SHINSEGAE Information & Communication Co., LTD
KRX:035510.KS
9920 (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 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 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 78,693.129 | 96,926.198 | 114,277.505 | 85,733.813 | 56,360.676 | 71,505.085 | 108,129.025 | 125,049.49 | 76,967.65 | 76,219.667 | 70,426.952 | 67,848.213 | 49,129.413 | 42,195.573 | 46,670.494 | 37,169.428 | 37,992.527 | 48,920.551 | 34,996.679 | 26,615.635 | 16,675.708 | 18,479.911 | 28,663.292 | 27,745.398 | 24,840.837 | 35,677.825 | 28,624.967 | 22,298.629 | 23,844.846 | 14,958.26 | 30,952.189 | 27,705.412 | 23,405.177 | 23,344.026 | 16,871.059 | 19,207.52 | 30,309.161 | 26,452.038 | 20,717.51 | 30,437.699 | 17,130.86 | 18,508.848 | 24,019.86 | 16,427.488 | 23,425.046 | 21,725.962 | 11,293.797 | 21,260.003 | 21,347.018 | 17,904.477 | 16,488.893 | 34,811.098 | 44,131.748 | 25,537.839 | 43,797.125 | 35,880.419 | 26,448.046 | 58,368.584 | 58,411.054 | 38,610.655 | 23,680.656 | 28,523.146 | 30,762.158 | 54,398.995 | 55,080.611 | 15,732.172 | 4,433.866 | 19,047.009 | 7,966.694 | 10,980.889 |
Kortetermijnbeleggingen
| 1,362.039 | 3,254.755 | 14,036.7 | 34,660.494 | 58,556.863 | 46,798.578 | 15,657.092 | 6,671.035 | 1,438.688 | 404.143 | 284.183 | 353.631 | 306.631 | 258.583 | 277.565 | 10,000 | 20,000 | 21,974.975 | 36,925.278 | 35,000 | 50,605.708 | 75,600.139 | 85,000 | 100,000 | 65,000 | 50,000 | 50,709.03 | 55,000 | 50,000 | 50,529.555 | 55,000 | 50,000 | 50,000 | 55,000 | 65,000 | 75,000 | 76,325.78 | 70,000 | 80,000 | 70,000 | 75,000 | 70,000 | 70,800 | 72,112.762 | 65,800 | 57,065.056 | 69,935.249 | 55,076.268 | 50,017.288 | 40,200 | 40,200 | 20,000 | 10,000 | 20,076.919 | 15,117.033 | 11,951.91 | 34,871.763 | 26,675.516 | 21,526.936 | 24,165.063 | 39,382.524 | 26,214.854 | 25,000 | -4,295.209 | -1,660.209 | -1,665.209 | 38,945.03 | 0 | 22,798.055 | 18,798.055 |
Liquide middelen en kortetermijnbeleggingen
| 80,055.168 | 100,180.953 | 128,314.205 | 120,394.307 | 114,917.539 | 118,303.663 | 123,786.117 | 131,720.525 | 78,406.338 | 76,623.81 | 70,711.135 | 68,201.844 | 49,436.044 | 42,454.156 | 46,948.059 | 47,169.428 | 57,992.527 | 70,895.526 | 71,921.957 | 61,615.635 | 67,281.415 | 94,080.05 | 113,663.292 | 127,745.398 | 89,840.837 | 85,677.825 | 79,333.997 | 77,298.629 | 73,844.846 | 65,487.815 | 85,952.189 | 77,705.412 | 73,405.177 | 78,344.026 | 81,871.059 | 94,207.52 | 106,634.941 | 96,452.038 | 100,717.51 | 100,437.699 | 92,130.86 | 88,508.848 | 94,819.86 | 88,540.25 | 89,225.046 | 78,791.018 | 81,229.046 | 76,336.271 | 71,364.306 | 58,104.477 | 56,688.893 | 54,811.098 | 54,131.748 | 45,614.758 | 58,914.158 | 47,832.329 | 61,319.809 | 85,044.1 | 79,937.99 | 62,775.718 | 63,063.18 | 54,738 | 55,762.158 | 54,398.995 | 55,080.611 | 15,732.172 | 43,378.896 | 19,047.009 | 30,764.749 | 29,778.944 |
Nettovorderingen
| 72,547.362 | 71,283.309 | 95,298.848 | 75,427.636 | 79,344.286 | 68,211.275 | 117,844.085 | 94,581.184 | 93,233.413 | 75,196.578 | 88,869.145 | 83,311.377 | 76,957.043 | 70,819.68 | 81,357.083 | 68,273.862 | 63,975.113 | 78,254.062 | 92,453.53 | 120,561.543 | 93,265.233 | 77,842.899 | 99,455.806 | 73,126.333 | 87,831.666 | 51,588.65 | 59,284.29 | 54,491.858 | 52,096.147 | 64,050.991 | 51,677.332 | 54,975.574 | 52,386.527 | 48,313.343 | 44,673.164 | 40,288.401 | 37,676.866 | 39,165.503 | 41,901.906 | 36,580.603 | 35,337.504 | 32,984.268 | 36,932.263 | 29,683.146 | 35,431.991 | 40,290.63 | 41,427.941 | 38,584.528 | 37,270.062 | 35,568.46 | 51,313.537 | 47,273.272 | 45,918.851 | 0 | 66,913.142 | 56,387.178 | 47,186.237 | 74,534.478 | 50,145.03 | 51,762.705 | 43,471.335 | 50,924.562 | 53,222.16 | 46,225.306 | 0 | 38,762.025 | 0 | 37,553.601 | 38,382.615 | 55,355.262 |
