
ContentreeJoongAng corp.
KRX:036420.KS
12320 (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 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 256,939.081 | 224,805.484 | 392,520.605 | 306,452.883 | 178,355.118 | 323,874.001 | 273,981.363 | 319,866.402 | 207,263.999 | 387,428.945 | 304,713.164 | 250,416.601 | 320,874.173 | 271,669.603 | 348,186.532 | 461,057.862 | 124,833.584 | 128,554.967 | 148,242.788 | 60,579.371 | 63,969.396 | 98,915.084 | 118,609.548 | 118,303.711 | 141,569.828 | 137,810.505 | 24,384.971 | 53,715.666 | 49,395.027 | 36,173.646 | 38,099.959 | 45,638.252 | 55,312.319 | 39,563.015 | 42,809.438 | 31,031.782 | 32,734.377 | 44,316.821 | 40,945.106 | 47,751.359 | 50,654.973 | 46,745.563 | 39,463.958 | 47,370.533 | 56,321.336 | 47,871.389 | 40,332.362 | 53,611.835 | 69,890.666 | 1,532.235 | 738.714 | 1,772.051 | 664.491 | 931.609 | 181.662 | 1,696.827 | 7,443.74 | 1,312.936 | 3,002.367 | 4,548.973 | 2,343.879 | 78.533 | 4,141.847 | 9,302.558 | 8,912.559 | 104.534 | 891.194 |
Kortetermijnbeleggingen
| 38,149.238 | 42,748.092 | 42,598.858 | 30,972.25 | 32,510.599 | 33,440.73 | 26,231.869 | 28,665.488 | 62,563.824 | 29,557.843 | 84,020.16 | 14,934.501 | 7,437.963 | 34,317.704 | 13,164.801 | 10,854.411 | 12,204.52 | 13,391.326 | 14,507.317 | 8,204.481 | 27,211.127 | 6,701.128 | 20,147.779 | 35,093.167 | 56,275.457 | 48,204.963 | 33,406.479 | 28,875.914 | 32,675.168 | 36,808.989 | 11,175.228 | 7,519.927 | 2,798.935 | 3,870.083 | 3,964.593 | 10,727.296 | 4,968.574 | 7,216.86 | 9,330.691 | 9,370.318 | 9,412.12 | 24,163.581 | 24,332.92 | 13,429.839 | 11,017.12 | 15,047.945 | 13,303.398 | 24,503.406 | 24,399.853 | 5,000 | 6,509.329 | 7,659.33 | 9,109.902 | 18,344.161 | 18,980.204 | 14,257.817 | 19,256.408 | 14,702.408 | 11,093 | 3,960 | 5,008.599 | 10,562.069 | 8,527.502 | 6,762.957 | 500 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 295,088.318 | 267,553.576 | 435,119.463 | 337,425.133 | 210,865.717 | 357,314.73 | 300,213.231 | 348,531.89 | 269,827.824 | 416,986.787 | 388,733.324 | 265,351.102 | 328,312.136 | 305,987.307 | 361,351.333 | 471,912.273 | 137,038.104 | 141,946.292 | 162,750.105 | 68,783.853 | 91,180.523 | 105,616.212 | 138,757.327 | 153,396.878 | 197,845.285 | 186,015.468 | 57,791.45 | 82,591.58 | 82,070.195 | 72,982.635 | 49,275.187 | 53,158.179 | 58,111.254 | 43,433.098 | 46,774.031 | 41,759.078 | 37,702.951 | 51,533.681 | 50,275.797 | 57,121.677 | 60,067.093 | 70,909.144 | 63,796.878 | 60,800.372 | 67,338.456 | 62,919.334 | 53,635.76 | 78,115.241 | 94,290.519 | 6,532.235 | 7,248.043 | 9,431.381 | 9,774.393 | 19,275.77 | 19,161.866 | 15,954.644 | 26,700.148 | 16,015.344 | 14,095.367 | 8,508.973 | 7,352.478 | 10,640.602 | 12,669.349 | 16,065.515 | 9,412.559 | 104.534 | 891.194 |
Nettovorderingen
| 220,541.495 | 0 | 147,086.601 | 205,422.846 | 275,765.849 | 245,156.939 | 205,054.28 | 176,451.294 | 244,704.992 | 290,900.003 | 283,559.162 | 274,139.268 | 257,988.393 | 208,292.316 | 204,532.571 | 150,083.065 | 147,211.648 | 127,143.752 | 111,971.621 | 94,441.5 | 105,287.669 | 97,823.52 | 105,780.478 | 82,280.588 | 78,237.925 | 89,503.85 | 53,557.719 | 57,747.609 | 86,473.9 | 60,173.952 | 55,771.985 | 40,926.386 | 39,269.861 | 41,653.639 | 35,311.209 | 40,868.603 | 35,231.071 | 32,696.085 | 36,758.397 | 37,747.074 | 51,903.574 | 48,309.078 | 49,719.781 | 48,843.807 | 64,001.789 | 60,521.089 | 64,047.147 | 0 | 0 | 0 | 0 | 34,126.906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,218.233 | 0 | 0 |
Voorraad
