754.524 |
Totaal kortlopende verplichtingen
| 276,176.607 | 287,047.582 | 402,863.064 | 382,069.896 | 321,229.664 | 328,318.053 | 317,890.251 | 274,942.386 | 280,795.404 | 272,562.81 | 177,126.013 | 157,340.896 | 162,107.679 | 162,410.765 | 246,738.029 | 290,084.329 | 272,839.742 | 312,506.499 | 260,520.251 | 247,232.06 | 249,931.824 | 226,249.036 | 186,666.752 | 143,222.264 | 227,889.575 | 226,929.685 | 263,446.015 | 245,253.221 | 146,783.849 | 166,317.715 | 138,140.271 | 101,120.849 | 95,144.425 | 91,792.383 | 92,959.328 | 87,068.754 | 81,078.427 | 57,206.803 | 58,750.615 | 61,832.852 | 57,048.533 | 64,163.91 | 66,577.106 | 54,415.692 | 60,810.782 | 62,532.554 | 69,893.202 | 63,772.684 | 56,495.504 | 60,482.878 | 74,334.948 | 62,763.211 | 55,715.911 | 59,207.755 | 68,999.919 | 52,564.345 | 54,311.892 | 52,128.023 | 51,630.286 | 43,794.045 | 41,148.012 | 41,691.453 | 47,140.298 | 43,285.625 | 44,572.911 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 252,150.543 | 257,283.917 | 98,594.976 | 164,231.408 | 218,831.971 | 218,742.361 | 274,531.246 | 287,759.506 | 292,244.597 | 296,334.434 | 398,198.885 | 406,798.121 | 411,765.381 | 416,971.575 | 328,303.114 | 335,175.326 | 242,106.089 | 137,930.979 | 136,790.312 | 132,384.348 | 132,777.007 | 135,802.417 | 100,500 | 100,750 | 101,000 | 101,249.063 | 1,462.875 | 1,864.7 | 102,105.6 | 100,550 | 100,825 | 101,100 | 101,650 | 101,925 | 101,925 | 102,200 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -78,742.812 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21,565.791 | 0 | 0 | 0 | 0 | 0 | 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 | 70,121.895 | 0 | 0 | 0 | 78,742.812 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25.474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 244.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 338.333 | 0 | 172.756 | 483.084 | 509.106 | 464.423 | 475.326 | 501.985 | 296.145 | 295.952 | 317.723 | 646.719 | 641.741 | 635.632 |
Overige niet-vlottende verplichtingen
| 25,600.075 | 27,092.376 | -46,117.895 | 22,522.999 | 21,843.198 | 20,440.559 | 19,436.819 | 18,526.83 | 18,152.461 | 19,020.476 | 19,325.969 | 39,888.872 | 36,105.245 | 32,222.938 | 28,883.494 | 38,772.92 | 35,406.508 | 24,656.441 | 20,851.095 | 31,515.802 | 27,847.654 | 24,616.872 | 20,886.766 | 26,272.496 | 23,026.826 | 19,049.751 | 15,393.185 | 29,743.032 | 26,263.794 | 22,957.566 | 20,006.279 | 29,534.697 | 26,639.925 | 23,915.024 | 21,222.545 | 2,248.316 | 15,914.836 | 7,328.749 | 6,703.014 | 5,810.279 | 9,205.382 | 8,428.404 | 7,664.096 | 6,745.761 | 11,562.205 | 10,448.635 | 9,819.039 | 8,702.746 | 15,389.748 | 14,477.583 | 12,029.436 | 5,625.676 | 6,692.764 | 6,152.542 | 5,333.725 | 4,812.727 | 4,624.453 | 5,044.912 | 4,253.022 | 6,195.645 | 5,694.244 | 4,536.959 | 3,804.534 | 3,167.644 | 2,857.744 |
Totaal niet-vlottende verplichtingen
