Union Materials Corp.
KRX:047400.KS
2185 (KRW) • At close November 12, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) KRW.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||
Vlottende activa: | |||||||||||||||||
Liquide middelen & kasequivalenten
| 465.526 | 5,452.564 | 8,827.265 | 10,127.317 | 2,413.325 | 1,677.446 | 236.34 | 188.46 | 153.136 | 155.906 | 1,564.005 | 3,776.818 | 5,503.315 | 3,605.444 | 8,694.246 | 9,098.45 | 1,388.37 |
Kortetermijnbeleggingen
| 1,309.897 | 620 | -737.341 | 3,602.679 | 8,404.6 | 1,489.654 | 48.658 | 300 | -908.828 | -853.698 | -994.098 | -1,127.879 | 600 | 800 | 1,200 | 2,459.37 | 3,768.437 |
Liquide middelen en kortetermijnbeleggingen
| 1,775.424 | 6,072.564 | 8,827.265 | 13,729.996 | 10,817.925 | 3,167.1 | 284.998 | 188.46 | 153.136 | 155.906 | 1,564.005 | 3,776.818 | 6,103.315 | 4,405.444 | 9,894.246 | 11,557.82 | 5,156.807 |
Nettovorderingen
| 47,292.96 | 48,362.04 | 43,103.232 | 41,972.503 | 41,084.473 | 41,833.946 | 38,726.322 | 41,170.974 | 37,078.542 | 35,574.804 | 34,829.812 | 31,887.251 | 31,179.763 | 25,668.642 | 20,774.087 | 18,911.992 | 21,244.885 |
Voorraad
| 42,988.269 | 41,434.846 | 35,261.169 | 28,430.121 | 28,073.352 | 21,695.314 | 17,467.472 | 18,704.896 | 20,015.693 | 19,534.18 | 22,691.352 | 24,535.411 | 21,823.717 | 16,688.831 | 16,922.436 | 15,794.99 | 11,104.86 |
Overige vlottende activa
| 2,553.019 | 7.355 | 6.454 | 6.397 | 17.431 | 8.164 | 6.737 | 7.615 | 261.077 | 674.834 | 661.792 | 477.546 | 7.038 | 8.144 | 5.481 | 1.942 | 32.565 |
Totaal vlottende activa
| 94,609.671 | 95,876.805 | 87,198.12 | 84,139.017 | 79,993.18 | 66,704.524 | 56,485.528 | 60,071.945 | 57,508.447 | 55,939.723 | 59,746.961 | 60,677.027 | 59,113.833 | 46,771.061 | 47,596.25 | 46,266.744 | 37,539.117 |
Niet-vlottende activa: | |||||||||||||||||
Materiële vaste activa, netto
| 89,954.658 | 105,104.332 | 93,671.972 | 94,229.106 | 89,433.853 | 71,158.18 | 80,357.885 | 81,973.105 | 85,259.494 | 87,743.274 | 82,061.981 | 79,748.102 | 73,454.214 | 55,939.795 | 56,997.602 | 60,150.384 | 63,841.725 |
Goodwill
| 0 | 0 | 0 | 0 | 42.302 | 42.302 | 42.302 | 42.302 | 195.433 | 195.433 | 195.433 | 195.433 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 1,322.58 | 1,431.514 | 1,417.55 | 1,257.316 | 804.766 | 1,083.102 | 1,084.315 | 899.032 | 952.541 | 1,007.324 | 1,034.97 | 1,087.1 | 789.662 | 160.729 | 180.982 | 211.953 | 0 |
Goodwill en immateriële activa
| 1,322.58 | 1,431.514 | 1,417.55 | 1,257.316 | 847.068 | 1,125.404 | 1,126.617 | 941.334 | 1,147.974 | 1,202.757 | 1,230.403 | 1,282.533 | 789.662 | 160.729 | 180.982 | 211.953 | 4,531.977 |
Langetermijnbeleggingen
