
Seoul Broadcasting System
KRX:034120.KS
25650 (KRW) • At close June 5, 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 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
| 94,796.658 | 107,803.009 | 103,108.998 | 105,412.853 | 97,054.798 | 144,598.006 | 102,583.923 | 125,827.009 | 183,311.673 | 100,756.113 | 40,716.378 | 37,214.757 | 50,372.388 | 52,306.304 | 69,155.143 | 75,396.424 | 54,334.264 | 44,965.989 | 66,498.021 | 58,098.296 | 91,375.635 | 78,378.607 | 93,795.135 | 96,216.41 | 13,239.47 | 15,587.905 | 13,475.248 | 11,299.629 | 12,604.393 | 5,993.933 | 6,116.07 | 24,020.521 | 6,995.557 | 36,390.889 | 12,234.177 | 27,612.232 | 28,417.218 | 41,988.866 | 37,306.429 | 87,866.614 | 42,481.263 | 34,211.37 | 10,565.969 | 57,110.827 | 28,904.616 | 35,431.318 | 13,892.639 | 32,666.179 | 93,395.354 | 6,311.873 | 73,676.443 | 62,073.715 | 41,875.21 | 51,834.056 | 27,376.69 | 5,629.06 | 37,465.108 | 16,238.256 | 45,125.362 | 31,779.226 | 11,540.181 | 15,554.105 | 7,304.772 | 11,439.026 | 3,196.886 |
Kortetermijnbeleggingen
| 301,951.503 | 266,581.3 | 224,074.205 | 291,469.619 | 251,221.712 | 165,591.648 | 211,450.919 | 271,527.907 | 151,684.361 | 247,444.614 | 392,689.447 | 409,554.186 | 436,445.609 | 381,500.919 | 316,502.98 | 277,888.399 | 237,096.133 | 329,060.235 | 248,310.46 | 189,334.725 | 206,542.924 | 194,989.344 | 145,119.749 | 167,596.871 | 202,882.697 | 167,049.407 | 169,421.688 | 160,355.117 | 224,857.887 | 174,510.713 | 245,044.423 | 145,387.091 | 189,989.901 | 151,811.242 | 176,729.574 | 190,366.983 | 195,745.27 | 199,710.828 | 194,162.257 | 217,009.442 | 127,502.145 | 121,106.486 | 68,679.245 | 78,407.826 | 81,178.859 | 108,983.12 | 105,194.244 | 153,334.828 | 91,105.789 | 114,760.426 | 118,458.881 | 92,668.867 | 108,294.708 | 67,386.318 | 49,506.425 | 84,506.425 | 90,657.813 | 83,967.733 | 19,007.522 | 5,001.73 | 1.73 | 20,001.73 | 55,000 | 40,001.01 | 65,299.03 |
Liquide middelen en kortetermijnbeleggingen
| 396,748.161 | 374,384.309 | 327,183.203 | 396,882.472 | 348,276.51 | 310,189.654 | 314,034.842 | 397,354.916 | 334,996.034 | 348,200.727 | 433,405.825 | 446,768.943 | 486,817.997 | 433,807.223 | 385,658.123 | 353,284.823 | 291,430.397 | 374,026.224 | 314,808.481 | 247,433.021 | 297,918.559 | 273,367.951 | 238,914.884 | 263,813.281 | 216,122.167 | 182,637.312 | 182,896.936 | 171,654.746 | 237,462.28 | 180,504.646 | 251,160.493 | 169,407.612 | 196,985.458 | 188,202.131 | 188,963.751 | 217,979.215 | 224,162.488 | 241,699.694 | 231,468.686 | 304,876.056 | 169,983.408 | 155,317.856 | 79,245.214 | 135,518.653 | 110,083.475 | 144,414.438 | 119,086.883 | 186,001.007 | 184,501.143 | 121,072.299 | 192,135.324 | 154,742.582 | 150,169.918 | 119,220.374 | 76,883.115 | 90,135.485 | 128,122.921 | 100,205.989 | 64,132.884 | 36,780.956 | 11,541.911 | 35,555.835 | 62,304.772 | 51,440.036 | 68,495.916 |
Nettovorderingen
| 245,469.018 | 0 | 266,548.807 | 269,782.945 | 240,268.726 | 278,454.137 | 336,466.246 | 260,217.476 | 364,949.087 | 280,704.412 | 272,744.97 | 318,193.782 | 319,101.263 | 297,974.574 | 292,834.804 | 267,696.443 | 327,780.623 | 291,486.701 | 259,380.366 | 270,907.782 | 317,934.131 | 278,900.819 | 282,537.964 | 216,871.254 | 225,135.683 | 223,322.654 | 237,201.819 | 220,246.577 | 240,700.322 | 184,816.5 | 144,022.986 | 143,835.618 | 201,153.645 | 180,102.396 | 194,225.854 | 149,731.213 | 199,618.808 | 160,824.18 | 155,060.201 | 136,621.372 | 177,208.541 | 149,882.469 | 171,129.352 | 144,360.484 | 172,325.987 | 153,535.215 | 232,670.874 | 194,060.745 | 199,151.098 | 168,653.524 | 183,057.85 | 193,360.717 | 155,486.396 | 158,593.514 | 250,928.838 | 0 | 0 | 0 | 0 | 157,848.936 | 183,173.223 | 146,093.402 | 0 | 0 | 0 |
