Jahwa Electronics. Co., Ltd
KRX:033240.KS
16340 (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
| 28,437.601 | 22,164.934 | 56,116.501 | 39,473.709 | 24,638.581 | 34,755.255 | 52,257.741 | 52,828.899 | 76,880.344 | 49,078.325 | 35,526.325 | 44,635.892 | 35,018.109 | 36,799.43 | 39,912.618 | 46,856.347 | 19,049.979 | 22,847.833 | 68,068.065 | 40,994.86 | 36,640.603 | 42,384.03 | 36,490.407 | 27,902.554 | 46,518.804 | 44,735.517 | 71,889.912 | 63,854.926 | 74,198.769 | 76,499 | 57,663.833 | 70,224.274 | 67,956.625 | 57,365.648 | 59,032.081 | 59,053.978 | 46,181.9 | 59,607.452 | 54,573.127 | 30,753.811 | 38,578.268 | 58,565.613 | 56,136.957 | 51,291.398 | 41,289.133 | 43,290.503 | 26,898.446 | 26,933.399 | 12,561.054 | 7,356 | 6,520.912 | 5,618.882 | 6,369.71 | 5,284.828 | 6,183.326 | 14,415.329 | 12,061.821 | 3,125.141 | 4,346.843 | 13,242.567 | 13,049.432 | 24,832.953 | 16,844.726 |
Kortetermijnbeleggingen
| 77,733.387 | 63,989.048 | 4,124.955 | 6,411.916 | 9,398.793 | 9,389.809 | 16,611.608 | 46,003.49 | 50,500.388 | 60,929.121 | 2,086.06 | 86,044.52 | 114,229.721 | 57,004.88 | 57,005.54 | 52,012.67 | 45,308.051 | 38,064.206 | 43,648.236 | 57,545.134 | 67,655.23 | 68,735.589 | 82,620.266 | 78,998.897 | 86,234.456 | 124,088.244 | 131,064.511 | 145,554.636 | 133,964.827 | 127,115.961 | 121,363.253 | 116,551.111 | 129,504.334 | 125,802.796 | 121,817.806 | 127,719.466 | 132,302.448 | 127,026.669 | 118,754.699 | 130,461.013 | 126,369.562 | 99,970.456 | 97,892.232 | 98,756.961 | 100,924.764 | 100,045.495 | 104,890.58 | 45,190.023 | 44,291.571 | 43,123.093 | 36,228.889 | 50,235.087 | 55,407.544 | 60,965.07 | 53,595.307 | 42,851.33 | 43,524.496 | 52,211.741 | 53,968.328 | 50,129.997 | 54,804.613 | 40,911.88 | 43,726.66 |
Liquide middelen en kortetermijnbeleggingen
| 106,170.988 | 86,153.983 | 60,241.456 | 45,885.625 | 34,037.374 | 44,145.064 | 68,869.349 | 98,832.389 | 127,380.732 | 110,007.446 | 37,612.385 | 130,680.412 | 149,247.83 | 93,804.31 | 96,918.158 | 98,869.017 | 64,358.03 | 60,912.039 | 111,716.301 | 98,539.994 | 104,295.833 | 111,119.619 | 119,110.673 | 106,901.451 | 132,753.26 | 168,823.761 | 202,954.423 | 209,409.562 | 208,163.596 | 203,614.961 | 179,027.086 | 186,775.385 | 197,460.959 | 183,168.444 | 180,849.887 | 186,773.444 | 178,484.348 | 186,634.121 | 173,327.826 | 161,214.824 | 164,947.83 | 158,536.069 | 154,029.189 | 150,048.359 | 142,213.897 | 143,335.998 | 131,789.027 | 72,123.422 | 56,852.625 | 50,479.093 | 42,749.801 | 55,853.969 | 61,777.254 | 66,249.898 | 59,778.633 | 57,266.659 | 55,586.317 | 55,336.882 | 58,315.171 | 63,372.564 | 67,854.045 | 65,744.833 | 60,571.386 |
Nettovorderingen
| 118,540.321 | 165,843.703 | 156,944.775 | 101,299.735 | 73,454.641 | 133,653.515 | 91,786.057 | 47,459.362 | 55,902.432 | 69,181.636 | 150,106.218 | 73,277.572 | 63,852.772 | 82,551.631 | 70,789.738 | 66,491.508 | 51,028.356 | 47,132.374 | 36,065.394 | 64,432.283 | 45,975.88 | 59,692.246 | 48,360.773 | 74,505.468 | 36,277.254 | 55,635.21 | 57,338.741 | 85,046.895 | 87,138.588 | 57,514.853 | 38,856.201 | 36,918.038 | 41,961.554 | 42,564.287 | 31,599.318 | 35,608.396 | 39,987.893 | 39,100.198 | 35,979.573 | 41,675.932 | 39,397.222 | 70,511.842 | 50,362.718 | 68,798.196 | 83,658.164 | 54,008.546 | 42,710.885 | 53,760.522 | 0 | 0 | 0 | 0 | 20,478.276 | 22,364.134 | 28,218.53 | 22,891.737 | 14,459.198 | 15,440.837 | 17,265.917 | 14,493.742 | 15,143.473 | 16,203.626 | 16,988.418 |