| 5,508.009 | 0 | 5,303.006 | 4,002.56 | 4,398.098 | 4,676.879 | 3,739.27 | 72,364.863 | 75,599.1 | 96,441.321 | 24,747.57 | 81,859.776 | 75,524.404 | 44,809.651 | 3,246.182 | 33,960.726 | 26,343.864 | 109,473.92 | 62,459.032 | 42,249.938 | 25,552.112 | 35,612.117 | 33,727.197 | 32,068.389 | 32,914.087 | 23,727.883 | 27,368.505 | 25,394.971 | 23,660.49 | 24,519.466 | 15,290.524 | 25,409.808 | 23,348.036 | 22,772.486 | 14,376.492 | 13,011.023 | 14,220.481 | 12,028.091 | 10,595.105 | 5,493.396 | 7,381.194 | 2,934.563 | 3,089.086 | 8,780.294 | 5,692.941 | 4,491.988 | 4,781.946 | 8,942.987 | 5,674.912 | 2,020.226 | 2,403.537 | 2,109.304 | 18.121 | 22.018 | 19.617 | 15.428 | 11.574 | 23.886 | 89.726 | 35.448 | 32.725 | 99.097 | 84.202 | 75.051 | 45.164 | 20.9 | 45.113 |
Overige vlottende activa
| 65,419.197 | 516,096.535 | 94,435.331 | 46,887.436 | 44,734.352 | 61,304.077 | 86,416.851 | 83,517.071 | 156,950.467 | 60,974.341 | 67,320.137 | 55,400.829 | 135,516.128 | 172,293.844 | 76,783.607 | 39,577.195 | 107,631.463 | 35,802.28 | 26,039.73 | 30,133.549 | 14,738.442 | 33,014.112 | 33,708.271 | 19,267.004 | 54,758.586 | 67,004.817 | 46,983.853 | 40,651.14 | 17,194.153 | 11,890.922 | 12,491.205 | 23,778.926 | 30,131.638 | 18,755.658 | 20,796.76 | 12,387.873 | 46,331.416 | 50,161.62 | 78,242.871 | 48,039.536 | 30,372.794 | 70,090.216 | 89,104.313 | 74,358.162 | 67,127.234 | 73,186.726 | 121,917.683 | 118,689.459 | 108,620.742 | 37,712.058 | 6,278.305 | 34,126.907 | 24,498.842 | 8,789.616 | 10,403.167 | 9,169.863 | 9,524.241 | 9,450.698 | 15,339.216 | 15,564.668 | 18,676.8 | 16,300.077 | 16,467.282 | 14,361.29 | 11,218.235 | 12,478.452 | 8,330.697 |
Totaal vlottende activa
| 586,557.019 | 516,096.535 | 681,944.401 | 593,737.975 | 535,764.016 | 668,452.625 | 595,423.632 | 680,865.119 | 659,695.014 | 865,302.453 | 803,505.678 | 676,750.974 | 701,128.063 | 622,720.658 | 645,913.693 | 695,533.258 | 330,042.1 | 414,366.244 | 363,220.487 | 235,608.84 | 236,758.745 | 272,065.962 | 295,282.44 | 285,555.424 | 342,102.658 | 339,662.854 | 174,139.008 | 192,348.606 | 208,387.076 | 168,792.824 | 132,088.511 | 142,253.372 | 136,313.464 | 114,968.093 | 113,793.899 | 103,799.281 | 98,254.848 | 139,702.617 | 139,113.773 | 139,586.365 | 159,989.813 | 168,755.845 | 182,066.267 | 179,488.455 | 193,278.959 | 186,286.851 | 180,335.389 | 205,747.687 | 208,586.174 | 46,264.519 | 44,175.171 | 45,667.592 | 34,291.356 | 28,087.404 | 29,584.65 | 25,139.935 | 36,235.963 | 25,489.928 | 29,524.309 | 24,109.089 | 26,062.003 | 27,039.776 | 29,220.833 | 30,501.856 | 20,675.958 | 12,603.886 | 9,267.004 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 538,777.706 | 523,252.616 | 537,855.522 | 558,660.204 | 577,668.795 | 565,816.592 | 568,470.663 | 573,307.089 | 567,664.479 | 535,433.772 | 527,833.756 | 526,231.631 | 534,493.025 | 602,002.298 | 612,398.247 | 611,068.754 | 617,657.254 | 609,896.701 | 615,104.4 | 599,523.239 | 576,062.899 | 538,134.332 | 505,816.764 | 494,139.167 | 208,503.689 | 202,489.432 | 196,933.527 | 191,431.56 | 192,777.675 | 183,157.11 | 178,011.812 | 163,743.68 | 213,031.061 | 158,740.324 | 147,331.069 | 138,483.885 | 137,288.391 | 141,398.257 | 121,481.673 | 120,391.49 | 120,090.515 | 102,634.831 | 101,282.812 | 97,976.259 | 98,999.202 | 91,884.074 | 87,703.02 | 87,212.875 | 84,305.014 | 39,324.792 | 39,526.187 | 39,906.943 | 1,290.438 | 1,445.529 | 1,537.33 | 1,624.328 | 553.802 | 553.676 | 249.845 | 257.153 | 303.473 | 216.926 | 302.756 | 394.718 | 424.21 | 496.373 | 562.817 |
Goodwill