Voorraad
| 25,747.163 | 27,580.76 | 25,273.893 | 34,213.83 | 40,035.255 | 52,953.987 | 38,715.692 | 26,436.208 | 24,342.499 | 21,355.648 | 19,047.213 | 16,320.095 | 17,544.279 | 19,496.328 | 18,395.551 | 19,739.45 | 23,190.84 | 24,615.837 | 18,139.722 | 17,595.376 | 15,110.788 | 13,466.698 | 15,058.428 | 10,056.372 | 6,063.413 | 8,539.277 | 8,513.214 | 4,909.882 | 4,384.377 | 3,988.57 | 4,117.195 | 5,331.905 | 6,414.022 | 10,335.184 | 12,457.953 | 12,190.098 | 12,218.898 | 13,099.407 | 11,466.965 | 9,952.432 | 12,481.187 | 11,177.835 | 10,270.203 | 8,523.427 | 8,202.993 | 9,759.752 | 11,404.481 | 14,001.477 | 17,445.568 | 16,868.872 | 13,646.791 | 11,260.231 | 13,494.096 | 16,614.986 | 14,779.682 | 11,952.949 | 7,283.524 | 5,586.729 | 8,769.851 | 9,158.304 | 7,808.469 | 7,739.031 | 6,047.106 | 4,451.503 | 4,395.629 | 4,056.851 | 4,548.987 | 3,809.319 | 4,387.436 | 3,664.047 |
Overige vlottende activa
| 7,705.745 | 7,562.742 | 675.108 | 7,728.793 | 10,249.075 | 11,062.039 | 522.532 | 7,818.922 | 8,257.364 | 9,790.82 | 58.506 | 10,256.346 | 10,738.667 | 42.832 | 46.776 | 57.555 | 51.472 | 3.001 | 80.94 | 637.709 | 22.402 | 3 | 9.77 | 8.475 | 45.101 | 39.697 | -0.001 | 2.305 | 1.404 | 0.506 | 0.915 | 2.049 | 0.401 | 0.399 | 0.399 | 0.515 | 0.815 | 0.815 | 0.875 | 782.493 | 1.165 | 63.679 | 2.265 | 34,030.578 | 0.002 | 0.039 | -0 | -0.001 | 0.189 | 5.401 | -0.001 | 1.752 | 1.265 | 51,354.694 | -0.001 | 10,000.683 | -0.001 | -0.001 | 0.001 | 0.001 | 0.001 | 0.001 | -0.001 | -0.002 | 40,349.27 | 33,999.999 | 47,673.444 | 24,798.055 | -0.001 | -0.002 |
Totaal vlottende activa
| 186,055.438 | 206,607.765 | 249,562.054 | 237,764.566 | 244,546.155 | 250,530.963 | 280,868.426 | 260,556.84 | 204,239.614 | 182,966.856 | 178,685.999 | 178,089.661 | 154,676.034 | 132,812.995 | 146,747.47 | 135,240.294 | 145,209.952 | 173,768.425 | 182,596.149 | 200,410.263 | 175,679.839 | 185,392.647 | 228,187.296 | 210,936.578 | 183,781.017 | 145,845.449 | 147,131.501 | 136,702.674 | 130,326.774 | 133,527.882 | 141,747.632 | 138,014.94 | 132,206.127 | 136,992.952 | 139,002.575 | 146,686.534 | 156,531.52 | 148,717.763 | 154,087.256 | 147,753.227 | 139,950.716 | 132,734.63 | 142,024.592 | 131,094.255 | 132,860.032 | 128,841.439 | 134,061.468 | 128,922.275 | 126,080.125 | 110,547.21 | 121,649.22 | 113,346.353 | 113,545.96 | 113,584.438 | 140,606.981 | 126,173.139 | 115,789.569 | 165,165.306 | 138,852.872 | 123,696.728 | 114,342.985 | 113,401.594 | 115,031.423 | 105,075.802 | 99,825.51 | 92,551.047 | 95,601.327 | 85,207.984 | 73,534.799 | 88,798.251 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 150,630.021 | 138,615.004 | 146,250.83 | 138,301.937 | 129,128.544 | 126,527.383 | 122,570.275 | 121,066.817 | 112,558.204 | 112,199.914 | 109,998.924 | 105,276.964 | 102,325.547 | 101,070.631 | 102,295.19 | 102,927.172 | 92,223.326 | 96,208.897 | 95,378.549 | 95,500.55 | 93,217.508 | 82,019.709 | 68,084.308 | 54,693.609 | 51,238.503 | 53,656.342 | 55,681.134 | 