Voorraad
| 72,608.924 | 67,407.853 | 80,030.821 | 64,993.206 | 44,260.596 | 1,610.458 | 38,304.747 | 45,674.11 | 42,677.158 | 35,944.849 | 36,605.899 | 33,380.362 | 37,434.073 | 35,479.827 | 30,103.075 | 29,280.648 | 41,441.016 | 54,225.978 | 31,554.255 | 29,008.425 | 32,008.721 | 20,685.47 | 28,172.002 | 17,367.444 | 24,438.702 | 21,400.756 | 24,865.676 | 29,957.388 | 33,024.906 | 26,873.604 | 19,868.884 | 17,846.382 | 14,425.137 | 16,090.137 | 19,931.697 | 14,001.586 | 15,880.648 | 16,777.258 | 17,623.975 | 14,058.473 | 20,930.417 | 28,898.604 | 31,570.624 | 32,926.461 | 40,189.83 | 25,237.246 | 24,763.44 | 18,720.267 | 16,456.731 | 12,804.415 | 11,888.056 | 8,785.854 | 7,324.253 | 6,052.575 | 9,137.249 | 7,926.55 | 6,532.883 | 10,272.694 | 9,269.72 | 8,975.154 | 12,006.882 | 13,238.074 | 13,971.859 |
Overige vlottende activa
| 2,420.155 | 2,862.37 | 2,538.856 | 3.12 | 1.159 | 0.991 | -0 | 0.828 | 1.074 | 1.461 | 2.082 | 54.677 | 2.608 | 6,578.118 | 3.995 | -0 | -0 | 376.766 | 289.415 | 12.944 | 123.256 | 597.869 | 518.77 | 962.52 | 847.103 | 690.76 | 509.559 | 943.939 | 570.024 | 554.807 | 595.14 | 582.722 | 49.079 | 39.234 | 44.964 | 353.235 | 128.143 | 131.778 | 19.581 | 80.5 | 0.539 | 1.563 | 4.59 | 105.226 | 18.514 | 12.718 | 13.206 | 0.001 | 39,422.845 | 31,290.853 | 33,145.104 | 22,635.601 | 0.001 | 0.001 | -0.001 | 0.002 | -0.002 | 0.002 | -0.001 | -0.002 | -0.003 | -0.001 | -0.001 |
Totaal vlottende activa
| 299,740.388 | 322,267.908 | 299,755.908 | 212,181.686 | 151,753.77 | 179,410.027 | 198,960.154 | 191,966.689 | 225,961.395 | 215,135.392 | 224,326.583 | 237,393.022 | 250,537.283 | 218,413.886 | 197,814.965 | 194,641.173 | 156,827.402 | 162,647.157 | 179,625.364 | 191,993.646 | 182,403.69 | 192,095.204 | 196,162.218 | 199,736.883 | 194,316.319 | 246,550.487 | 285,668.399 | 325,357.784 | 328,897.114 | 288,558.225 | 238,347.311 | 242,122.527 | 253,896.729 | 241,862.102 | 232,425.866 | 236,736.661 | 234,481.032 | 242,643.355 | 226,950.955 | 217,029.729 | 225,276.008 | 257,948.078 | 235,967.12 | 251,878.242 | 266,080.405 | 222,594.508 | 199,276.558 | 144,604.212 | 112,732.201 | 94,574.361 | 87,782.961 | 87,275.424 | 89,579.784 | 94,666.608 | 97,134.411 | 88,084.948 | 76,578.396 | 81,050.415 | 84,850.807 | 86,841.458 | 95,004.397 | 95,186.532 | 91,531.662 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 308,206.521 | 304,933.31 | 303,121.747 | 311,706.693 | 306,187.994 | 241,866.373 | 219,413.171 | 205,688.917 | 186,056.691 | 159,443.117 | 149,322.546 | 120,138.693 | 107,855.885 | 105,253.106 | 104,113.574 | 101,362.916 | 116,199.62 | 120,086.841 | 123,103.809 | 119,094.668 | 115,150.958 | 112,750.82 | 114,398.259 | 118,069.802 | 123,077.092 | 129,185.061 | 131,742.138 | 129,548.172 | 126,236.813 | 117,273.295 | 103,263.695 | 71,860.73 | 72,295.519 | 71,884.69 | 77,681.969 | 73,817.481 | 74,605.714 | 75,748.022 | 73,641.557 | 74,119.163 | 71,201.382 | 71,413.838 | 69,222.533 | 72,306.819 | 69,309.593 | 60,945.4 | 54,555.106 | 24,484.21 | 26,010.013 | 26,258.762 | 26,852.524 | 22,679.38 | 22,976.455 | 22,794.03 | 23,885.564 | 24,402.961 | 24,686.162 | 24,303.071 | 24,287.872 | 23,167.61 | 22,250.294 | 22,597.728 | 22,720.735 |