| 275,283.246 | 272,106.83 | 274,877.521 | 273,189.629 | 270,904.604 | 312,007.743 | 310,653.541 | 310,269.336 | 308,724.7 | 266,485.161 | 223,938.923 | 241,376.808 | 239,776.343 | 389,770.434 | 103,921.683 | 86,218.279 | 66,163.296 | 85,638.393 | 85,638.393 | 85,638.393 | 85,638.393 | 48,249.465 | 48,249.465 | 36,376.628 | 36,376.628 | 36,376.628 | 36,376.628 | 38,270.154 | 38,270.154 | 38,270.154 | 38,270.154 | 38,270.154 | 38,270.154 | 38,270.154 | 38,270.154 | 38,270.154 | 38,270.154 | 38,270.154 | 38,270.154 | 38,270.154 | 38,270.154 | 38,270.154 | 38,270.154 | 38,270.154 | 29,414.81 | 40,902.247 | 40,902.247 | 40,902.247 | 40,902.247 | 10,363.426 | 10,363.426 | 10,363.426 | 0 | 0 | 0 | 0 | 0 | 0 | 25,112.5 | 25,625 | 26,137.5 | 26,650 | 27,162.5 | 27,675 | 28,187.5 | 28,700 | 29,212.5 |
Immateriële activa
| 425,438.422 | 448,814.311 | 473,611.371 | 358,229.005 | 321,658.035 | 695,258.438 | 381,670.521 | 356,896.583 | 348,793.885 | 279,818.397 | 275,549.416 | 299,605.782 | 282,185.439 | 252,919.968 | 185,341.086 | 233,430.594 | 206,651.874 | 71,642.48 | 65,943.877 | 51,515.815 | 48,241.897 | 53,512.688 | 50,493.505 | 53,703.774 | 51,071.087 | 49,482.918 | 49,202.863 | 50,170.431 | 46,099.7 | 46,566.368 | 45,145.419 | 39,110.761 | 37,790.655 | 37,508.013 | 37,596.206 | 38,321.369 | 38,688.196 | 38,885.811 | 43,843.987 | 45,432.911 | 43,978.956 | 48,170.507 | 48,086.609 | 50,101.854 | 49,797.796 | 51,333.062 | 49,333.972 | 48,117.577 | 47,914.061 | 4,688.875 | 4,852.394 | 4,934.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 700,721.668 | 720,921.14 | 748,488.892 | 273,189.629 | 592,562.639 | 1,007,266.181 | 692,324.062 | 667,165.919 | 657,518.585 | 546,303.558 | 499,488.339 | 540,982.59 | 521,961.782 | 642,690.402 | 289,262.769 | 319,648.873 | 272,815.17 | 157,280.873 | 151,582.269 | 137,154.208 | 133,880.29 | 101,762.152 | 98,742.97 | 90,080.402 | 87,447.715 | 85,859.546 | 85,579.491 | 88,440.585 | 84,369.854 | 84,836.522 | 83,415.573 | 77,380.915 | 76,060.809 | 75,778.167 | 75,866.36 | 76,591.523 | 76,958.35 | 77,155.965 | 82,114.141 | 83,703.065 | 82,249.11 | 86,440.661 | 86,356.763 | 88,372.008 | 79,212.606 | 92,235.309 | 90,236.219 | 89,019.824 | 88,816.308 | 15,052.301 | 15,215.82 | 15,297.658 | 0 | 0 | 0 | 0 | 0 | 0 | 25,112.5 | 25,625 | 26,137.5 | 26,650 | 27,162.5 | 27,675 | 28,187.5 | 28,700 | 29,212.5 |
Langetermijnbeleggingen
| 455,637.166 | 443,801.3 | 678,898.709 | 612,379.222 | 565,125.943 | 518,621.519 | 414,748.636 | 423,585.249 | 391,925.305 | 342,296.591 | 239,912.366 | 290,386.909 | 267,624 | 120,927.731 | 158,125.138 | 124,576.69 | 98,505.454 | 100,099.284 | 92,979.435 | 94,428.921 | 71,424.428 | 85,081.728 | 63,275.17 | 44,360.251 | 25,972.624 | 38,928.909 | 51,516.752 | 54,169.131 | 48,721.814 | -20,195.243 | 4,496.251 | 7,311.754 | 64,504.81 | 86,161.839 | 87,512.055 | 77,566.19 | 81,043.315 | 14,997.805 | 80,889.028 | 77,911.937 | 78,764.29 | 66,760.753 | 64,733.774 | 82,593.514 | 82,319.936 | 76,718.037 | 11,069.467 | -1,475.657 | 62,032.47 | 65,226.785 | 78,402.828 | 73,338.099 | 40,398.228 | 29,344.746 | 31,326.931 | 41,685.74 | 44,321.189 | 51,733.888 | 15,496.46 | 22,739.694 | 11,179.663 | -2,592.678 | -2,064.111 | -2,293.582 | 3,963.375 | 0 | 0 |
Belastingvorderingen
| 77,256.699 | 71,754.434 | 71,754.737 | 71,754.957 | 69,544.556 | 67,794.329 | 67,796.767 | 67,794.424 | 67,791.64 | 36,235.762 | 35,916.558 | 37,289.38 | 36,522.279 | 49,353.902 | 49,991.527 | 47,225.568 | 46,472.27 | 38,902.235 | 34,365.231 | 23,337.716 | 24,043.475 | 12,949.518 | 16,814.188 | 14,702.894 | 14,574.917 | 10,892.11 | 10,892.452 | 11,420.294 | 11,555.572 | 10,420.855 | 10,855.729 | 10,435.39 | 12,911.586 | 11,434.134 | 11,342.504 | 11,473.969 | 9,498.131 | 7,742.913 | 8,055.186 | 8,127.753 | 6,560.006 | 6,613.014 | 5,573.044 | 7,363.258 | 7,261.025 | 8,004.717 | 7,556.898 | 7,705.558 | 7,634.87 | 29,332.842 | 27,065.469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,371.328 | 0 | 5,310.348 | 0 | 8,835.751 | 0 | 821.479 | 0 | 0 |
Overige niet-vlottende activa
