KEPCO Engineering & Construction Company, Inc.
KRX:052690.KS
67500 (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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 33,367.22 | 53,382.72 | 52,159.068 | 69,221.936 | 125,890.713 | 30,620.303 | 45,324.253 | 26,824.998 | 26,145.779 | 25,458.48 | 30,204.437 | 26,400.304 | 27,132.464 | 31,559.678 | 39,077.073 | 34,496.2 | 59,303.661 | 28,125.15 | 69,303.591 | 27,002.777 | 31,339.07 | 21,789.048 | 31,457.108 | 36,406.978 | 86,124.353 | 43,631.54 | 18,383.396 | 21,854.403 | 47,803.606 | 25,432.675 | 21,451.508 | 29,280.891 | 30,757.286 | 22,985.67 | 15,287.585 | 16,039.869 | 16,494.87 | 34,910.2 | 76,277.879 | 139,040.495 | 140,636.538 | 113,018.46 | 98,004.588 | 126,678.418 | 88,313.29 | 153,338.163 | 118,844.788 | 59,851.663 | 65,787.647 | 69,964.735 | 76,408.685 | 59,928.565 | 54,444.867 | 50,360.689 | 81,093.879 | 56,555.864 | 80,097.859 | 109,020.469 |
Kortetermijnbeleggingen
| 167,019.595 | 70,115.722 | 49,349.918 | 82,494.295 | 58,606.03 | 1,002.52 | 1,001.2 | 1,000 | 21,000.894 | 1,000.06 | 1,000.06 | 23,841.145 | 56,038.65 | 71,014.088 | 26,001.239 | 10,017.343 | 10,002.339 | 32,627.466 | 1,110.981 | 14,370.207 | 21,228.852 | 41,234.596 | 56,152.839 | 31,169.878 | 1,115.38 | 1,169.729 | 5.13 | 1,180.812 | 8,876.825 | 2,929.713 | 34.585 | 10,904.147 | 10,459.858 | 17,202.394 | 340.095 | 2,944.181 | 3,047.661 | 1,474.775 | 1,493.768 | 12,736.172 | 52,758.023 | 112,793.43 | 144,090.221 | 200,236.93 | 290,261.827 | 280,294.339 | 238,426.685 | 231,597.476 | 249,647.555 | 319,629.33 | 305,274.484 | 247,580.996 | 264,882.445 | 250,420.255 | 225,435.711 | 251,577.681 | 217,665.467 | 233,626.896 |
Liquide middelen en kortetermijnbeleggingen
| 200,386.815 | 123,498.442 | 101,508.986 | 151,716.231 | 184,496.743 | 31,622.823 | 46,325.453 | 27,824.998 | 47,146.673 | 26,458.54 | 31,204.497 | 50,241.448 | 83,171.114 | 102,573.766 | 65,078.312 | 44,513.543 | 69,306 | 60,752.616 | 70,414.572 | 41,372.984 | 52,567.922 | 63,023.644 | 87,609.947 | 67,576.856 | 87,239.733 | 44,801.269 | 18,388.526 | 23,035.215 | 56,680.431 | 28,362.388 | 21,486.093 | 40,185.038 | 41,217.144 | 40,188.064 | 15,627.68 | 18,984.05 | 19,542.531 | 36,384.975 | 77,771.647 | 151,776.667 | 193,394.561 | 225,811.89 | 242,094.808 | 326,915.348 | 378,575.117 | 433,632.502 | 357,271.473 | 291,449.139 | 315,435.202 | 389,594.065 | 381,683.17 | 307,509.561 | 319,327.312 | 300,780.944 | 306,529.59 | 308,133.545 | 297,763.326 | 342,647.365 |
Nettovorderingen
| 303,209.259 | 317,021.58 | 312,961.762 | 277,141.382 | 291,959.246 | 316,530.842 | 300,867.368 | 278,727.385 | 214,455.26 | 229,234.397 | 200,806.283 | 162,030.86 | 141,851.908 | 134,408.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 268,572.848 | 286,677.786 | 278,561.015 | 235,010.938 | 224,138.049 | 184,267.17 | 207,556.412 | 221,554.252 | 276,171.248 | 227,295.218 | 204,794.753 | 166,825.143 | 156,472.299 | 155,604.454 | 121,932.779 | 150,943.822 | 171,929.031 | 153,774.342 | 144,582.769 | 131,620.043 |
