Hyundai Home Shopping Network Corporation
KRX:057050.KS
47250 (KRW) • At close November 5, 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 | 2014 Q4 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 182,546.838 | 150,586.013 | 157,607.672 | 66,238.758 | 23,141.306 | 63,370.413 | 27,095.106 | 45,168.549 | 59,495.49 | 19,837.018 | 43,761.775 | 16,122.084 | 44,411.867 | 77,009.742 | 134,966.257 | 162,803.533 | 57,189.938 | 48,199.383 | 39,545.27 | 38,380.207 | 61,890.131 | 63,389.198 | 84,786.611 | 29,228.197 | 5,356.554 | 68,576.724 | 29,591.844 | 4,778.93 | 18,439.959 | 5,917.145 | 4,815.497 | 4,886.898 | 13,278.854 | 14,221.394 | 34,692.492 | 3,676.584 | 8,028.82 | 3,938.271 | 23,775.369 | 8,492.202 | 14,337.478 | 33,191.597 | 20,950.233 | 2,951.129 | 2,143.053 | 2,674.801 | 2,061.255 | 3,188.102 | 2,348.975 | 14,114.905 | 4,779.969 | 92,520.643 | 28,105.5 |
Kortetermijnbeleggingen
| 1,014,006.516 | 1,019,113.077 | 913,894.234 | 578,055.762 | 552,944.802 | 563,449.567 | 479,466.175 | 627,124.004 | 668,141.149 | 580,068.913 | 506,877.862 | 535,874.609 | 525,314.735 | 523,833.716 | 575,639.398 | 482,030.226 | 491,534.388 | 437,670.981 | 426,100.522 | 458,550.55 | 460,751.788 | 525,282.756 | 461,538.832 | 753,159.3 | 779,127.128 | 735,097.004 | 688,077.903 | 797,472.871 | 828,779.782 | 828,259.108 | 888,693.782 | 1,021,316.008 | 870,342.114 | 772,846.988 | 759,161.106 | 883,535 | 1,022,845 | 725,720.158 | 635,000 | 635,000 | 595,000 | 550,000 | 550,000 | 550,880 | 490,890 | 667,930 | 649,460 | 809,530 | 779,530 | 760,650 | 710,669.06 | 570,863.81 | 314,007.86 |
Liquide middelen en kortetermijnbeleggingen
| 1,196,553.354 | 1,169,699.09 | 1,071,501.906 | 644,294.52 | 576,086.108 | 626,819.98 | 506,561.281 | 672,292.553 | 727,636.639 | 599,905.931 | 550,639.637 | 551,996.693 | 569,726.602 | 600,843.458 | 710,605.655 | 644,833.759 | 548,724.326 | 485,870.364 | 465,645.792 | 496,930.757 | 522,641.919 | 588,671.954 | 546,325.443 | 782,387.497 | 784,483.682 | 803,673.728 | 717,669.747 | 802,251.801 | 847,219.741 | 834,176.253 | 893,509.279 | 1,026,202.906 | 883,620.968 | 787,068.382 | 793,853.598 | 887,211.584 | 1,030,873.82 | 729,658.429 | 658,775.369 | 643,492.202 | 609,337.478 | 583,191.597 | 570,950.233 | 553,831.129 | 493,033.053 | 670,604.801 | 651,521.255 | 812,718.102 | 781,878.975 | 774,764.905 | 715,449.029 | 663,384.453 | 342,113.36 |
Nettovorderingen
| 455,097.2 | 490,647.453 | 357,401.555 | 398,409.355 | 384,949.271 | 370,960.257 | 478,133.937 | 326,936.386 | 293,881.304 | 282,264.094 | 246,885.227 | 252,272.332 | 263,397.008 | 285,768.047 | 242,293.77 | 276,333.576 | 286,699.421 | 313,750.913 | 297,601.324 | 319,921.601 | 331,754.52 | 338,397.805 | 310,581.304 | 95,546.79 | 0 | 0 | 59,365.895 | 51,328.319 | 49,897.59 | 0 | 51,554.064 | 0 | 0 | 54,653.596 | 46,150.032 | 0 | 46,245.417 | 41,977.022 | 0 | 40,817.279 | 40,269.158 | 0 | 0 | 37,359.469 | 0 | 53,988.125 | 45,788.296 | 0 | 37,488.389 | 0 | 0 | 0 | 17,767.308 |