56,087.95 | 56,620.512 | 48,132.693 | 49,993.976 | 50,287.208 | 50,262.434 | 47,926.08 | 46,093.559 | 42,930.745 | 37,188.692 | 33,417.156 | 33,480.954 | 32,170.223 | 31,624.924 | 31,793.839 | 32,197.309 | 34,285.692 | 32,901.574 | 32,856.045 | 32,906.88 | 32,918.136 | 32,924.839 | 32,125.231 | 32,675.958 | 30,869.314 | 31,609.283 | 31,332.978 | 42,376.034 | 41,723.124 | 40,669.829 | 41,001.778 | 43,634.851 | 43,813.024 | 43,439.2 | 43,443.675 | 44,201.191 | 44,832.548 | 45,175.285 | 45,368.39 | 45,748.578 | 45,728.475 | 45,092.163 | 41,986.207 |
Goodwill
| 13,464.004 | 13,464.004 | 13,464.004 | 10,771.203 | 10,771.203 | 10,771.203 | 10,771.203 | 10,506.9 | 15,787.577 | 15,760.603 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 44,677.001 | 41,438.01 | 26,912.088 | 24,129.475 | 25,490.062 | 21,927.496 | 18,203.985 | 18,112.519 | 14,355.105 | 12,563.7 | 13,400.362 | 13,849.387 | 13,408.668 | 13,144.648 | 7,421.594 | 5,702.611 | 5,779.13 | 7,094.95 | 6,351.512 | 6,440.726 | 6,690.904 | 6,365.74 | 4,590.202 | 4,529.613 | 4,615.885 | 3,970.787 | 3,919.59 | 4,017.682 | 4,058.333 | 1,971.457 | 3,504.246 | 3,346.316 | 3,333.099 | 3,367.123 | 3,325.328 | 3,348.864 | 3,396.234 | 3,497.842 | 3,607.349 | 3,708.304 | 3,586.863 | 3,607.222 | 2,205.792 | 2,619.301 | 2,534.177 | 2,451.372 | 2,578.506 | 2,492.023 | 2,250.372 | 2,160.563 | 2,346.696 | 2,170.412 | 1,991.205 | 1,936.569 | 923.971 | 623.959 | 398.591 | 411.638 | 534.92 | 588.246 | 654.852 | 729.051 | 837.774 | 904.096 | 1,023.885 | 1,152.933 | 1,283.667 | 1,411.111 | 1,435.121 | 1,553.826 |
Goodwill en immateriële activa
| 13,464.004 | 13,464.004 | 40,376.092 | 34,900.678 | 36,261.265 | 32,698.699 | 28,975.188 | 28,619.419 | 30,142.682 | 28,324.303 | 13,400.362 | 13,849.387 | 13,408.668 | 13,144.648 | 7,421.594 | 5,702.611 | 5,779.13 | 7,094.95 | 6,351.512 | 6,440.726 | 6,690.904 | 6,365.74 | 4,590.202 | 4,529.613 | 4,615.885 | 3,970.787 | 3,919.59 | 4,017.682 | 4,058.333 | 1,971.457 | 3,504.246 | 3,346.316 | 3,333.099 | 3,367.123 | 3,325.328 | 3,348.864 | 3,396.234 | 3,497.842 | 3,607.349 | 3,708.304 | 3,586.863 | 3,607.222 | 2,205.792 | 2,619.301 | 2,534.177 | 2,451.372 | 2,578.506 | 2,492.023 | 2,250.372 | 2,160.563 | 2,346.696 | 2,170.412 | 1,991.205 | 1,936.569 | 923.971 | 623.959 | 398.591 | 411.638 | 534.92 | 588.246 | 654.852 | 729.051 | 837.774 | 904.096 | 1,023.885 | 1,152.933 | 1,283.667 | 1,411.111 | 1,435.121 | 1,553.826 |
Langetermijnbeleggingen
| 77,447.561 | 62,410.072 | 17,898.292 | 2,496.067 | -21,432.922 | -9,439.994 | 21,015.433 | 26,420.6 | 31,750.463 | 32,457.861 | 46,286.975 | 33,586.196 | 29,817.186 | 27,601.372 | 25,603.591 | 10,743.067 | -1,569.772 | -15,783.962 | -32,851.874 | -31,780.36 | -47,746.95 | -73,757.84 | -83,553.407 | -98,608.136 | -63,345.404 | -48,526.664 | -49,657.952 | -48,596.694 | -42,745.754 | -42,043.861 | -47,996.486 | -42,665.504 | -41,231.32 | -44,224.067 | -55,558.845 | -63,795.158 | -69,116.474 | -57,841.012 | -73,208.915 | -63,020.674 | -68,098.863 | -63,177.133 | -63,812.309 | -65,009.063 | -58,822.451 | -49,742.961 | -64,098.632 | -49,228.922 | -44,386.914 | -29,969.675 | -30,050.991 | -10,042.162 | -179.458 | -10,398.321 | -5,525.853 | -6,682.796 | -29,617.979 | -21,331.704 | -16,205.482 | -17,007.624 | -34,117.401 | -13,216.812 | -16,035.133 | 4,416.526 | 1,784.026 | 1,789.026 | -38,821.213 | 0 | -22,674.238 | -18,674.238 |