Voorraad
| 0 | 0 | 0 | -0 | 36,732.764 | 33,546.176 | 29,421.947 | 29,943.579 | 31,602.67 | 28,000.324 | 24,429.498 | 7,811.7 | 13,959.894 | 12,733.383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.599 | 3.099 | 2.243 | 3,113.427 | 2,281.615 | 1,151.303 | 183.633 | 82.903 | 48.349 | 43.089 | 27.844 | 6.598 | 1.927 | 2,518.637 | 1,953.091 | 9.467 | 1,585.364 | 6,485.952 | 6,142.384 | 4,402.912 |
Overige vlottende activa
| 42,318.175 | 42,901.697 | 37,589.751 | 38,372.064 | 0.001 | -0 | -239.103 | 0.001 | 0 | 0 | 0 | 692.735 | 664.41 | 379.238 | 345.179 | 169.732 | 699.311 | 516.153 | 741.894 | 6,584.847 | 5,359.247 | 7,157.601 | 4,627.042 | 192,642.243 | 4,467.133 | 4,267.671 | 4,267.67 | 4,212.48 | 3,894.244 | 3,338.76 | 2,582.996 | 1,112.111 | 428.256 | 402.803 | 83.497 | 15,301.217 | 13,011.77 | 10,233.719 | 8,946.07 | 8,053.51 | 7,155.575 | 12,493.981 | 10,336.656 | 10,950.461 | 7,370.936 | 5,382.056 | 4,069.422 | 11,968.198 | 9,808.837 | 6,655.639 | 4,337.942 | 2,730.303 | 1,583.008 | 906.808 | 0.001 | 0.002 | -0.001 | -0.002 |
Totaal vlottende activa
| 545,914.25 | 483,421.718 | 452,060.499 | 467,229.677 | 513,188.754 | 381,699.841 | 376,375.665 | 336,495.964 | 293,204.603 | 283,693.261 | 256,440.278 | 220,776.743 | 239,647.327 | 250,094.432 | 237,874.869 | 219,038.09 | 228,517.194 | 218,064.082 | 257,592.435 | 212,478.581 | 214,117.368 | 250,156.537 | 281,389.537 | 260,219.099 | 261,600.375 | 294,798.147 | 257,528.889 | 224,923.218 | 263,910.262 | 237,304.714 | 255,846.357 | 320,808.69 | 324,654.053 | 357,943.497 | 320,404.814 | 310,994.674 | 264,195.436 | 306,366.882 | 355,292.164 | 446,511.062 | 479,113.394 | 476,430.236 | 478,851.129 | 523,284.282 | 593,686.098 | 660,651.713 | 637,560.492 | 530,755.644 | 530,066.636 | 563,081.445 | 542,495.338 | 468,362.955 | 444,796.19 | 452,641.041 | 480,043.986 | 468,393.841 | 448,488.478 | 478,670.318 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 242,612.599 | 244,570.943 | 247,422.259 | 248,757.256 | 251,394.621 | 254,037.873 | 257,280.491 | 260,248.573 | 263,806.974 | 267,059.909 | 270,392.159 | 272,328.773 | 275,070.601 | 278,384.43 | 281,886.885 | 283,898.074 | 285,479.896 | 287,823.427 | 290,322.843 | 291,841.795 | 294,025.263 | 297,722.811 | 300,680.323 | 304,096.958 | 307,056.626 | 310,750.796 | 314,362.618 | 317,337.619 | 320,869.524 | 324,521.104 | 328,118.689 | 331,144.748 | 333,324.644 | 334,564.42 | 337,840.859 | 339,956.28 | 349,789.242 | 317,180.7 | 290,233.461 | 225,024.554 | 186,310.403 | 162,167.942 | 150,046.986 | 134,408.215 | 123,732.378 | 108,312.645 | 99,770.075 | 87,004.357 | 87,900.868 | 80,255.522 | 80,312.632 | 81,679.661 | 74,252.173 | 67,863.876 | 56,318.154 | 50,823.668 | 48,374.435 | 39,126.394 |
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 |
Immateriële activa