| 277,750.618 | 284,376.293 | 262,842.766 | 186,754.408 | 240,675.169 | 239,182.921 | 293,968.065 | 306,286.337 | 310,397.059 | 315,354.91 | 417,524.854 | 446,686.993 | 447,870.627 | 449,194.513 | 357,186.608 | 373,948.247 | 277,512.596 | 162,587.42 | 157,641.407 | 163,900.15 | 160,624.66 | 160,419.289 | 121,386.766 | 127,022.496 | 124,026.826 | 120,298.813 | 16,856.06 | 31,607.732 | 128,369.394 | 123,507.566 | 120,831.279 | 130,634.697 | 128,289.926 | 125,840.024 | 123,147.545 | 126,014.107 | 15,914.836 | 7,328.749 | 6,703.014 | 5,810.279 | 9,205.382 | 8,428.404 | 7,664.096 | 6,745.761 | 11,562.205 | 10,448.635 | 9,819.039 | 8,702.746 | 15,389.748 | 14,477.583 | 12,029.436 | 5,964.009 | 6,692.764 | 6,325.298 | 5,816.809 | 5,321.833 | 5,088.876 | 5,520.238 | 4,755.007 | 6,491.79 | 5,990.196 | 4,854.682 | 4,451.253 | 3,809.385 | 3,493.376 |
Totaal passiva
| 553,927.226 | 571,423.874 | 665,705.829 | 568,824.304 | 561,904.833 | 567,500.974 | 611,858.316 | 581,228.722 | 591,192.463 | 587,917.72 | 594,650.867 | 604,027.889 | 609,978.306 | 611,605.278 | 603,924.637 | 664,032.575 | 550,352.338 | 475,093.919 | 418,161.658 | 411,132.21 | 410,556.485 | 386,668.325 | 308,053.518 | 270,244.76 | 351,916.401 | 347,228.499 | 280,302.075 | 276,860.953 | 275,153.243 | 289,825.281 | 258,971.55 | 231,755.546 | 223,434.35 | 217,632.407 | 216,106.874 | 213,082.861 | 96,993.262 | 64,535.552 | 65,453.629 | 67,643.131 | 66,253.914 | 72,592.315 | 74,241.202 | 61,161.453 | 72,372.987 | 72,981.189 | 79,712.24 | 72,475.43 | 71,885.252 | 74,960.461 | 86,364.385 | 68,727.22 | 62,408.675 | 65,533.053 | 74,816.727 | 57,886.177 | 59,400.768 | 57,648.261 | 56,385.293 | 50,285.836 | 47,138.208 | 46,546.135 | 51,591.551 | 47,095.01 | 48,066.286 |
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
| 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 19,362.4 | 17,143 | 17,143 | 17,143 | 17,143 | 17,143 | 17,143 | 17,143 | 17,143 | 17,143 | 17,143 | 17,143 | 17,143 | 17,143 | 17,143 | 17,143 | 17,143 | 17,143 | 17,143 | 17,143 | 17,143 | 17,143 | 17,143 | 17,143 | 17,143 | 17,143 | 17,143 | 17,143 | 17,143 |
Ingehouden winsten
| 35,370.825 | 30,122.047 | 27,477.359 | 214,816.891 | 210,156.255 | 203,783.956 | 204,714.445 | 204,017.667 | 204,674.507 | 197,686.461 | 197,053.904 | 206,690.833 | 203,320.524 | 197,676.309 | 197,370.134 | 217,517.518 | 216,050.527 | 215,857.978 | 223,247.324 | 229,895.652 | 225,657.722 | 221,980.043 | 225,022.279 | 237,763.392 | 234,965.889 | 231,372.128 | 227,421.688 | 224,138.052 | 217,152.969 | 210,732.504 | 209,537.606 | 208,780.582 | 204,616.968 | 198,212.797 | 199,502.007 | 203,302.948 | 197,831.4 | 196,372.159 | 193,547.693 | 196,853.422 | 192,972.006 | 188,019.611 | 180,863.252 | 180,874.874 | 172,832.497 | 165,911.778 | 157,606.603 | 154,074.53 | 146,100.533 | 138,398.156 | 129,219.297 | 132,396.791 | 125,971.703 | 118,132.358 | 108,529.852 | 106,028.272 | 101,003.341 | 94,285.135 | 86,155.784 | 78,732.796 | 74,413.135 | 68,324.091 | 62,641.234 | 58,826.409 | 53,122.917 |
Overige gereserveerde algehele resultaten
| -4,613.741 | 195,424.454 | 198,711.759 | 198,831.241 | 198,763.362 | 200,649.705 | 191,853.159 | 192,353.11 | 192,279.61 | 192,279.611 | 192,710.495 | 192,618.546 | 191,538.507 | 63,701.694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 244,352.872 | 239,763.748 | 245,235.029 | 70,191.157 | 70,191.156 | 70,191.156 | 70,191.156 | 70,191.156 | 70,191.156 | 70,191.156 | 70,191.156 | 70,191.156 | 70,191.156 | 70,191.156 | 70,191.156 | 70,191.156 | 70,191.156 | 70,191.156 | 70,191.156 | 70,191.156 | 70,191.156 | 70,191.156 | 70,191.156 | 70,191.157 | 70,191.156 | 70,191.156 | 68,279.497 | 70,191.156 | 70,191.156 | 70,191.157 | 68,279.497 | 70,191.156 | 70,191.156 | 70,191.157 | 68,279.496 | 70,191.157 | 68,279.496 | 5,042.221 | 5,042.221 | 5,042.221 | 5,042.221 | 5,042.221 | 5,042.221 | 5,042.221 | 5,042.22 | 5,047.33 | 5,046.024 | 5,042.221 | 5,054.801 | 5,044.772 | 5,042.221 | 5,042.221 | 5,042.221 | 5,042.221 | 5,042.221 | 5,102.739 | 5,096.272 | 5,101.76 | 5,096.337 | 6,948.33 | 6,953.882 | 6,953.882 | 6,953.882 | 6,953.882 | 6,953.882 |