Belastingvorderingen
| 1,949.881 | 1,383.901 | 1,261.581 | 109.921 | 109.921 | 127.19 | 127.189 | 89.515 | 89.515 | -32,457.861 | 5,762.682 | 1,325.863 | 1,325.863 | 1,200.447 | 946.013 | 1,311.512 | 1,268.73 | 1,133.734 | 1,133.697 | 836.498 | 622.951 | 663.532 | 697.243 | 366.97 | 358.214 | 351.491 | 355.22 | 507.631 | 437.307 | 395.947 | 404.432 | 411.982 | 463.295 | 516.827 | 455.715 | 161.765 | 137.913 | 206.054 | 281.954 | 210.202 | 222.135 | 464.235 | 422.937 | 83,449.831 | 77,871.517 | 68,226.784 | 75.304 | 352.764 | 395.267 | 377.34 | 377.34 | 778.927 | 778.907 | 758.394 | 343.783 | 216.263 | 216.263 | 362.844 | 360.742 | 731.875 | 631.329 | 1,089.186 | 1,044.416 | 1,533.664 | 1,533.664 | 1,380.771 | 1,517.009 | 535.338 | 549.948 | 451.548 |
Overige niet-vlottende activa
| 48,752.538 | 46,722.98 | 21,212.648 | 44,201.487 | 69,468.251 | 58,580.13 | 29,377.568 | 7,442.641 | 3,571.008 | 36,643.358 | -0 | 378.6 | 339.711 | 299.901 | 652.339 | 12,123.184 | 20,236.622 | 21,981.15 | 37,146.51 | 37,344.008 | 52,900.712 | 77,929.732 | 87,755.84 | 101,893.802 | 67,168.289 | 68,475.298 | 69,578.064 | 72,876.355 | 68,018.558 | 68,716.378 | 73,203.756 | 68,549.07 | 68,755.585 | 73,683.065 | 83,953.949 | 94,263.65 | 88,640.288 | 80,658.047 | 90,640.047 | 80,667.645 | 85,486.48 | 81,001.867 | 81,801.867 | 627.104 | 0.001 | 2,705.314 | 84,572.291 | 70,115.362 | 65,061.384 | 55,433.296 | 55,773.296 | 35,456.501 | 23,852.029 | 34,359.351 | 18,520.947 | 15,557.67 | 38,882.84 | 30,218.933 | 24,883.289 | 28,074.416 | 44,300.669 | 31,576.855 | 29,662.002 | 0.001 | 0.001 | 0.001 | 40,586.24 | 1,816.449 | 24,281.688 | 20,281.688 |
Totaal niet-vlottende activa
| 292,244.005 | 262,595.96 | 226,999.443 | 220,010.091 | 213,535.059 | 208,493.408 | 202,065.654 | 183,638.992 | 178,111.872 | 177,167.575 | 175,448.943 | 154,417.009 | 147,216.975 | 143,316.999 | 136,918.727 | 132,807.547 | 117,938.036 | 110,634.769 | 107,158.394 | 108,341.421 | 105,685.126 | 93,220.873 | 77,574.186 | 62,875.858 | 60,035.487 | 77,927.254 | 79,876.057 | 84,892.924 | 86,388.956 | 77,172.614 | 79,109.923 | 79,929.072 | 81,583.093 | 81,269.028 | 78,269.705 | 76,909.866 | 60,246.653 | 59,938.087 | 54,801.389 | 53,735.7 | 52,821.539 | 53,690.03 | 52,815.597 | 55,972.865 | 54,484.818 | 56,496.554 | 56,034.348 | 56,649.363 | 56,244.948 | 60,126.755 | 61,122.297 | 59,232.992 | 58,051.966 | 57,988.971 | 56,638.882 | 51,438.22 | 50,549.544 | 50,663.489 | 53,208.32 | 56,199.937 | 54,908.649 | 63,621.955 | 59,710.25 | 51,686.835 | 49,516.861 | 49,691.121 | 50,314.281 | 49,491.373 | 48,684.682 | 45,599.031 |
Totaal activa
| 478,299.443 | 469,203.725 | 476,561.498 | 457,774.656 | 458,081.214 | 459,024.371 | 482,934.08 | 444,195.832 | 382,351.486 | 360,134.43 | 354,134.942 | 332,506.671 | 301,893.01 | 276,129.994 | 283,666.197 | 268,047.841 | 263,147.989 | 284,403.193 | 289,754.543 | 308,751.684 | 281,364.964 | 278,613.52 | 305,761.482 | 273,812.436 | 243,816.504 | 223,772.703 | 227,007.557 | 221,595.598 | 216,715.729 | 210,700.496 | 220,857.555 | 217,944.012 | 213,789.22 | 218,261.979 | 217,272.28 | 223,596.4 | 216,778.173 | 208,655.85 | 208,888.645 | 201,488.927 | 192,772.255 | 186,424.66 | 194,840.188 | 187,067.12 | 187,344.849 | 185,337.993 | 190,095.817 | 185,571.638 | 182,325.072 | 170,673.965 | 182,771.518 | 172,579.345 | 171,597.925 | 171,573.409 | 