Goodwill
| -0 | 0 | 16,979.627 | 0 | 0 | 0 | 22,074.515 | 0 | 0 | 0 | 129.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 317.236 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 25,616.831 | 25,720.318 | 9,003.512 | 29,159.16 | 29,386.435 | 28,611.163 | 6,371.597 | 59,112.02 | 59,177.248 | 1,611.823 | 1,425.432 | 1,592.581 | 1,546.915 | 1,645.791 | 1,737.31 | 1,841.009 | 1,913.548 | 2,013.417 | 2,111.274 | 2,166.311 | 1,703.539 | 1,515.68 | 1,435.345 | 1,472.224 | 1,373.37 | 1,446.905 | 1,459.2 | 1,472.994 | 1,319.367 | 1,327.319 | 1,398.586 | 1,324.604 | 1,417.405 | 1,485.932 | 1,567.784 | 1,501.736 | 1,586.724 | 1,620.068 | 1,692.069 | 1,640.037 | 1,555.56 | 1,652.161 | 1,694.001 | 1,704.208 | 1,722.383 | 1,549.467 | 1,610.188 | 1,554.622 | 1,246.056 | 1,286.454 | 1,301.53 | 780.017 | 834.326 | 806.95 | 790.225 | 835.68 | 910.454 | 1,408.887 | 1,475.459 | 1,620.2 | 1,854.614 | 1,985.644 | 2,152.674 |
Goodwill en immateriële activa
| 25,616.831 | 25,720.318 | 25,983.139 | 29,159.16 | 29,386.435 | 28,611.163 | 28,446.112 | 59,112.02 | 59,177.248 | 1,611.823 | 1,554.506 | 1,592.581 | 1,546.915 | 1,645.791 | 1,737.31 | 1,841.009 | 1,913.548 | 2,013.417 | 2,111.274 | 2,166.311 | 1,703.539 | 1,515.68 | 1,435.345 | 1,472.224 | 1,373.37 | 1,446.905 | 1,459.2 | 1,472.994 | 1,319.367 | 1,327.319 | 1,398.586 | 1,324.604 | 1,417.405 | 1,485.932 | 1,567.784 | 1,501.736 | 1,586.724 | 1,620.068 | 1,692.069 | 1,640.037 | 1,555.56 | 1,652.161 | 1,694.001 | 1,704.208 | 1,722.383 | 1,549.467 | 1,610.188 | 1,554.622 | 1,246.056 | 1,286.454 | 1,301.53 | 1,097.253 | 834.326 | 806.95 | 790.225 | 835.68 | 910.454 | 1,408.887 | 1,475.459 | 1,620.2 | 1,854.614 | 1,985.644 | 2,152.674 |
Langetermijnbeleggingen
| 42,492.567 | 42,666.573 | 42,513.369 | 34,158.777 | 30,332.619 | 33,304.246 | 26,943.763 | -2,381.198 | -6,715.148 | -10,914.878 | 49,373.798 | -37,398.895 | -72,194.538 | -18,263.35 | -14,139.492 | -12,070.712 | -8,230.848 | -3,873.24 | -6,468.913 | -24,335.605 | -35,921.186 | -36,590.737 | -52,827.365 | -44,745.127 | -52,032.641 | -89,101.79 | -95,782.35 | -71,972.347 | -55,308.151 | -45,422.348 | -42,263.699 | -30,930.943 | -52,118.256 | -43,321.618 | -40,640.945 | -52,109.93 | -60,100.159 | -64,595.895 | -66,854.619 | -82,383.045 | -80,770.357 | -54,767.088 | -55,157.214 | -52,022.37 | -55,259.654 | -55,866.868 | -74,221.441 | 14,852.64 | 10,024.36 | 7,161.165 | 15,385.392 | 2,902.664 | -2,529.875 | -7,886.75 | -3,894.226 | 9,967.33 | 10,003.562 | -7,495.298 | -14,896.318 | -12,046.835 | -26,852.934 | -15,002.478 | -19,157.561 |
Belastingvorderingen
| 12,707.917 | 14,132.292 | 17,482.759 | 25,610.766 | 23,451.74 | 16,672.815 | 11,582.801 | 10,875.477 | 11,802.078 | 9,052.211 | 8,695.142 | 5,744.863 | 6,546.613 | 5,496.245 | 6,751.574 | 6,632.849 | 5,712.589 | 6,996.48 | 5,674.347 | 1,118.623 | 4,408.788 | 3,790.528 | 4,786.258 | 2,309.722 | 2,309.235 | 2,342.218 | 2,234.594 | 1,825.893 | 1,338.211 | 1,544.788 | 1,848.89 | 527.745 | 662.918 | 834.75 | 925.821 | 1,176.694 | 1,186.912 | 1,194.245 | 1,199.735 | 2,053.096 | 2,030.259 | 2,180.011 | 2,396.46 | 3,133.99 | 4,054.032 | 3,106.973 | 3,005.387 | 539.286 | 0 | 43,489.793 | 0 | 51,137.471 | 415.59 | 61,936.921 | 0 | 43,683.181 | 44,356.407 | 53,007.607 | 54,794.194 | 50,880.863 | 0 | 41,604.746 | 44,382.226 |