| 399,714.215 | 351,846.68 | 117,197.142 | 477,263.635 | 112,389.073 | -201,327.517 | 222,478.742 | 195,737.185 | 243,538.945 | 218,553.191 | 263,730.076 | 172,721.429 | 183,910.854 | 183,837.286 | 138,768.219 | 117,977.914 | 110,049.24 | 111,785.82 | 115,212.023 | 106,228.795 | 119,468.015 | 98,991.539 | 102,328.252 | 110,890.328 | 142,601.863 | 134,482.249 | 116,619.566 | 112,285.517 | 116,127.547 | 193,684.887 | 166,703.864 | 147,242.045 | 47,368.734 | 51,754.145 | 52,138.314 | 58,668.631 | 52,908.793 | 95,721.794 | 33,685.474 | 33,551.551 | 33,427.482 | 55,210.296 | 55,606.55 | 47,416.736 | 45,431.491 | 49,888.803 | 115,748.927 | 127,369.233 | 63,134.482 | 10,164.302 | -0.001 | 32,024.016 | 9,109.902 | 29,481.876 | 30,030.764 | 25,314.577 | 30,296.868 | 25,702.708 | 6 | 4,261.599 | 5.999 | 10,863.818 | 6 | 7,075.646 | 6 | 4,784.854 | 2,771.781 |
Totaal niet-vlottende activa
| 2,172,107.455 | 2,111,576.169 | 2,154,195.002 | 1,993,247.647 | 1,917,291.007 | 1,958,171.104 | 1,965,818.869 | 1,927,589.866 | 1,928,438.954 | 1,678,822.874 | 1,566,881.094 | 1,567,611.94 | 1,544,511.94 | 1,598,811.619 | 1,248,545.9 | 1,220,497.799 | 1,145,499.388 | 1,017,964.913 | 1,009,243.358 | 960,672.878 | 924,879.107 | 836,919.27 | 786,977.344 | 754,173.042 | 479,100.807 | 472,652.246 | 461,541.788 | 457,747.087 | 453,552.462 | 451,904.131 | 443,483.229 | 406,113.784 | 413,876.999 | 383,868.609 | 374,190.302 | 362,784.198 | 357,696.98 | 337,016.734 | 326,225.502 | 323,685.796 | 321,091.403 | 317,659.555 | 313,552.943 | 323,721.775 | 313,224.26 | 318,730.94 | 312,314.531 | 309,831.833 | 305,923.144 | 159,101.022 | 160,210.303 | 160,566.716 | 50,798.568 | 60,272.151 | 62,895.025 | 68,624.645 | 75,171.859 | 77,990.272 | 52,236.133 | 52,883.446 | 42,936.983 | 35,138.066 | 34,242.896 | 32,851.782 | 33,402.564 | 33,981.227 | 32,547.098 |
Totaal activa
| 2,758,664.474 | 2,627,672.704 | 2,836,139.403 | 2,586,985.623 | 2,453,055.023 | 2,626,623.729 | 2,561,242.502 | 2,608,454.985 | 2,588,133.968 | 2,544,125.326 | 2,370,386.772 | 2,244,362.914 | 2,245,640.003 | 2,221,532.277 | 1,894,459.593 | 1,916,031.057 | 1,475,541.489 | 1,432,331.157 | 1,372,463.845 | 1,196,281.718 | 1,161,637.852 | 1,108,985.232 | 1,082,259.784 | 1,039,728.466 | 821,203.465 | 812,315.1 | 635,680.796 | 650,095.693 | 661,939.538 | 620,696.955 | 575,571.74 | 548,367.156 | 550,190.463 | 498,836.702 | 487,984.202 | 466,583.479 | 455,951.828 | 476,719.351 | 465,339.276 | 463,272.162 | 481,081.216 | 486,415.4 | 495,619.21 | 503,210.23 | 506,503.219 | 505,017.791 | 492,649.919 | 515,579.52 | 514,509.318 | 205,365.541 | 204,385.474 | 206,234.308 | 85,089.924 | 88,359.555 | 92,479.675 | 93,764.58 | 111,407.822 | 103,480.2 | 81,760.442 | 76,992.535 | 68,998.986 | 62,177.843 | 63,463.73 | 63,353.638 | 54,078.522 | 46,585.113 | 41,814.101 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 17,089.979 | 11,481.871 | 13,731.866 | 15,479.67 | 11,134.756 | 26,425.027 | 10,310.049 | 15,007.071 | 25,222.336 | 10,690.871 | 10,401.055 | 3,258.981 | 7,172.728 | 5,422.791 | 4,691.309 | 124.151 | 2,149.531 | 3,599.184 | 3,171.544 | 6,110.642 | 18,403.325 | 9,585.108 | 13,653.843 | 9,988.518 | 15,112.826 | 10,802.536 | 12,012.807 | 0 | 16,148.85 | 8,425.513 | 12,146.33 | 0 | 10,432.321 | 10,947.989 | 15,372.709 | 12,017.173 | 10,466.884 | 13,945.451 | 9,014.572 | 15,069.997 | 20,452.87 | 12,742.859 | 13,273.464 | 11,847.913 | 23,882.453 | 25,083.172 | 21,899.16 | 24,893.462 | 25,882.174 | 4,373.987 | 3,756.342 | 4,089.176 | 1,359.635 | 1,282.206 | 782.009 | 701.289 | 830.34 | 408.153 | 2,555.77 | 3,043.329 | 3,114.383 | 3,284.193 | 2,790.851 | 2,486.226 | 3,220.601 | 3,719.155 | 3,100.635 |
Kortlopende schulden
