
LG Chem, Ltd.
KRX:051910.KS
257000 (KRW) • At close July 3, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
2025 Q1 | 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 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
| 6,949,979 | 7,854,877 | 8,831,906 | 7,167,416 | 9,263,241 | 9,027,793 | 8,880,920 | 6,846,166 | 6,787,093 | 8,497,882 | 4,911,874 | 5,278,553 | 9,052,010 | 3,760,834 | 4,279,041 | 4,188,541 | 5,058,435 | 3,274,250 | 3,539,014 | 3,363,343 | 2,767,390 | 1,888,631 | 2,054,796 | 2,631,013 | 3,098,413 | 2,513,702 | 3,066,867 | 2,351,721 | 2,916,612 | 2,249,341 | 1,780,623 | 1,729,938 | 1,491,895 | 1,474,367 | 1,896,079 | 1,717,576 | 2,234,599 | 1,704,918 | 1,246,564 | 1,197,241 | 1,417,600 | 988,016 | 1,266,308 | 1,228,747 | 1,517,401 | 1,399,054 | 1,502,133 | 1,584,272 | 1,556,902 | 720,767 | 1,301,961 | 931,717 | 1,813,483 | 1,379,379 | 1,161,666 | 989,970 | 1,621,927 | 1,368,034 | 1,251,214 | 1,042,506 | 1,119,851 | 862,585 | 901,593 | 646,230 | 968,689 | 373,300 | 409,154 | 252,886 | 326,170 | 466,438 | 127,132 | 134,018 | 198,636 |
Kortetermijnbeleggingen
| 343,450 | 213,473 | 7,931 | 2,166 | 31,000 | 57,106 | 2,192 | 24,513 | 23,278 | 23,615 | 4,216,467 | 6,235,300 | 5,153,533 | 64,583 | 64,428 | 9,126 | 216,613 | 608,039 | 15,037 | 4,082 | 30,036 | 32,515 | 30,368 | 35,966 | 23,228 | 42,902 | 266,222 | 478,378 | 215,157 | 529,701 | 619,595 | 382,798 | 432,872 | 753,998 | 995,574 | 945,008 | 940,635 | 1,001,080 | 925,156 | 914,927 | 867,082 | 780,489 | 820,164 | 650,500 | 657,525 | 528,926 | 473,103 | 487,827 | 359,242 | 642,616 | 516,729 | 20,022 | 17,387 | 12,477 | 13,252 | 1,344 | 12,741 | 7,795 | 2,311 | 13,062 | 11,353 | 100,000 | -63,672 | -79,455 | -122,837 | 148,300 | -131,060 | -84,383 | -60,797 | 106,412 | 6,376 | 6,356 | 6,333 |
Liquide middelen en kortetermijnbeleggingen
| 7,294,399 | 8,068,350 | 8,839,837 | 7,173,939 | 9,294,241 | 9,084,899 | 8,883,112 | 6,870,679 | 6,810,371 | 8,521,497 | 9,128,341 | 11,513,853 | 14,205,543 | 3,825,417 | 4,343,469 | 4,197,667 | 5,275,048 | 3,882,289 | 3,554,051 | 3,367,425 | 2,797,426 | 1,921,146 | 2,085,164 | 2,666,979 | 3,121,641 | 2,556,604 | 3,333,089 | 2,830,099 | 3,131,769 | 2,779,042 | 2,400,218 | 2,112,736 | 1,924,767 | 2,228,365 | 2,891,653 | 2,662,584 | 3,175,234 | 2,705,998 | 2,171,720 | 2,112,168 | 2,284,682 | 1,768,505 | 2,086,472 | 1,879,247 | 2,174,926 | 1,927,980 | 1,975,236 | 2,072,099 | 1,916,144 | 1,363,383 | 1,818,690 | 951,739 | 1,830,870 | 1,391,856 | 1,174,918 | 991,314 | 1,634,668 | 1,375,829 | 1,253,525 | 1,055,568 | 1,131,204 | 962,585 | 901,593 | 646,230 | 968,689 | 521,600 | 409,154 | 252,886 | 326,170 | 572,850 | 133,508 | 140,374 | 204,969 |
Nettovorderingen
| 8,783,145 | 9,069,933 | 9,184,246 | 9,257,117 | 9,043,722 | 8,082,952 | 0 | 9,500,700 | 9,599,650 | 7,450,395 | 10,306,436 | 8,857,778 | 0 | 7,366,339 | 7,369,272 | 7,183,045 | 6,895,849 | 5,614,629 | 5,850,417 | 5,259,158 | 4,961,861 | 3,738,224 | 4,842,356 | 5,003,685 | 4,935,338 | 4,381,199 | 5,135,553 | 0 | 4,875,231 | 4,689,744 | 4,739,771 | 4,421,545 | 4,163,177 | 3,754,143 | 3,334,120 | 3,198,473 | 3,076,577 | 3,236,622 | 3,237,741 | 3,315,860 | 3,143,224 | 3,239,283 | 3,268,964 | 3,615,885 | 3,845,427 | 3,220,504 | 3,428,980 | 3,830,760 | 3,629,925 | 3,410,201 | 3,572,745 | 3,594,835 | 3,530,614 | 3,374,808 | 3,637,861 | 3,417,044 | 3,222,127 | 2,725,551 | 2,719,060 | 3,103,020 | 0 | 0 | 1,492,822 | 1,322,591 | 1,425,219 | 0 | 1,728,306 | 1,655,624 | 1,499,946 | 0 | 1,154,463 | 1,003,764 | 957,013 |
Voorraad