Voorraad
| 869,224.992 | 886,761.568 | 310,108.269 | 255,668.294 | 260,490.475 | 268,571.061 | 265,732.346 | 261,598.272 | 213,658.043 | 198,108.431 | 177,726.839 | 172,951.604 | 160,762.528 | 141,348.165 | 153,271.698 | 150,388.981 | 152,599.271 | 152,303.405 | 170,858.065 | 160,533.024 | 149,374.724 | 158,047.973 | 155,972.91 | 49,353.919 | 40,453.928 | 37,820.349 | 34,667.095 | 40,003.692 | 26,935.43 | 23,998.143 | 27,104.558 | 24,353.487 | 21,878.456 | 19,596.196 | 23,234.767 | 27,462.174 | 25,356.85 | 18,584.89 | 10,211.619 | 11,667.1 | 8,936.603 | 4,354.602 | 3,719.974 | 4,548.768 | 2,890.809 | 4,649.354 | 4,610.664 | 3,713.329 | 2,745.427 | 2,308.434 | 821.12 | 936.245 | 638.889 |
Overige vlottende activa
| 79,067.963 | 72,369.173 | 46,471.111 | -0 | -0 | -0.001 | -0 | 0.001 | 0.001 | -0 | 0 | -0.002 | -0 | -0 | 0.001 | -0 | -0 | 0 | 0 | 0 | -0 | -0.001 | 0.001 | 0.001 | 72,980.065 | 76,942.502 | 0.001 | -0.001 | -0.002 | 63,156.983 | 0 | 48,780.954 | 47,788.186 | -0.001 | 870.444 | 50,824.824 | -0.001 | 1,399.213 | 41,460.417 | 0.001 | 0.001 | 34,895.636 | 43,729.806 | 0.001 | 32,186.811 | -0.001 | -0.001 | 37,065.02 | -0.001 | 35,767.77 | 19,167.126 | 22,214.428 | 0.001 |
Totaal vlottende activa
| 2,599,943.509 | 2,619,477.284 | 1,785,482.841 | 1,298,372.169 | 1,221,525.854 | 1,266,351.297 | 1,250,427.564 | 1,260,827.212 | 1,235,175.986 | 1,080,278.456 | 975,251.703 | 977,220.627 | 993,886.137 | 1,027,959.669 | 1,106,171.124 | 1,071,556.315 | 988,023.018 | 951,924.682 | 934,105.181 | 977,385.382 | 1,003,771.163 | 1,085,117.731 | 1,012,879.657 | 927,288.207 | 897,917.675 | 918,436.579 | 811,702.737 | 893,583.811 | 924,052.759 | 921,331.379 | 972,167.901 | 1,099,337.347 | 953,287.61 | 861,318.173 | 864,108.841 | 965,498.582 | 1,102,476.086 | 791,619.554 | 710,447.405 | 695,976.582 | 658,543.24 | 622,441.835 | 618,400.013 | 595,739.367 | 528,110.673 | 729,242.279 | 701,920.214 | 853,496.451 | 822,112.79 | 812,841.109 | 735,437.275 | 686,535.126 | 360,519.558 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,286,677.057 | 1,262,639.831 | 523,439.117 | 403,450.98 | 364,402.119 | 357,552.177 | 353,769.514 | 387,251.24 | 383,354.722 | 382,804.268 | 379,378.753 | 395,220.617 | 400,725.978 | 373,779.192 | 374,794.955 | 389,586.52 | 400,288.47 | 390,654.896 | 399,479.475 | 390,413.467 | 375,121.451 | 357,256.774 | 338,840.826 | 148,224.154 | 142,646.153 | 135,800.17 | 130,158.117 | 125,753.314 | 119,733.901 | 112,324.396 | 109,423.581 | 106,823.639 | 104,562.725 | 102,905.119 | 98,473.974 | 96,241.334 | 94,853.615 | 91,679.35 | 92,673.048 | 92,199.3 | 91,392.014 | 89,779.108 | 89,241.376 | 87,704.856 | 85,739.036 | 87,459.409 | 89,079.796 | 91,809.246 | 91,336.721 | 85,082.519 | 86,657.09 | 83,988.483 | 83,695.656 |
Goodwill