Overige niet-vlottende activa
| 844.123 | 2,312.926 | 3,790.549 | 10,961.367 | 14,275.765 | 12,832.957 | 20,442.674 | 47,366.623 | 52,295.52 | 62,940.022 | 4,671.269 | 86,651.025 | 115,089.434 | 59,727.907 | 59,710.161 | 59,625.811 | 46,548.827 | 39,072.082 | 44,409.305 | 61,984.05 | 72,021.404 | 73,099.189 | 88,248.133 | 83,001.929 | 90,780.159 | 128,530.564 | 135,459.764 | 150,342.171 | 138,731.898 | 129,753.775 | 124,203.209 | 117,985.07 | 130,820.219 | 126,966.701 | 127,318.079 | 132,104.267 | 136,511.949 | 131,213.001 | 122,951.174 | 134,598.267 | 130,514.121 | 105,147.773 | 102,950.977 | 103,738.702 | 105,293.648 | 104,662.804 | 110,486.081 | 45,190.022 | 44,658.272 | 0.001 | 36,228.889 | 332.725 | 56,364.927 | -0.002 | 54,576.658 | -0.001 | -0.001 | 4,122.976 | 2,594.778 | 1,335.977 | 55,555.478 | -0.001 | -0.002 |
Totaal niet-vlottende activa
| 389,867.959 | 389,765.42 | 392,891.563 | 411,596.763 | 403,634.553 | 333,287.554 | 306,828.52 | 320,661.839 | 302,616.388 | 222,132.295 | 213,617.261 | 176,728.269 | 158,844.309 | 153,859.699 | 158,173.127 | 157,391.872 | 162,143.736 | 164,295.58 | 168,829.822 | 160,028.047 | 157,363.503 | 154,565.48 | 156,040.631 | 160,108.55 | 165,507.215 | 172,402.958 | 175,113.346 | 211,216.883 | 212,318.138 | 204,476.829 | 188,450.682 | 160,767.206 | 153,077.805 | 157,850.455 | 166,852.708 | 156,490.248 | 153,791.14 | 145,179.441 | 132,629.916 | 130,027.518 | 124,530.965 | 125,626.695 | 121,106.757 | 128,861.349 | 125,120.002 | 114,397.776 | 95,435.322 | 86,620.78 | 81,938.701 | 78,196.175 | 79,768.335 | 78,149.493 | 78,061.423 | 77,651.149 | 75,358.221 | 78,889.151 | 79,956.584 | 75,347.243 | 68,255.985 | 64,957.815 | 52,807.452 | 51,185.639 | 50,098.072 |
Totaal activa
| 689,608.347 | 712,033.328 | 692,647.471 | 623,778.449 | 555,388.323 | 512,697.581 | 505,788.674 | 512,628.528 | 528,577.783 | 437,267.686 | 437,943.843 | 414,121.291 | 409,381.593 | 372,273.585 | 355,988.092 | 352,033.046 | 318,971.137 | 326,942.737 | 348,455.187 | 352,021.692 | 339,767.193 | 346,660.684 | 352,202.849 | 359,845.433 | 359,823.534 | 418,953.445 | 460,781.745 | 536,574.667 | 541,215.252 | 493,035.054 | 426,797.993 | 402,889.733 | 406,974.534 | 399,712.557 | 399,278.574 | 393,226.909 | 388,272.173 | 387,822.796 | 359,580.871 | 347,057.246 | 349,806.972 | 383,574.773 | 357,073.877 | 380,739.591 | 391,200.407 | 336,992.284 | 294,711.88 | 231,224.992 | 194,670.902 | 172,770.536 | 167,551.296 | 165,424.917 | 167,641.207 | 172,317.755 | 172,492.632 | 166,974.099 | 156,534.98 | 156,397.658 | 153,106.792 | 151,799.273 | 147,811.849 | 146,372.171 | 141,629.734 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 31,628.401 | 28,768.882 | 48,506.61 | 44,815.485 | 11,503.933 | 21,285.459 | 14,581.167 | 8,349.285 | 12,209.013 | 11,156.599 | 16,246.642 | 13,822.675 | 6,364.423 | 16,436.117 | 16,468.302 | 16,703.879 | 8,008.615 | 12,363.4 | 15,095.084 | 14,991.568 | 16,096.566 | 14,406.591 | 21,275.737 | 21,458.965 | 13,199.649 | 24,148.769 | 26,488.051 | 35,760.917 | 50,341.792 | 40,758.305 | 26,706.124 | 22,209.355 | 28,674.843 | 23,769.706 | 21,918.053 | 16,658.201 | 16,658.201 | 24,748.722 | 16,539.161 | 15,386.741 | 22,388.467 | 48,965.295 | 30,503.089 | 50,310.192 | 77,930.598 | 37,855.004 | 23,877.846 | 55,294.966 | 32,310.94 | 18,046.501 | 13,288.395 | 12,625.045 | 12,557.236 | 17,023.068 | 19,460.732 | 15,233.651 | 6,407.197 | 6,382.77 | 5,277.605 | 4,668.579 | 4,166.603 | 4,121.748 | 4,547.536 |
