KSS Line Ltd.
KRX:044450.KS
9350 (KRW) • At close November 4, 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 | 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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 41,167.054 | 51,274.069 | 69,636.423 | 35,198.295 | 46,602.539 | 38,776.102 | 32,531.74 | 47,553.071 | 22,124.545 | 27,044.186 | 38,034.753 | 39,710.249 | 27,776.258 | 32,980.665 | 50,971.248 | 36,614.383 | 26,967.86 | 55,430.168 | 39,625.037 | 21,422.063 | 26,259.277 | 20,136.374 | 24,315.355 | 17,616.991 | 29,706.123 | 48,444.373 | 48,838.541 | 42,567.163 | 31,727.986 | 19,262.524 | 15,044.973 | 40,289.385 | 15,569.891 | 6,670.29 | 6,640.941 | 3,516.332 | 9,456.07 | 2,400.749 | 3,623.494 | 2,210.804 | 1,072.524 | 7,436.121 | 5,928.643 | 8,390.609 | 13,471.769 | 10,492.67 | 28,462.759 | 25,647.069 | 26,858.058 | 28,001.703 | 23,153.472 | 21,629.645 | 24,089.78 | 23,425.436 | 24,155.438 | 17,258.732 | 11,928.03 | 7,612.471 | 9,096.493 | 7,920.939 | 2,420.764 | 3,723.417 |
Kortetermijnbeleggingen
| 34,491.403 | 207.81 | 12,471.169 | 13,049.014 | 5,354.095 | 2,695.688 | 2,576.516 | 2,909.789 | 2,602.112 | 191.397 | 124.814 | 89.822 | 142.748 | 260.176 | 145.685 | 399.943 | 862.05 | 301.998 | 441.039 | 867.152 | 367.312 | 259.308 | 222.605 | 1,335.178 | 336.615 | 315.53 | 278.981 | 263.257 | 276.354 | 273.582 | 287.364 | 2,479.254 | 1,197.039 | 13,752.934 | 14,027.3 | 2,423.674 | 1,076.287 | 1,021.355 | 1,072.574 | 836.979 | 765.557 | 829.664 | 814.895 | 1,990.498 | 3,426.183 | 2,533.989 | 2,461.517 | 790.467 | 795.125 | 667.417 | 1,872.744 | 1,874.933 | 1,816.159 | 1,723.922 | 2,503.772 | 3,350.775 | 3,951.947 | 4,871.147 | 4,894.178 | 4,950.129 | 3,557.7 | 3,275.2 |
Liquide middelen en kortetermijnbeleggingen
| 75,658.458 | 51,481.879 | 82,107.592 | 48,247.309 | 51,956.633 | 41,471.79 | 35,108.257 | 50,462.86 | 24,726.657 | 27,235.582 | 38,159.567 | 39,800.071 | 27,919.006 | 33,240.84 | 51,116.932 | 37,014.325 | 27,829.911 | 55,732.166 | 40,066.076 | 22,289.216 | 26,626.589 | 20,395.682 | 24,537.96 | 18,952.169 | 30,042.738 | 48,759.903 | 49,117.522 | 42,830.42 | 32,004.34 | 19,536.106 | 15,332.337 | 42,768.639 | 16,766.93 | 20,423.224 | 20,668.241 | 5,940.006 | 10,532.357 | 3,422.104 | 4,696.068 | 3,047.783 | 1,838.081 | 8,265.785 | 6,743.538 | 10,381.107 | 16,897.952 | 13,026.659 | 30,924.276 | 26,437.536 | 27,653.183 | 28,669.12 | 25,026.216 | 23,504.578 | 25,905.939 | 25,149.358 | 26,659.21 | 20,609.507 | 15,879.977 | 12,483.618 | 13,990.671 | 12,871.068 | 5,978.464 | 6,998.617 |
Nettovorderingen
| 18,425.58 | 23,750.19 | 24,240.549 | 34,315.879 | 23,505.844 | 32,756.379 | 25,664.528 | 16,496.26 | 18,237.288 | 14,964.652 | 11,165.291 | 12,493.667 | 11,310.18 | 13,787.442 | 10,171.882 | 12,203.699 | 14,730.921 | 9,826.082 | 12,904.763 | 16,700.363 | 15,118.594 | 11,983.481 | 11,360.409 | 13,983.195 | 12,747.789 | 9,097.072 | 11,334.759 | 13,722.202 | 12,648.081 | 11,019.387 | 11,838.713 | 9,613.649 | 8,721.681 | 10,184.819 | 8,200.282 | 7,223.948 | 7,842.178 | 8,700.577 | 4,066.107 | 6,920.326 | 0 | 7,719.789 | 5,506.48 | 0 | 0 | 0 | 4,692.785 | 5,774.035 | 5,195.634 | 5,525.631 | 5,217.158 | 8,047.695 | 6,286.703 | 5,695.791 | 7,614.436 | 7,608.93 | 8,186.869 | 6,457.472 | 6,537.734 | 5,742.766 | 5,624.98 | 5,412.777 |