| 52,929.312 | 53,180.454 | 52,929.276 | 78,809.483 | 78,809.483 | 78,809.484 | 79,462.276 | 0 | 0 | 0 | 132,003.169 | 0 | 0 | 0 | 178,229.579 | 0 | 0 | 0 | 167,693.973 | 0 | 0 | 0 | 244,594.649 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 642.722 | 642.722 | 642.722 | 642.722 | 642.722 | 642.722 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 560,485.758 | 574,136.259 | 100,562.121 | 29,188.686 | 23,636.197 | 24,840.133 | 26,030.051 | 159,264.592 | 160,450.735 | 163,793.347 | 32,970.335 | 205,612.332 | 207,058.888 | 208,056.304 | 30,843.96 | 200,159.603 | 203,735.913 | 205,504.76 | 35,266.395 | 249,093.904 | 249,576.059 | 254,589.083 | 8,959.181 | 4,526.275 | 4,584.568 | 4,629.89 | 4,653.336 | 4,673.289 | 4,626.885 | 4,661.541 | 4,710.033 | 4,755.942 | 4,782.423 | 4,827.876 | 5,038.589 | 5,183.077 | 5,207.023 | 5,194.834 | 5,262.594 | 4,925.181 | 4,929.767 | 4,934.354 | 5,194.441 | 5,199.028 | 5,263.614 | 5,328.201 | 5,374.03 | 5,100.314 | 5,164.901 | 5,229.488 | 565.617 | 631.097 | 601.692 |
Goodwill en immateriële activa
| 52,929.312 | 53,180.454 | 153,491.397 | 107,998.169 | 102,445.68 | 103,649.617 | 105,492.327 | 159,264.592 | 160,450.735 | 163,793.347 | 164,973.504 | 205,612.332 | 207,058.888 | 208,056.304 | 209,073.539 | 200,159.603 | 203,735.913 | 205,504.76 | 202,960.368 | 249,093.904 | 249,576.059 | 254,589.083 | 253,553.83 | 4,526.275 | 4,584.568 | 4,629.89 | 4,653.336 | 4,673.289 | 4,626.885 | 4,661.541 | 4,710.033 | 5,398.664 | 5,425.145 | 5,470.598 | 5,681.311 | 5,825.799 | 5,849.745 | 5,194.834 | 5,262.594 | 4,925.181 | 4,929.767 | 4,934.354 | 5,194.441 | 5,199.028 | 5,263.614 | 5,328.201 | 5,374.03 | 5,100.314 | 5,164.901 | 5,229.488 | 565.617 | 631.097 | 601.692 |
Langetermijnbeleggingen
| 682,670.33 | 657,502.105 | 927,865.209 | 537,487.006 | 540,114.583 | 502,624.754 | 539,202.302 | 389,336.185 | 337,921.707 | 424,237.512 | 491,710.174 | 460,880.833 | 418,206.437 | 411,580.038 | 349,731.709 | 461,516.926 | 424,959.782 | 469,676.489 | 482,850.334 | 461,000.353 | 445,588.266 | 383,803.764 | 432,215.492 | 110,706.813 | 126,040.067 | 161,133.395 | 234,242.543 | 126,317.251 | 350.675 | -5,196.66 | -75,068.178 | -309,916.182 | -139,491.03 | -18,358.867 | -62,186.324 | -203,201.243 | -351,297.91 | -64,161.447 | -1,049.691 | 739.64 | 30,733.245 | 67,793.931 | 67,132.275 | 62,284.553 | 103,850.931 | -85,868.066 | -111,742.091 | -693,556.74 | -656,205.437 | -656,575.07 | -597,715.159 | -473,902.652 | -199,346.227 |
Belastingvorderingen
| 58,013.964 | 50,752.473 | 31,173.24 | 22,041.081 | 28,176.437 | 34,316.933 | 23,974.399 | 27,814.506 | 32,629.781 | 30,855.089 | 29,741.826 | 31,084.45 | 32,162.362 | 31,581.809 | 30,475.777 | 34,074.336 | 36,567.692 | 35,551.927 | 34,709.537 | 35,972.155 | 34,545.207 | 32,848.269 | 34,676.863 | 0 | 0 | 0 | 694,670.184 | 0 | 0 | 0 | 891,762.069 | 0 | 0 | 0 | 759,928.177 | 372.54 | 202.956 | 725,921.942 | 637,009.525 | 635,201.082 | 599,527.252 | 0 | 554,543.349 | 555,431.397 | 495,457.71 | 672,505.758 | 654,043.806 | 0 | 0 | 0 | 3,449.058 | 2,573.825 | 5,716.589 |