Kortlopende schulden
| 142,416.511 | 125,265.014 | 135,311.302 | 84,575.026 | 47,880.527 | 25,714.861 | 30,806.498 | 35,108.259 | 45,757.363 | 36,856.048 | 30,698.884 | 31,749.044 | 75,168.928 | 28,711.854 | 27,693.32 | 29,513.748 | 20,577.634 | 21,316.978 | 25,447.46 | 25,565.596 | 28,892.406 | 33,364.564 | 29,810.931 | 36,112.447 | 49,407.269 | 80,461.496 | 112,262.71 | 114,445.615 | 112,526.936 | 96,822.809 | 47,202.309 | 31,662.282 | 34,237.654 | 35,307.022 | 36,379.474 | 43,647.353 | 45,775.398 | 39,857.156 | 37,381.746 | 34,353.181 | 33,205.121 | 34,902.392 | 29,284.015 | 29,695.454 | 31,730.042 | 31,620.225 | 32,289.101 | 15,392.284 | 16,255.466 | 12,660.514 | 12,978.334 | 9,136 | 11,182.4 | 17,069.6 | 14,264.99 | 13,695.68 | 12,593.97 | 10,846.61 | 9,481.22 | 8,949.23 | 8,286.3 | 8,341.2 | 8,462.7 |
Belastingschulden
| 1.187 | 38.79 | 59.897 | 42.59 | 24.591 | 34.557 | 51.065 | 881.598 | 3,137.252 | 3,350.049 | 2,292.415 | 1,608.723 | 786.071 | 0 | 18.473 | 0 | 0 | 0 | 12.13 | 6.478 | 0 | 0 | 179.875 | 1,977.551 | 1,977.551 | 2,010.911 | 4,581.802 | 9,475.506 | 7,300.902 | 4,830.874 | 4,336.511 | 2,881.4 | 5,045.782 | 2,391.891 | 2,220.184 | 2,280.469 | 2,483.214 | 2,503.379 | 1,413.373 | 1,463.151 | 3,399.897 | 5,329.695 | 6,753.292 | 7,773.235 | 7,449.056 | 9,182.396 | 8,217.568 | 4,077.636 | 300.118 | 208.044 | 0 | 0 | 154.725 | 132.94 | 824.173 | 881.025 | 1,280.866 | 2,186.533 | 2,317.705 | 3,102.725 | 2,617.216 | 1,558.315 | 718.636 |
Uitgestelde opbrengsten
| 615.089 | 953.927 | 686.596 | 53,609.36 | 49,781.985 | 2,647.494 | 2,927.417 | 5,046.293 | 4,895.48 | 4,747.091 | 90,263.989 | 70,461.475 | 26,310.055 | 25,128.819 | 22,297.858 | 15,034.104 | 17,380.842 | 23,889.224 | 26,685.97 | 25,853.934 | 22,966.515 | 0 | 22,250.151 | 17,036.119 | 1,977.551 | 2,010.911 | 29,442.771 | 9,475.506 | 7,300.902 | 38,648.177 | 24,672.296 | 21,534.211 | 5,045.782 | 21,755.057 | 16,155.15 | 18,195.078 | 15,981.901 | 2,503.379 | 19,091.43 | 16,752.074 | 3,399.897 | 5,329.695 | 29,697.37 | 7,773.235 | 28,067.172 | 31,450.896 | 32,801.654 | 15,139.211 | 300.118 | 5,815.875 | 5,211.479 | 0 | 7,951.13 | 7,878.398 | 824.173 | 881.025 | 1,280.866 | 2,186.533 | 2,317.705 | 11,862.173 | 2,617.216 | 7,391.474 | 718.636 |
Overige kortlopende verplichtingen
| 71,283.496 | 60,103.307 | 35,794.805 | 0 | 0.001 | 66,097.948 | 86,328.49 | 78,485.72 | 85,896.908 | 79,495.269 | -0.001 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0.001 | -0 | -0 | 21,717.577 | -0 | 0.001 | 16,723.788 | 27,594.805 | -0 | 28,720.308 | 33,212.058 | -0.001 | -0 | -0.001 | 15,425.655 | 0.001 | -0 | 0.002 | 0.001 | 20,564.378 | -0 | 0.001 | 18,135.954 | 22,462.616 | 0.001 | 25,710.197 | -0.001 | 0.001 | 0.001 | -0.001 | 7,636.596 | 0.001 | 2,359.817 | 6,174.261 | 0.001 | 0.002 | 6,047.756 | 7,727.989 | 7,136.206 | 5,818.666 | 5,651.266 | -0.001 | 5,996.054 | -0.001 | 8,786.071 |
Totaal kortlopende verplichtingen