Voorraad
| 2,432.127 | 2,481.155 | 189,369.865 | 176,441.081 | 130,407.406 | 1,982.803 | 1,997.689 | 2,077.846 | 2,031.586 | 1,973.524 | 2,016.025 | 2,282.962 | 2,080.518 | 2,182.345 | 2,016.767 | 2,213.765 | 2,374.596 | 2,309.048 | 2,309.716 | 2,406.684 | 2,623.52 | 2,634.118 | 2,615.33 | 2,496.188 | 2,606.903 | 2,723.502 | 2,534.139 | 2,337.124 | 2,085.761 | 2,398.777 | 2,228.438 | 2,232.231 | 2,198.363 | 2,197.024 | 2,250.711 | 2,297.541 | 2,335.886 | 2,315.26 | 2,092.597 | 2,051.783 | 1,947.918 | 2,080.483 | 2,055.652 | 1,970.415 | 1,965.247 | 2,341.351 | 2,169.468 | 2,033.937 | 2,195.318 | 1,842.311 | 1,787.161 | 1,749.963 | 2,101.129 | 6,362.904 | 8,175.857 | 7,283.338 | 8,514.84 | 6,827.009 | 8,670.048 | 13,078.764 | 12,395.091 | 16,013.678 | 16,638.823 | 15,029.614 | 15,875.47 |
Overige vlottende activa
| 113,235.667 | 396,516.91 | 243,922.575 | 221,126.34 | 14,303.256 | 154,619.866 | 77,336.154 | 87,512.764 | 92,959.912 | 160,318.417 | 134,729.066 | 122,789.444 | 110,768.135 | 75,568.13 | 71,559.691 | 70,389.324 | 41,987.08 | 30,285.09 | 50,142.955 | 78,124.827 | 416,452.737 | 134,828.828 | 74,915.423 | 61,029.518 | 49,684.58 | 54,120.189 | 75,787.164 | 359,584.232 | 162,420.633 | 160,913.617 | 289,502.002 | 60,553.397 | 36,890.764 | 40,079.817 | 85,896.576 | 96,285.553 | 89,835.054 | 94,648.227 | 47,451.233 | 43,899.1 | 44,657.323 | 65,724.297 | 122,393.664 | 134,407.626 | 116,380.173 | 114,359.191 | 240,665.104 | 202,537.772 | 206,104.495 | 214,982.358 | 227,349.925 | 204,307.495 | 163,071.957 | 158,593.512 | 250,928.836 | 199,588.288 | 202,869.656 | 186,565.141 | 115,264.341 | 157,848.937 | 183,173.224 | 146,093.403 | 198,384.247 | 208,478.266 | 180,033.548 |
Totaal vlottende activa
| 760,169.765 | 773,382.375 | 828,417.643 | 878,354.963 | 733,255.899 | 742,502.418 | 726,324.485 | 747,163.002 | 782,158.059 | 789,206.516 | 839,273.803 | 884,638.121 | 912,734.275 | 806,405.552 | 749,325.389 | 690,119.472 | 658,236.082 | 693,793.372 | 620,613.318 | 589,545.163 | 716,994.816 | 682,186.463 | 590,619.374 | 537,788.503 | 493,549.332 | 458,284.463 | 494,872.553 | 533,576.102 | 640,037.694 | 525,394.61 | 542,890.933 | 372,817.465 | 432,029.687 | 408,133.983 | 471,336.892 | 466,293.522 | 515,952.237 | 499,487.361 | 436,072.717 | 487,448.311 | 393,797.19 | 373,005.105 | 374,823.882 | 416,257.178 | 400,754.882 | 414,650.195 | 361,921.455 | 390,572.716 | 392,800.955 | 337,896.968 | 421,272.41 | 360,800.04 | 315,343.004 | 284,176.79 | 335,987.808 | 297,007.111 | 339,507.417 | 293,598.139 | 188,067.273 | 207,708.657 | 207,110.226 | 197,662.916 | 277,327.842 | 274,947.916 | 264,404.934 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 493,660.026 | 449,741.459 | 451,152.888 | 454,634.98 | 363,148.343 | 358,552.558 | 332,465.698 | 328,904.48 | 327,323.206 | 319,781.21 | 316,954.037 | 314,348.051 | 314,653.624 | 307,965.25 | 310,911.031 | 313,696.856 | 317,488.035 | 322,275.584 | 313,706.031 | 317,442.169 | 321,101.521 | 318,755.444 | 324,325.973 | 328,393.85 | 305,077.469 | 304,742.417 | 307,854.496 | 308,835.044 | 311,857.342 | 314,964.186 | 310,972.789 | 314,390.663 | 320,413.11 | 316,682.492 | 314,619.024 | 317,118.66 | 323,265.881 | 312,255.798 | 315,860.777 | 317,513.564 | 324,558.028 | 328,148.826 | 330,734.669 | 332,073.794 | 337,719.084 | 334,860.833 | 334,163.219 | 331,941.477 | 333,801.736 | 332,863.26 | 315,467.629 | 307,547.744 | 303,228.764 | 282,872.75 | 285,526.165 | 280,343.063 | 281,834.943 | 277,790.064 | 281,215.891 | 270,116.685 | 271,952.908 | 274,511.619 | 292,627.336 | 293,192.847 | 296,002.32 |