197,245.863 | 177,611.36 | 166,339.114 | 215,828.795 | 192,061.19 | 179,896.665 | 169,251.633 | 177,023.549 | 174,741.672 | 156,762.636 | 149,342.371 | 142,242.168 | 145,915.608 | 134,699.357 | 122,219.48 | 134,397.281 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 28,232.658 | 23,420.033 | 26,812.518 | 3,961.019 | 26,888.307 | 2,972.828 | 51,080.981 | 38,071.948 | 5,198.614 | 26,886.347 | 28,097.289 | 33,358.916 | 3,013.566 | 20,106.579 | 31,110.535 | 20,331.431 | 23,303.316 | 22,533.767 | 26,233.859 | 37,166.029 | 25,685.809 | 21,676.117 | 47,359.671 | 22,642.57 | 23,319.883 | 16,642.806 | 19,765.171 | 13,840.854 | 15,677.255 | 14,374.645 | 17,556.471 | 15,072.714 | 14,323.863 | 0 | 16,597.148 | 17,763.132 | 12,143.623 | 11,772.48 | 16,725.289 | 10,768.191 | 10,435.779 | 9,955.214 | 18,633.977 | 9,332.002 | 12,357.962 | 12,564.171 | 20,371.822 | 16,100.119 | 22,557.081 | 19,010.851 | 28,206.935 | 22,398.251 | 24,534.38 | 29,507.193 | 46,255.349 | 34,344.554 | 27,621.845 | 30,431.977 | 32,708.767 | 25,556.909 | 21,282.637 | 23,953.228 | 27,400.381 | 23,761.327 | 19,632.43 | 19,558.448 | 28,018.405 | 16,962.255 | 20,708.285 | 27,598.296 |
Kortlopende schulden
| 3,455.298 | 3,505.991 | 5,044.124 | 4,981.07 | 4,741.698 | 4,447.807 | 4,525.621 | 4,210.234 | 4,046.468 | 3,987.101 | 2,043.88 | 1,879.162 | 1,686.226 | 1,685.439 | 1,673.319 | 1,710.139 | 353.961 | 702.538 | 884.938 | 1,718.533 | 1,942.324 | 1,914.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,626.434 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 5,058.014 | 2,206.868 | 5,900.353 | 2,481.825 | 4,116.744 | 2,193.473 | 19,389.421 | 18,943.887 | 4,515.299 | 1,882.786 | 7,311.877 | 5,756.312 | 4,441.214 | 2,356.406 | 5,249.692 | 3,902.774 | 16,442.278 | 1,415.342 | 2,335.548 | 799.39 | 2,078.924 | 8,410.85 | 7,325.886 | 6,853.87 | 1,400.874 | 2,833.104 | 2,093.366 | 1,927.123 | 1,946.738 | 999.267 | 1,146.66 | 557.3 | 790.333 | 477.034 | 1,053.423 | 1,125.049 | 1,839.538 | 1,825.296 | 1,355.331 | 2,456.628 | 1,553.323 | 2,044.558 | 1,877.698 | 2,779.291 | 1,789.867 | 3,250.376 | 2,196.59 | 3,389.198 | 2,474.703 | 3,034.723 | 1,912.245 | 3,933.291 | 2,760.293 | 4,634.157 | 5,354.87 | 5,761.402 | 4,588.29 | 4,627.2 | 1,749.868 | 2,628.015 | 1,798.435 | 2,238.201 | 1,627.036 | 3,232.289 | 2,296.822 | 3,024.181 | 3,278.755 | 2,746.274 | 2,556.932 | 1,160.601 |
Uitgestelde opbrengsten
| 3,592.939 | 5,147.871 | 55,760.649 | 52,683.094 | 34,670.472 | 2,972.828 | 5,023.656 | 3,808.404 | 5,198.614 | 5,245.194 | 39,548.59 | 24,678.436 | 58,217.05 | 26,778.436 | 32,064.679 | 33,128.963 | 45,117.856 | 59,074.228 | 61,874.648 | 69,308.031 | 56,944.199 | 8,410.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,238.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 42,392.313 | 45,539.918 | 31.748 | 5,236.679 | 7,911.025 | 75,186.038 | 49,468.119 | 39,227.128 | 71,006.472 | 36,287.689 | 106.026 | 2,790.709 | 493.153 | 68.426 | 76.559 | 83.364 | 89.556 | -0 | 77.538 | 89.13 | 83.507 | 54,887.765 | 64,373.727 | 58,631.342 | 49,050.137 | 38,130.264 | 39,371.838 | 39,900.218 | 34,626.878 | 32,390.422 | 35,479.538 | 31,250.317 | 28,874.182 | 48,258.54 | 30,561.915 | 30,625.201 | 30,269.058 | 27,061.327 | 25,470.261 | 22,550.938 | 18,065.509 | 16,464.866 | 18,317.865 | 17,801.748 | 19,707.278 | 21,825.778 | 22,797.44 | 23,734.213 | 17,169.131 | 14,882.571 | 20,550.986 | 18,965.796 | 20,107.49 | 19,381.243 | 32,483.71 | 28,463.212 | 27,634.404 | 78,693.418 | 62,428.153 | 59,770.391 | 54,535.696 | 57,037.649 | 59,256.878 | 47,461.326 | 47,086.616 | 42,601.589 | 41,091.502 | 43,969.36 | 31,471.314 | 40,085.625 |