| 245,943.496 | 215,091.13 | 220,299.313 | 182,999.871 | 109,166.446 | 115,745.763 | 134,643.572 | 126,989.557 | 148,758.763 | 132,255.007 | 137,209.514 | 116,033.193 | 107,843.406 | 70,276.79 | 66,459.48 | 61,251.732 | 45,967.091 | 57,569.603 | 67,228.513 | 66,411.097 | 67,955.487 | 69,488.732 | 73,336.819 | 74,607.532 | 81,308.257 | 134,215.981 | 168,193.532 | 188,402.346 | 203,381.688 | 176,229.29 | 98,580.729 | 75,405.847 | 83,383.934 | 80,831.786 | 74,452.677 | 78,500.634 | 78,415.501 | 87,673.635 | 73,012.337 | 66,491.997 | 77,129.439 | 111,659.998 | 89,484.475 | 113,489.078 | 137,727.811 | 100,926.126 | 88,968.602 | 85,826.46 | 56,503.12 | 36,522.891 | 33,838.025 | 27,935.306 | 31,690.767 | 41,971.068 | 40,597.651 | 37,538.345 | 27,418.239 | 25,234.579 | 22,727.796 | 25,479.981 | 21,066.173 | 19,854.421 | 22,514.943 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 39,837.825 | 90,638.316 | 89,890.425 | 77,614.273 | 79,669.244 | 28,595.852 | 26,259.649 | 4,907.756 | 4,865.11 | 752.839 | 743.505 | 620.517 | 15,587.647 | 15,590.49 | 15,569.15 | 15,000 | 632.839 | 1,146.482 | 1,144.388 | 1,010.288 | 1,011.889 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,200 | 1,200 | 1,200 | 1,200 | 0 | 0 | 0 | 0 | 0 | 0 | 1,500 | 3,500 | 3,566.69 | 3,633.38 | 3,700.07 | 3,724 | 2,224 | 224 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 1,565.733 | 1,569.463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 614.341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,620.983 | 9,243.519 | 8,247.341 | 7,570.952 | 6,704.462 | 6,092.806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,133.473 | 2,704.817 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,950.598 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 845.138 | 845.138 | 864.234 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,347.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 107.986 | 107.986 | 107.986 | 107.986 | 1,090.342 | 737.476 | 1,495.859 | 1,568.068 | 1,273.847 | 1,755.491 | 1,542.402 | 952.959 | 1,011.362 | 763.931 | 544.545 | 158.578 | 14.066 | 14.066 | 24.281 | 24.843 | 0 | 1,073.336 | 1,144.402 | 911.272 | 413.415 | 196.694 | 2,793.193 | 2,760.293 | 2,419.471 | 2,560.749 | 3,708.219 | 3,646.25 | 3,556.223 | 3,235.781 | 3,969.153 | 3,114.699 |
Overige niet-vlottende verplichtingen
| 2,797.014 | 2,575.235 | 2,707.755 | 0 | 0 | 1,473.633 | 1,727.71 | 1,780.484 | 1,674.759 | 1,592.549 | 1,246.325 | 1,334.637 | 1,251.727 | 1,559.372 | 1,506.448 | 0 | 2,401.409 | 1,201.947 | 1,480.455 | 1,454.306 | 1,174.352 | 661.318 | 404.327 | 9,025.87 | 8,373.586 | 7,959.883 | 7,457.33 | 34,434.113 | 40,532.499 | 33,065.205 | 34,349.052 | 40,386.197 | 41,749.352 | 48,983.057 | 48,355.987 | 40,387.786 | 39,854.391 | 35,275.962 | 26,261.143 | 26,781.712 | 26,969.065 | 26,700.166 | 27,414.803 | 28,726.204 | 28,216.619 | 22,932.097 | 0 | 1,922.249 | 1,799.558 | 1,596.777 | 1,347.176 | 596.59 | 761.049 | 604.149 | 727.727 | 802.797 | 1,489.129 | 1,350.2 | 2,288.701 | 0.001 | 1,582.727 | 1,680.17 | 1,006.712 |
Totaal niet-vlottende verplichtingen