Totaal eigen vermogen van aandeelhouders
| 294,472.356 | 289,248.195 | 289,890.812 | 302,372.831 | 297,591.922 | 291,320.302 | 292,068.924 | 292,076.974 | 292,523.928 | 285,483.374 | 284,817.107 | 294,477.566 | 289,911.739 | 284,340.909 | 283,280.187 | 309,735.066 | 308,615.298 | 308,664.69 | 315,100.964 | 322,224.658 | 317,483.76 | 314,153.205 | 316,905.169 | 325,413.612 | 322,687.48 | 319,082.047 | 315,063.585 | 311,779.948 | 304,794.864 | 298,374.4 | 297,179.502 | 296,422.478 | 292,258.864 | 285,854.693 | 287,143.903 | 290,944.844 | 285,473.296 | 218,557.38 | 215,732.914 | 219,038.643 | 215,157.227 | 210,204.832 | 203,048.473 | 203,060.095 | 195,017.717 | 188,102.108 | 179,795.627 | 176,259.751 | 168,298.334 | 160,585.928 | 151,404.518 | 154,582.012 | 148,156.924 | 140,317.579 | 130,715.073 | 128,274.011 | 123,242.613 | 116,529.895 | 108,395.121 | 102,824.126 | 98,510.017 | 92,420.973 | 86,738.116 | 82,923.291 | 77,219.799 |
Totaal eigen vermogen
| 294,472.356 | 289,248.195 | 289,890.812 | 302,372.831 | 297,591.922 | 291,320.302 | 292,068.924 | 292,076.974 | 292,523.928 | 285,483.374 | 284,817.107 | 294,477.566 | 289,911.739 | 284,340.909 | 283,280.187 | 309,735.066 | 308,615.298 | 308,664.69 | 315,100.964 | 322,224.658 | 317,483.76 | 314,153.205 | 316,905.169 | 325,413.612 | 322,687.48 | 319,082.047 | 315,063.585 | 311,779.948 | 304,794.864 | 298,374.4 | 297,179.502 | 296,422.478 | 292,258.864 | 285,854.693 | 287,143.903 | 290,944.844 | 285,473.296 | 218,557.38 | 215,732.914 | 219,038.643 | 215,157.227 | 210,204.832 | 203,048.473 | 203,060.095 | 195,017.717 | 188,102.108 | 179,795.627 | 176,259.751 | 168,298.334 | 160,585.928 | 151,404.518 | 154,582.012 | 148,156.924 | 140,317.579 | 130,715.073 | 128,274.011 | 123,242.613 | 116,529.895 | 108,395.121 | 102,824.126 | 98,510.017 | 92,420.973 | 86,738.116 | 82,923.291 | 77,219.799 |
Totaal passiva en aandeelhoudersvermogen
| 848,399.582 | 860,672.069 | 955,596.642 | 871,197.135 | 859,496.755 | 858,821.276 | 903,927.24 | 873,305.697 | 883,716.391 | 873,401.094 | 879,467.974 | 898,505.455 | 899,890.045 | 895,946.187 | 887,204.824 | 973,767.641 | 858,967.636 | 783,758.609 | 733,262.622 | 733,356.868 | 728,040.245 | 700,821.53 | 624,958.687 | 595,658.372 | 674,603.881 | 666,310.546 | 595,365.66 | 588,640.901 | 579,948.107 | 588,199.681 | 556,151.052 | 528,178.024 | 515,693.214 | 503,487.1 | 503,250.777 | 504,027.705 | 382,466.558 | 283,092.932 | 281,186.543 | 286,681.774 | 281,411.141 | 282,797.146 | 277,289.675 | 264,221.548 | 267,390.704 | 261,083.297 | 259,507.867 | 248,735.181 | 240,183.586 | 235,546.389 | 237,768.903 | 223,309.232 | 210,565.599 | 205,850.632 | 205,531.8 | 186,160.187 | 182,643.381 | 174,178.156 | 164,780.414 | 153,109.961 | 145,648.225 | 138,967.108 | 138,329.667 | 130,018.301 | 125,286.085 |