| 8,528,746 | 8,847,433 | 9,481,583 | 9,759,646 | 9,666,037 | 9,375,327 | 10,607,763 | 11,144,578 | 11,970,098 | 11,880,631 | 12,492,575 | 11,239,704 | 9,311,896 | 8,283,474 | 7,986,017 | 6,876,281 | 5,890,122 | 5,349,688 | 4,928,061 | 4,752,907 | 5,335,154 | 5,033,721 | 4,976,684 | 4,770,886 | 4,503,269 | 4,289,463 | 4,403,535 | 3,949,709 | 3,783,786 | 3,352,454 | 3,187,314 | 3,085,742 | 3,249,779 | 2,965,191 | 2,717,069 | 2,656,837 | 2,284,731 | 2,338,553 | 2,470,848 | 2,391,944 | 2,300,071 | 2,711,188 | 2,839,051 | 2,553,321 | 2,780,498 | 2,564,031 | 2,491,111 | 2,528,951 | 2,605,095 | 2,627,930 | 2,571,966 | 2,654,330 | 2,617,236 | 2,475,233 | 2,529,201 | 2,624,734 | 2,306,939 | 2,182,484 | 1,993,519 | 1,961,348 | 1,716,848 | 1,340,931 | 1,263,526 | 1,133,528 | 1,247,360 | 1,508,938 | 1,649,012 | 1,290,167 | 1,154,012 | 1,167,837 | 928,809 | 924,213 | 854,818 |
Overige vlottende activa
| 2,397,552 | 1,829,911 | 2,105,591 | 2,388,914 | 2,074,255 | 2,981,203 | 11,157,059 | 1,100,174 | 1,019,318 | 1,831,013 | 1,062,683 | 822,315 | 9,247,233 | 933,984 | 838,005 | 859,240 | 887,160 | 1,473,094 | 1,545,622 | 1,596,021 | 899,985 | 1,176,633 | 955,955 | 859,637 | 5,573,327 | 861,246 | 565,513 | 5,847,210 | 462,861 | 384,341 | 418,758 | 335,957 | 326,792 | 300,362 | 347,076 | 3,640,543 | 3,485,112 | 3,611,054 | 3,771,348 | 367,869 | 347,441 | 407,687 | 3,643,883 | 3,669,335 | 3,911,067 | 295,816 | 324,495 | 3,890,520 | 3,731,160 | 3,461,625 | 3,619,809 | 3,682,509 | 3,598,795 | 3,389,123 | 3,689,002 | 3,473,749 | 3,270,170 | 2,733,364 | 2,873,971 | 3,235,890 | 2,934,691 | 1,338,153 | 1,494,328 | 1,324,538 | 1,426,795 | 1,246,946 | 1,733,237 | 1,664,792 | 1,508,056 | 1,097,963 | 1,156,798 | 1,014,230 | 960,154 |
Totaal vlottende activa
| 27,003,842 | 27,815,627 | 29,611,257 | 28,579,616 | 30,078,255 | 28,859,296 | 30,647,934 | 28,616,131 | 29,399,437 | 29,674,369 | 32,990,035 | 32,433,650 | 32,764,672 | 20,413,820 | 20,536,763 | 19,116,233 | 18,948,179 | 16,319,700 | 15,878,151 | 14,975,511 | 13,994,426 | 11,869,724 | 12,860,159 | 13,301,187 | 13,198,237 | 12,088,512 | 13,437,690 | 12,627,018 | 12,253,647 | 11,205,581 | 10,745,964 | 9,950,070 | 9,648,969 | 9,226,934 | 9,276,307 | 8,959,964 | 8,945,077 | 8,655,605 | 8,413,916 | 8,180,030 | 8,092,128 | 8,146,821 | 8,569,406 | 8,101,903 | 8,866,491 | 8,031,617 | 8,219,822 | 8,491,570 | 8,252,399 | 7,452,938 | 8,010,465 | 7,288,578 | 8,046,901 | 7,256,212 | 7,393,121 | 7,089,797 | 7,211,777 | 6,291,677 | 6,121,015 | 6,252,806 | 5,782,743 | 3,641,669 | 3,659,447 | 3,104,296 | 3,642,844 | 3,277,484 | 3,791,403 | 3,207,845 | 2,988,238 | 2,838,650 | 2,219,115 | 2,078,817 | 2,019,941 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 56,617,582 | 54,570,446 | 48,107,689 | 45,262,372 | 41,860,898 | 38,950,393 | 36,362,766 | 33,802,519 | 31,635,701 | 29,662,743 | 28,050,214 | 26,465,473 | 25,232,426 | 24,378,259 | 22,793,052 | 21,851,947 | 21,119,270 | 20,567,475 | 20,157,060 | 19,677,458 | 19,483,246 | 18,593,642 | 17,267,112 | 15,863,283 | 14,823,767 | 13,839,198 | 12,247,688 | 12,077,767 | 11,518,116 | 11,211,482 | 10,313,725 | 10,157,089 | 9,996,018 | 9,680,133 | 9,280,793 | 9,381,351 | 8,813,959 | 8,867,209 | 8,880,686 | 9,002,318 | 8,796,031 | 8,699,536 | 8,500,827 | 8,431,784 | 8,508,338 | 8,559,609 | 8,541,328 | 8,650,254 | 8,459,880 | 8,348,178 | 8,134,530 | 7,976,023 | 7,665,938 | 7,375,955 | 6,967,237 | 6,555,213 | 6,174,380 | 5,872,040 | 5,391,927 | 5,207,871 | 4,982,344 | 3,860,280 | 3,746,267 | 3,683,908 | 3,942,019 | 3,867,666 | 3,818,058 | 3,692,600 | 3,572,784 | 3,621,800 | 3,033,724 | 3,071,533 | 3,110,590 |
Goodwill