Voorraad
| 20,652.639 | 20,785.643 | 19,158.781 | 22,139.246 | 20,007.915 | 21,939.936 | 18,737.481 | 24,866.396 | 25,260.395 | 19,222.495 | 17,819.931 | 18,110.491 | 16,744.95 | 15,448.553 | 10,608.601 | 9,964.057 | 9,334.913 | 13,406.25 | 10,607.512 | 10,592.356 | 8,581.301 | 8,674.122 | 7,673.669 | 5,954.618 | 5,299.511 | 5,007.336 | 5,687.568 | 6,583.292 | 5,013.594 | 3,641.032 | 3,324.215 | 2,820.241 | 2,313.609 | 2,320.226 | 3,210.579 | 4,794.02 | 3,519.944 | 4,226.351 | 3,230.458 | 3,657.122 | 3,520.903 | 3,767.776 | 3,212.522 | 4,098.578 | 3,770.628 | 3,330.276 | 3,099.532 | 2,965.949 | 3,039.548 | 3,384.101 | 3,222.285 | 3,796.431 | 2,872.235 | 3,021.582 | 2,443.255 | 2,385.693 | 2,879.868 | 2,962.725 | 2,409.673 | 1,873.456 | 2,182.798 | 1,783.92 |
Overige vlottende activa
| 10,191.95 | 11,710.327 | 8,516.79 | 1,348.257 | 1,093.224 | 2,611.942 | 3,021.298 | 1,500.523 | 1,548.577 | 1,398.669 | 987.718 | 1,123.291 | 1,200.548 | 1,121.179 | 598.748 | 1,306.14 | 1,863.463 | 182.307 | 643.296 | 722.008 | 1,393.905 | 648.944 | 1,400.31 | 819.754 | 1,627.457 | 1,496.993 | 1,799.559 | -0.002 | 1,093.302 | 1,116.319 | 1,338.973 | 1,332.549 | 1,132.907 | 1,186.525 | 1,897.55 | 0.001 | -0.001 | 1,203.128 | 1,501.031 | 0.001 | 8,530.513 | 0.002 | 769.772 | 5,707.965 | 5,680.416 | 4,186.12 | -0.001 | 708.205 | 157.512 | 71.498 | 73.535 | 470.806 | 487.393 | 863.852 | 932.373 | 694.328 | 697.175 | 692.634 | 19.964 | 593.106 | 1,033.585 | 271.258 |
Totaal vlottende activa
| 124,928.627 | 107,728.039 | 134,023.712 | 106,050.692 | 96,563.617 | 98,780.047 | 82,531.564 | 93,326.04 | 69,772.916 | 62,821.398 | 68,132.507 | 71,527.519 | 57,174.684 | 63,598.015 | 72,496.164 | 60,488.222 | 53,759.207 | 79,146.805 | 64,221.648 | 50,303.943 | 51,720.388 | 41,702.229 | 44,972.348 | 39,709.736 | 49,717.495 | 64,361.304 | 67,939.408 | 63,135.912 | 50,759.317 | 35,312.844 | 31,834.237 | 56,535.078 | 28,935.127 | 34,114.794 | 33,976.652 | 17,957.975 | 21,894.478 | 17,552.16 | 13,493.664 | 13,625.232 | 13,889.497 | 19,753.352 | 16,232.311 | 20,187.65 | 26,348.996 | 20,543.055 | 38,716.592 | 35,885.725 | 36,045.877 | 37,650.35 | 33,539.194 | 35,819.51 | 35,552.27 | 34,730.583 | 37,649.274 | 31,298.458 | 27,643.889 | 22,596.449 | 22,958.042 | 21,080.396 | 14,819.827 | 14,466.572 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,705,796.064 | 1,623,760.063 | 1,491,364.454 | 1,640,335.343 | 1,626,168.119 | 1,652,044.359 | 1,546,388.382 | 1,723,958.559 | 1,493,573.926 | 1,397,598.04 | 1,353,046.978 | 1,346,154.487 | 1,227,054.33 | 1,173,627.42 | 990,958.886 | 943,884.315 | 971,798.427 | 936,394.207 | 888,761.242 | 911,210.076 | 866,264.403 | 861,134.199 | 854,522.617 | 857,433.991 | 874,006.966 | 832,928.196 | 833,657.192 | 889,066.83 | 821,700.592 | 691,700.42 | 612,912.84 | 560,091.007 | 590,444.645 | 499,553.518 | 510,078.622 | 441,040.394 | 356,759.496 | 379,662.207 | 309,738.24 | 318,615.44 | 344,022.476 | 327,872.43 | 275,298.658 | 285,832.473 | 236,016.057 | 219,716.274 | 202,818.755 | 227,686.142 | 218,181.251 | 221,598.781 | 226,739.675 | 220,336 | 199,754.03 | 191,413.987 | 184,867.542 | 189,608.628 | 194,277.496 | 199,040.96 | 194,315.893 | 200,539.266 | 203,760.135 | 208,565.672 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 619.399 | 599.845 | 820.718 | 857.039 | 840.676 | 838.916 | 819.321 | 928.397 | 814.801 | 766.169 | 529.946 | 532.723 | 505.515 | 509.661 | 491.914 | 533.665 | 536.547 | 549.022 | 510.64 | 510.286 | 492.409 | 485.76 | 461.151 | 460.459 | 466.072 | 444.159 | 490.952 | 530.979 | 380.411 | 377.043 | 408.211 | 377.117 | 438.156 | 435.93 | 423.144 | 538.275 | 236.686 | 293.392 | 292.476 | 542.242 | 585.568 | 563.422 | 514.86 | 506.989 | 732.924 | 675.794 | 609.513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 619.399 | 599.845 | 820.718 | 857.039 | 840.676 | 838.916 | 819.321 | 928.397 | 814.801 | 766.169 | 529.946 | 532.723 | 505.515 | 509.661 | 491.914 | 533.665 | 536.547 | 549.022 | 510.64 | 510.286 | 492.409 | 485.76 | 461.151 | 460.459 | 466.072 | 444.159 | 490.952 | 530.979 | 380.411 | 377.043 | 408.211 | 377.117 | 438.156 | 435.93 | 423.144 | 538.275 | 236.686 | 293.392 | 292.476 | 542.242 | 585.568 | 563.422 | 514.86 | 506.989 | 732.924 | 675.794 | 609.513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 33,574.462 | 31,553.876 | 29,825.996 | 15,883.251 | 25,779.487 | 29,379.569 | 27,870.017 | 28,102.424 | 26,570.76 | 27,371.219 | 24,008.925 | 16,808.391 | 13,929.36 | 6,906.197 | 5,297.59 | 4,303.137 | 2,867.87 | 3,519.299 | 3,199.659 | 2,381.046 | 2,776.094 | 2,352.818 | 2,350.736 | 1,271.324 | 2,177.441 | 2,205.993 | 2,292.509 | 2,582.691 | 2,456.527 | 2,088.399 | 2,350.175 | -1,141.085 | 322.244 | -12,628.084 | -12,981.055 | -1,858.549 | -517.046 | -703.239 | -757.539 | 219.467 | 656.225 | 596.086 | 275.762 | -661.508 | -2,076.226 | -1,270.364 | -1,159.187 | 221.64 | 222.478 | 348.138 | -870.989 | -873.121 | -811.322 | -720.906 | -1,502.577 | -2,352.962 | -2,139.866 | -3,160.895 | -3,188.17 | -3,245.95 | -1,197.471 | -626.025 |
Belastingvorderingen
| -619.399 | -599.845 | 0 | 113.398 | 113.398 | 113.398 | 113.398 | -28,102.424 | 0 | -27,371.219 | 1,863.761 | 1,740.832 | 1,845.765 | 778.979 | 283.123 | 511.121 | 0 | 0 | 544.98 | 0 | 0 | 0 | 325.779 | 0 | 0 | 0 | 382.943 | 263.257 | 0 | 0 | 482.722 | 0 | 1,393.37 | 13,941.424 | 14,182.54 | 0 | 0 | 16,297.629 | 16,289.333 | 0 | 0 | 0 | 16,790.605 | 0 | 0 | 5,919.496 | 5,938.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 619.399 | 599.845 | 0 | 14,074.874 | 4,317.464 | 1,643.507 | 1,449.962 | 29,469.924 | 1,748.704 | 27,017.611 | -1,353.194 | -811.717 | -674.063 | -766.123 | -0 | -0 | 968.131 | 408.718 | 0 | 973.413 | 471.669 | 361.53 | 0 | 1,335.178 | 439.683 | 422.255 | 0 | 0.001 | 383.669 | 386.67 | -0.001 | 2,676.081 | 0.002 | -0.001 | -0 | 17,015.326 | 15,246.075 | -0.001 | -0 | 16,744.876 | 17,527.455 | 17,124.447 | -0 | 18,986.183 | 7,130.112 | 0.001 | -0.001 | 1,497.579 | 1,502.236 | 1,374.528 | 2,576.836 | 2,579.054 | 2,461.144 | 2,368.044 | 3,166.974 | 4,013.977 | 4,615.149 | 5,534.349 | 5,557.38 | 5,608.848 | 4,216.419 | 3,933.92 |
Totaal niet-vlottende activa