| 884,597.885 | 817,307.923 | 884,171.969 | 834,447.177 | 806,559.491 | 956,067.923 | 774,534.886 | 795,156.807 | 721,394.444 | 555,519.023 | 517,643.517 | 328,279.799 | 336,647.241 | 357,002.579 | 333,766.881 | 499,679.678 | 471,432.89 | 377,545.826 | 319,043.746 | 227,084.68 | 171,401.519 | 131,859.366 | 121,519.64 | 127,102.258 | 118,929.169 | 126,209.578 | 141,425.469 | 163,502.583 | 10,255.445 | 162,609.731 | 88,425.424 | 247,217.794 | 144,387.85 | 234,700.551 | 147,969.538 | 146,090.812 | 218,259.93 | 169,093.861 | 88,940.819 | 48,100.824 | 24,749.981 | 43,237.825 | 35,906.148 | 118,615.479 | 27,594.308 | 46,691.305 | 129,864.586 | 124,509.416 | 121,532.158 | 85,643.701 | 52,700 | 55,079.9 | 58,573.817 | 42,278.37 | 42,750 | 38,000 | 36,602.022 | 26,148.829 | 18,500 | 13,500 | 8,000 | 8,000 | 8,000 | 8,000 | 15,000 | 19,511.266 | 18,000 |
Belastingschulden
| 3,413.546 | 142.532 | 265.601 | 805.089 | 790.86 | 3,953.797 | 288.026 | 288.682 | 1,574.199 | 9,665.704 | 3,605.761 | 2,758.128 | 3,016.824 | 34.056 | 4,467.07 | 1,162.11 | 1,880.101 | 1,530.211 | 2,248.874 | 2,844.82 | 5,016.399 | 2,830.727 | 4,851.456 | 5,163.106 | 6,557.496 | 2,531.632 | 2,596.472 | 2,797.967 | 4,036.298 | 1,227.207 | 3,674.083 | 4,887.217 | 6,302.588 | 3,078.03 | 3,052.6 | 5,370.018 | 6,186.905 | 4,102.171 | 3,292.263 | 5,203.646 | 6,142 | 3,330.879 | 2,896.631 | 4,771.994 | 5,414.863 | 2,970.26 | 3,696.518 | 5,727.012 | 5,815.394 | 0 | 134.378 | 1,288.451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 159,633.716 | 117,380.769 | 74,999.311 | 90,620.768 | 358,804.324 | 124,755.953 | 121,361.344 | 155,726.45 | 52,754.575 | 118,864.121 | 285,013.659 | 286,642.679 | 148,854.384 | 200,810.429 | 163,988.159 | 169,387.005 | 137,574.082 | 140,065.027 | 149,066.181 | 122,949.433 | 122,403.584 | 5,163.106 | 137,042.96 | 134,330.727 | 89,229.504 | 0 | 130,979.099 | 88,662.671 | 76,764.128 | 0 | 83,779.923 | 83,845.828 | 86,460.834 | 79,815.66 | 83,577.101 | 77,981.684 | 67,245.685 | 69,437.791 | 85,950.144 | 68,695.212 | 87,007.603 | 98,293.801 | 93,968.159 | 87,335.743 | 92,574.631 | 100,386.652 | 99,574.831 | 16,787.453 | 29,571.39 | 1,288.451 | 0 | 6,424.466 | 0 | 6,339.41 | 0 | 8,518.965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 520,556.715 | 527,493.682 | 345,738.025 | 218,880.281 | 330,796.152 | 311,173.133 | 769.318 | 221,343.364 | 414,130.13 | 251,662.477 | 281,798.847 | 193,311.513 | 10,639.307 | 7,215.641 | 6,548.667 | 5,393.998 | 5,755.629 | 114,817.989 | -2,248.873 | 137,220.206 | -4,661.754 | -2,468.663 | 117,552.128 | 107,561.725 | 130,485.463 | -880.432 | 3,769.272 | 106,828.551 | -3,712.297 | -1,194.559 | -3,350.082 | 79,601.718 | 878.445 | 9,645.97 | 8,971.401 | 7,551.603 | -7,630.809 | 7,722.572 | 3,032.434 | -4,868.687 | -5,807.589 | -2,669.803 | -2,236.02 | -4,112.065 | -4,742.099 | -2,635.925 | 89,213.004 | 95,146.229 | 94,092.226 | 16,992.933 | 29,437.011 | 29,801.648 | 6,982.886 | 6,424.467 | 6,572.646 | 6,339.411 | 9,570.288 | 8,518.964 | 1,957.583 | 5,442.045 | 1,060.143 | 921.352 | 1,238.149 | 894.477 | 2,220.137 | 5,192.39 | 2,349.258 |
Totaal kortlopende verplichtingen
| 1,425,658.125 | 1,356,426.009 | 1,453,450.337 | 1,186,992.986 | 1,149,281.259 | 1,297,619.879 | 1,144,706.603 | 1,156,551.877 | 1,162,321.11 | 983,264.525 | 866,203.755 | 646,472.542 | 642,489.76 | 656,317.745 | 498,328.312 | 707,170.366 | 645,206.309 | 550,532.016 | 459,789.373 | 373,260.349 | 339,225.67 | 264,755.97 | 257,577.068 | 254,978.713 | 271,084.954 | 272,994.041 | 249,033.524 | 273,129.101 | 288,686.494 | 259,730.563 | 254,424.011 | 331,706.729 | 329,561.05 | 342,218.368 | 348,287.916 | 330,660.926 | 312,627.916 | 350,827.423 | 238,771.458 | 202,381.362 | 217,476.237 | 194,032.184 | 223,855.429 | 229,417.122 | 240,085.843 | 