| 0 | 801,357 | 0 | 0 | 0 | 1,061,174 | 0 | 0 | 0 | 786,378 | 0 | 0 | 0 | 803,924 | 0 | 0 | 893,605 | 887,037 | 1,012,940 | 1,017,117 | 1,020,857 | 1,010,534 | 1,022,826 | 1,018,642 | 1,016,856 | 1,006,450 | 929,476 | 930,322 | 925,132 | 925,593 | 932,672 | 932,005 | 929,795 | 252,253 | 222,201 | 224,896 | 141,859 | 143,599 | 145,714 | 139,096 | 212,461 | 211,521 | 200,584 | 200,584 | 33,415 | 33,415 | 33,415 | 33,415 | 33,415 | 33,415 | 33,415 | 33,415 | 33,415 | 33,415 | 33,415 | 33,415 | 33,415 | 33,415 | 0 | 0 | 0 | 28,285 | 29,568 | 30,850 | 32,133 | 33,415 | 34,698 | 9,454 | 10,084 | 10,714 | 0 | 0 | 0 |
Immateriële activa
| 3,751,576 | 2,818,004 | 3,953,490 | 3,865,190 | 3,782,039 | 0 | 3,653,492 | 3,662,158 | 3,550,230 | 1,903,825 | 2,617,022 | 2,561,282 | 2,491,565 | 1,640,379 | 2,423,749 | 2,365,168 | 1,456,758 | 1,392,880 | 1,357,610 | 1,321,990 | 1,197,480 | 1,195,695 | 1,180,788 | 1,110,936 | 1,097,624 | 999,788 | 896,803 | 927,632 | 922,705 | 897,562 | 883,685 | 865,271 | 846,955 | 579,891 | 539,267 | 526,815 | 371,368 | 358,287 | 351,914 | 328,704 | 322,173 | 313,499 | 295,936 | 287,389 | 238,279 | 229,678 | 216,693 | 210,473 | 204,699 | 200,478 | 188,450 | 179,030 | 175,530 | 173,757 | 163,370 | 157,545 | 153,540 | 146,700 | 171,905 | 171,011 | 165,817 | -125,569 | -127,610 | -139,347 | -141,188 | -146,299 | -161,208 | -175,522 | -185,068 | -193,490 | -189,681 | -192,096 | -203,367 |
Goodwill en immateriële activa
| 3,751,576 | 3,619,361 | 3,953,490 | 3,865,190 | 3,782,039 | 1,061,174 | 3,653,492 | 3,662,158 | 3,550,230 | 2,690,203 | 2,617,022 | 2,561,282 | 2,491,565 | 2,444,303 | 2,423,749 | 2,365,168 | 2,350,363 | 2,279,917 | 2,370,550 | 2,339,107 | 2,218,337 | 2,206,229 | 2,203,614 | 2,129,578 | 2,114,480 | 2,006,238 | 1,826,279 | 1,857,954 | 1,847,837 | 1,823,155 | 1,816,357 | 1,797,276 | 1,776,750 | 832,144 | 761,468 | 751,711 | 513,227 | 501,886 | 497,628 | 467,800 | 534,634 | 525,020 | 496,520 | 487,973 | 271,694 | 263,093 | 250,108 | 243,888 | 238,114 | 233,893 | 221,865 | 212,445 | 208,945 | 207,172 | 196,785 | 190,960 | 186,955 | 180,115 | 171,905 | 171,011 | 165,817 | -97,284 | -98,042 | -108,497 | -109,055 | -112,884 | -126,510 | -166,068 | -174,984 | -182,776 | -189,681 | -192,096 | -203,367 |
Langetermijnbeleggingen
| 2,791,928 | 2,666,351 | 2,684,108 | 3,173,451 | 3,159,344 | 2,880,746 | 2,428,769 | 3,170,759 | 3,195,553 | 2,719,668 | -1,360,487 | -3,757,102 | -3,752,765 | 1,387,434 | 1,152,626 | 780,593 | 415,091 | -50,124 | 518,567 | 526,768 | 491,747 | 552,943 | 545,935 | 469,533 | 413,632 | 381,213 | 132,610 | -122,253 | 132,361 | -177,224 | -249,463 | -11,163 | -86,788 | -404,946 | -627,411 | -585,292 | -609,208 | -670,296 | -511,469 | -435,869 | -374,876 | -257,345 | -302,067 | -161,934 | -170,949 | -74,785 | -23,058 | -45,345 | 77,209 | -215,549 | -103,938 | 373,280 | 319,276 | 322,649 | 258,990 | 260,546 | 225,233 | 210,730 | 284,597 | 266,646 | 238,917 | 759,184 | 894,785 | 920,658 | 1,049,833 | 706,348 | 935,842 | 802,955 | 755,706 | 531,101 | 1,045,487 | 990,876 | 905,448 |
Belastingvorderingen
| 0 | 2,865,593 | 2,877,572 | 2,558,331 | 2,450,513 | 2,308,966 | 2,344,046 | 2,253,808 | 2,279,760 | 2,165,557 | 2,116,313 | 2,088,232 | 1,988,794 | 1,905,149 | 1,866,907 | 1,577,121 | 1,414,215 | 1,409,757 | 766,415 | 726,615 | 646,857 | 516,606 | 477,493 | 480,609 | 444,040 | 408,136 | 350,928 | 318,883 | 283,999 | 281,506 | 283,378 | 217,361 | 167,522 | 170,177 | 114,228 | 144,383 | 99,008 | 98,459 | 106,773 | 94,116 | 99,185 | 96,823 | 96,841 | 78,394 | 80,329 | 77,069 | 75,320 | 70,251 | 63,921 | 57,525 | 58,006 | 57,435 | 51,454 | 32,211 | 35,919 | 33,434 | 43,767 | 45,289 | 30,136 | 29,287 | 26,103 | 15,553 | 14,213 | 28,036 | 36,411 | 39,164 | 30,996 | 16,747 | 14,251 | 23,237 | 19,252 | 15,985 | 7,967 |
Overige niet-vlottende activa