| 990.073 | -618 | 1,119.341 | -3,460.679 | -8,402.6 | -1,487.654 | -43.868 | -229.945 | 985.717 | 936.912 | 1,077.66 | 1,196.243 | -561.026 | -765.236 | -1,006.765 | -2,197.21 | -3,513.062 |
Belastingvorderingen
| 5,534.025 | 1,189.498 | 3,258.261 | 4,495.362 | 3,413.243 | 3,920.744 | 775.298 | 1,015.599 | 792.798 | 880.592 | 252.44 | 300.126 | 2,030.338 | 1,110.226 | 1,421.898 | 1,376.625 | 3,032.507 |
Overige niet-vlottende activa
| 12.568 | 1,180.636 | 4.267 | 3,795.684 | 9,591.144 | 2,831.56 | 1,796.072 | 1,006.636 | 4.269 | 4.269 | 4.268 | 4.268 | 4.269 | 2,681.121 | 2,703.578 | 3,726.297 | 417.309 |
Totaal niet-vlottende activa
| 97,813.905 | 108,287.98 | 99,471.391 | 100,316.788 | 94,882.708 | 77,548.235 | 84,012.004 | 84,706.728 | 88,190.253 | 90,767.804 | 84,626.752 | 82,531.272 | 75,717.457 | 59,126.635 | 60,297.295 | 63,268.049 | 68,310.456 |
Totaal activa
| 192,423.576 | 204,164.785 | 186,669.511 | 184,455.805 | 174,875.889 | 144,252.759 | 140,497.532 | 144,778.673 | 145,698.7 | 146,707.527 | 144,373.713 | 143,208.299 | 134,831.291 | 105,897.696 | 107,893.545 | 109,534.793 | 105,849.573 |
Passiva en Eigen Vermogen: | |||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||
Crediteuren
| 4,949.655 | 7,067.634 | 7,840.743 | 6,001.31 | 6,589.293 | 8,487.368 | 9,883.05 | 9,221.031 | 10,090.197 | 11,095.776 | 8,842.835 | 8,129.689 | 9,180.376 | 1,082.014 | 1,443.906 | 1,034.388 | 1,480.994 |
Kortlopende schulden
| 86,660.783 | 66,977.168 | 45,862.308 | 43,992.839 | 34,794.578 | 31,500 | 18,100 | 9,568.313 | 13,240.018 | 14,129.752 | 16,845.173 | 24,396.92 | 17,154.75 | 10,636.95 | 16,860.8 | 22,794.5 | 25,457.6 |
Belastingschulden
| 0 | 0 | 252.89 | 0 | 586.413 | 61.444 | 38.719 | 1,462.612 | 438.925 | 328.923 | 361.865 | 404.733 | 1,834.29 | 744.537 | 538.144 | 1,603.48 | 622.579 |
Uitgestelde opbrengsten
| 166.461 | 617.651 | 12,924.959 | 11,635.94 | 12,461.122 | 61.444 | 6,727.061 | 5,827.674 | 4,338.997 | 5,301.006 | 5,292.543 | 3,961.287 | 5,840.669 | 10,231.561 | 7,795.085 | 8,563.611 | 7,780.255 |
Overige kortlopende verplichtingen
| 4,432.614 | 7,496.004 | -7,992.512 | -5,917.265 | -6,867.699 | 922.6 | -9,889.916 | -10,664.155 | -10,519.75 | -11,147.459 | -9,168.446 | -8,525.981 | -11,010.948 | -1,809.676 | -1,963.191 | -2,616.029 | -2,095.645 |
Totaal kortlopende verplichtingen
| 101,159.168 | 89,226.092 | 66,729.13 | 61,714.134 | 54,153 | 49,520.223 | 34,741.964 | 24,636.506 | 27,678.585 | 30,803.774 | 31,016.805 | 36,496.336 | 32,179.513 | 21,967.4 | 26,118.65 | 32,414.338 | 34,726.777 |
Langlopende verplichtingen: | |||||||||||||||||
Langetermijnschulden