Goodwill
| 24,357.342 | 27,007.544 | 27,007.544 | 27,007.544 | 25,888.737 | 33,399.479 | 33,399.479 | 33,399.479 | 33,399.479 | 1,550.826 | 1,550.826 | 9,940.687 | 9,940.687 | 9,940.687 | 9,940.687 | 9,940.687 | 9,940.687 | 13,790.687 | 13,790.687 | 12,786.757 | 12,786.757 | 12,786.757 | 12,786.757 | 12,786.757 | 12,786.757 | 12,786.757 | 12,786.757 | 12,786.757 | 12,786.757 | 12,786.757 | 546.896 | 546.896 | 546.896 | 546.896 | 546.896 | 546.896 | 0 | 0 | 0 | 0 | 0 | 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
| 28,171.847 | 29,199.322 | 29,876.196 | 29,668.847 | 20,344.233 | 19,822.814 | 20,591.095 | 20,169.492 | 20,928.169 | 11,266.642 | 11,109.982 | 10,665.567 | 10,545.29 | 9,577.884 | 9,299.327 | 9,335.303 | 9,381.721 | 8,994.888 | 11,061.703 | 10,937.645 | 11,073.417 | 8,316.595 | 8,874.615 | 9,041.546 | 8,317.195 | 8,278.342 | 8,346.477 | 7,720.225 | 7,921.65 | 7,275.825 | 7,826.335 | 7,991.041 | 7,900.63 | 8,014.977 | 8,126.764 | 8,294.539 | 8,351.233 | 8,249.006 | 8,314.738 | 8,368.053 | 8,502.834 | 8,300.295 | 8,227.429 | 8,548.991 | 8,609.374 | 8,228.638 | 7,509.435 | 7,485.81 | 6,958.011 | 4,917.225 | 5,602.739 | 5,672.355 | 5,023.201 | 729.014 | 975.361 | 1,283.035 | 1,920.416 | 2,242.319 | 2,565.559 | 3,210.356 | 3,566.571 | 3,927.301 | 4,452.056 | 4,784.06 | 5,076.328 |
Goodwill en immateriële activa
| 52,529.189 | 56,206.866 | 56,883.74 | 56,676.391 | 46,232.97 | 53,222.293 | 53,990.574 | 53,568.971 | 54,327.648 | 12,817.468 | 12,660.808 | 20,606.254 | 20,485.977 | 19,518.571 | 19,240.014 | 19,275.99 | 19,322.408 | 22,785.575 | 24,852.39 | 23,724.402 | 23,860.174 | 21,103.352 | 21,661.372 | 21,828.303 | 21,103.952 | 21,065.099 | 21,133.234 | 20,506.982 | 20,708.407 | 20,062.582 | 8,373.231 | 8,537.937 | 8,447.526 | 8,561.873 | 8,673.66 | 8,841.435 | 8,351.233 | 8,249.006 | 8,314.738 | 8,368.053 | 8,502.834 | 8,300.295 | 8,227.429 | 8,548.991 | 8,609.374 | 8,228.638 | 7,509.435 | 7,485.81 | 6,958.011 | 4,917.225 | 5,602.739 | 5,672.355 | 5,023.201 | 729.014 | 975.361 | 1,283.035 | 1,920.416 | 2,242.319 | 2,565.559 | 3,210.356 | 3,566.571 | 3,927.301 | 4,452.056 | 4,784.06 | 5,076.328 |
Langetermijnbeleggingen
| -189,590.812 | -141,594.016 | 132,347.978 | 132,076.328 | 131,333.78 | -52,752.101 | -102,375.097 | -162,769.374 | -35,152.009 | -114,388.507 | -254,255.517 | -268,072.903 | -296,137.354 | -238,067.473 | -168,068.24 | -145,376.623 | -115,400.164 | -223,967.485 | -146,142.787 | -79,523.358 | -78,931.976 | -50,130.829 | -50,511.477 | -52,067.872 | -114,556.993 | -68,983.677 | -71,852.543 | -75,050.092 | -143,044.149 | -105,198.331 | -211,829.824 | -116,627.917 | -160,755.584 | -128,735.925 | -146,378.9 | -160,546.921 | -170,131.708 | -172,587.27 | -167,410.158 | -192,227.027 | -108,380.778 | -101,936.935 | -49,231.512 | -59,994.14 | -60,808.398 | -88,075.693 | -84,215.754 | -139,080.078 | -72,547.716 | -81,218.703 | -96,975.643 | -64,022.331 | -80,740.301 | -43,435.249 | -26,021.473 | -60,740.458 | -67,814.577 | -61,631.407 | 2,527.199 | 15,476.965 | 19,924.836 | -1,479.963 | 127,730.77 | 138,301.758 | 110,982.269 |
Belastingvorderingen
| 16,148.718 | 7,854.423 | 0 | 6,424.684 | 1,622.371 | 1,194.027 | 1,138.884 | 1,146.846 | 1,719.567 | 3,059.561 | 4,373.477 | 11,961.507 | 15,831.119 | 18,584.311 | 23,944.456 | 22,177.173 | 22,122.072 | 23,735.276 | 7,199.763 | 7,978.871 | 7,667.727 | 8,520.77 | 8,387.66 | 8,268.785 | 4,602.175 | 3,960.686 | 4,028.352 | 4,069.079 | 3,988.813 | 3,281.58 | 2,741.08 | 2,931.542 | 2,998.762 | 8,176.682 | 5,485.139 | 3,612.477 | 3,463.662 | 2,647.459 | 2,996.971 | 3,024.265 | 4,132.242 | 7,129.981 | 5,052.312 | 3,677.319 | 3,568.557 | 121,593.204 | 117,784.165 | 170,959.569 | 105,096.854 | 125,301.077 | 132,181.043 | 103,295.208 | 118,953.048 | 4,505.46 | 693.574 | 2,691.697 | 1,256.514 | 3,386.831 | 5,837.401 | 2,784.885 | 1,918.16 | 5,614.251 | 5,072.423 | 5,584.131 | 3,457.443 |