| 4,925,702 | 2,320,384 | 1,560,790 | 748,721 | 784,520 | 3,406,119 | 2,063,014 | 995,626 | 835,314 | 1,061,283 | 5,235,935 | 6,554,998 | 5,692,763 | 606,337 | 1,048,886 | 1,043,947 | 465,689 | 862,169 | 328,126 | 330,836 | 286,515 | 285,282 | 176,446 | 191,357 | 218,129 | 220,840 | 424,065 | 639,913 | 379,539 | 696,721 | 797,589 | 560,486 | 668,708 | 982,618 | 1,234,306 | 1,173,991 | 1,098,222 | 1,125,865 | 1,059,739 | 1,037,931 | 1,000,461 | 916,791 | 900,163 | 726,071 | 732,213 | 589,861 | 534,770 | 548,348 | 419,285 | 704,168 | 599,154 | 64,104 | 98,166 | 91,355 | 89,077 | 77,141 | 84,538 | 73,608 | 54,810 | 63,207 | 59,837 | 0 | 49,100 | 49,054 | 60,573 | 0 | 60,851 | 60,833 | 59,965 | 0 | 113,402 | 114,795 | 101,831 |
Totaal niet-vlottende activa
| 68,086,788 | 66,042,135 | 59,183,649 | 55,608,065 | 52,037,314 | 48,607,398 | 46,852,087 | 43,884,870 | 41,496,558 | 38,299,454 | 36,658,997 | 33,912,883 | 31,652,783 | 30,721,482 | 29,285,220 | 27,618,776 | 25,764,628 | 25,069,194 | 24,140,718 | 23,600,784 | 23,126,702 | 22,154,702 | 20,670,600 | 19,134,360 | 18,014,048 | 16,855,625 | 14,981,570 | 14,772,264 | 14,161,852 | 13,835,640 | 12,961,586 | 12,721,049 | 12,522,210 | 11,260,126 | 10,763,384 | 10,866,144 | 9,915,208 | 9,923,123 | 10,033,357 | 10,166,296 | 10,055,435 | 9,980,825 | 9,692,284 | 9,562,288 | 9,421,625 | 9,414,847 | 9,378,468 | 9,467,396 | 9,258,409 | 9,128,215 | 8,909,617 | 8,683,287 | 8,343,779 | 8,029,342 | 7,548,008 | 7,117,294 | 6,714,873 | 6,381,782 | 5,933,375 | 5,738,022 | 5,473,018 | 4,537,733 | 4,606,323 | 4,573,159 | 4,979,781 | 4,500,294 | 4,719,237 | 4,407,067 | 4,227,722 | 3,993,362 | 4,022,184 | 4,001,093 | 3,922,469 |
Totaal activa
| 95,090,630 | 93,857,762 | 88,794,906 | 84,187,681 | 82,115,569 | 77,466,694 | 77,500,021 | 72,501,001 | 70,895,995 | 67,973,823 | 69,649,032 | 66,346,533 | 64,417,455 | 51,135,302 | 49,821,983 | 46,735,009 | 44,712,807 | 41,388,894 | 40,018,869 | 38,576,295 | 37,121,128 | 34,024,426 | 33,530,759 | 32,435,547 | 31,212,285 | 28,944,137 | 28,419,260 | 27,399,282 | 26,415,499 | 25,041,221 | 23,707,550 | 22,671,119 | 22,171,179 | 20,487,060 | 20,039,691 | 19,826,108 | 18,860,285 | 18,578,728 | 18,447,273 | 18,346,326 | 18,147,563 | 18,127,646 | 18,261,690 | 17,664,191 | 18,288,116 | 17,446,464 | 17,598,290 | 17,958,966 | 17,510,808 | 16,581,153 | 16,920,082 | 15,971,865 | 16,390,680 | 15,285,554 | 14,941,129 | 14,207,091 | 13,926,650 | 12,673,459 | 12,054,390 | 11,990,828 | 11,255,761 | 8,358,827 | 8,265,770 | 7,677,455 | 8,622,625 | 0 | 8,510,640 | 7,614,912 | 7,215,960 | 0 | 6,241,299 | 6,079,910 | 5,942,410 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 3,924,982 | 3,681,898 | 3,709,587 | 4,265,897 | 4,195,289 | 4,117,913 | 5,011,679 | 4,886,780 | 5,534,867 | 4,756,246 | 5,357,036 | 5,329,558 | 4,690,565 | 3,742,132 | 3,649,306 | 3,726,771 | 3,792,383 | 3,458,526 | 2,858,768 | 2,260,774 | 2,549,973 | 2,379,711 | 2,467,243 | 2,548,447 | 2,434,112 | 2,165,969 | 2,540,651 | 2,155,719 | 1,998,797 | 2,014,779 | 1,755,874 | 1,608,995 | 1,807,655 | 1,723,252 | 1,407,308 | 1,328,445 | 1,163,146 | 1,172,488 | 1,121,062 | 1,229,151 | 1,158,242 | 1,337,866 | 1,529,411 | 1,340,322 | 1,373,626 | 1,268,291 | 1,393,899 | 1,703,716 | 1,699,179 | 1,522,395 | 1,801,389 | 1,749,659 | 1,865,780 | 1,503,106 | 1,410,738 | 1,539,866 | 1,432,312 | 1,302,563 | 1,153,230 | 1,304,511 | 0 | 868,232 | 828,957 | 691,681 | 709,673 | 527,150 | 956,667 | 874,885 | 835,339 | 749,401 | 716,260 | 791,197 | 750,146 |
Kortlopende schulden