| 13,127.328 | 24,878.307 | 14,904.831 | 19,649.678 | 18,121.405 | 4,925 | 2,925 | 4,225 | 5,543.313 | 6,591.563 | 6,497.373 | 2,704.521 | 667.5 | 1,922.25 | 3,759.2 | 5,620 | 7,609.036 |
Uitgestelde opbrengsten niet-vlottend
| 852.145 | -6,495.926 | -270.722 | 0 | 0 | 0 | 0 | 0 | -10.881 | 0 | 0 | 0 | 15,160.387 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 5,334.889 | 6,495.926 | 270.722 | 0 | 0 | 0 | 0 | 0 | 10.881 | 0 | 0 | 0 | 276.243 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 8,219.39 | 6,239.248 | 21,154.814 | 19,918.885 | 16,475.211 | 11,279.813 | 11,686.238 | 16,636.195 | 17,570.767 | 16,601.764 | 15,752.547 | 16,514.846 | 0 | 7,159.78 | 7,354.742 | 8,578.5 | 8,474.325 |
Totaal niet-vlottende verplichtingen
| 27,533.752 | 31,117.555 | 36,059.645 | 39,568.563 | 34,596.617 | 16,204.813 | 14,611.238 | 20,861.195 | 23,114.079 | 23,193.326 | 22,249.92 | 19,219.366 | 16,104.13 | 9,082.03 | 11,113.942 | 14,198.5 | 16,083.361 |
Totaal passiva
| 128,692.92 | 120,343.647 | 102,788.774 | 101,282.697 | 88,749.617 | 65,725.036 | 49,353.202 | 45,497.701 | 50,792.664 | 53,997.1 | 53,266.725 | 55,715.702 | 48,283.643 | 31,049.431 | 37,232.592 | 46,612.838 | 50,810.138 |
Eigen vermogen: | |||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 46,219.23 | 46,219.23 |
Ingehouden winsten
| 9,260.994 | 32,049.756 | 31,788.498 | 31,365.776 | 33,419.829 | 34,658.224 | 48,228.066 | 49,323.386 | 44,873.785 | 42,674.859 | 41,067.44 | 37,463.289 | 36,524.563 | 25,218.087 | 21,030.775 | 16,702.724 | 8,820.205 |
Overige gereserveerde algehele resultaten
| 28,770.593 | 28,212.811 | 28,386.669 | 28,017.76 | 28,021.619 | 27,713.915 | 27,513.381 | 27,395.913 | 23,408.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 4,699.069 | 2,558.571 | 2,705.571 | 2,789.572 | 3,459.295 | -5,127.246 | -5,932.122 | 1,190.179 | 5,214.912 | 28,604.098 | 28,589.201 | 28,581.031 | 28,625.729 | 28,630.178 | 28,630.178 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 63,730.656 | 83,821.138 | 83,880.737 | 83,173.108 | 85,900.743 | 78,244.893 | 90,809.325 | 98,909.479 | 94,496.876 | 92,278.957 | 90,656.641 | 87,044.32 | 86,150.292 | 74,848.265 | 70,660.953 | 62,921.954 | 55,039.435 |
Totaal eigen vermogen
| 63,730.656 | 83,821.138 | 83,880.737 | 83,173.108 | 86,126.272 | 78,527.723 | 91,144.33 | 99,280.972 | 94,906.036 | 92,710.427 | 91,106.989 | 87,492.597 | 86,547.648 | 74,848.265 | 70,660.953 | 62,921.954 | 55,039.435 |
Totaal passiva en aandeelhoudersvermogen
| 192,423.576 | 204,164.785 | 186,669.511 | 184,455.805 | 174,875.889 | 144,252.759 | 140,497.532 | 144,778.673 | 145,698.7 | 146,707.527 | 144,373.713 | 143,208.299 | 134,831.291 | 105,897.696 | 107,893.545 | 109,534.792 | 105,849.573 |