Overige niet-vlottende activa
| 579,610.861 | 583,233.587 | 11,075.345 | 600,039.393 | 577,512.74 | 589,628.96 | 509,161.887 | 683,060.076 | 721,806.784 | 631,091.883 | 559,282.316 | 582,008.774 | 570,541.573 | 566,615.14 | 622,863.8 | 521,299.293 | 525,919.115 | 469,047.28 | 449,739.939 | 473,912.411 | 476,572.015 | 538,119.239 | 475,528.387 | 761,184.618 | 788,408.769 | 740,269.064 | 0 | 801,469.107 | 832,279.852 | 831,335.809 | -0.001 | 1,023,947.665 | 872,709.338 | 774,946.455 | 358.883 | 884,959.142 | 1,023,538.915 | -0 | -0.002 | -0 | 0.001 | 554,535.301 | -0.001 | -0 | -0.001 | -0.001 | 0.001 | 814,131.312 | 783,928.603 | 765,285.844 | 715,743.385 | 575,919.632 | 319,059.188 |
Totaal niet-vlottende activa
| 2,659,901.524 | 2,607,308.45 | 1,647,044.307 | 1,671,016.628 | 1,612,651.559 | 1,587,772.442 | 1,531,600.429 | 1,646,726.598 | 1,636,163.728 | 1,632,782.1 | 1,625,086.573 | 1,674,807.006 | 1,628,695.239 | 1,591,612.483 | 1,586,939.78 | 1,606,636.678 | 1,591,470.973 | 1,570,435.353 | 1,569,739.653 | 1,610,392.291 | 1,581,402.999 | 1,566,617.129 | 1,534,815.398 | 1,024,641.86 | 1,061,679.557 | 1,041,832.519 | 1,063,724.181 | 1,058,212.961 | 956,991.313 | 943,125.086 | 930,827.505 | 826,253.786 | 843,206.178 | 864,963.305 | 802,256.021 | 784,197.572 | 773,147.321 | 758,634.678 | 733,895.474 | 733,065.202 | 726,582.279 | 717,042.694 | 716,111.44 | 710,619.833 | 690,311.29 | 679,425.301 | 636,755.542 | 217,484.132 | 224,224.788 | 199,022.781 | 208,699.991 | 189,210.385 | 209,726.898 |
Totaal activa
| 5,259,845.033 | 5,226,785.733 | 3,432,527.149 | 2,969,388.797 | 2,834,177.413 | 2,854,123.739 | 2,782,027.992 | 2,907,553.81 | 2,871,339.714 | 2,713,060.556 | 2,600,338.276 | 2,652,027.633 | 2,622,581.376 | 2,619,572.153 | 2,693,110.904 | 2,678,192.993 | 2,579,493.991 | 2,522,360.036 | 2,503,844.834 | 2,587,777.673 | 2,585,174.161 | 2,651,734.86 | 2,547,695.055 | 1,951,930.067 | 1,959,597.232 | 1,960,269.098 | 1,875,426.918 | 1,951,796.772 | 1,881,044.072 | 1,864,456.465 | 1,902,995.406 | 1,925,591.133 | 1,796,493.788 | 1,726,281.478 | 1,666,364.862 | 1,749,696.153 | 1,875,623.407 | 1,550,254.232 | 1,444,342.879 | 1,429,041.784 | 1,385,125.519 | 1,339,484.529 | 1,334,511.453 | 1,306,359.201 | 1,218,421.963 | 1,408,667.581 | 1,338,675.756 | 1,070,980.583 | 1,046,337.579 | 1,011,863.891 | 944,137.266 | 875,745.512 | 570,246.456 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 265,852.827 | 257,576.073 | 205,870.448 | 189,319.547 | 172,108.784 | 206,710.421 | 179,798.093 | 213,467.244 | 207,977.455 | 219,086.085 | 212,111.128 | 211,438.196 | 220,652.914 | 218,555.493 | 206,171.128 | 200,348.518 | 195,305.413 | 202,468.677 | 192,740.675 | 192,109.712 | 210,932.895 | 236,126.802 | 245,568.585 | 106,567.504 | 118,117.603 | 121,749.581 | 110,769.243 | 105,194.799 | 125,177.889 | 125,293.637 | 112,828.175 | 117,896.578 | 110,935.469 | 130,157.183 | 113,088.262 | 108,398.137 | 107,906.974 | 107,379.867 | 92,373.643 | 104,663.604 | 112,013.809 | 110,112.317 | 113,171.704 | 1,449.722 | 761.089 | 924.923 | 1,468.62 | 518.815 | 266.334 | 1,247.516 | 245.561 | 27.497 | 0 |