| 8,633,871 | 7,621,059 | 9,136,567 | 8,259,436 | 7,789,466 | 7,077,782 | 4,590,146 | 5,267,416 | 5,024,562 | 3,804,367 | 4,741,292 | 4,427,032 | 4,370,159 | 3,477,080 | 3,388,860 | 3,040,286 | 1,774,976 | 1,548,815 | 2,509,078 | 2,926,214 | 2,431,233 | 1,356,097 | 1,743,523 | 1,431,852 | 1,630,131 | 1,613,146 | 2,037,418 | 1,903,102 | 1,577,762 | 533,777 | 1,361,389 | 1,100,770 | 1,865,451 | 1,988,467 | 2,890,001 | 2,432,210 | 1,520,648 | 2,150,778 | 1,574,407 | 1,806,029 | 617,864 | 940,753 | 2,561,391 | 2,189,766 | 2,530,874 | 1,145,010 | 2,087,064 | 2,112,758 | 1,875,758 | 1,751,781 | 1,789,312 | 1,791,779 | 1,900,822 | 1,837,637 | 2,298,004 | 2,247,504 | 1,929,584 | 1,620,581 | 1,529,975 | 1,901,794 | 1,859,780 | 454,648 | 559,702 | 569,138 | 691,443 | 575,142 | 775,051 | 465,787 | 157,315 | 366,283 | 453,399 | 463,545 | 538,339 |
Belastingschulden
| 0 | 184,428 | 217,536 | 176,126 | 106,304 | 45,304 | 151,691 | 250,033 | 660,711 | 626,226 | 896,335 | 1,029,760 | 1,328,051 | 957,676 | 838,220 | 990,229 | 632,298 | 373,244 | 390,026 | 266,331 | 168,035 | 84,713 | 160,060 | 204,133 | 341,840 | 247,787 | 302,551 | 248,458 | 480,113 | 414,110 | 452,067 | 344,258 | 302,477 | 217,973 | 126,173 | 260,466 | 291,794 | 338,777 | 215,358 | 211,629 | 175,694 | 116,107 | 174,551 | 165,954 | 167,518 | 134,946 | 184,921 | 189,536 | 203,364 | 142,901 | 194,908 | 160,304 | 309,203 | 289,460 | 224,214 | 311,915 | 393,608 | 411,769 | 338,326 | 306,996 | 258,491 | 185,975 | 155,672 | 211,942 | 221,396 | 367,620 | 348,711 | 224,982 | 195,244 | 247,641 | 161,458 | 107,618 | 91,073 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 426,872 | 398,541 | 366,549 | 6,440,862 | 6,580,699 | 456,666 | 381,352 | 526,485 | 621,332 | 613,484 | 7,842,805 | 7,827,167 | 7,835,068 | 8,530,671 | 7,612,003 | 6,194,607 | 5,823,202 | 4,853,765 | 5,180,564 | 3,777,997 | 3,357,459 | 3,945,336 | 3,482,719 | 302,551 | 2,525,633 | 480,113 | 1,321,522 | 906,003 | 727,344 | 946,985 | 533,152 | 345,143 | 520,767 | 829,015 | 643,220 | 546,591 | 487,303 | 1,607,494 | 1,264,967 | 903,387 | 960,712 | 1,467,982 | 1,061,838 | 1,102,628 | 1,273,985 | 1,482,897 | 1,007,017 | 284,025 | 239,112 | 685,506 | 1,327,645 | 336,634 | 438,751 | 1,804,846 | 1,332,649 | 1,137,199 | 1,036,434 | 0 | 185,975 | 155,672 | 211,942 | 221,396 | 367,620 | 348,711 | 224,982 | 195,244 | 247,641 | 161,458 | 107,618 | 91,073 |
Overige kortlopende verplichtingen
| 8,357,503 | 9,598,332 | 6,926,114 | 6,478,415 | 6,077,491 | 7,149,840 | 5,938,985 | 5,992,585 | 5,923,481 | 6,891,372 | 5,379,655 | 5,488,989 | 5,963,589 | 6,407,731 | 5,324,546 | 6,512,257 | 7,497,830 | 6,977,841 | 5,517,751 | 5,365,708 | 4,559,268 | 4,921,428 | 3,270,280 | 2,989,422 | 3,475,184 | 3,105,219 | 2,307,694 | 1,800,721 | 2,685,910 | 2,261,039 | 1,568,618 | 1,389,736 | 1,608,252 | 1,286,784 | 1,100,384 | 584,847 | 605,136 | 493,718 | 579,487 | 591,694 | -175,172 | -115,611 | -21,284 | 921,543 | 1,388,273 | -74,046 | -122,888 | 1,131,874 | 1,345,355 | 920,935 | 1,095,952 | 977,420 | 1,343,718 | 1,093,701 | 1,160,179 | 1,064,124 | 1,483,513 | 942,479 | 893,651 | 805,854 | 2,262,166 | 570,172 | 836,289 | 692,419 | 897,678 | 324,793 | 739,954 | 715,357 | 775,973 | 419,241 | 565,131 | 556,096 | 670,578 |
Totaal kortlopende verplichtingen
| 20,916,356 | 21,085,717 | 19,989,804 | 19,606,746 | 18,567,091 | 18,390,839 | 16,049,924 | 16,739,891 | 17,600,287 | 16,459,563 | 16,900,803 | 16,896,671 | 16,965,848 | 15,062,096 | 14,865,444 | 14,602,662 | 14,101,983 | 12,624,219 | 11,575,488 | 10,976,856 | 9,868,957 | 8,941,529 | 8,010,251 | 7,362,229 | 8,026,428 | 7,273,534 | 7,325,457 | 6,622,143 | 6,773,548 | 6,644,689 | 5,150,489 | 4,806,849 | 5,900,232 | 5,446,851 | 5,533,923 | 5,647,502 | 5,238,754 | 4,798,981 | 4,583,496 | 4,813,109 | 4,991,616 | 4,809,049 | 5,147,456 | 4,617,585 | 5,460,291 | 4,597,877 | 4,645,624 | 5,137,884 | 5,123,656 | 4,338,012 | 4,881,561 | 4,679,162 | 5,419,523 | 4,723,904 | 5,093,135 | 5,163,409 | 5,239,017 | 4,277,392 | 3,915,182 | 4,319,155 | 4,380,437 | 2,265,002 | 2,380,620 | 2,165,180 | 