| 1,739,989.926 | 1,655,913.784 | 1,522,011.167 | 1,671,263.904 | 1,657,219.143 | 1,684,019.748 | 1,576,641.079 | 1,754,356.881 | 1,522,708.19 | 1,425,381.821 | 1,378,096.416 | 1,364,424.717 | 1,242,660.908 | 1,181,056.133 | 997,031.514 | 949,232.237 | 976,170.976 | 940,871.246 | 893,016.521 | 915,074.82 | 870,004.575 | 864,334.307 | 857,660.283 | 860,500.952 | 877,090.162 | 836,000.603 | 836,823.595 | 892,443.758 | 824,921.199 | 694,552.532 | 616,153.947 | 562,003.12 | 592,598.417 | 501,302.787 | 511,703.251 | 456,735.446 | 371,725.211 | 395,549.988 | 325,562.51 | 336,122.025 | 362,791.724 | 346,156.385 | 292,879.885 | 304,664.137 | 241,802.867 | 225,041.201 | 208,207.486 | 229,405.361 | 219,905.965 | 223,321.447 | 228,445.522 | 222,041.933 | 201,403.852 | 193,061.125 | 186,531.939 | 191,269.643 | 196,752.779 | 201,414.414 | 196,685.103 | 202,902.164 | 206,779.083 | 211,873.567 |
Totaal activa
| 1,864,918.553 | 1,763,641.823 | 1,656,034.88 | 1,777,314.595 | 1,753,782.76 | 1,782,799.795 | 1,659,172.643 | 1,847,682.921 | 1,592,481.107 | 1,488,203.22 | 1,446,228.923 | 1,435,952.236 | 1,299,835.591 | 1,244,654.149 | 1,069,527.678 | 1,009,720.458 | 1,029,930.183 | 1,020,018.051 | 957,238.169 | 965,378.763 | 921,724.964 | 906,036.536 | 902,632.631 | 900,210.688 | 926,807.657 | 900,361.906 | 904,763.003 | 955,579.67 | 875,680.514 | 729,865.376 | 647,988.184 | 618,538.198 | 621,533.544 | 535,417.581 | 545,679.903 | 474,693.421 | 393,619.689 | 413,102.148 | 339,056.173 | 349,747.257 | 376,681.221 | 365,909.736 | 309,112.196 | 324,851.786 | 268,151.863 | 245,584.256 | 246,924.079 | 265,291.086 | 255,951.843 | 260,971.797 | 261,984.716 | 257,861.445 | 236,956.122 | 227,791.708 | 224,181.213 | 222,568.1 | 224,396.668 | 224,010.863 | 219,643.145 | 223,982.558 | 221,598.91 | 226,340.139 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 13,848.194 | 17,492.653 | 17,061.946 | 17,626.062 | 15,188.104 | 18,864.893 | 19,052.498 | 19,313.874 | 21,368.54 | 17,596.928 | 13,817.125 | 13,369.547 | 14,311.624 | 12,401.705 | 5,790.848 | 5,061.637 | 7,529.126 | 10,614.53 | 8,894.221 | 11,808.247 | 7,662.733 | 7,859.259 | 9,125.099 | 7,350.652 | 6,220.154 | 7,097.869 | 4,452.852 | 4,249.45 | 3,365.095 | 5,735.385 | 4,484.963 | 6,660.616 | 4,236.352 | 5,268.699 | 7,883.918 | 7,188.119 | 3,469.874 | 4,728.964 | 5,161.329 | 5,205.439 | 5,153.17 | 6,410.018 | 6,591.563 | 5,472.222 | 4,028.538 | 3,329.571 | 4,837.627 | 5,007.687 | 4,272.801 | 5,812.249 | 4,291.604 | 4,815.317 | 5,128.323 | 4,757.269 | 5,744.57 | 3,566.278 | 4,638.869 | 3,656.197 | 4,483.665 | 2,487.822 | 2,318.927 | 2,489.904 |
Kortlopende schulden
| 366,201.267 | 287,018.169 | 266,354.727 | 354,955.425 | 302,216.638 | 318,292.281 | 315,167.691 | 350,215.555 | 303,585.822 | 317,448.176 | 340,754.885 | 344,214.56 | 287,999.18 | 239,910.892 | 211,206.92 | 128,727.792 | 153,669.767 | 169,083.114 | 139,825.535 | 168,938.368 | 176,091.154 | 114,384.673 | 94,096.575 | 98,963.15 | 94,619.517 | 112,869.378 | 116,338.335 | 118,204.152 | 112,090.104 | 80,233.629 | 69,465.927 | 89,650.509 | 90,860.528 | 64,569.841 | 68,744.109 | 33,930.446 | 32,246.354 | 28,645.515 | 19,554.079 | 26,948.173 | 32,319.449 | 28,358.327 | 24,297.544 | 18,662.541 | 17,497.686 | 16,194.588 | 19,682.952 | 34,643.429 | 34,362.074 | 13,471.937 | 12,873.933 | 22,426.424 | 28,017.821 | 17,379.533 | 22,321.093 | 21,247.035 | 19,511.125 | 18,227.137 | 17,577.101 | 17,319.993 | 23,270.572 | 25,408.949 |