Kortlopende schulden
| 303,959.086 | 311,332.624 | 277,118.415 | 383,018.522 | 275,817.775 | 249,253.005 | 232,183.287 | 346,291.461 | 384,325.458 | 161,259.524 | 102,580.293 | 107,141.236 | 121,842.413 | 165,115.113 | 290,239.292 | 297,713.358 | 236,640.612 | 142,502.969 | 112,841.579 | 198,079.875 | 205,608.389 | 311,826.325 | 205,443.102 | 0 | 15,000 | 0 | 0 | 97,000 | 0 | 0 | 96,000 | 148,000 | 70,000 | 0 | 0 | 129,000 | 290,000 | 0 | 0 | 0 | 0 | 0 | 0 | 5,000 | 4,000 | 230,000 | 193,000 | 23,500 | 23,000 | 0 | 0 | 0 | 0 |
Belastingschulden
| 33,231.041 | 23,361.66 | 8,678.073 | 5,654.724 | 4,505.64 | 18,524.521 | 18,677.518 | 10,510.776 | 26,303.68 | 42,012.27 | 30,430.929 | 27,569.119 | 33,400.367 | 49,812.586 | 39,371.461 | 16,791.7 | 25,319.274 | 23,540.673 | 28,412.577 | 19,455.297 | 32,793.756 | 29,603.959 | 27,965.496 | 22,741.508 | 34,908.018 | 39,145.154 | 35,909.761 | 26,031.56 | 32,853.183 | 32,872.463 | 28,152.089 | 23,354.722 | 30,533.109 | 29,733.242 | 24,793.277 | 12,838.753 | 25,175.429 | 25,728.061 | 30,447.975 | 27,073.015 | 18,854.48 | 29,331.925 | 18,667.225 | 28,139.919 | 22,010.688 | 29,914.893 | 47,023.69 | 20,151.937 | 30,155.506 | 30,941.986 | 26,027.416 | 14,199.935 | 24,630.55 |
Uitgestelde opbrengsten
| 68,422.589 | 66,412.352 | 33,021.215 | 201,487.165 | 227,463.962 | 34,982.319 | 39,318.156 | 51,372.993 | 45,194.364 | 52,875.785 | 229,630.144 | 221,906.753 | 232,228.655 | 260,406.669 | 251,015.177 | 175,930.451 | 178,857.778 | 214,754.058 | 232,233.408 | 209,528.692 | 216,206.884 | 281,187.375 | 312,260.123 | 0 | 191,638.155 | 0 | 0 | 26,031.56 | 0 | 0 | 209,984.524 | 23,354.722 | 192,568.839 | 0 | 0 | 12,838.753 | 25,175.429 | 0 | 0 | 0 | 0 | 0 | 0 | 28,139.919 | 212,409.13 | 221,870.715 | 273,313.212 | 20,151.937 | 238,772.434 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 325,683.929 | 364,092.083 | 205,673.888 | -0 | -0 | 230,222.309 | 254,466.017 | 189,443.435 | 172,881.351 | 206,918.595 | -0.001 | -0.001 | 0 | 0.001 | 0 | 32,709.22 | 37,633.472 | 40,196.319 | 0 | -0 | -0 | -0.001 | -0 | 188,409.733 | 2,989.859 | 241,119.482 | 196,678.447 | 171,617.488 | 224,444.462 | 234,814.864 | 0 | 190,075.092 | 0.001 | 195,098.35 | 173,251.755 | 137,836.711 | 124,212.025 | 152,912.574 | 153,849.645 | 146,979.963 | 136,631.048 | 131,317.21 | 152,948.323 | 280,524.315 | 0.001 | -0.001 | -0.001 | 216,539.131 | 0.001 | 266,520.839 | 215,370.819 | 193,667.543 | 179,976.727 |
Totaal kortlopende verplichtingen