2,520,190 | 2,162,325 | 2,820,383 | 2,281,011 | 1,963,871 | 2,030,207 | 1,896,248 | 1,918,456 | 2,050,136 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 20,768,860 | 19,755,038 | 18,976,238 | 16,492,161 | 16,893,704 | 14,850,332 | 17,317,510 | 13,968,030 | 12,848,835 | 12,160,152 | 12,375,478 | 11,312,793 | 10,323,993 | 11,288,654 | 10,629,991 | 8,987,577 | 9,650,600 | 8,637,302 | 8,856,205 | 9,001,026 | 9,122,501 | 7,058,171 | 7,210,495 | 7,048,585 | 5,274,651 | 3,708,001 | 3,262,378 | 3,210,899 | 2,643,036 | 1,593,625 | 1,915,017 | 1,868,886 | 971,721 | 678,000 | 397,392 | 336,432 | 312,792 | 507,928 | 617,002 | 678,971 | 623,024 | 727,830 | 636,328 | 886,996 | 816,605 | 803,634 | 1,041,690 | 1,194,480 | 1,225,845 | 1,195,126 | 1,235,494 | 948,103 | 972,036 | 689,081 | 373,554 | 202,572 | 405,479 | 480,510 | 609,886 | 704,987 | 575,325 | 404,239 | 413,793 | 554,264 | 918,859 | 819,944 | 753,411 | 784,891 | 1,111,555 | 991,311 | 1,042,461 | 1,077,767 | 1,012,062 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 2,612,505 | 1,509,308 | 0 | 1,446,765 | 1,442,990 | 319,264 | 361,000 | 356,638 | 339,163 | 138,457 | 131,021 | 100,514 | 115,998 | 41,949 | 57,823 | 70,581 | 83,887 | 27,272 | 54,772 | 66,233 | 73,971 | 88,535 | 51,529 | 55,564 | 44,060 | 20,272 | 39,772 | 22,405 | 24,237 | 5,710 | 382,112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 149,311 | 94,169 | 81,319 | 0 | 39,020 | 28,176 | 0 | 0 | 0 | 0 | 134,875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 432,942 | 724,467 | 0 | 723,548 | 735,326 | 824,788 | 841,158 | 865,186 | 838,725 | 789,271 | 782,569 | 846,190 | 713,862 | 655,385 | 668,794 | 686,187 | 689,817 | 49,533 | 51,726 | 53,013 | 51,812 | 52,355 | 51,771 | 52,547 | 57,856 | 38,816 | 39,485 | 38,964 | 42,627 | 39,568 | 39,761 | 39,683 | 40,675 | 39,586 | 38,724 | 19,470 | 30,666 | 93,825 | 116,897 | 131,286 | 159,944 | 129,535 | 151,918 | 162,421 | 173,553 | 162,935 | 152,806 | 151,776 | 150,426 | 95,441 | 93,576 | 94,555 | 60,324 | 26,681 | 24,450 | 28,322 | 14,249 | 2,261 | 1,821 | 1,752 | 0 | 58,628 | 57,426 | 48,331 | 0 | 40,469 | 29,248 | 20,820 | 0 | 12,087 | 14,901 | 88,029 |
Overige niet-vlottende verplichtingen
| 5,299,080 | 1,976,097 | 1,977,913 | 3,824,670 | 1,305,664 | 1,109,022 | 1,623,329 | 983,362 | 820,978 | 695,093 | 729,913 | 675,696 | 689,810 | 744,704 | 950,618 | 927,094 | 555,380 | 563,229 | 689,791 | 649,499 | 594,335 | 515,154 | 678,340 | 642,578 | 603,804 | 538,558 | 515,023 | 478,309 | 427,306 | 397,466 | 474,968 | 38,875 | 353,698 | 270,567 | 396,496 | 378,413 | 202,390 | 168,297 | 267,266 | 241,971 | 307,382 | 324,915 | 382,014 | 174,018 | 155,100 | 319,291 | 343,309 | 160,562 | 140,669 | 132,234 | 15,824 | 17,418 | 37,417 | 104,566 | 19,368 | 22,984 | 69,015 | 57,473 | 129,901 | 118,936 | 71 | 205,251 | 128,704 | 122,090 | 144,192 | 0 | 119,940 | 112,983 | 124,947 | 0 | 129,606 | 120,434 | 121,539 |
Totaal niet-vlottende verplichtingen
| 26,067,940 | 24,776,582 | 23,187,926 | 20,316,831 | 20,369,681 | 18,137,670 | 20,084,891 | 16,153,550 | 14,891,637 | 14,033,133 | 14,033,119 | 12,902,079 | 11,960,507 | 12,863,218 | 12,277,943 | 10,641,288 | 10,962,748 | 9,974,235 | 9,622,801 | 9,757,023 | 9,836,082 | 7,699,108 | 8,029,725 | 7,794,463 | 5,986,566 | 4,348,475 | 3,836,489 | 3,768,465 | 3,131,711 | 2,057,955 | 2,435,263 | 2,329,634 | 1,365,102 | 989,242 | 833,474 | 714,845 | 515,182 | 676,225 | 884,268 | 920,942 | 930,406 | 1,052,745 | 1,018,342 | 1,212,932 | 1,134,126 | 1,122,925 | 1,384,999 | 1,507,848 | 1,518,290 | 1,477,786 | 1,496,070 | 1,153,266 | 1,185,327 | 853,971 | 458,623 | 278,182 | 502,816 | 552,232 | 742,048 | 825,744 | 712,023 | 609,490 | 601,125 | 733,780 | 1,111,382 | 819,944 | 913,820 | 927,122 | 1,257,322 | 991,311 | 1,184,154 | 1,213,102 | 1,221,630 |