246,780.298 | 244,673.268 | 250,276.119 | 247,321.952 | 107,010.621 | 86,027.731 | 90,259.175 | 66,916.338 | 49,985.043 | 50,104.655 | 45,040.7 | 47,002.65 | 35,075.946 | 23,013.353 | 21,985.374 | 12,174.526 | 12,205.545 | 12,029 | 11,380.703 | 20,440.738 | 28,422.811 | 23,449.893 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 605,434.027 | 640,735.7 | 660,353.932 | 666,753.191 | 575,811.451 | 588,034.977 | 651,037.04 | 665,629.447 | 593,844.799 | 705,990.889 | 648,357.407 | 803,786.466 | 810,912.627 | 787,340.367 | 674,308.094 | 509,117.84 | 522,275.257 | 436,323.241 | 458,659.531 | 360,658.003 | 349,279.701 | 348,617.358 | 330,441.342 | 312,658.155 | 80,763.379 | 80,924.548 | 96,659.017 | 92,538.184 | 94,562.383 | 73,329.154 | 38,918.95 | 54,440.593 | 62,125.18 | 25,365.315 | 21,389.488 | 16,917.62 | 27,639.309 | 9,470.226 | 10,155.204 | 63,342.577 | 66,115.468 | 87,881.961 | 88,529.62 | 91,757.413 | 95,048.555 | 82,242.537 | 83,246.933 | 102,730.958 | 105,145.895 | 5,500.132 | 23,500 | 23,500 | 0 | 26,068.118 | 25,305.215 | 24,441.18 | 29,686.208 | 30,035.115 | 16,278.417 | 15,978.537 | 15,671.994 | 15,381.845 | 15,100.573 | 14,822.391 | 14,538.028 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 2,634.365 | 0 | 363.786 | 123.573 | 2,763.573 | 339.562 | 6,737.283 | 6,231.392 | 6,239.214 | 251.445 | 2,183 | 0 | 2,492.43 | 30,689.351 | 30,437.608 | 30,144.966 | 28,039.343 | 53,954.179 | 53,525.093 | 38,800.281 | 96.27 | 14,042.96 | 13,121.819 | 14,800.579 | 13,798.852 | 12,874.283 | 12,931.339 | 12,894.053 | 12,915.523 | 16,823.496 | 17,593.461 | 16,847.715 | 15,337.791 | 14,446.764 | 13,131.506 | 13,053.216 | 12,121.245 | 11,153.094 | 11,680.532 | 11,680.532 | 9,405.019 | 8,592.708 | 7,434.498 | 9,298.664 | 8,451.236 | 7,689.688 | 5,570.314 | 6,910.221 | 6,678.727 | 4,435.474 | 6,331.112 | 6,506.689 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 50,891.575 | 0 | 66,489.539 | 67,031.683 | 58,577.765 | 40,498.443 | 42,789.677 | 42,331.981 | 42,983.223 | 20,577.403 | 21,855.971 | 25,077.783 | 25,452.132 | 22,601.46 | 22,798.421 | 15,549.801 | 15,944.34 | 15,368.458 | 15,225.119 | 15,256.471 | 15,308.243 | 11,630.727 | 11,648.894 | 12,212.533 | 12,230.7 | 11,701.367 | 11,719.533 | 11,733.232 | 11,751.399 | 11,171.929 | 11,190.095 | 11,207.359 | 13,706.497 | 13,319.03 | 13,312.89 | 14,159.956 | 14,230.927 | 12,663.352 | 8,976.93 | 8,965.023 | 7,902.73 | 8,707.113 | 7,674.535 | 7,838.786 | 8,424.19 | 7,861.538 | 7,879.705 | 7,814.313 | 7,915.199 | 258.019 | 642.38 | 564.634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 105,110.459 | 168,534.472 | 175,266.317 | 228,371.253 | 215,082.056 | 135,165.153 | 145,196.733 | 94,843.669 | 91,038.501 | 133,086.408 | 106,022.694 | 41,523.98 | 66,502.594 | 1,241.255 | 1,169.023 | 158.119 | 44,150.331 | 15,438.69 | 15,306.356 | 15,346.578 | 52,552.405 | 23,034.465 | 22,203.631 | 49,343.569 | 22,391.919 | 18,723.547 | 17,702.165 | 18,710.832 | 42,957.471 | 36,595.827 | 8,419.369 | 5,437.305 | 4,443.345 | 6,793.299 | 7,740.516 | 6,968.262 | 12,875.614 | 39,389.223 | 15,268.781 | 15,183.175 | 15,008.382 | 33,530.171 | 16,744.127 | 17,286.118 | 33,381.856 | 34,606.636 | 28,394.285 | 15,526.043 | 15,272.151 | 0.001 | 6,331.111 | 0.001 | 352.672 | 320.497 | 264.462 | 146.194 | 15.579 | 13.517 | 596.92 | 558.909 | 550.751 | 473.027 | 389.309 | 336.754 | 481.925 | 405.508 | 988.936 |
Totaal niet-vlottende verplichtingen