| 23,280.58 | 23,610.193 | 24,980.076 | 24,146.773 | 24,988.862 | 25,599.7 | 26,924.782 | 27,511.015 | 29,370.63 | 31,285.841 | 33,288.544 | 35,126.331 | 37,171.089 | 39,003.226 | 40,787.292 | 41,482.944 | 43,132.631 | 44,756.867 | 46,384.644 | 57,200.746 | 59,010.875 | 60,733.54 | 61,851.242 | 63,914.969 | 64,809.715 | 65,671.244 | 64,643.573 | 63,055.317 | 63,830.939 | 59,218.679 | 57,277.123 | 57,879.573 | 54,727.471 | 45,334.073 | 46,190.828 | 44,800.537 | 44,421.833 | 41,826.081 | 42,675.767 | 38,836.082 | 39,471.541 | 38,850.227 | 39,841.754 | 38,507.783 | 39,732.449 | 40,628.823 | 41,791.393 | 38,624.133 | 32,736.256 | 31,745.014 | 31,236.498 | 7,876.251 | 8,240.353 | 8,073.915 | 6,558.859 | 2,394.986 | 1,814.624 | 1,876.244 |
Goodwill en immateriële activa
| 23,280.58 | 23,610.193 | 24,980.076 | 24,146.773 | 24,988.862 | 25,599.7 | 26,924.782 | 27,511.015 | 29,370.63 | 31,285.841 | 33,288.544 | 35,126.331 | 37,171.089 | 39,003.226 | 40,787.292 | 41,482.944 | 43,132.631 | 44,756.867 | 46,384.644 | 57,200.746 | 59,010.875 | 60,733.54 | 61,851.242 | 63,914.969 | 64,809.715 | 65,671.244 | 64,643.573 | 63,055.317 | 63,830.939 | 59,218.679 | 57,277.123 | 57,879.573 | 54,727.471 | 45,334.073 | 46,190.828 | 44,800.537 | 44,421.833 | 41,826.081 | 42,675.767 | 38,836.082 | 39,471.541 | 38,850.227 | 39,841.754 | 38,507.783 | 39,732.449 | 40,628.823 | 41,791.393 | 38,624.133 | 32,736.256 | 31,745.014 | 31,236.498 | 7,876.251 | 8,240.353 | 8,073.915 | 6,558.859 | 2,394.986 | 1,814.624 | 1,876.244 |
Langetermijnbeleggingen
| 47,305.127 | 49,085.79 | 46,632.281 | 46,763.033 | -52,432.874 | 5,274.263 | 5,064.836 | 5,070.758 | -14,769.567 | 5,276.216 | 5,160.809 | -18,053.59 | -16,191.642 | -64,767.704 | -20,782.784 | -5,216.604 | -5,079.94 | 7,283.32 | 39,300.006 | 32,642.767 | 24,586.62 | -1,088.285 | -16,384.387 | 9,477.2 | 38,420.666 | 38,646.047 | 34,713.602 | 38,857.027 | 31,384.544 | 38,074.803 | 54,325.687 | 30,712.36 | 31,869.742 | 28,283.025 | 38,293.922 | 43,746.651 | 47,496.912 | 25,100.219 | 23,990.278 | 14,329.074 | -26,045.816 | -85,496.972 | -118,038.746 | -188,560.923 | -279,924.763 | -269,398.691 | -228,752.66 | -220,877.939 | -235,958.855 | -305,332.875 | -296,119.064 | -237,937.551 | -256,785.429 | -240,610.036 | -208,868.865 | -241,755.477 | -208,807.844 | -224,047.598 |
Belastingvorderingen
| 38,976.637 | 42,916.479 | 40,216.251 | 36,762.173 | 38,370.375 | 42,450.332 | 42,796.564 | 49,102.523 | 51,373.246 | 55,296.669 | 55,895.982 | 62,384.922 | 60,879.085 | 61,565.487 | 62,575.658 | 66,688.957 | 69,270.988 | 65,412.495 | 67,922.553 | 64,876.425 | 64,473.361 | 64,316.362 | 67,374.489 | 67,701.442 | 64,130.727 | 66,007.942 | 61,914.667 | 65,063.281 | 63,730.493 | 62,942.265 | 62,579.765 | 70,151.554 | 67,716.525 | 67,013.667 | 67,554.286 | 64,067.904 | 61,282.435 | 61,713.56 | 54,581.037 | 57,139.044 | 52,846.524 | 49,389.247 | 50,921.539 | 56,659.18 | 60,993 | 58,419.598 | 56,232.172 | 63,025.243 | 60,327.031 | 58,201.511 | 49,685.165 | 44,615.653 | 35,779.701 | 24,310.244 | 5,309.933 | 6,267.497 | 8,078.854 | 253,478.228 |