Totaal passiva
| 46,984,296 | 45,862,299 | 43,177,730 | 39,923,577 | 38,936,772 | 36,528,509 | 36,134,815 | 32,893,441 | 32,491,924 | 30,492,696 | 30,933,922 | 29,798,750 | 28,926,355 | 27,925,314 | 27,143,387 | 25,243,950 | 25,064,731 | 22,598,454 | 21,198,289 | 20,733,879 | 19,705,039 | 16,640,637 | 16,039,976 | 15,156,692 | 14,012,994 | 11,622,009 | 11,161,946 | 10,390,608 | 9,905,259 | 8,702,644 | 7,585,752 | 7,136,483 | 7,265,334 | 6,436,093 | 6,367,397 | 6,362,347 | 5,753,936 | 5,475,206 | 5,467,764 | 5,734,051 | 5,922,022 | 5,861,794 | 6,165,798 | 5,830,517 | 6,594,417 | 5,720,802 | 6,030,623 | 6,645,732 | 6,641,946 | 5,815,798 | 6,377,631 | 5,832,428 | 6,604,850 | 5,577,875 | 5,551,758 | 5,441,591 | 5,741,833 | 4,829,624 | 4,657,230 | 5,144,899 | 5,092,460 | 2,874,492 | 2,981,745 | 2,898,960 | 3,631,572 | 2,982,269 | 3,734,203 | 3,208,133 | 3,221,193 | 3,021,518 | 3,080,402 | 3,131,558 | 3,271,766 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 38,444 | 38,444 | 0 | 38,444 | 0 | 38,444 | 38,444 | 38,444 | 38,444 | 38,444 | 38,444 | 38,444 | 38,444 | 38,444 | 38,444 | 38,444 | 38,444 | 38,444 | 38,444 | 38,444 | 38,444 | 38,444 | 38,444 | 38,444 | 38,444 | 38,444 | 38,444 | 38,444 | 38,444 | 38,444 | 38,444 | 38,444 | 38,144 | 38,144 | 38,144 | 38,144 | 38,144 | 38,144 | 38,144 | 38,144 | 38,144 | 38,144 | 38,144 | 38,144 | 38,144 | 38,144 | 38,145 | 38,144 | 38,144 | 38,144 | 38,144.605 | 38,144 | 38,144 | 38,144 | 38,144.5 | 38,144 | 38,144 | 38,144 | 38,144 | 38,145 | 38,144 | 38,144 | 38,144 | 43,306 | 43,306 | 43,306 | 43,306 | 43,306 | 43,306 | 43,306 | 43,306 | 43,306 |
Gewone aandelen
| 391,406 | 352,962 | 352,962 | 391,406 | 391,406 | 391,406 | 352,962 | 352,962 | 352,962 | 352,962 | 352,962 | 352,962 | 352,962 | 352,962 | 352,962 | 352,962 | 352,962 | 352,962 | 352,962 | 352,962 | 352,962 | 352,962 | 352,962 | 352,962 | 352,962 | 352,962 | 352,962 | 352,962 | 352,962 | 352,962 | 352,962 | 352,962 | 352,962 | 331,356 | 331,356 | 331,356 | 331,356 | 331,356 | 331,356 | 331,356 | 331,356 | 331,356 | 331,356 | 331,356 | 331,356 | 331,356 | 331,356 | 331,355 | 331,356 | 331,356 | 331,356 | 331,355.395 | 331,356 | 331,356 | 331,356 | 331,355.5 | 331,356 | 331,356 | 331,356 | 331,356 | 331,355 | 331,356 | 331,356 | 331,356 | 376,194 | 376,194 | 376,194 | 376,194 | 376,194 | 376,194 | 322,126 | 322,126 | 322,126 |
Ingehouden winsten
| 18,406,736 | 18,592,174 | 19,738,710 | 19,196,017 | 1,905,124 | 1,970,832 | 19,782,620 | 19,361,867 | 18,835,360 | 19,142,263 | 19,405,061 | 18,499,332 | 17,842,157 | 18,091,949 | 17,803,177 | 17,194,744 | 15,708,484 | 15,175,304 | 15,201,008 | 14,689,529 | 14,312,728 | 14,446,404 | 14,586,430 | 14,459,087 | 14,395,284 | 14,664,698 | 14,922,609 | 14,584,854 | 14,108,635 | 14,039,250 | 13,713,763 | 13,194,871 | 12,620,716 | 12,462,772 | 12,210,427 | 11,915,691 | 11,540,395 | 11,532,500 | 11,337,036 | 10,987,402 | 10,638,446 | 10,690,605 | 10,609,584 | 10,393,471 | 10,167,061 | 10,172,632 | 9,999,380 | 9,647,307 | 9,250,005 | 9,204,703 | 8,933,191 | 8,510,297 | 8,134,452 | 8,053,307 | 7,719,042 | 7,209,705 | 6,598,036 | 6,253,917 | 5,838,347 | 5,260,970 | 4,624,842 | 4,334,679 | 4,126,207 | 3,583,144 | 3,116,061 | 3,036,750 | 2,975,139 | 2,678,143 | 2,292,597 | 2,199,136 | 2,073,257 | 1,862,536 | 1,625,958 |
Overige gereserveerde algehele resultaten