Overige niet-vlottende activa
| 379,449.715 | 333,052.773 | 83,181.611 | 52,862.415 | 70,805.088 | 243,485.629 | 342,490.091 | 408,192.087 | 277,512.225 | 332,635.509 | 450,924.261 | 471,377.179 | 494,582.068 | 452,127.212 | 368,233.218 | 327,752.514 | 268,642.715 | 370,364.216 | 370,776.737 | 301,369.207 | 257,070.625 | 231,894.465 | 210,199.586 | 228,473.657 | 247,870.595 | 214,305.943 | 202,245.518 | 194,125.404 | 258,483.499 | 207,770.047 | 263,499.297 | 240,903.132 | 291,019.902 | 252,098.738 | 263,762.201 | 262,501.703 | 253,468.641 | 248,546.405 | 264,434.742 | 281,006.566 | 175,953.885 | 158,984.983 | 108,823.075 | 111,337.461 | 114,421.538 | 19,979.306 | 73,061.177 | 72,319.175 | 61,283.363 | 50,345.495 | 38,569.912 | 46,999.34 | 38,793.825 | 96,787.883 | 68,453.532 | 103,551.951 | 109,785.629 | 91,768.057 | 76,437.499 | 48,855.348 | 34,015.28 | 52,900.985 | 63,290.538 | 48,468.486 | 73,848.868 |
Totaal niet-vlottende activa
| 752,196.837 | 705,261.506 | 723,566.217 | 702,674.799 | 613,142.552 | 603,702.407 | 627,710.15 | 629,043.01 | 625,730.637 | 553,905.24 | 530,657.065 | 550,220.088 | 549,415.433 | 560,127.869 | 554,260.478 | 537,525.909 | 512,175.067 | 515,193.166 | 570,392.134 | 570,991.291 | 530,768.072 | 530,143.201 | 514,063.115 | 534,896.723 | 464,097.199 | 475,090.468 | 463,409.057 | 452,486.417 | 451,993.912 | 440,880.064 | 373,756.573 | 450,135.357 | 462,123.717 | 456,783.86 | 446,161.124 | 431,527.354 | 418,417.709 | 399,111.398 | 424,197.07 | 417,685.421 | 404,766.21 | 400,627.15 | 403,605.973 | 395,643.425 | 403,510.156 | 396,586.288 | 448,302.242 | 443,625.953 | 434,592.248 | 432,208.354 | 394,845.68 | 399,492.316 | 385,258.537 | 341,459.858 | 329,627.159 | 327,129.288 | 326,982.925 | 313,555.864 | 368,583.549 | 340,444.239 | 331,377.755 | 335,474.193 | 493,173.123 | 490,331.282 | 489,367.228 |
Totaal activa
| 1,512,366.602 | 1,478,643.881 | 1,551,983.86 | 1,581,029.762 | 1,346,398.452 | 1,346,204.826 | 1,354,034.636 | 1,376,206.012 | 1,407,888.697 | 1,343,111.756 | 1,369,930.868 | 1,434,858.21 | 1,462,149.708 | 1,366,533.422 | 1,303,585.867 | 1,227,645.381 | 1,170,411.148 | 1,208,986.538 | 1,191,005.453 | 1,160,536.454 | 1,247,762.888 | 1,212,329.665 | 1,104,682.488 | 1,072,685.226 | 957,646.531 | 933,374.931 | 958,281.61 | 986,062.519 | 1,092,031.606 | 966,274.674 | 916,647.506 | 822,952.822 | 894,153.403 | 864,917.844 | 917,498.016 | 897,820.877 | 934,369.946 | 898,598.759 | 860,269.786 | 905,133.732 | 798,563.4 | 773,632.255 | 778,429.855 | 811,900.603 | 804,265.037 | 811,236.483 | 810,223.697 | 834,198.669 | 827,393.202 | 770,105.321 | 816,118.09 | 760,292.356 | 700,601.541 | 625,636.648 | 665,614.967 | 624,136.399 | 666,490.342 | 607,154.003 | 556,650.822 | 548,152.896 | 538,487.981 | 533,137.11 | 770,500.966 | 765,279.198 | 753,772.162 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 15,913.804 | 24,098.797 | 18,796.025 | 26,717.348 | 19,273.405 | 14,717.4 | 19,077.878 | 15,910.91 | 22,622.944 | 18,138.869 | 20,397.421 | 72,990.837 | 87,454.617 | 67,076.35 | 72,497.742 | 59,936.81 | 71,044.17 | 52,688.392 | 59,484.557 | 56,181.936 | 51,533.456 | 57,818.621 | 62,420.587 | 59,021.898 | 61,523.566 | 42,614.26 | 54,376.573 | 34,942.491 | 73,940.054 | 53,218.293 | 19,062.399 | 23,089.064 | 58,968.304 | 20,151.917 | 31,469.541 | 19,213.443 | 31,187.431 | 20,703.321 | 30,850.287 | 25,967.865 | 30,920.232 | 29,990.537 | 33,983.646 | 34,341.243 | 34,581.765 | 28,871.809 | 42,659.231 | 39,481.28 | 28,265.187 | 42,423.58 | 29,705.708 | 34,089.009 | 28,352.819 | 31,570.753 | 31,218.525 | 29,150.244 | 28,700.558 | 28,122.214 | 28,153.145 | 24,026.287 | 23,410.555 | 31,586.517 | 36,725.465 | 35,282.675 | 31,309.907 |