| 963,918.432 | 999,413.132 | 721,683.966 | 773,825.234 | 675,390.521 | 721,168.054 | 705,765.553 | 800,575.132 | 810,378.628 | 640,139.989 | 544,321.564 | 540,486.184 | 574,723.982 | 644,077.275 | 747,425.597 | 706,701.546 | 648,437.275 | 599,922.023 | 537,815.662 | 599,718.279 | 632,748.167 | 829,140.501 | 763,271.81 | 294,977.237 | 327,745.617 | 362,869.063 | 307,447.69 | 399,843.847 | 349,622.351 | 360,108.501 | 418,812.699 | 479,326.392 | 373,504.309 | 325,255.533 | 286,340.017 | 388,073.601 | 547,294.428 | 260,292.441 | 246,223.288 | 251,643.567 | 248,644.857 | 241,429.527 | 266,120.027 | 315,113.956 | 217,170.22 | 452,795.637 | 467,781.831 | 260,709.883 | 262,038.769 | 267,768.355 | 215,616.38 | 193,695.04 | 179,976.727 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 20,000 | 1,239.93 | 1,214.765 | 46,004.814 | 36,292.084 | 46,246.433 | 43,529.671 | 49,232.528 | 48,183.537 | 88,856.827 | 89,452.46 | 91,182.732 | 98,369.71 | 57,358.7 | 59,607.373 | 62,331.572 | 67,844.805 | 103,290.417 | 140,221.233 | 127,463.761 | 114,292.374 | 41,274.774 | 25,112.945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 59.125 | 63.328 | 511.496 | 56.796 | 56.496 | 56.496 | 59.496 | 59.496 | 59.496 | 59.496 | 59.496 | 188.536 | 188.536 | 188.536 | 188.536 | 188.536 | 188.536 | 188.536 | 1,430.922 | 66.496 | 66.495 | 86.496 | 86.496 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 226,919.911 | 228,609.196 | 32,860.981 | 26,197.493 | 25,855.722 | 25,375.138 | 24,865.848 | 16,175.544 | 16,181.147 | 16,348.998 | 16,402.495 | 16,542.89 | 15,481.165 | 15,505.131 | 15,603.718 | 15,875.447 | 16,218.898 | 16,242.394 | 16,382.219 | 16,583.225 | 16,490.684 | 6,456.968 | 6,273.343 | 23,627.33 | 23,081.529 | 22,507.706 | 22,331.719 | 24,773.812 | 26,947.353 | 28,617.316 | 27,182.879 | 18,846.585 | 18,247.152 | 20,106.016 | 20,222.298 | 20,394.56 | 17,131.752 | 19,983.271 | 15,983.711 | 16,955.414 | 12,993.839 | 10,182.923 | 13,144.11 | 9,238.941 | 6,646.936 | 2,862.695 | 443.791 | 2,814.436 | 1,888.2 | 1,340.272 | 4,581.798 | 2,525.893 | 2,525.131 |
Overige niet-vlottende verplichtingen
| 199,707.841 | 180,973.685 | 94,245.189 | 50,809.928 | 51,534.375 | 50,345.206 | 49,068.103 | 76,879.464 | 74,134.648 | 70,144.221 | 67,729.776 | 87,689.508 | 83,185.073 | 79,207.734 | 75,482.609 | 90,127.845 | 85,956.945 | 82,051.231 | 78,989.945 | 73,411.847 | 76,535.143 | 71,930.693 | 68,451.115 | 991.947 | 966.964 | 1,220.47 | 1,206.487 | 5,553.565 | 4,256.494 | 2,926.554 | 1,690.912 | 6,252.288 | 5,126.879 | 4,035.833 | 2,951.517 | 7,200.829 | 6,304.375 | 4,433.844 | 5,191.159 | 5,251.694 | 9,780.17 | 8,962.92 | 8,143.419 | 7,323.548 | 8,783.48 | 8,072.628 | 7,401.194 | 6,989.622 | 6,392.076 | 5,705.139 | 3,488.76 | 5,502.359 | 4,545.42 |
Totaal niet-vlottende verplichtingen