Overige niet-vlottende activa
| 30,679.273 | 37,238.949 | 43,697.407 | 53,191.463 | 152,507.505 | 95,009.387 | 108,060.963 | 89,246.248 | 117,267.795 | 91,259.883 | 84,331.518 | 107,413.843 | 91,751.44 | 139,249.084 | 97,949.482 | 70,238.746 | 78,279.608 | 66,071.896 | 33,684.39 | 49,813.236 | 49,216.445 | 61,882.571 | 76,568.784 | 50,827.353 | 27,364.306 | 29,640.361 | 29,002.495 | 23,454.539 | 31,998.14 | 35,909.724 | 17,326.956 | 34,905.161 | 35,922.833 | 42,414.834 | 28,835.827 | 31,364.837 | 23,573.488 | 9,132.886 | 10,839.743 | 23,051.535 | 60,951.831 | 129,058.507 | 158,880.997 | 213,377.665 | 304,662.562 | 294,571.822 | 255,280.666 | 247,968.009 | 268,231.993 | 345,610.76 | 332,282.745 | 266,372.437 | 282,944.847 | 273,390.518 | 248,436.615 | 271,516.854 | 236,239.685 | 969.123 |
Totaal niet-vlottende activa
| 382,854.217 | 397,422.354 | 402,948.274 | 409,620.699 | 414,828.488 | 422,371.555 | 440,127.636 | 431,179.117 | 447,049.079 | 450,178.518 | 449,069.013 | 459,200.279 | 448,680.572 | 453,434.523 | 462,416.533 | 457,092.117 | 471,083.183 | 471,348.005 | 477,614.436 | 496,374.969 | 491,312.563 | 483,566.999 | 490,090.45 | 496,017.922 | 501,782.04 | 510,716.39 | 504,636.955 | 507,767.783 | 511,813.64 | 520,666.575 | 519,628.22 | 524,793.396 | 523,561.215 | 517,610.019 | 518,715.721 | 523,936.209 | 526,563.91 | 454,953.446 | 422,320.286 | 358,380.289 | 313,534.483 | 293,968.951 | 281,652.53 | 254,391.92 | 249,195.626 | 232,534.197 | 224,321.646 | 215,743.803 | 213,237.293 | 210,479.932 | 197,397.975 | 162,606.451 | 144,431.645 | 133,028.517 | 107,754.696 | 89,247.528 | 85,699.754 | 71,402.391 |
Totaal activa
| 928,768.467 | 880,844.072 | 855,008.773 | 876,850.376 | 928,017.242 | 804,071.395 | 816,503.302 | 767,675.081 | 740,253.682 | 733,871.779 | 705,509.291 | 679,977.022 | 688,327.899 | 703,528.955 | 700,291.402 | 676,130.207 | 699,600.378 | 689,412.087 | 735,206.871 | 708,853.55 | 705,429.931 | 733,723.536 | 771,479.987 | 756,237.021 | 763,382.415 | 805,514.537 | 762,165.844 | 732,691.001 | 775,723.902 | 757,971.289 | 775,474.577 | 845,602.084 | 848,215.268 | 875,553.516 | 839,120.535 | 834,930.883 | 790,759.346 | 761,320.328 | 777,612.45 | 804,891.351 | 792,647.877 | 770,399.187 | 760,503.659 | 777,676.202 | 842,881.724 | 893,185.911 | 861,882.138 | 746,499.447 | 743,303.929 | 773,561.377 | 739,893.313 | 630,969.406 | 589,227.835 | 585,669.558 | 587,798.682 | 557,641.369 | 534,188.232 | 550,072.709 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 53,757.292 | 37,830.865 | 23,910.582 | 57,171.061 | 221,158.379 | 125,323.753 | 117,613.732 | 100,806.433 | 92,666.609 | 77,493.306 | 80,244.095 | 68,545.24 | 77,746.43 | 74,943.691 | 72,583.564 | 55,843.208 | 91,484.302 | 61,568.104 | 95,180.296 | 61,175.092 | 68,296.444 | 85,570.734 | 106,369.985 | 104,814.801 | 124,990.578 | 132,749.985 | 94,687.098 | 87,980.638 | 102,564.453 | 95,338.962 | 101,460.571 | 134,352.039 | 150,938.48 | 145,656.883 | 172,392.833 | 152,658.678 | 188,354.057 | 179,458.739 | 204,959.505 | 216,048.735 | 228,863.024 | 232,095.196 | 233,680.104 | 223,331.408 | 284,361.412 | 256,682.291 | 246,704.164 | 198,358.473 | 202,403.988 | 145,031.532 | 165,118.378 | 102,073.308 | 108,205.378 | 93,477.295 | 33,257.898 | 22,681.669 | 22,064.397 | 23,707.316 |