Kortlopende schulden
| 122,354.494 | 122,146.749 | 132,283.974 | 182,159.3 | 133,543.181 | 133,443.75 | 56,446.673 | 93,806.299 | 95,558.851 | 64,181.232 | 109,241.854 | 112,727.316 | 105,279.141 | 78,147.636 | -200,742.577 | 34,305.359 | 3,403.99 | 91,651.459 | 118,064.976 | 94,696.209 | 138,223.189 | 75,537.926 | 138,446.816 | 127,995.835 | -96,136.682 | 6,149.01 | 16,227.67 | 6,330.042 | 70,074.289 | 110,319.146 | 105,280.82 | 120,131.866 | 69,647.02 | -20,578.625 | 94,598.464 | 76,221.552 | 41,784.64 | 46,062.8 | 40,464.81 | 104,386.522 | 104,186.738 | 92,654.789 | 93,750.401 | 68,866.611 | 22,688.95 | -52,204.519 | 43,544.888 | 85,120.788 | 53,587.15 | 108,038.283 | 110,092.072 | 86,044.346 | 37,644.8 | 44,195.4 | 46,838.61 | 29,400.8 | 50,906.2 | 11,562.3 | 12,393.9 | 0 | 0 | 2,814.149 | 0 | 0 | 19,996.086 |
Belastingschulden
| 1,569.109 | 3,918.585 | 4,317.856 | 16,222.331 | 15,491.079 | 7,899.034 | 12,762.914 | 7,258.564 | 8,536.399 | 6,585.329 | 18,599.1 | 16,077.797 | 32,890.099 | 30,286.021 | 19,969.666 | 9,394.366 | 3,394.193 | 3,179.618 | 2,275.036 | 1,089.348 | 514.306 | 1,684.982 | 1,100.232 | 799.179 | 249.025 | 611.46 | 328.044 | 896.862 | 765.583 | 104.369 | 77.942 | 0.286 | 0.286 | 0 | 0 | 1,600.868 | 3,578.369 | 5,780.824 | 20.782 | 0 | 0 | 0 | 0 | 2,705.995 | 5,960.553 | 1,951.345 | 3,684.097 | 5,306.543 | 8,734.376 | 10,985.276 | 21,023.263 | 12,906.21 | 4,230.213 | 0 | 0 | 1,954.503 | 0 | 0 | 107.801 | 2,993.631 | 774.126 | 2,137.313 | 1,923.908 | 7,102.03 | 5,962.027 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 108,912.951 | 69,547.843 | 187,881.312 | 173,182.667 | 33,062.489 | 12,740.308 | 104,527.214 | 99,227.139 | 90,228.007 | 143,772.438 | 207,025.347 | 204,675.685 | 182,374.6 | 172,385.999 | 157,464.364 | 108,697.607 | 110,681.445 | 188,494.125 | 169,122.984 | 164,126.91 | 138,227.204 | 122,402.872 | 611.46 | 148,992.082 | 187,335.361 | 216,035.134 | 104.369 | 77.942 | 0.286 | 98,002.04 | 103,235.136 | 0 | 1,600.868 | 160,473.743 | 5,780.824 | 20.782 | 106,321.845 | 117,438.7 | 0 | 0 | 2,705.995 | 120,771.838 | 105,859.119 | 3,684.097 | 108,479.769 | 126,240.436 | 95,173.768 | 115,259.001 | 12,906.21 | 4,230.213 | 26,825.885 | 0 | 24,846.825 | 0 | 22,283.652 | 107.801 | 0 | 0 | 22,708.496 | 0 | 0 | 41,281.291 |
Overige kortlopende verplichtingen
| 196,058.01 | 195,373.234 | 276,493.577 | 242,926.609 | 194,498.494 | -7,899.034 | 160,419.752 | 136,232.583 | 166,559.522 | 137,914.256 | 119,644.397 | 169,384.322 | 146,070.068 | -30,286.021 | -19,969.665 | -9,394.366 | 163,533.137 | 154,284.745 | 9,425.265 | -1,089.347 | 202,768.877 | 167,438.002 | -1,100.232 | 146,112.149 | -249.025 | 152,679.468 | 148,664.037 | 217,100.494 | 215,269.551 | 185,023.077 | 180,176.473 | 78,057.209 | 98,001.754 | 0.001 | 123,156.272 | 123,098.52 | 156,895.374 | 114,524.697 | 104,662.203 | 106,321.844 | 117,438.7 | 109,861.717 | 97,875.66 | 93,902.366 | 114,811.285 | -1,951.344 | 102,678.38 | 103,173.225 | 117,506.059 | 84,188.491 | 94,235.737 | 79,442.123 | 56,790.04 | 26,825.884 | 47,790.512 | 22,892.321 | 34,405.516 | 22,283.653 | 23,438.377 | 27,467.895 | 27,038.509 | 20,571.181 | 43,812.303 | 43,877.595 | 35,319.263 |
Totaal kortlopende verplichtingen