| 446,686.877 | 410,886.138 | 128,832.431 | 123,069.031 | 113,738.677 | 122,023.273 | 117,523.118 | 142,347.032 | 138,558.828 | 175,409.543 | 173,644.227 | 195,603.666 | 197,224.484 | 152,260.101 | 150,882.236 | 168,523.399 | 170,209.184 | 201,772.577 | 237,024.319 | 217,525.328 | 207,384.696 | 119,748.931 | 99,923.9 | 24,619.277 | 24,048.493 | 23,728.176 | 23,538.206 | 30,327.377 | 31,203.847 | 31,543.87 | 28,873.791 | 25,098.873 | 23,374.031 | 24,141.849 | 23,173.815 | 27,595.389 | 23,436.127 | 24,417.115 | 21,174.87 | 22,207.107 | 22,774.009 | 19,145.843 | 21,287.529 | 16,562.488 | 15,430.416 | 10,935.323 | 7,844.985 | 9,804.058 | 8,280.276 | 7,045.411 | 8,070.558 | 8,028.252 | 7,070.551 |
Totaal passiva
| 1,410,605.308 | 1,410,299.27 | 850,516.397 | 896,894.265 | 789,129.198 | 843,191.327 | 823,288.672 | 942,922.165 | 948,937.456 | 815,549.532 | 717,965.792 | 736,089.85 | 771,948.467 | 796,337.376 | 898,307.833 | 875,224.946 | 818,646.459 | 801,694.601 | 774,839.981 | 817,243.607 | 840,132.864 | 948,889.432 | 863,195.71 | 319,596.513 | 351,794.11 | 386,597.239 | 330,985.896 | 430,171.224 | 380,826.198 | 391,652.371 | 447,686.49 | 504,425.265 | 396,878.34 | 349,397.381 | 309,513.832 | 415,668.99 | 570,730.555 | 284,709.556 | 267,398.158 | 273,850.675 | 271,418.866 | 260,575.37 | 287,407.556 | 331,676.444 | 232,600.636 | 463,730.961 | 475,626.816 | 270,513.941 | 270,319.045 | 274,813.765 | 223,686.937 | 201,723.292 | 187,047.278 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 45,000 |
Ingehouden winsten
| 1,850,449.083 | 1,817,448.339 | 1,761,647.423 | 1,821,632.339 | 1,797,947.466 | 1,767,691.845 | 1,715,180.681 | 1,723,186.772 | 1,682,813.783 | 1,653,917.369 | 1,637,812.026 | 1,673,933.705 | 1,608,316.235 | 1,580,377.133 | 1,554,428.379 | 1,537,489.694 | 1,498,842.826 | 1,460,830.376 | 1,465,198.309 | 1,476,449.996 | 1,450,108.17 | 1,408,565.409 | 1,394,950.836 | 1,353,473.848 | 1,328,490.088 | 1,294,546.263 | 1,267,722.32 | 1,244,426.838 | 1,219,696.853 | 1,191,850.054 | 1,162,945.015 | 1,117,603.739 | 1,097,906.848 | 1,073,905.932 | 1,051,786.64 | 1,023,949.959 | 996,503.266 | 957,436.051 | 851,499.228 | 826,029.47 | 786,798.418 | 753,381.058 | 717,783.827 | 644,279.655 | 662,074.094 | 627,154.46 | 535,000.092 | 471,643.676 | 441,677.678 | 404,260.278 | 385,090.973 | 344,796.887 | 319,994.038 |
Overige gereserveerde algehele resultaten
| 48,994.402 | 46,936.142 | 40,208.292 | 30,531.525 | 26,770.082 | 22,909.897 | 20,251.556 | 18,137.791 | 16,281.391 | 20,277.719 | 18,505.916 | 16,089.605 | 15,778.027 | 256,564.569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 197,858.532 | 196,482.399 | 196,564.569 | 160,330.668 | 160,330.668 | 160,330.669 | 163,307.084 | 163,307.083 | 163,307.084 | 163,315.936 | 166,054.543 | 165,914.474 | 166,538.647 | -73,706.926 | 180,374.692 | 205,478.354 | 202,004.705 | 199,835.06 | 203,806.544 | 234,084.07 | 234,933.128 | 234,280.019 | 229,548.509 | 218,859.706 | 219,313.034 | 219,125.596 | 216,718.702 | 217,198.71 | 220,521.021 | 220,954.041 | 232,363.901 | 243,562.129 | 241,708.6 | 242,978.165 | 245,064.391 | 250,077.204 | 248,389.586 | 248,108.625 | 265,445.493 | 269,161.639 | 266,908.235 | 265,528.102 | 269,320.071 | 270,403.102 | 263,747.234 | 257,782.16 | 268,048.848 | 268,822.966 | 274,340.856 | 272,789.848 | 275,359.356 | 269,225.333 | 18,205.14 |