Kortlopende schulden
| 923.152 | 857.498 | 693.648 | 633.119 | 650.765 | 704.507 | 823.422 | 22,617.928 | 1,097.638 | 27,537.608 | 1,078.77 | 1,047.106 | 740.905 | 907.277 | 1,038.485 | 1,095.143 | 1,151.873 | 581.043 | 605.388 | 575.219 | 332.041 | 417.522 | 30,000 | 30,000 | 30,000 | 30,000 | 9,061 | 0 | 30,000 | 30,010 | 91,810 | 84,726.9 | 33,735.95 | 87,365 | 58,365 | 52,268.1 | 28,289.05 | 0 | 0 | 742.8 | 743.2 | 557.5 | 371.8 | 186.1 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 10 | 10 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 3,634.378 | 4,439.04 | 3,176.093 | 446.773 | 233.414 | 515.332 | 952.62 | 223.137 | 267.243 | 269.762 | 226.853 | 180.819 | 262.031 | 128.573 | 179.27 | 0 | 0 | 1,440.088 | 13,764.842 | 0 | 1,806.092 | 2,039.49 | 8,174.5 | 4,569.636 | 2,185.047 | 4,852.442 | 20,238.933 | 10,131.833 | 6,672.808 | 3,054.12 | 0 | 3,064.158 | 8,559.654 | 8,591.671 | 7,055.951 | 8,587.848 | 10,153.136 | 13,153.112 | 13,189.718 | 13,986.159 | 10,375.46 | 1,090.12 | 0 | 0 | 11,747.827 | 15,703.057 | 12,400.188 | 5,974.426 | 24,704.511 | 39,774.139 | 43,658.865 | 35,577.156 | 27,681.763 | 18,245.025 | 18,956.194 | 15,840.155 | 24,241.12 | 19,331.608 |
Uitgestelde opbrengsten
| 206,971.822 | 112,996.955 | 111,148.222 | 126,705.703 | 117,524.477 | 60,685.144 | 56,882.015 | 40,243.969 | 37,499.259 | 34,571.804 | 102,243.516 | 99,928.214 | 100,053.629 | 121,437.584 | 113,721.815 | 99,565.545 | 98,649.721 | 1,440.088 | 127,736.378 | 104,751.307 | 96,842.717 | 117,597.034 | 112,032.033 | 100,396.529 | 2,185.047 | 137,636.079 | 118,111.936 | 0 | 105,122.06 | 3,054.12 | 93,284.048 | 95,410.21 | 106,009.439 | 113,733.896 | 111,556.85 | 8,587.848 | 10,153.136 | 0 | 0 | 13,986.159 | 10,375.46 | 1,090.12 | 101,995.463 | 110,138.433 | 0 | 0 | 0 | 0 | 0 | 251,531.893 | 161,019.367 | 35,577.156 | 27,681.763 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 115,369.61 | 138,429.83 | 114,434.041 | 95,657.921 | -0.001 | 55,837.325 | 69,447.245 | 57,327.274 | 68,593.633 | 73,047.684 | 0 | -0 | -0 | 0.001 | 0.001 | -0.001 | -0.001 | 117,565.231 | -0 | -0.001 | -0.001 | 0.001 | -0.001 | 0.001 | 92,368.976 | -0.001 | 0.001 | 98,793.459 | -0.001 | 99,324.517 | -0.001 | 0.001 | -0.001 | -0.001 | 0 | 99,238.992 | 101,851.597 | 130,540.935 | 110,806.709 | 108,782.66 | 103,678.623 | 113,191.725 | 0.001 | -0.001 | 119,802.547 | 213,470.1 | 147,721.38 | 111,961.403 | 138,482.162 | -0.001 | 0 | 99,037.492 | 104,524.268 | 179,763.253 | 88,854.398 | 124,826.696 | 125,735.993 | 179,068.85 |
Totaal kortlopende verplichtingen