| 335,895.417 | 345,537.365 | 431,891.432 | 468,025.588 | 362,806.159 | 336,042.463 | 248,707.216 | 286,270.844 | 306,018.025 | 331,346.9 | 367,109.911 | 461,408.28 | 515,466.364 | 352,249.333 | 281,106.535 | 276,616.769 | 246,834.158 | 301,804.215 | 297,947.44 | 261,559.591 | 393,039.828 | 302,479.531 | 364,994.313 | 333,929.061 | 210,192.628 | 202,054.198 | 219,596.324 | 259,269.889 | 360,049.477 | 348,873.623 | 304,753.518 | 221,278.997 | 226,617.364 | 206,043.565 | 249,224.277 | 223,336.119 | 233,445.814 | 198,633.29 | 176,039.646 | 236,676.231 | 252,545.67 | 232,507.043 | 225,609.707 | 205,228.205 | 178,042.553 | 188,385.529 | 192,566.596 | 233,081.836 | 208,092.772 | 245,635.63 | 255,056.78 | 212,481.688 | 127,017.872 | 102,592.037 | 125,847.647 | 83,397.868 | 114,012.274 | 61,968.167 | 64,093.223 | 54,487.813 | 51,223.19 | 57,109.16 | 82,461.676 | 86,262.3 | 92,587.283 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 250,576.563 | 249,532.489 | 207,812.291 | 206,892.296 | 80,685.234 | 81,055.876 | 161,084.844 | 160,314.909 | 161,008.155 | 161,241.734 | 191,622.592 | 191,690.915 | 192,096.294 | 222,686.518 | 293,285.124 | 293,784.309 | 294,435.323 | 296,162.035 | 184,764.193 | 185,137.054 | 185,847.991 | 252,651.639 | 103,306.825 | 104,098.55 | 159,796.303 | 159,887.64 | 159,862.509 | 159,837.818 | 159,813.561 | 60,181.827 | 59,919.387 | 59,912.169 | 119,846.301 | 119,826.798 | 119,807.406 | 119,788.333 | 119,769.367 | 119,750.301 | 119,731.343 | 119,712.697 | 0 | 0 | 0 | 49,921.882 | 49,903.36 | 49,884.616 | 49,866.065 | 49,847.899 | 50,058.111 | 273.6 | 305.24 | 305.24 | 50,213.501 | 50,174.732 | 50,155.485 | 50,136.673 | 50,099.717 | 50,081.37 | 305.24 | 305.24 | 305.24 | 305.24 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 6,170.408 | 6,199.474 | 0 | 3,413.428 | 3,413.428 | 4,449.518 | 38,287.161 | 37,908.47 | 37,918.608 | 19,341.046 | 19,396.607 | 19,554.103 | 19,806.888 | 55,774.205 | 55,779.205 | 45,959.385 | 48,541.642 | 37,839.984 | 65,712.645 | 65,712.644 | 1,785.555 | 1,735.555 | 1,735.555 | 1,735.555 | 1,735.555 | 0 | 0 | 0 | 2,819.477 | 0 | 0 | 0 | 3,883.024 | 0 | 0 | 11,176.155 | 9,650.639 | 5,496.383 | 0 | 0 | 0 | 0 | 0 | 0 | 2,593.225 | 6,927.453 | 0 | 6,169.8 | 4,581.264 | 0 | 14,021.086 | 0 | 13,037.483 | 0 | 0 | 22,849.427 | 39,318.251 | 40,500.446 | 0 | 32,688.671 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 11,399.062 | 3,190.644 | 0 | 9,409.183 | 12,691.278 | 23,635.677 | 20,477.21 | 26,771.045 | 27,423.1 | 12,692.245 | 6,920.178 | 8,058.276 | 7,685.66 | 6,252.19 | 4,587.56 | 4,131.653 | 3,318.238 | 2,467.432 | 9,207.203 | 10,042.567 | 8,565.167 | 5,993.965 | 3,285.995 | 2,920.071 | 9,371.36 | 6,081.915 | 8,625.72 | 5,788.724 | 6,356.813 | 3,795.251 | 4,569.328 | 1,920.267 | 3,032.002 | 51.111 | 0 | 61.685 | 3,276.437 | 2,986.485 | 4,264.94 | 830.424 | 1,145.693 | 511.924 | 2,218.253 | 2,601.208 | 3,768.952 | 3,072.876 | 2,791.924 | 2,540.837 | 3,172.619 | 365.462 | 6,229.749 | 9,270.57 | 10,258.966 | 7,710.18 | 7,332.604 | 7,805.112 | 6,912.312 | 6,671.422 | 6,397.015 | 7,786.451 | 6,011.819 | 5,977.05 | 15,225.872 | 15,301.413 | 15,866.15 |
Overige niet-vlottende verplichtingen
| 1,890.532 | 3,603.908 | 19,423.952 | 6,732.349 | 5,680.914 | 2,269.136 | 2,059.051 | 67,186.405 | 2,244.264 | 6,591.386 | 31,423.689 | 34,388.015 | 5,497.144 | 74,197.475 | 70,923.802 | 11,901.464 | 62,170.097 | 53,736.859 | 13,697.054 | 13,686.79 | 21,757.039 | 11,015.744 | 11,173.371 | 15,098.675 | 8,068.478 | 11,752.462 | 12,981.068 | 10,078.183 | 6,356.813 | 9,996.373 | 8,853.333 | 7,042.874 | 3,883.024 | 14,839.431 | 14,935.86 | 11,237.839 | 12,927.076 | 8,482.867 | 9,658.24 | 5,678.156 | 5,739.795 | 3,055.149 | 2,543.225 | 5,948.006 | 2,593.225 | 0 | 8,460.36 | 0.001 | 0 | 17,146.236 | 14,021.085 | 13,127.326 | 0.001 | 13,950.842 | 18,820.833 | 0.001 | 0.001 | 40,500.445 | 47,624.196 | 0.001 | 31,525.942 | 34,789.652 | 33,885.14 | 31,878.945 | 34,853.016 |