Totaal kortlopende verplichtingen
| 77,673.208 | 77,613.812 | 87,649.04 | 66,861.862 | 74,211.502 | 85,579.5 | 110,098.377 | 85,317.715 | 85,450.168 | 72,406.331 | 69,795.785 | 62,707.222 | 63,409.995 | 48,638.879 | 64,925.092 | 55,253.897 | 68,864.689 | 82,310.533 | 89,070.983 | 108,281.724 | 84,655.839 | 86,888.972 | 111,733.398 | 81,273.912 | 72,370.02 | 54,773.07 | 59,137.009 | 53,741.072 | 50,304.133 | 46,765.067 | 53,036.009 | 46,323.031 | 43,198.045 | 48,258.54 | 47,159.063 | 48,388.333 | 42,412.681 | 38,833.807 | 42,195.55 | 33,319.129 | 28,501.288 | 26,420.08 | 36,951.842 | 27,133.75 | 32,065.24 | 34,389.949 | 43,169.262 | 39,834.332 | 39,726.212 | 33,893.422 | 48,757.921 | 41,364.047 | 44,641.87 | 48,888.436 | 78,739.059 | 62,807.766 | 55,256.249 | 109,125.395 | 95,136.92 | 85,327.3 | 75,818.333 | 86,855.512 | 86,657.259 | 71,222.653 | 66,719.046 | 62,160.037 | 69,109.907 | 60,931.615 | 52,179.599 | 67,683.921 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 3,058.578 | 2,642.316 | 3,681.283 | 3,906.049 | 2,963.118 | 3,461.045 | 3,876.087 | 3,861.153 | 4,272.368 | 4,609.315 | 4,893.619 | 4,852.733 | 5,272.615 | 5,648.148 | 6,035.678 | 143.735 | 76.68 | 81.907 | 108.284 | 297.234 | 670.239 | 558.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -3,058.578 | 76.137 | 50 | 663.461 | 0 | 107.502 | 0 | 0 | 63.965 | 63.965 | 63.965 | 63.965 | 0 | 0 | 66.884 | 0 | 0 | 285.219 | 30.542 | 30.542 | 30.542 | 30.542 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,327.941 | 1,366.138 | 1,421.279 | 3,348.691 | 3,383.139 | 3,200.735 | 3,250.631 | 2,122.908 | 107.111 | 657.322 | 655.421 | 4,120.466 | 2,731.225 | 0 | 0 | 5,494.341 | 0 | 0 | 1,080.702 | 4,586.768 | 3,418.326 | 2,299.636 | 1,168.847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 245.165 | 222.674 | 246.471 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.376 | 94.292 | 94.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 5,196.704 | 5,687.072 | 2,531.68 | 2,270.394 | 1,656.836 | 2,195.387 | 2,081.184 | 2,957.25 | 2,918.893 | 2,735.918 | 2,707.017 | 1,261.778 | 1,261.779 | 2,742.421 | 1,762.691 | 0.001 | 3,845.443 | 2,484.922 | -0 | 0 | -0 | -0.001 | -0 | 2,892.569 | 1,891.787 | 1,962.998 | 1,525.098 | 4,164.483 | 3,284.252 | 3,000.602 | 2,248.256 | 7,245.185 | 6,345.652 | 5,547.839 | 3,948.486 | 6,713.963 | 6,702.898 | 5,970.374 | 5,237.85 | 6,786.853 | 6,132.96 | 5,479.068 | 4,826.463 | 7,434.104 | 6,390.177 | 5,719.35 | 5,101.322 | 7,468.295 | 6,797.934 | 6,149.48 | 5,611.466 | 5,671.926 | 5,086.72 | 4,506.43 | 2,962.929 | 2,273.68 | 2,228.53 | 2,228.53 | 2,520.849 | 3,406.707 | 4,858.945 | 5,292.948 | 5,712.203 | 6,434.154 | 6,022.081 | 6,422.758 | 5,500.039 | 6,120.099 | 5,824.86 | 6,030.501 |
Totaal niet-vlottende verplichtingen