| 377,021.875 | 290,115.148 | 250,186.493 | 280,167.804 | 339,333.62 | 242,550.73 | 244,766.413 | 220,995.603 | 199,857.14 | 212,650.403 | 183,566.381 | 169,520.559 | 178,540.964 | 197,288.552 | 187,343.865 | 156,503.895 | 191,285.895 | 181,154.466 | 223,522.062 | 166,501.617 | 165,471.202 | 203,585.291 | 248,402.018 | 235,211.331 | 249,544.601 | 300,386.063 | 221,860.035 | 186,774.097 | 237,686.512 | 227,727.599 | 286,554.618 | 314,489.15 | 290,683.868 | 346,755.778 | 342,314.684 | 312,753.618 | 328,647.84 | 309,999.674 | 315,766.214 | 339,560.354 | 343,660.307 | 346,934.541 | 336,047.368 | 333,655.94 | 404,163.959 | 470,152.391 | 394,425.544 | 310,319.876 | 340,886.15 | 396,573.424 | 326,147.745 | 236,697.956 | 240,421.409 | 273,240.548 | 122,112.296 | 147,508.365 | 147,800.39 | 202,776.166 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 10 | 10 | 10 | 10 | 207.864 | 171.147 | 161.299 | 311.923 | 399.719 | 517.89 | 744.479 | 805.004 | 498.773 | 531.095 | 595.526 | 498.755 | 566.984 | 340.948 | 253.647 | 165.165 | 19.181 | 26.749 | 10 | 10 | 10 | 10 | 30,010 | 30,010 | 30,010 | 30,000 | 0 | 0 | 30,000 | 30,010 | 30,010 | 33,626.9 | 3,735.95 | 3,845 | 3,845 | 7,060.1 | 7,123.8 | 6,833.5 | 7,019.2 | 5,560.9 | 5,210 | 5,210 | 5,210 | 5,210 | 5,210 | 5,200 | 5,200 | 1,326 | 0 | 10 | 10 | 10 | 10 | 10 |
Uitgestelde opbrengsten niet-vlottend
| 254.11 | 52,926.081 | 52,931.049 | 38,556.747 | 40,040.748 | 25,608.701 | 25,596.25 | 14,580.089 | 9,861.462 | 8,171.568 | 4,445.059 | 4,176.061 | 4,347.67 | 4,234.739 | 7,404.476 | 8,972.377 | 10,147.812 | 10,192.791 | 10,150.054 | 275.641 | 277.564 | 9,149.565 | 10,112.657 | 283.333 | 285.256 | 287.179 | 8,906.461 | 0 | 0 | 0 | 10,054.497 | 298.718 | 0 | 0 | 5,677.593 | 0 | 0 | 0 | 3,307.486 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32,210.242 | 0 | 0 | 19,053.464 |
Uitgestelde belastingverplichtingen niet-vlottend
| 833.193 | 794.354 | 687.148 | 609.247 | 2,307.021 | 0 | 0 | 0 | -9,861.462 | 0 | 3,302.445 | 11,683.982 | 10,336.973 | 9,460.443 | 5,873.023 | 25,111.307 | 19,741.744 | 15,136.604 | 9,068.349 | 82,694.747 | 77,366.124 | 61,091.942 | 51,575.204 | 0 | 64,777.297 | 0 | 44,357.876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60,368.387 | 0 | 0 | 0 | 47,563.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,354.133 | 0 | 0 | 2,891.22 |
Overige niet-vlottende verplichtingen
| 3,897.534 | 3,901.951 | 3,885.671 | 4,442.42 | -0 | 2,711.653 | 2,565.526 | 4,896.6 | 20,304.451 | 5,569.08 | -0 | 0 | -0 | 0.001 | 0 | 0 | -0 | -0 | -0 | -0 | 0.001 | 0.001 | -0 | 68,944.121 | 0.001 | 56,733.58 | -0 | 85,266.1 | 82,510.973 | 79,001.791 | 68,177.913 | 98,103.391 | 89,539.164 | 80,351.161 | -0 | 76,142.31 | 61,326.359 | 65,355.094 | 0.001 | 60,072.688 | 45,240.589 | 37,780.248 | 35,387.145 | 47,242.523 | 43,981.649 | 47,645.034 | 36,277.897 | 48,924.871 | 38,168.446 | 30,755.481 | 28,916.634 | 40,179.376 | 29,692.147 | 21,855.876 | 6,514.64 | 33,719.118 | 39,057.631 | 5,957.752 |
Totaal niet-vlottende verplichtingen