Totaal niet-vlottende verplichtingen
| 270,036.565 | 262,526.516 | 227,236.243 | 226,447.256 | 102,470.854 | 111,410.207 | 221,908.266 | 227,501.314 | 228,594.127 | 199,866.411 | 223,046.28 | 226,078.93 | 225,085.986 | 296,883.993 | 364,208.926 | 355,776.811 | 356,605.42 | 349,898.894 | 273,381.095 | 274,579.055 | 207,605.03 | 271,396.903 | 119,501.746 | 119,197.225 | 178,971.696 | 171,640.102 | 172,843.577 | 169,916.001 | 168,989.852 | 70,178.2 | 68,772.72 | 66,955.043 | 126,761.327 | 134,666.229 | 134,743.266 | 131,026.172 | 132,696.443 | 128,233.168 | 129,389.583 | 126,221.278 | 5,739.795 | 3,055.149 | 4,761.478 | 55,869.888 | 56,265.536 | 59,884.947 | 61,118.349 | 58,558.537 | 57,811.994 | 17,785.298 | 20,556.074 | 22,703.136 | 73,509.951 | 71,835.754 | 76,308.922 | 80,791.213 | 96,330.281 | 97,253.237 | 54,326.451 | 40,780.363 | 37,843.001 | 41,071.942 | 49,111.012 | 47,180.358 | 50,719.166 |
Totaal passiva
| 605,931.982 | 608,063.881 | 659,127.675 | 694,472.844 | 465,277.013 | 447,452.67 | 470,615.482 | 513,772.158 | 534,612.152 | 531,213.31 | 590,156.191 | 687,487.209 | 740,552.349 | 649,133.326 | 645,315.461 | 632,393.581 | 603,439.578 | 651,703.109 | 571,328.536 | 536,138.646 | 600,644.859 | 573,876.434 | 484,496.059 | 453,126.286 | 389,164.324 | 373,694.3 | 392,439.901 | 429,185.89 | 529,039.328 | 419,051.823 | 373,526.238 | 288,234.04 | 353,378.691 | 340,709.794 | 383,967.543 | 354,362.291 | 366,142.256 | 326,866.458 | 305,429.229 | 362,897.508 | 258,285.465 | 235,562.192 | 230,371.186 | 261,098.093 | 234,308.09 | 248,270.475 | 253,684.944 | 291,640.372 | 265,904.766 | 263,420.928 | 275,612.855 | 235,184.825 | 200,527.823 | 174,427.791 | 202,156.569 | 164,189.081 | 210,342.556 | 159,221.404 | 118,419.673 | 95,268.176 | 89,066.191 | 98,181.102 | 131,572.688 | 133,442.657 | 143,306.449 |
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
| 92,756.19 | 92,756.19 | 92,756.19 | 92,756.19 | 92,756.19 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 91,262.91 | 130,375.585 | 130,375.585 | 130,375.585 |
Ingehouden winsten
| 122,519.607 | 657,092.49 | 108,210.382 | 102,524.039 | 112,337.899 | 675,625.384 | 660,956.589 | 640,349.157 | 651,612.68 | 607,351.762 | 576,783.38 | 526,577.619 | 502,343.348 | 501,088.584 | 444,409.823 | 383,653.555 | 356,537.229 | 320,849.048 | 383,234.937 | 383,985.763 | 403,915.82 | 401,310.115 | 384,378.157 | 384,891.774 | 390,459.226 | 407,920.038 | 414,378.44 | 405,693.11 | 411,578.207 | 395,891.513 | 398,613.179 | 390,476.593 | 396,138.814 | 372,371.058 | 381,013.233 | 387,732.262 | 411,882.37 | 414,742.544 | 397,999.824 | 384,391.827 | 386,070.64 | 379,446.854 | 389,441.665 | 392,284.58 | 407,544.904 | 399,977.937 | 393,092.647 | 378,245.341 | 395,829.914 | 357,502.53 | 391,197.776 | 375,834.836 | 350,839.219 | 302,026.994 | 314,276.535 | 310,765.455 | 306,965.923 | 298,750.736 | 289,049.286 | 426,477.287 | 423,014.356 | 408,548.574 | 420,177.912 | 411,093.9 | 387,884.279 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 575,646.833 | 575,463.787 | 560,093.455 | 560,600.582 | 560,616.758 | 560,855.735 | 448,951.66 | 449,315.141 | 449,021.04 | 449,037.335 | 350,438.816 | 350,490.108 | 350,400.927 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 688,943.93 | 118,450.54 | 113,670.702 | 113,171.736 | 668,004.139 | 71,636.03 | 71,636.03 | 71,648.587 | 78,035.909 | 57,037.332 | 63,494.034 | 57,037.332 | 57,037.332 | 57,037.332 | 57,037.332 | 63,536.444 | 52,883.229 | 57,001.772 | 56,132.344 | 54,905.886 | 52,019.531 | 52,019.531 | 52,019.531 | 52,009.706 | 52,009.706 | 52,009.706 | 52,009.706 | 52,009.706 | 52,009.706 | 53,160.861 | 52,009.706 | 52,009.706 | 52,009.706 | 58,194.334 | 61,159.807 | 61,634.089 | 62,289.311 | 62,289.311 | 62,289.311 | 62,289.311 | 62,566.651 | 67,209.976 | 67,170.048 | 67,158.673 | 57,918.953 | 57,918.953 | 57,967.472 | 57,970.478 | 57,959.305 | 57,918.953 | 58,044.549 | 58,009.785 | 57,971.589 | 57,918.953 | 57,918.953 | 57,918.953 | 57,918.953 | 57,918.953 | 57,918.953 | -64,855.476 | -64,855.476 | -64,855.476 | 88,374.781 | 90,367.055 | 92,205.848 |
Totaal eigen vermogen van aandeelhouders
| 904,219.727 | 868,299.22 | 890,284.107 | 883,915.753 | 878,858.246 | 844,791.468 | 830,138.849 | 809,782.952 | 820,911.5 | 762,402.807 | 731,540.325 | 681,350.86 | 657,187.169 | 655,983.696 | 599,215.756 | 538,452.908 | 511,323.229 | 503,061.35 | 563,917.108 | 562,980.592 | 580,406.331 | 571,036.913 | 554,009.309 | 554,437.681 | 559,957.48 | 551,198.504 | 557,901.184 | 549,211.817 | 555,387.598 | 540,315.284 | 543,043.469 | 534,642.969 | 540,701.452 | 524,111.885 | 533,435.95 | 543,369.298 | 568,139.561 | 571,623.041 | 554,740.473 | 542,139.25 | 540,204.684 | 537,983.966 | 547,967.004 | 550,706.163 | 556,712.086 | 549,179.522 | 542,323.029 | 527,478.729 | 545,052.128 | 506,684.393 | 540,505.235 | 525,107.531 | 500,073.718 | 451,208.857 | 463,458.398 | 459,947.318 | 456,147.786 | 447,932.599 | 438,231.149 | 452,884.721 | 449,421.79 | 434,956.008 | 638,928.278 | 631,836.54 | 610,465.712 |
Totaal eigen vermogen
| 906,434.62 | 870,580 | 892,856.185 | 886,556.918 | 881,121.438 | 898,752.157 | 883,419.153 | 862,433.854 | 873,276.545 | 811,898.445 | 779,774.677 | 747,371 | 721,597.359 | 717,400.095 | 658,270.406 | 595,251.801 | 566,971.57 | 557,283.43 | 619,676.917 | 624,397.808 | 647,118.029 | 638,453.231 | 620,186.429 | 619,558.94 | 568,482.207 | 559,680.631 | 565,841.709 | 556,876.628 | 562,992.278 | 547,222.852 | 543,121.268 | 534,718.782 | 540,774.712 | 524,208.05 | 533,530.472 | 543,458.586 | 568,227.689 | 571,732.301 | 554,840.557 | 542,236.224 | 540,277.935 | 538,070.063 | 548,058.669 | 550,802.511 | 569,956.948 | 562,966.008 | 556,538.752 | 542,558.297 | 561,488.436 | 506,684.393 | 540,505.235 | 525,107.531 | 500,073.718 | 451,208.857 | 463,458.398 | 459,947.318 | 456,147.786 | 447,932.599 | 438,231.149 | 452,884.721 | 449,421.79 | 434,956.008 | 638,928.278 | 631,836.54 | 610,465.712 |
Totaal passiva en aandeelhoudersvermogen
| 1,510,151.709 | 1,476,363.101 | 1,551,983.86 | 1,581,029.762 | 1,346,398.452 | 1,292,244.138 | 1,354,034.636 | 1,376,206.012 | 1,407,888.697 | 1,343,111.756 | 1,369,930.868 | 1,434,858.21 | 1,462,149.708 | 1,366,533.422 | 1,303,585.867 | 1,227,645.381 | 1,170,411.148 | 1,208,986.538 | 1,191,005.453 | 1,160,536.454 | 1,247,762.888 | 1,212,329.665 | 1,104,682.488 | 1,072,685.226 | 957,646.531 | 933,374.931 | 958,281.61 | 986,062.518 | 1,092,031.606 | 966,274.675 | 916,647.506 | 822,952.822 | 894,153.403 | 864,917.844 | 917,498.015 | 897,820.877 | 934,369.946 | 898,598.759 | 860,269.786 | 905,133.732 | 798,563.4 | 773,632.255 | 778,429.855 | 811,900.604 | 804,265.037 | 811,236.483 | 810,223.697 | 834,198.669 | 827,393.202 | 770,105.321 | 816,118.09 | 760,292.356 | 700,601.541 | 625,636.648 | 665,614.967 | 624,136.399 | 666,490.342 | 607,154.003 | 556,650.822 | 548,152.897 | 538,487.981 | 533,137.11 | 770,500.966 | 765,279.198 | 753,772.161 |