Belastingschulden
| 137.226 | 109.601 | 291.041 | 444.992 | 264.992 | 606.235 | 1,260.166 | 1,232.536 | 748.305 | 680.948 | 483.958 | 100.911 | 136.11 | 194.139 | 220.767 | 57.006 | 106.779 | 246.072 | 271.521 | 152.782 | 130.521 | 350.799 | 208.499 | 151.57 | 218.249 | 257.882 | 253.294 | 199.015 | 255.224 | 157.696 | 50.408 | 129.642 | 110.233 | 153.558 | 209.251 | 102.18 | 74.166 | 210.806 | 642.575 | 389.789 | 431.453 | 610.145 | 313.19 | 1,802.178 | 2,592.656 | 2,366.64 | 2,550.263 | 326.317 | 196.748 | 83.994 | 11.631 | 33.042 | 479.93 | 336.836 | 849.831 | 943.177 | 895.718 | 905.101 | 1,225.504 | 1,168.964 | 884.156 | 828.998 |
Uitgestelde opbrengsten
| 31,867.673 | 31,266.845 | 32,495.521 | 48,706.436 | 39,857.265 | 24,128.295 | 20,076.317 | 10,483.27 | 9,410.214 | 7,485.311 | 27,026.271 | 100.911 | 25,763.873 | 32,873.57 | 23,091.168 | 21,809.812 | 28,718.143 | 246.072 | 19,466.814 | 4,888.117 | 1,404.482 | 4,551.598 | 18,456.058 | -3,337.976 | 13,013.306 | 16,049.563 | 14,585.581 | 199.015 | 255.224 | 13,510.221 | 10,703.7 | 9,981.213 | 9,254.987 | 153.558 | 10,381.556 | 102.18 | 74.166 | 6,848.906 | 5,712.275 | 389.789 | 3,267.608 | 610.145 | 3,739.309 | 5,470.662 | 1,156.646 | 2,366.64 | 2,916.621 | 3,430.759 | 3,010.112 | 3,177.063 | 5,803.783 | 4,708.124 | 5,945.169 | 5,061.024 | 6,473.888 | 6,119.737 | 4,433.523 | 4,042.431 | 4,819.765 | 5,411.897 | 3,827.742 | 3,486.302 |
Overige kortlopende verplichtingen
| 18,102.66 | 26,864.366 | 20,198.199 | -0 | 0 | 33,885.125 | 24,323.154 | 21,528.618 | 14,200.446 | 21,083.351 | 0 | 20,055.434 | -0 | -0 | -0 | 0 | 0.001 | 18,212.597 | -0.001 | 0 | 0 | -0.001 | 162.577 | 394.26 | -0.001 | 0.001 | -0 | 11,399.441 | 11,507.03 | -0.001 | -0.001 | -0.001 | 0.001 | 10,806.375 | -0.001 | 4,818.351 | 3,822.101 | 0.001 | 0 | 2,943.358 | -0.001 | 5,135.687 | 0 | 0.001 | 0.001 | -1,429.301 | -0.001 | 159.493 | 168.034 | 207.08 | 118.274 | 80.366 | 81.177 | 198.551 | 193.15 | 125.908 | 81.674 | 82.788 | 217.323 | 52.237 | 61.748 | 66.579 |
Totaal kortlopende verplichtingen
| 430,019.794 | 362,642.033 | 336,110.393 | 421,287.923 | 357,262.007 | 395,170.595 | 378,619.66 | 401,541.318 | 348,565.022 | 363,613.766 | 381,598.28 | 377,740.453 | 328,074.677 | 285,186.167 | 240,088.936 | 155,599.242 | 189,917.036 | 198,156.313 | 168,186.569 | 185,634.732 | 185,158.368 | 126,795.529 | 121,840.309 | 103,370.086 | 113,852.976 | 136,016.811 | 135,376.768 | 134,052.058 | 127,217.453 | 99,479.234 | 84,654.59 | 106,292.337 | 104,351.868 | 80,798.473 | 87,009.583 | 46,039.096 | 39,612.495 | 40,223.386 | 30,427.683 | 35,486.759 | 40,740.226 | 40,514.177 | 34,628.416 | 29,605.426 | 22,682.871 | 20,461.498 | 27,437.199 | 43,241.368 | 41,813.021 | 22,668.329 | 23,087.594 | 32,030.231 | 39,172.49 | 27,396.377 | 34,732.701 | 31,058.958 | 28,665.191 | 26,008.553 | 27,097.854 | 25,271.949 | 29,478.989 | 31,451.734 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 938,426.984 | 932,447.936 | 887,542.826 | 900,247.038 | 957,739.299 | 957,443.072 | 867,030.276 | 966,125.136 | 834,240.406 | 756,558.477 | 712,582.079 | 