| 42,634.839 | 93,213.551 | 92,598.18 | 80,025.145 | 82,083.846 | 30,933.719 | 27,987.359 | 6,688.24 | 6,539.869 | 2,345.388 | 1,989.83 | 1,955.154 | 16,839.374 | 17,149.862 | 17,075.598 | 18,961.971 | 3,034.248 | 2,348.429 | 2,624.843 | 2,464.594 | 2,186.241 | 2,161.318 | 1,904.327 | 10,525.87 | 9,873.586 | 9,459.883 | 8,957.33 | 45,663.082 | 51,384.004 | 42,920.532 | 43,527.99 | 49,681.001 | 50,079.634 | 50,478.916 | 49,924.055 | 41,661.633 | 41,609.882 | 36,818.364 | 27,214.102 | 27,793.074 | 27,732.996 | 27,244.711 | 27,573.381 | 28,740.27 | 28,230.685 | 27,289.851 | 3,929.66 | 3,122.249 | 4,072.894 | 2,741.179 | 2,258.448 | 1,010.005 | 957.743 | 3,397.342 | 3,488.02 | 4,722.268 | 7,549.878 | 8,625.109 | 9,568.331 | 9,206.892 | 8,542.508 | 7,873.323 | 4,345.411 |
Totaal passiva
| 288,578.336 | 308,304.681 | 312,897.493 | 263,025.016 | 191,250.292 | 146,679.482 | 162,630.932 | 133,677.796 | 155,298.632 | 134,600.395 | 139,199.345 | 117,988.348 | 124,682.78 | 87,426.652 | 83,535.079 | 80,213.703 | 49,001.339 | 59,918.032 | 69,853.357 | 68,875.691 | 70,141.728 | 71,650.05 | 75,241.146 | 85,133.402 | 91,181.843 | 143,675.864 | 177,150.862 | 234,065.428 | 254,765.693 | 219,149.822 | 142,108.719 | 125,086.849 | 133,463.569 | 131,310.702 | 124,376.732 | 120,162.267 | 120,025.384 | 124,491.998 | 100,226.439 | 94,285.07 | 104,862.434 | 138,904.709 | 117,057.855 | 142,229.348 | 165,958.497 | 128,215.977 | 92,898.263 | 88,948.71 | 60,576.014 | 39,264.07 | 36,096.472 | 28,945.311 | 32,648.51 | 45,368.409 | 44,085.671 | 42,260.613 | 34,968.117 | 33,859.688 | 32,296.126 | 34,686.873 | 29,608.681 | 27,727.744 | 26,860.354 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,180.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11,077.935 | 11,077.935 | 11,077.935 | 11,054.962 | 10,911.853 | 10,748.883 | 10,125.472 | 10,029.747 | 9,881.374 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,950 | 8,910 | 8,910 | 8,910 | 8,910 | 8,910 | 8,910 | 8,910 | 8,910 | 8,910 | 8,910 | 8,910 | 8,910 | 8,910 | 8,910 | 8,910 | 8,910 | 8,910 | 8,910 |
Ingehouden winsten
| 230,843.641 | 230,061.567 | -13.181 | 198,326.568 | 209,401.344 | 211,732.764 | 226,963.002 | 266,462.807 | 273,118.506 | 268,224.095 | 264,693.94 | 265,336.595 | 256,698.382 | 257,195.973 | 244,307.723 | 242,844.989 | 239,935.92 | 237,453.32 | 242,296.63 | 253,692.665 | 243,769.491 | 247,575.07 | 244,031.489 | 250,219.761 | 242,401.695 | 249,733.536 | 257,500.281 | 261,528.881 | 246,195.074 | 236,135.453 | 243,982.472 | 243,336.638 | 235,713.469 | 229,354.661 | 236,050.836 | 233,638.803 | 230,047.674 | 226,136.451 | 224,370.444 | 219,530.01 | 214,521.914 | 211,399.995 | 206,701.786 | 202,819.18 | 187,864.001 | 174,915.86 | 170,234.473 | 132,483.294 | 125,297.098 | 122,137.396 | 119,277.533 | 115,622.6 | 114,359.231 | 112,020.269 | 112,362.824 | 110,161.976 | 108,784.305 | 109,317.547 | 106,692.375 | 103,991.631 | 100,176.216 | 97,873.927 | 95,743.14 |
Overige gereserveerde algehele resultaten