| 6,524.646 | 7,053.21 | 6,671.412 | 9,350.369 | 9,609.485 | 8,359.239 | 8,900.362 | 8,956.244 | 6,887.156 | 7,729.573 | 8,035.718 | 10,339.828 | 8,909.702 | 8,015.036 | 7,410.839 | 11,596.904 | 3,989.178 | 2,561.602 | 1,447.828 | 4,725.594 | 3,746.102 | 3,000.416 | 1,757.929 | 2,892.569 | 1,891.787 | 1,962.998 | 1,525.098 | 4,164.483 | 3,284.252 | 3,000.602 | 2,248.256 | 7,245.185 | 6,345.652 | 5,547.839 | 3,948.486 | 6,713.963 | 6,702.898 | 5,970.374 | 5,237.85 | 6,786.853 | 6,132.96 | 5,479.068 | 4,826.463 | 7,679.269 | 6,612.851 | 5,965.821 | 5,101.322 | 7,468.295 | 6,797.934 | 6,149.48 | 5,611.466 | 5,671.926 | 5,086.72 | 4,506.43 | 2,994.305 | 2,367.972 | 2,322.822 | 2,228.53 | 2,520.849 | 3,406.707 | 4,858.945 | 5,292.948 | 5,712.203 | 6,434.154 | 6,022.081 | 6,422.758 | 5,500.039 | 6,120.099 | 5,824.86 | 6,030.501 |
Totaal passiva
| 84,197.854 | 84,667.022 | 94,320.452 | 76,212.231 | 83,820.987 | 93,938.738 | 118,998.74 | 94,273.959 | 92,337.324 | 80,135.904 | 77,831.503 | 73,047.051 | 72,319.696 | 56,653.916 | 72,335.931 | 66,850.801 | 72,853.867 | 84,872.136 | 90,518.811 | 113,007.318 | 88,401.941 | 89,889.388 | 113,491.327 | 84,166.48 | 74,261.807 | 56,736.068 | 60,662.107 | 57,905.555 | 53,588.386 | 49,765.669 | 55,284.266 | 53,568.216 | 49,543.697 | 53,806.379 | 51,107.549 | 55,102.295 | 49,115.579 | 44,804.181 | 47,433.399 | 40,105.982 | 34,634.248 | 31,899.148 | 41,778.305 | 34,813.019 | 38,678.091 | 40,355.77 | 48,270.584 | 47,302.627 | 46,524.146 | 40,042.902 | 54,369.386 | 47,035.973 | 49,728.59 | 53,394.866 | 81,733.364 | 65,175.738 | 57,579.071 | 111,353.924 | 97,657.768 | 88,734.007 | 80,677.277 | 92,148.46 | 92,369.462 | 77,656.806 | 72,741.127 | 68,582.795 | 74,609.946 | 67,051.714 | 58,004.459 | 73,714.422 |
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 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 | 8,600 |
Ingehouden winsten
| 18,475.768 | 8,910.882 | 402,274.268 | 398,328.403 | 391,088.371 | 381,973.3 | 380,917.362 | 365,505.795 | 307,096.184 | 297,181.88 | 294,546.642 | 277,312.528 | 269,644.741 | 259,547.507 | 258,224.736 | 245,733.044 | 238,729.367 | 190,091.06 | 190,129.539 | 186,643.384 | 183,104.923 | 179,012.476 | 182,882.28 | 182,703.164 | 162,580.861 | 160,346.852 | 159,649.144 | 157,014.608 | 156,195.488 | 153,221.54 | 153,089.478 | 150,884.746 | 150,935.513 | 151,043.568 | 152,483.874 | 154,774.46 | 153,835.17 | 150,052.32 | 147,924.998 | 147,721.829 | 144,519.197 | 140,949.488 | 139,339.437 | 138,422.293 | 134,914.69 | 130,936.82 | 128,920.669 | 125,337.316 | 123,019.925 | 117,877.948 | 115,649.017 | 112,839.85 | 109,210.414 | 105,549.865 | 102,851.864 | 99,653.675 | 95,978.096 | 91,642.698 | 81,564.665 | 78,155.597 | 75,557.121 | 71,904.654 | 69,391.377 | 66,424.013 | 63,919.427 | 60,977.556 | 58,623.845 | 54,965.826 | 51,533.204 | 48,001.042 |
Overige gereserveerde algehele resultaten
| 397,086.488 | 397,086.488 | 375,156.385 | 375,721.967 | 375,721.967 | 375,721.968 | 293,244.737 | 294,669.636 | 294,469.173 | 294,469.173 | 258,530.528 | 258,730.991 | 255,892.368 | 255,691.906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,149.991 | 1,070.251 | 1,363.586 | 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
| -30,060.667 | -30,060.667 | -403,789.607 | -403,789.607 | -403,789.606 | -403,789.607 | -321,312.376 | -321,312.376 | -321,312.376 | -321,312.376 | -285,373.731 | -285,183.899 | -304,563.796 | -304,363.334 | -55,494.47 | -53,136.003 | -57,035.245 | 839.997 | 506.193 | 500.982 | 1,258.1 | 1,111.656 | 787.875 | -1,657.208 | -1,626.164 | -1,910.217 | -1,903.693 | -1,924.565 | -1,668.145 | -886.714 | 3,883.811 | 4,891.05 | 4,710.01 | 4,812.032 | 5,080.856 | 5,119.644 | 5,227.423 | 5,199.349 | 4,930.248 | 5,061.116 | 5,018.81 | 4,976.024 | 5,122.446 | 4,081.817 | 4,081.817 | 4,081.817 | 4,304.563 | 4,331.695 | 4,181.001 | 4,153.114 | 4,153.115 | 4,103.521 | 4,058.921 | 4,028.678 | 4,060.634 | 4,181.947 | 4,181.947 | 4,232.173 | 4,238.757 | 4,407.059 | 4,417.235 | 4,370.434 | 4,380.833 | 4,081.817 | 4,081.817 | 4,081.817 | 4,081.817 | 4,081.817 | 4,081.817 | 4,081.817 |