717,233.038 | 667,194.164 | 660,374.382 | 550,920.583 | 548,251.108 | 537,858.682 | 521,652.164 | 495,575.736 | 489,851.108 | 464,097.584 | 514,486.719 | 519,462.825 | 534,957.676 | 554,052.634 | 526,726.854 | 531,521.283 | 571,978.121 | 508,514.78 | 404,194.599 | 317,518.011 | 298,629.203 | 294,125.635 | 236,588.063 | 237,161.682 | 246,789.291 | 185,573.553 | 201,297.667 | 139,325.465 | 148,929.707 | 164,308.691 | 165,555.237 | 127,478.905 | 150,687.178 | 104,500.093 | 95,812.082 | 88,160.259 | 0 | 0 | 23,133.776 | 20,678.038 | 21,398.919 | 22,025.28 | 23,482.661 | 13,650.194 | 12,955.711 | 13,139.491 | 11,960.945 | 3,101.02 | 3,487.944 | 3,902.286 | 4,364.333 |
Uitgestelde opbrengsten niet-vlottend
| 13,545.545 | 18,464.577 | 3,386.622 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,787.186 | 6,980.468 | 0 | 7,931.69 | 8,054.065 | 0 | 7,229.4 | 6,461.577 | 10,606.203 | 11,252.716 | 10,854.328 | 0 | 9,979.822 | 9,570.498 | 9,257.908 | 8,925.065 | 8,467.488 | 0 | 0 | 7,353.152 | 7,391.064 | 0 | 8,159.964 | 0 | 7,031.146 | 6,262.274 | 6,329.576 | 4,845.516 | 6,297.336 | 0 | 0 | 0 | 7,124.687 | 6,705.728 | 0 | 0 | 6,662.32 | 0 | 0 | 0 | 0 | 0 | 68,494.835 | 0 | 0 | 80,245.679 | 0 | 0 | 74,355.312 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,923.324 | 1,864.622 | 1,589.246 | 1,778.065 | 2,083.535 | 2,069.252 | 1,874.631 | 2,986.733 | 2,691.349 | 2,520.446 | 2,436.733 | 1,749.644 | 1,668.578 | 1,673.746 | 1,608.094 | 1,898.75 | 1,942.76 | 1,928.758 | 1,869.946 | 1,979.782 | 1,947.349 | 1,851.332 | 1,954.765 | 1,975.124 | 2,024.302 | 1,965.823 | 2,013.414 | 2,187.319 | 2,211.082 | 2,197.973 | 2,414.814 | 2,081.628 | 2,270.168 | 2,279.975 | 2,347.789 | 2,145.366 | 2,102.703 | 2,273.738 | 2,250.758 | 2,503.423 | 2,713.116 | 2,523.017 | 2,559.438 | 2,821.339 | 3,192.128 | 2,952.85 | 3,117.536 | 3,419.021 | 3,398.38 | 3,463.45 | 2,194.021 | 2,273.782 | 1,955.508 | 2,142.977 | 2,307.261 | 2,407.507 | 3,435.965 | 3,779.456 | 4,086.971 | 4,416.297 | 4,824.614 | 5,205.008 |
Overige niet-vlottende verplichtingen
| 7,493.714 | 7,198.536 | 6,925.551 | 5,453.78 | 5,315.077 | 3,502.355 | 5,367.848 | 6,447.103 | 6,665.601 | 6,691.54 | 0.001 | 0 | 7,452.925 | 0 | -0.001 | 9,800.483 | 0 | -0 | 0 | 0 | 0 | 10,497.667 | -0.001 | -0.001 | -0.001 | -0.002 | -0 | 8,083.506 | 7,681.714 | 0.001 | -0.001 | 7,861.857 | 0.001 | 7,836.836 | 0.001 | 0.001 | -0.001 | -0.001 | -0 | 7,208.011 | 7,212.285 | 7,260.737 | -0.001 | -0.001 | 6,362.815 | 6,638.217 | -0.001 | 100,144.495 | 101,706.937 | 110,129.201 | 101,540.917 | 90,960.794 | -0.001 | 74,830.807 | 83,574.242 | -0.001 | 80,268.644 | 73,214.48 | 0.001 | 72,791.915 | 75,218.331 | 79,235.265 |
Totaal niet-vlottende verplichtingen
| 961,389.567 | 959,975.67 | 899,444.244 | 907,478.883 | 965,137.912 | 963,014.678 | 874,272.755 | 975,558.972 | 843,597.356 | 765,770.463 | 721,805.998 | 725,963.149 | 676,315.667 | 669,979.817 | 560,582.741 | 559,950.341 | 547,030.842 | 530,042.499 | 508,051.885 | 503,083.606 | 476,899.261 | 526,835.718 | 531,397.411 | 546,503.297 | 565,334.843 | 537,617.74 | 542,002.184 | 582,248.946 | 518,407.576 | 413,745.725 | 327,323.888 | 308,572.688 | 304,555.768 | 246,704.874 | 246,540.617 | 255,196.932 | 194,005.831 | 208,416.92 | 147,873.559 | 158,641.141 | 174,234.092 | 175,338.991 | 137,163.029 | 160,214.244 | 114,055.036 | 105,403.149 | 97,940.114 | 103,563.516 | 105,105.317 | 136,726.427 | 124,412.976 | 114,633.495 | 92,475.622 | 100,456.445 | 99,531.697 | 95,608.896 | 96,844.1 | 88,954.881 | 81,543.304 | 80,696.156 | 83,945.231 | 88,804.606 |