| 4,994.838 | 57,632.386 | 57,513.868 | 43,618.414 | 42,555.633 | 28,491.501 | 28,323.075 | 19,788.612 | 20,704.17 | 14,258.538 | 8,491.983 | 16,665.047 | 15,183.415 | 14,226.278 | 13,873.025 | 34,582.439 | 30,456.54 | 25,670.343 | 19,472.049 | 83,135.553 | 77,662.869 | 70,268.257 | 61,697.861 | 69,237.454 | 65,072.554 | 57,030.759 | 83,274.337 | 115,276.1 | 112,520.973 | 109,001.791 | 78,232.41 | 98,402.109 | 119,539.164 | 110,361.161 | 96,055.979 | 109,769.21 | 65,062.309 | 69,200.094 | 54,715.729 | 67,132.788 | 52,364.389 | 44,613.748 | 42,406.345 | 52,803.423 | 49,191.649 | 52,855.034 | 41,487.897 | 54,134.871 | 43,378.446 | 35,955.481 | 34,116.634 | 41,505.376 | 29,692.147 | 21,865.876 | 46,089.015 | 33,729.118 | 39,067.631 | 27,912.436 |
Totaal passiva
| 382,016.713 | 347,747.534 | 307,700.361 | 323,786.217 | 381,889.254 | 271,042.231 | 273,089.488 | 240,784.215 | 220,561.31 | 226,908.941 | 192,058.364 | 186,185.606 | 193,724.379 | 211,514.83 | 201,216.889 | 191,086.335 | 221,742.435 | 206,824.809 | 242,994.111 | 249,637.17 | 243,134.071 | 273,853.547 | 310,099.879 | 304,448.785 | 314,617.155 | 357,416.822 | 305,134.372 | 302,050.198 | 350,207.485 | 336,729.39 | 364,787.028 | 412,891.258 | 410,223.033 | 457,116.939 | 438,370.663 | 422,522.828 | 393,710.149 | 379,199.769 | 370,481.943 | 406,693.142 | 396,024.696 | 391,548.289 | 378,453.713 | 386,459.363 | 453,355.608 | 523,007.425 | 435,913.441 | 364,454.747 | 384,264.596 | 432,528.906 | 360,264.379 | 278,203.332 | 270,113.555 | 295,106.424 | 168,201.311 | 181,237.483 | 186,868.021 | 230,688.603 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,656.329 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 | 7,644 |
Ingehouden winsten
| 19,027.94 | 5,377.506 | 14,256.948 | 20,409.374 | 549,169.023 | 536,059.884 | 546,462.132 | 529,921.984 | 522,735.039 | 509,995.161 | 516,484.266 | 496,820.588 | 497,629.938 | 495,032.291 | 502,096.768 | 484,236.994 | 477,052.873 | 481,785.917 | 491,426.675 | 462,240.049 | 465,323.891 | 459,088.123 | 460,595.558 | 454,640.946 | 451,629.015 | 450,954.626 | 459,509.378 | 433,119.286 | 428,004.148 | 423,743.821 | 413,178.227 | 435,211.088 | 440,495.028 | 420,943.036 | 403,251.99 | 414,913.345 | 399,554.904 | 384,633.031 | 405,818.299 | 400,710.923 | 399,138.743 | 380,452.614 | 379,850.534 | 383,435.885 | 381,747.85 | 362,400.938 | 418,186.038 | 374,264.213 | 351,216.996 | 333,388.471 | 371,984.934 | 345,122.075 | 311,470.279 | 282,919.134 | 411,953.371 | 368,759.886 | 339,676.211 | 311,740.107 |
Overige gereserveerde algehele resultaten
| 530,380.142 | 530,375.361 | 535,707.792 | 535,311.113 | 535,311.113 | 535,321.429 | 507,037.921 | 507,055.122 | 507,043.573 | 507,053.917 | 490,991.49 | 490,995.656 | 490,998.411 | -2,656.329 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -10,300.329 | -10,300.329 | -10,300.329 | -10,300.329 | -545,996.149 | -545,996.149 | -517,730.24 | -517,730.24 | -517,730.24 | -517,730.24 | -501,668.828 | -501,668.828 | -501,668.828 | -10,662.166 | -10,666.256 | -6,837.122 | -6,838.93 | -6,842.639 | -6,857.915 | -10,667.668 | -10,672.032 | -6,862.134 | -6,859.45 | -10,496.711 | -10,507.755 | -10,500.911 | -10,121.906 | -10,122.483 | -10,131.731 | -10,145.922 | -10,134.678 | -10,144.262 | -10,146.794 | -10,150.46 | -10,146.118 | -10,149.291 | -10,149.707 | -10,156.471 | -6,331.792 | -10,156.714 | -10,159.562 | -9,245.716 | -5,444.587 | 136.954 | 134.266 | 133.548 | 138.659 | 136.487 | 178.