| 764,070.425 | 809,270.172 | 902,473.573 | 895,124.444 | 793,657.079 | 723,200.13 | 796,233.774 | 809,036.489 | 734,105.737 | 839,077.297 | 778,419.072 | 870,388.229 | 905,359.783 | 841,872.434 | 728,713.147 | 554,970.726 | 566,425.588 | 505,716.11 | 527,490.98 | 414,804.862 | 401,832.106 | 397,325.51 | 377,415.685 | 362,001.724 | 129,184.849 | 124,223.744 | 139,012.055 | 135,876.302 | 137,519.853 | 109,924.981 | 76,121.875 | 87,932.972 | 95,612.813 | 59,924.409 | 55,574.399 | 51,099.054 | 65,099.19 | 48,859.449 | 46,081.445 | 99,171.307 | 98,431.598 | 121,412.132 | 120,382.78 | 126,180.981 | 128,430.411 | 116,849.173 | 111,641.218 | 132,981.535 | 135,011.973 | 10,193.626 | 30,473.491 | 30,571.324 | 352.672 | 26,388.615 | 25,569.677 | 24,587.374 | 29,701.787 | 30,048.632 | 16,875.337 | 16,537.446 | 16,222.745 | 15,854.872 | 15,489.882 | 15,159.145 | 15,019.953 | 405.508 | 988.936 |
Totaal passiva
| 2,189,728.55 | 2,165,696.181 | 2,355,923.91 | 2,082,117.43 | 1,942,938.339 | 2,020,820.01 | 1,940,940.377 | 1,965,588.366 | 1,896,426.846 | 1,822,341.822 | 1,644,622.827 | 1,516,860.771 | 1,547,849.543 | 1,498,190.179 | 1,227,041.458 | 1,262,141.092 | 1,211,631.897 | 1,056,248.125 | 987,280.352 | 788,065.211 | 741,057.776 | 662,081.48 | 634,992.752 | 616,980.437 | 400,269.804 | 397,217.786 | 388,045.578 | 409,005.402 | 426,206.347 | 369,655.544 | 330,545.886 | 419,639.701 | 425,173.863 | 402,142.776 | 403,862.316 | 381,759.98 | 377,727.105 | 399,686.872 | 284,852.904 | 301,552.669 | 315,907.835 | 315,444.316 | 344,238.209 | 355,598.104 | 368,516.254 | 363,629.471 | 356,314.486 | 383,257.654 | 382,333.925 | 117,204.247 | 116,501.223 | 120,830.498 | 67,269.01 | 76,373.657 | 75,674.332 | 69,628.074 | 76,704.437 | 65,124.578 | 39,888.69 | 38,522.82 | 28,397.271 | 28,060.418 | 27,518.882 | 26,539.848 | 35,460.691 | 28,828.319 | 24,438.829 |
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 |
Gewone aandelen
| 96,311.54 | 96,311.54 | 96,311.54 | 96,311.54 | 96,311.54 | 96,311.54 | 96,311.54 | 96,311.54 | 96,311.54 | 96,311.54 | 95,861.595 | 95,362.99 | 91,487.69 | 88,204.23 | 88,204.23 | 81,925.355 | 81,925.355 | 81,925.355 | 81,925.355 | 81,925.355 | 72,034.49 | 72,034.49 | 72,034.491 | 72,034.491 | 72,034.491 | 72,034.491 | 57,034.491 | 57,034.491 | 57,034.491 | 57,034.491 | 57,034.491 | 57,034.491 | 57,034.491 | 57,034.491 | 57,034.491 | 57,034.491 | 57,034.491 | 57,034.491 | 34,665.229 | 33,045.2 | 33,045.2 | 32,750.65 | 32,750.65 | 32,750.65 | 32,750.65 | 32,750.65 | 32,750.65 | 32,750.65 | 32,750.65 | 32,750.65 | 32,750.65 | 32,750.65 | 21,400.286 | 16,534.439 | 16,534.439 | 16,534.439 | 16,394.215 | 16,133.25 | 16,133.25 | 15,083.25 | 15,083.25 | 14,117.926 | 14,117.926 | 14,117.926 | 11,617.926 | 11,617.926 | 34,853.777 |
Ingehouden winsten
| -276,186.898 | 0 | -273,812.925 | -255,180.723 | -259,955.174 | -205,260.401 | -192,401.664 | -180,606.786 | -146,235.357 | -129,430.433 | -125,823.984 | -117,769.503 | -104,655.061 | -111,615.134 | -91,620.661 | -62,794.302 | -51,870.207 | 39,847.93 | 47,587.266 | 68,962.357 | 83,406.916 | 85,203.439 | 103,230.305 | 96,098.721 | 95,455.199 | 92,529.803 | 82,784.931 | 79,642.025 | 75,020.038 | 74,284.805 | 75,314.213 | 72,126.101 | 68,615.308 | 64,121.799 | 52,826.615 | 54,492.259 | 49,371.205 | 49,464.345 | 41,273.49 | 14,062.11 | 13,606.026 | 23,874.056 | 13,581.35 | 12,017.209 | 13,640.523 | 26,735.835 | 25,488.969 | 23,040.333 | 23,317.361 | 1,491.958 | -4,693.072 | -7,173.514 | -9,658.908 | -18,112.669 | -13,239.245 | -6,050.372 | -9,979.451 | -5,140.51 | -1,608.977 | -4,575.625 | -2,458.792 | -2,696.366 | -868.943 | -16,658.194 | -16,640.855 | -17,098.138 | -17,478.505 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 31,382.467 | 31,935.255 | 32,469.732 | 33,036.878 | 33,072.43 | 33,155.545 | 33,023.53 | 38,110.573 | 33,280.09 | 30,062.116 | 31,822.226 | 36,843.974 | 31,551.796 | 219,240.539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 287,966.432 | -93,498.655 | 179,337.749 | 179,002.294 | 180,471.552 | 215,168.284 | 196,998.434 | 203,208.415 | 230,864.951 | 234,603.764 | 197,449.769 | 218,930.996 | 188,575.18 | 179,678.026 | 155,064.003 | 159,298.464 | 148,914.714 | 144,284.018 | 144,288.426 | 158,625.04 | 149,080.499 | 171,408.04 | 156,875.409 | 153,244.648 | 169,498.075 | 148,666.362 | 25,716.08 | 8,885.536 | 13,464.728 | 26,167.783 | 46,761.142 | -56,234.486 | -41,713.886 | -43,974.118 | -56,190.482 | -43,962.922 | -56,190.482 | -56,190.482 | 26,653.091 | 42,644.21 | 43,317.23 | 41,085.139 | 41,617.277 | 41,643.024 | 40,013.788 | 37,712.72 | 37,826.377 | 37,826.377 | 37,774.451 | 53,918.686 | 59,826.674 | 59,826.674 | 6,079.537 | 13,564.128 | 13,510.15 | 13,652.439 | 28,288.621 | 27,362.881 | 27,347.479 | 27,962.09 | 27,977.258 | 22,695.865 | 22,695.865 | 39,354.059 | 23,640.761 | 23,237.007 | 0 |
Totaal eigen vermogen van aandeelhouders
| 108,091.074 | 2,812.885 | 33,218.831 | 52,068.366 | 49,297.65 | 106,179.518 | 125,959.92 | 146,420.043 | 183,736.997 | 201,484.871 | 167,487.379 | 196,524.483 | 175,407.809 | 156,267.121 | 166,797.878 | 178,429.517 | 194,008.738 | 280,350.783 | 288,102.01 | 309,512.752 | 318,816.399 | 347,676.751 | 351,162.194 | 337,634.868 | 336,987.765 | 330,060.676 | 165,535.502 | 163,065.425 | 158,417.529 | 171,980.292 | 179,109.846 | 87,406.867 | 83,935.913 | 77,182.172 | 65,900.725 | 67,563.828 | 62,447.079 | 62,661.146 | 103,092.257 | 90,248.276 | 89,968.456 | 98,241.983 | 87,949.277 | 86,410.883 | 86,404.961 | 97,312.862 | 96,065.996 | 93,617.36 | 93,842.462 | 88,161.294 | 87,884.252 | 85,403.81 | 17,820.915 | 11,985.898 | 16,805.344 | 24,136.506 | 34,703.385 | 38,355.621 | 41,871.752 | 38,469.715 | 40,601.716 | 34,117.425 | 35,944.848 | 36,813.791 | 18,617.832 | 17,756.795 | 17,375.272 |
Totaal eigen vermogen
| 568,935.923 | 461,976.522 | 480,215.492 | 504,868.193 | 510,116.684 | 605,803.72 | 620,302.125 | 642,866.619 | 691,707.122 | 721,783.505 | 725,763.945 | 727,502.143 | 697,790.46 | 723,342.098 | 667,418.135 | 653,889.965 | 263,909.591 | 376,083.032 | 385,183.493 | 408,216.507 | 420,580.076 | 446,903.751 | 447,267.031 | 422,748.029 | 420,933.662 | 415,097.314 | 247,635.218 | 241,090.291 | 235,733.191 | 251,041.411 | 245,025.855 | 128,727.455 | 125,016.6 | 96,383.594 | 84,121.886 | 84,823.499 | 78,224.723 | 77,032.479 | 180,486.372 | 161,719.493 | 165,173.382 | 170,971.084 | 151,381.001 | 147,612.127 | 137,986.966 | 141,388.32 | 136,335.433 | 132,321.866 | 132,175.393 | 88,161.294 | 87,884.252 | 85,403.81 | 17,820.915 | 11,985.898 | 16,805.344 | 24,136.506 | 34,703.385 | 38,355.621 | 41,871.752 | 38,469.715 | 40,601.716 | 34,117.425 | 35,944.848 | 36,813.791 | 18,617.832 | 17,756.795 | 17,375.272 |
Totaal passiva en aandeelhoudersvermogen
| 2,297,819.624 | 2,168,509.067 | 2,836,139.403 | 2,586,985.623 | 2,453,055.023 | 2,126,999.528 | 2,561,242.502 | 2,608,454.985 | 2,588,133.968 | 2,544,125.326 | 2,370,386.772 | 2,244,362.914 | 2,245,640.003 | 2,221,532.277 | 1,894,459.593 | 1,916,031.057 | 1,475,541.489 | 1,432,331.157 | 1,372,463.845 | 1,196,281.718 | 1,161,637.852 | 1,108,985.232 | 1,082,259.784 | 1,039,728.466 | 821,203.465 | 812,315.1 | 635,680.796 | 650,095.693 | 661,939.538 | 620,696.955 | 575,571.741 | 548,367.156 | 550,190.463 | 498,836.702 | 487,984.202 | 466,583.479 | 455,951.828 | 476,719.351 | 465,339.276 | 463,272.162 | 481,081.216 | 486,415.4 | 495,619.21 | 503,210.23 | 506,503.219 | 505,017.791 | 492,649.919 | 515,579.52 | 514,509.318 | 205,365.541 | 204,385.474 | 206,234.308 | 85,089.925 | 88,359.555 | 92,479.676 | 93,764.58 | 111,407.822 | 103,480.199 | 81,760.442 | 76,992.535 | 68,998.987 | 62,177.843 | 63,463.73 | 63,353.639 | 54,078.523 | 46,585.114 | 41,814.101 |