Totaal passiva
| 1,391,409.361 | 1,322,617.703 | 1,235,554.637 | 1,328,766.805 | 1,322,399.919 | 1,358,185.273 | 1,252,892.415 | 1,377,100.29 | 1,192,162.378 | 1,129,384.229 | 1,103,404.278 | 1,103,703.602 | 1,004,390.344 | 955,165.984 | 800,671.677 | 715,549.582 | 736,947.878 | 728,198.812 | 676,238.454 | 688,718.337 | 662,057.629 | 653,631.247 | 653,237.72 | 649,873.383 | 679,187.819 | 673,634.551 | 677,378.952 | 716,301.004 | 645,625.028 | 513,224.959 | 411,978.477 | 414,865.025 | 408,907.636 | 327,503.346 | 333,550.2 | 301,236.028 | 233,618.326 | 248,640.306 | 178,301.241 | 194,127.9 | 214,974.318 | 215,853.168 | 171,791.446 | 189,819.67 | 136,737.907 | 125,864.647 | 125,377.313 | 146,804.884 | 146,918.338 | 159,394.755 | 147,500.57 | 146,663.727 | 131,648.112 | 127,852.823 | 134,264.398 | 126,667.855 | 125,509.291 | 114,963.434 | 108,641.159 | 105,968.104 | 113,424.22 | 120,256.341 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 308,287.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 11,592.94 | 5,796.47 | 5,796.47 | 5,796.47 | 5,796.47 | 5,796.47 | 5,796.47 | 5,796.47 | 5,796.47 | 5,796.47 | 5,796.47 | 5,796.47 | 5,796.47 | 5,796.47 | 5,796.47 | 5,796.47 | 5,796.47 | 5,796.47 | 5,796.47 | 5,796.47 | 5,796.47 | 5,796.47 | 5,796.47 | 5,796.47 | 5,796.47 | 5,796.47 | 5,796.47 | 5,796.47 | 5,796.47 | 5,796.47 | 4,990.87 | 4,990.87 |
Ingehouden winsten
| 37,095.162 | 18,562.982 | 27,541.866 | 360,417.231 | 355,546.422 | 349,548.485 | 345,424.997 | 358,234.597 | 332,124.847 | 315,045.712 | 308,786.078 | 298,491.797 | 276,301.422 | 269,561.451 | 260,295.57 | 257,246.987 | 249,027.646 | 242,285.979 | 252,509.402 | 232,057.124 | 224,901.983 | 221,729.673 | 223,405.494 | 229,287.486 | 222,962.421 | 213,823.314 | 214,982.073 | 209,493.95 | 201,673.18 | 192,806.083 | 194,311.929 | 181,806.011 | 177,953.553 | 184,684.765 | 183,245.302 | 156,118.941 | 149,450.611 | 145,643.022 | 144,326.888 | 135,899.238 | 131,771.665 | 125,117.759 | 119,490.338 | 111,217.936 | 103,005.43 | 102,684.554 | 101,283.159 | 88,174.757 | 78,420.962 | 71,049.031 | 83,900.807 | 80,612.19 | 74,781.263 | 69,504.375 | 59,606.232 | 65,064.183 | 67,563.822 | 77,507.175 | 79,511.2 | 86,399.219 | 87,250.859 | 85,159.967 |
Overige gereserveerde algehele resultaten
| 422,893.654 | 408,940.76 | 379,417.999 | 400,306.652 | 388,012.512 | 387,242.131 | 339,731.324 | 391,180.427 | 347,026.275 | 322,603.096 | 266,782.641 | 266,498.457 | 251,887.685 | 252,668.919 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,927.437 | 1,927.437 | -306,360.063 | -323,769.033 | -323,769.033 | -323,769.033 | -290,469.033 | -290,425.333 | -290,425.333 | -290,493.571 | -244,410.132 | -244,410.132 | -244,410.132 | -244,410.132 | -3,107.559 | 25,253.252 | 32,285.338 | 37,861.594 | 16,823.505 | 33,006.331 | 23,172.573 | 19,083.586 | 14,399.1 | 9,461.82 | 