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 546,751.754 | 533,096.538 | 547,308.412 | 553,064.159 | 546,127.988 | 533,029.164 | 543,413.813 | 526,890.866 | 519,692.372 | 506,962.838 | 513,450.927 | 493,791.416 | 494,603.52 | 492,014.125 | 499,074.513 | 485,043.872 | 477,857.942 | 482,587.278 | 492,212.759 | 459,216.381 | 462,295.86 | 459,869.989 | 461,380.108 | 451,788.235 | 448,765.26 | 448,097.715 | 457,031.472 | 430,640.803 | 425,516.417 | 421,241.899 | 410,687.549 | 432,710.826 | 437,992.234 | 418,436.576 | 400,749.872 | 412,408.054 | 397,049.197 | 382,120.56 | 407,130.507 | 398,198.209 | 396,623.181 | 378,850.898 | 382,049.946 | 391,216.839 | 389,526.116 | 370,178.486 | 425,968.697 | 382,044.7 | 359,039.333 | 341,032.471 | 379,628.934 | 352,766.075 | 319,114.279 | 290,563.134 | 419,597.371 | 376,403.886 | 347,320.211 | 319,384.107 |
Totaal eigen vermogen
| 546,751.754 | 533,096.538 | 547,308.412 | 553,064.159 | 546,127.988 | 533,029.164 | 543,413.813 | 526,890.866 | 519,692.372 | 506,962.838 | 513,450.927 | 493,791.416 | 494,603.52 | 492,014.125 | 499,074.513 | 485,043.872 | 477,857.942 | 482,587.278 | 492,212.759 | 459,216.381 | 462,295.86 | 459,869.989 | 461,380.108 | 451,788.235 | 448,765.26 | 448,097.715 | 457,031.472 | 430,640.803 | 425,516.417 | 421,241.899 | 410,687.549 | 432,710.826 | 437,992.234 | 418,436.576 | 400,749.872 | 412,408.054 | 397,049.197 | 382,120.56 | 407,130.507 | 398,198.209 | 396,623.181 | 378,850.898 | 382,049.946 | 391,216.839 | 389,526.116 | 370,178.486 | 425,968.697 | 382,044.7 | 359,039.333 | 341,032.471 | 379,628.934 | 352,766.075 | 319,114.279 | 290,563.134 | 419,597.371 | 376,403.886 | 347,320.211 | 319,384.107 |
Totaal passiva en aandeelhoudersvermogen
| 928,768.467 | 880,844.072 | 855,008.773 | 876,850.376 | 928,017.242 | 804,071.395 | 816,503.302 | 767,675.081 | 740,253.682 | 733,871.779 | 705,509.291 | 679,977.022 | 688,327.899 | 703,528.955 | 700,291.402 | 676,130.207 | 699,600.378 | 689,412.087 | 735,206.871 | 708,853.55 | 705,429.931 | 733,723.536 | 771,479.987 | 756,237.02 | 763,382.415 | 805,514.537 | 762,165.844 | 732,691.001 | 775,723.902 | 757,971.289 | 775,474.577 | 845,602.084 | 848,215.268 | 875,553.515 | 839,120.535 | 834,930.882 | 790,759.346 | 761,320.328 | 777,612.45 | 804,891.351 | 792,647.877 | 770,399.187 | 760,503.659 | 777,676.202 | 842,881.724 | 893,185.911 | 861,882.138 | 746,499.447 | 743,303.929 | 773,561.377 | 739,893.313 | 630,969.407 | 589,227.835 | 585,669.558 | 587,798.682 | 557,641.369 | 534,188.232 | 550,072.709 |