Totaal eigen vermogen van aandeelhouders
| 394,101.589 | 384,536.703 | 382,241.046 | 378,860.763 | 371,620.732 | 362,505.661 | 361,449.723 | 347,463.055 | 288,852.981 | 278,938.677 | 276,303.439 | 259,459.62 | 229,573.313 | 219,476.079 | 211,330.266 | 201,197.04 | 190,294.122 | 199,531.057 | 199,235.732 | 195,744.366 | 192,963.023 | 188,724.132 | 192,270.155 | 189,645.956 | 169,554.697 | 167,036.635 | 166,345.45 | 163,690.043 | 163,127.343 | 160,934.826 | 165,573.289 | 164,375.796 | 164,245.523 | 164,455.6 | 166,164.73 | 168,494.104 | 167,662.593 | 163,851.669 | 161,455.246 | 161,382.945 | 158,138.007 | 154,525.512 | 153,061.883 | 152,254.101 | 148,666.758 | 144,982.223 | 141,825.232 | 138,269.011 | 135,800.926 | 130,631.062 | 128,402.131 | 125,543.371 | 121,869.335 | 118,178.543 | 115,512.498 | 112,435.622 | 108,760.043 | 104,474.871 | 94,403.422 | 91,162.656 | 88,574.356 | 84,875.088 | 82,372.21 | 79,105.83 | 76,601.244 | 73,659.373 | 71,305.662 | 67,647.643 | 64,215.021 | 60,682.859 |
Totaal eigen vermogen
| 394,101.589 | 384,536.703 | 382,241.046 | 381,562.425 | 374,260.227 | 365,085.633 | 363,935.34 | 349,921.873 | 290,014.162 | 279,998.526 | 276,303.439 | 259,459.62 | 229,573.313 | 219,476.079 | 211,330.266 | 201,197.04 | 190,294.122 | 199,531.057 | 199,235.732 | 195,744.366 | 192,963.023 | 188,724.132 | 192,270.155 | 189,645.956 | 169,554.697 | 167,036.635 | 166,345.45 | 163,690.043 | 163,127.343 | 160,934.826 | 165,573.289 | 164,375.796 | 164,245.523 | 164,455.6 | 166,164.73 | 168,494.104 | 167,662.593 | 163,851.669 | 161,455.246 | 161,382.945 | 158,138.007 | 154,525.512 | 153,061.883 | 152,254.101 | 148,666.758 | 144,982.223 | 141,825.232 | 138,269.011 | 135,800.926 | 130,631.062 | 128,402.131 | 125,543.371 | 121,869.335 | 118,178.543 | 115,512.498 | 112,435.622 | 108,760.043 | 104,474.871 | 94,403.422 | 91,162.656 | 88,574.356 | 84,875.088 | 82,372.21 | 79,105.83 | 76,601.244 | 73,659.373 | 71,305.662 | 67,647.643 | 64,215.021 | 60,682.859 |
Totaal passiva en aandeelhoudersvermogen
| 478,299.443 | 469,203.725 | 476,561.498 | 457,774.656 | 458,081.214 | 459,024.371 | 482,934.08 | 444,195.832 | 382,351.486 | 360,134.43 | 354,134.942 | 332,506.671 | 301,893.01 | 276,129.994 | 283,666.197 | 268,047.841 | 263,147.989 | 284,403.193 | 289,754.543 | 308,751.684 | 281,364.964 | 278,613.52 | 305,761.482 | 273,812.436 | 243,816.504 | 223,772.703 | 227,007.557 | 221,595.598 | 216,715.729 | 210,700.495 | 220,857.555 | 217,944.012 | 213,789.22 | 218,261.979 | 217,272.28 | 223,596.4 | 216,778.172 | 208,655.85 | 208,888.645 | 201,488.927 | 192,772.255 | 186,424.66 | 194,840.188 | 187,067.12 | 187,344.849 | 185,337.993 | 190,095.817 | 185,571.638 | 182,325.072 | 170,673.964 | 182,771.518 | 172,579.344 | 171,597.925 | 171,573.409 | 197,245.862 | 177,611.36 | 166,339.114 | 215,828.795 | 192,061.19 | 179,896.663 | 169,251.633 | 177,023.548 | 174,741.672 | 156,762.636 | 149,342.371 | 142,242.168 | 145,915.608 | 134,699.357 | 122,219.48 | 134,397.281 |