| 9,179.442 | 12,660.154 | 218,800.388 | 1,051.418 | 1,687.16 | 11,509.901 | 262,904.97 | 10,541.692 | 6,481.479 | 4,262.032 | 245,388.593 | 615.183 | -2,180.73 | 30,181.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 149,928.97 | 149,928.97 | 149,884.817 | 150,320.462 | 142,137.656 | 132,026.531 | -156,835.723 | 91,916.443 | 83,797.772 | 21,231.141 | -220,288.06 | 21,231.141 | 19,050.411 | -11,480.215 | 19,195.244 | 20,024.306 | 21,083.835 | 20,621.353 | 27,355.123 | 20,503.235 | 16,905.853 | 18,485.439 | 23,980.088 | 15,542.163 | 17,289.853 | 16,593.87 | 17,180.421 | 21,011.151 | 20,647.554 | 18,743.63 | 21,804.552 | 15,581.442 | 18,812.55 | 20,351.866 | 20,288.311 | 20,254.634 | 19,419.83 | 17,746.706 | 15,941.258 | 14,523.509 | 11,759.008 | 14,849.202 | 14,914.066 | 15,964.299 | 18,249.917 | 14,893.469 | 13,045.271 | 882.988 | -112.211 | 2,459.069 | 3,267.29 | 11,947.006 | 11,723.465 | 6,019.077 | 7,134.136 | 5,641.51 | 3,872.558 | 4,310.422 | 5,208.29 | 4,210.769 | 9,116.951 | 11,860.5 | 10,116.239 |
Totaal eigen vermogen van aandeelhouders
| 401,029.989 | 403,728.626 | 379,749.96 | 360,753.41 | 364,138.013 | 366,018.078 | 343,157.721 | 378,950.689 | 373,279.132 | 302,667.268 | 298,744.473 | 296,132.918 | 284,698.793 | 284,846.899 | 272,452.967 | 271,819.296 | 269,969.755 | 267,024.674 | 278,601.753 | 283,145.9 | 269,625.343 | 275,010.509 | 276,961.577 | 274,711.924 | 268,641.548 | 275,277.406 | 283,630.702 | 291,490.032 | 275,792.628 | 263,829.083 | 274,737.024 | 267,868.08 | 263,476.019 | 258,656.527 | 265,289.148 | 262,843.437 | 258,417.504 | 252,833.157 | 249,261.702 | 243,003.519 | 235,230.922 | 235,199.197 | 230,565.852 | 227,733.479 | 215,063.918 | 198,719.329 | 192,189.744 | 142,276.282 | 134,094.887 | 133,506.465 | 131,454.823 | 136,479.606 | 134,992.696 | 126,949.346 | 128,406.96 | 124,713.486 | 121,566.863 | 122,537.969 | 120,810.665 | 117,112.4 | 118,203.167 | 118,644.427 | 114,769.379 |
Totaal eigen vermogen
| 401,030.011 | 403,728.647 | 379,749.978 | 360,753.433 | 364,138.031 | 366,018.099 | 343,157.742 | 378,950.731 | 373,279.151 | 302,667.292 | 298,744.499 | 296,132.943 | 284,698.812 | 284,846.934 | 272,453.013 | 271,819.343 | 269,969.798 | 267,024.705 | 278,601.83 | 283,146.002 | 269,625.465 | 275,010.634 | 276,961.702 | 274,712.032 | 268,641.692 | 275,277.581 | 283,630.884 | 302,509.24 | 286,449.56 | 273,885.232 | 284,689.274 | 277,802.884 | 273,510.966 | 268,401.855 | 274,901.842 | 273,064.642 | 268,246.789 | 263,330.798 | 259,354.432 | 252,772.176 | 244,944.538 | 244,670.063 | 240,016.022 | 238,510.243 | 225,241.91 | 208,776.307 | 201,813.617 | 142,276.282 | 134,094.887 | 133,506.465 | 131,454.823 | 136,479.606 | 134,992.696 | 126,949.346 | 128,406.96 | 124,713.486 | 121,566.863 | 122,537.969 | 120,810.665 | 117,112.4 | 118,203.167 | 118,644.427 | 114,769.379 |
Totaal passiva en aandeelhoudersvermogen
| 689,608.347 | 712,033.328 | 692,647.471 | 623,778.449 | 555,388.323 | 512,697.581 | 505,788.674 | 512,628.528 | 528,577.783 | 437,267.686 | 437,943.843 | 414,121.291 | 409,381.593 | 372,273.585 | 355,988.092 | 352,033.046 | 318,971.137 | 326,942.737 | 348,455.187 | 352,021.692 | 339,767.193 | 346,660.684 | 352,202.849 | 359,845.434 | 359,823.535 | 418,953.445 | 460,781.745 | 536,574.668 | 541,215.252 | 493,035.054 | 426,797.993 | 402,889.733 | 406,974.534 | 399,712.557 | 399,278.574 | 393,226.909 | 388,272.173 | 387,822.796 | 359,580.871 | 347,057.246 | 349,806.972 | 383,574.772 | 357,073.877 | 380,739.591 | 391,200.407 | 336,992.284 | 294,711.88 | 231,224.992 | 194,670.901 | 172,770.535 | 167,551.296 | 165,424.917 | 167,641.206 | 172,317.755 | 172,492.631 | 166,974.099 | 156,534.98 | 156,397.657 | 153,106.792 | 151,799.273 | 147,811.848 | 146,372.171 | 141,629.733 |