| 3,052,004 | 206,769 | 0 | 19,152,618 | 18,703,041 | 18,258,539 | 18,464,333 | 18,308,981 | 18,467,701 | 15,611,483 | 16,540,465 | 16,005,388 | 15,816,042 | -540,492 | -416,808 | -416,618 | -416,618 | -401,574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11,361,831 | 14,093,831 | 12,650,590 | -6,064,281 | 28,975,589 | 29,251,628 | 11,365,059 | 11,365,059 | 11,362,517 | 11,776,055 | 11,152,657 | 11,359,426 | 11,389,620 | 2,471,605 | 2,699,301 | 2,699,301 | 2,737,876 | 2,695,230 | 2,191,647 | 1,919,674 | 1,919,675 | 1,919,675 | 1,919,678 | 1,919,678 | 1,919,678 | 1,919,678 | 1,958,122 | 1,957,885 | 1,957,885 | 1,957,885 | 1,957,885 | 1,957,885 | 1,957,885 | 1,180,432 | 1,180,432 | 1,142,288 | 1,142,288 | 1,142,288 | 1,142,288 | 1,142,288 | 1,142,288 | 1,142,288 | 1,142,288 | 957,808 | 1,031,748 | 1,142,288 | 1,142,288 | 1,159,215 | 1,106,562 | 1,055,096 | 1,101,869 | 1,125,520 | 1,123,894 | 1,130,675 | 1,146,679 | 1,048,048 | 1,061,870 | 1,080,056 | 1,067,841 | 1,099,781 | 1,048,555 | 780,156 | 788,318 | 825,851 | 1,455,492 | 1,433,444 | 1,381,798 | 1,309,136 | 1,282,670 | 1,259,560 | 722,208 | 720,384 | 679,254 |
Totaal eigen vermogen van aandeelhouders
| 33,211,977 | 33,284,180 | 32,780,706 | 32,675,760 | 32,571,399 | 32,192,605 | 32,621,500 | 32,045,395 | 31,675,099 | 31,450,572 | 32,535,326 | 31,094,517 | 30,321,838 | 21,693,784 | 21,325,100 | 20,396,987 | 18,793,974 | 18,039,121 | 18,166,708 | 17,367,261 | 17,005,632 | 17,004,977 | 17,175,932 | 17,021,849 | 16,932,873 | 17,083,044 | 17,026,142 | 16,794,058 | 16,310,915 | 16,168,527 | 15,965,562 | 15,413,093 | 14,784,066 | 13,937,352 | 13,587,842 | 13,382,959 | 12,990,867 | 12,991,465 | 12,862,123 | 12,476,433 | 12,095,476 | 12,139,945 | 11,989,091 | 11,720,779 | 11,568,309 | 11,596,946 | 11,437,909 | 11,176,022 | 10,726,067 | 10,629,299 | 10,404,560 | 10,005,317 | 9,627,846 | 9,553,482 | 9,235,221 | 8,627,253 | 8,029,406 | 7,703,473 | 7,275,688 | 6,730,251 | 6,042,897 | 5,484,335 | 5,284,025 | 4,778,495 | 4,991,053 | 4,889,694 | 4,776,437 | 4,406,779 | 3,994,767 | 3,878,196 | 3,160,897 | 2,948,352 | 2,670,644 |
Totaal eigen vermogen
| 48,106,334 | 47,995,463 | 45,617,176 | 44,264,104 | 43,178,797 | 40,938,185 | 41,365,206 | 39,607,560 | 38,404,071 | 37,481,127 | 38,715,110 | 36,547,783 | 35,491,100 | 23,209,988 | 22,678,596 | 21,491,059 | 19,648,076 | 18,790,440 | 18,820,580 | 17,842,416 | 17,416,089 | 17,383,789 | 17,490,783 | 17,278,855 | 17,199,291 | 17,322,128 | 17,257,314 | 17,008,674 | 16,510,240 | 16,338,577 | 16,121,798 | 15,534,636 | 14,905,845 | 14,050,967 | 13,672,294 | 13,463,761 | 13,106,349 | 13,103,522 | 12,979,509 | 12,612,275 | 12,225,541 | 12,265,852 | 12,095,892 | 11,833,674 | 11,693,699 | 11,725,662 | 11,567,667 | 11,313,234 | 10,868,862 | 10,765,355 | 10,542,451 | 10,139,437 | 9,785,830 | 9,707,679 | 9,389,371 | 8,765,500 | 8,184,817 | 7,843,835 | 7,397,160 | 6,845,929 | 6,163,301 | 5,484,335 | 5,284,025 | 4,778,495 | 4,991,053 | 4,889,694 | 4,776,437 | 4,406,779 | 3,994,767 | 3,878,196 | 3,160,897 | 2,948,352 | 2,670,644 |
Totaal passiva en aandeelhoudersvermogen
| 95,090,630 | 93,857,762 | 88,794,906 | 84,187,681 | 82,115,569 | 77,466,694 | 77,500,021 | 72,501,001 | 70,895,995 | 67,973,823 | 69,649,032 | 66,346,533 | 64,417,455 | 51,135,302 | 49,821,983 | 46,735,009 | 44,712,807 | 41,388,894 | 40,018,869 | 38,576,295 | 37,121,128 | 34,024,426 | 33,530,759 | 32,435,547 | 31,212,285 | 28,944,137 | 28,419,260 | 27,399,282 | 26,415,499 | 25,041,221 | 23,707,550 | 22,671,119 | 22,171,179 | 20,487,060 | 20,039,691 | 19,826,108 | 18,860,285 | 18,578,728 | 18,447,273 | 18,346,326 | 18,147,563 | 18,127,646 | 18,261,690 | 17,664,191 | 18,288,116 | 17,446,464 | 17,598,290 | 17,958,966 | 17,510,808 | 16,581,153 | 16,920,082 | 15,971,865 | 16,390,680 | 15,285,554 | 14,941,129 | 14,207,091 | 13,926,650 | 12,673,459 | 12,054,390 | 11,990,828 | 11,255,761 | 8,358,827 | 8,265,770 | 7,677,455 | 8,622,625 | 0 | 8,510,640 | 7,614,912 | 7,215,960 | 0 | 6,241,299 | 6,079,910 | 5,942,410 |