Totaal eigen vermogen van aandeelhouders
| 2,157,302.017 | 2,120,866.88 | 2,058,420.284 | 2,072,494.531 | 2,045,048.215 | 2,010,932.412 | 1,958,739.32 | 1,964,631.645 | 1,922,402.258 | 1,897,511.025 | 1,882,372.484 | 1,915,937.783 | 1,850,632.91 | 1,823,234.776 | 1,794,803.071 | 1,802,968.048 | 1,760,847.531 | 1,720,665.435 | 1,729,004.853 | 1,770,534.066 | 1,745,041.298 | 1,702,845.428 | 1,684,499.346 | 1,632,333.554 | 1,607,803.122 | 1,573,671.859 | 1,544,441.022 | 1,521,625.548 | 1,500,217.874 | 1,472,804.095 | 1,455,308.916 | 1,421,165.868 | 1,399,615.448 | 1,376,884.097 | 1,356,851.03 | 1,334,027.163 | 1,304,892.852 | 1,265,544.676 | 1,176,944.721 | 1,155,191.109 | 1,113,706.653 | 1,078,909.16 | 1,047,103.898 | 974,682.757 | 985,821.328 | 944,936.62 | 863,048.94 | 800,466.642 | 776,018.534 | 737,050.126 | 720,450.329 | 674,022.22 | 383,199.178 |
Totaal eigen vermogen
| 3,849,239.725 | 3,816,486.463 | 2,582,010.752 | 2,072,494.531 | 2,045,048.215 | 2,010,932.412 | 1,958,739.32 | 1,964,631.645 | 1,922,402.258 | 1,897,511.025 | 1,882,372.484 | 1,915,937.783 | 1,850,632.91 | 1,823,234.776 | 1,794,803.071 | 1,802,968.048 | 1,760,847.531 | 1,720,665.435 | 1,729,004.853 | 1,770,534.066 | 1,745,041.298 | 1,702,845.428 | 1,684,499.346 | 1,632,333.554 | 1,607,803.122 | 1,573,671.859 | 1,544,441.022 | 1,521,625.548 | 1,500,217.874 | 1,472,804.095 | 1,455,308.916 | 1,421,165.868 | 1,399,615.448 | 1,376,884.097 | 1,356,851.03 | 1,334,027.163 | 1,304,892.852 | 1,265,544.676 | 1,176,944.721 | 1,155,191.109 | 1,113,706.653 | 1,078,909.16 | 1,047,103.898 | 974,682.757 | 985,821.328 | 944,936.62 | 863,048.94 | 800,466.642 | 776,018.534 | 737,050.126 | 720,450.329 | 674,022.22 | 383,199.178 |
Totaal passiva en aandeelhoudersvermogen
| 5,259,845.033 | 5,226,785.733 | 3,432,527.149 | 2,969,388.796 | 2,834,177.413 | 2,854,123.739 | 2,782,027.992 | 2,907,553.81 | 2,871,339.714 | 2,713,060.556 | 2,600,338.276 | 2,652,027.633 | 2,622,581.376 | 2,619,572.153 | 2,693,110.904 | 2,678,192.993 | 2,579,493.991 | 2,522,360.036 | 2,503,844.834 | 2,587,777.673 | 2,585,174.161 | 2,651,734.86 | 2,547,695.055 | 1,951,930.067 | 1,959,597.232 | 1,960,269.098 | 1,875,426.918 | 1,951,796.772 | 1,881,044.072 | 1,864,456.466 | 1,902,995.406 | 1,925,591.133 | 1,796,493.788 | 1,726,281.478 | 1,666,364.862 | 1,749,696.153 | 1,875,623.407 | 1,550,254.232 | 1,444,342.879 | 1,429,041.784 | 1,385,125.519 | 1,339,484.53 | 1,334,511.454 | 1,306,359.201 | 1,218,421.964 | 1,408,667.581 | 1,338,675.756 | 1,070,980.583 | 1,046,337.579 | 1,011,863.891 | 944,137.266 | 875,745.512 | 570,246.456 |