13,038.999 | 1,272.748 | 790.537 | 18,156.216 | 16,767.088 | 12,185.339 | 30,055.126 | 16,019.565 | 28,810.954 | 17,394.696 | 23,087.932 | 11,541.982 | 4,754.282 | 12,935.565 | 10,274.571 | 13,445.093 | 23,636.043 | 18,725.436 | 11,631.631 | 18,017.71 | 22,612.057 | 11,238.586 | 14,467.137 | 24,514.976 | 24,816.073 | 24,731.542 | 24,786.869 | 24,789.058 | 24,730.277 | 24,638.04 | 24,514.113 | 25,039.592 | 25,527.084 | 25,743.784 | 25,694.316 | 25,818.765 | 15,932.961 | 15,932.961 |
Totaal eigen vermogen van aandeelhouders
| 473,509.192 | 441,024.12 | 420,480.242 | 448,547.79 | 431,382.841 | 424,614.522 | 406,280.228 | 470,582.631 | 400,318.729 | 358,748.178 | 342,751.528 | 332,173.063 | 295,371.916 | 289,413.178 | 268,780.951 | 294,093.179 | 292,905.924 | 291,740.513 | 280,925.847 | 276,656.395 | 259,667.496 | 252,406.199 | 249,397.534 | 250,342.246 | 247,594.36 | 226,689.002 | 227,365.549 | 239,243.106 | 230,033.208 | 216,584.362 | 235,959.995 | 203,622.046 | 212,560.977 | 207,875.931 | 212,129.704 | 173,457.393 | 160,001.363 | 164,375.057 | 160,397.929 | 155,140.801 | 161,204.178 | 149,639.665 | 136,918.438 | 135,032.116 | 131,413.957 | 119,719.61 | 121,546.766 | 118,486.203 | 109,033.505 | 101,577.043 | 114,484.146 | 111,197.718 | 105,308.01 | 99,938.885 | 89,916.815 | 95,900.245 | 98,887.376 | 109,047.429 | 111,001.986 | 118,014.454 | 108,174.69 | 106,083.798 |
Totaal eigen vermogen
| 473,509.192 | 441,024.12 | 420,480.242 | 448,547.79 | 431,382.841 | 424,614.522 | 406,280.228 | 470,582.631 | 400,318.729 | 358,818.991 | 342,824.644 | 332,248.634 | 295,445.247 | 289,488.165 | 268,856.001 | 294,170.876 | 292,982.305 | 291,819.239 | 280,999.714 | 276,660.426 | 259,667.334 | 252,405.289 | 249,394.91 | 250,337.305 | 247,619.837 | 226,727.355 | 227,384.051 | 239,278.666 | 230,055.486 | 216,640.417 | 236,009.707 | 203,673.173 | 212,625.908 | 207,914.235 | 212,129.704 | 173,457.393 | 160,001.363 | 164,461.842 | 160,754.932 | 155,619.357 | 161,706.902 | 150,056.568 | 137,320.751 | 135,032.116 | 131,413.957 | 119,719.61 | 121,546.766 | 118,486.203 | 109,033.505 | 101,577.043 | 114,484.146 | 111,197.718 | 105,308.01 | 99,938.885 | 89,916.815 | 95,900.245 | 98,887.376 | 109,047.429 | 111,001.986 | 118,014.454 | 108,174.69 | 106,083.798 |
Totaal passiva en aandeelhoudersvermogen
| 1,864,918.553 | 1,763,641.823 | 1,656,034.88 | 1,777,314.595 | 1,753,782.76 | 1,782,799.795 | 1,659,172.643 | 1,847,682.921 | 1,592,481.107 | 1,488,203.22 | 1,446,228.923 | 1,435,952.236 | 1,299,835.591 | 1,244,654.149 | 1,069,527.678 | 1,009,720.458 | 1,029,930.183 | 1,020,018.051 | 957,238.168 | 965,378.763 | 921,724.964 | 906,036.536 | 902,632.631 | 900,210.688 | 926,807.656 | 900,361.906 | 904,763.003 | 955,579.67 | 875,680.514 | 729,865.376 | 647,988.184 | 618,538.198 | 621,533.544 | 535,417.581 | 545,679.904 | 474,693.421 | 393,619.689 | 413,102.148 | 339,056.173 | 349,747.257 | 376,681.22 | 365,909.736 | 309,112.196 | 324,851.786 | 268,151.864 | 245,584.257 | 246,924.079 | 265,291.087 | 255,951.843 | 260,971.797 | 261,984.716 | 257,861.445 | 236,956.122 | 227,791.708 | 224,181.213 | 222,568.1 | 224,396.667 | 224,010.863 | 219,643.145 | 223,982.558 | 221,598.91 | 226,340.139 |