
Samsung Publishing Co., Ltd
KRX:068290.KS
17210 (KRW) • At close June 5, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
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 Q1 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 7,663.283 | 7,081.166 | 6,337.364 | 6,498.363 | 9,315.487 | 8,133.214 | 10,829.208 | 13,923.567 | 11,233.698 | 11,244.497 | 10,108.772 | 8,427.371 | 7,902.241 | 6,060.672 | 13,313.526 | 13,819.417 | 10,113.532 | 9,561.726 | 11,981.603 | 9,897.55 | 7,383.295 | 11,998.008 | 14,149.421 | 15,004.95 | 10,822.806 | 10,740.733 | 7,018.392 | 9,889.153 | 7,643.358 | 13,479.79 | 7,817.963 | 10,165.316 | 8,691.893 | 9,435.207 | 11,924.952 | 12,238.473 | 12,258.395 | 12,538.289 | 12,668.453 | 13,647.235 | 13,169.449 | 10,896.513 | 7,713.465 | 9,223.313 | 7,467.596 | 7,494.336 | 7,007.086 | 6,413.172 | 2,769.07 | 579.12 | 602.288 | 501.989 | 1,177.227 | 2,274.822 | 638.933 | 619.996 | 624.427 | 337.291 | 563.013 | 494.579 | 668.487 | 778.64 | 828.182 | 1,670.398 | 1,457.571 |
Kortetermijnbeleggingen
| 4,075.72 | 0 | -0 | 0 | 0 | -18,979.262 | -19,096.094 | 5,000 | 10,000 | 10,000 | 18,500 | 20,720.668 | 20,560.765 | 20,511.812 | 5,008.87 | 5,702.939 | 5,738.463 | 5,751.423 | 7,033.473 | 7,014.218 | 6,988.158 | 3,080.971 | 4 | 6 | 8 | 11 | 2,048.437 | 2,049.437 | 3,036.378 | 3,033.377 | 3,021.765 | 2,031.765 | 2,015 | 2,011.25 | 7.5 | 3.75 | 15 | 563.123 | 62.5 | 1,058.75 | 89.221 | 221.53 | 1,255 | 1,419.491 | 1,513.001 | 1,406 | 299 | 1,327 | 3,734.782 | 2,089.476 | 3,655 | 82.5 | 125 | 79.35 | 146.85 | 124.359 | 89.987 | 192.212 | 157.174 | 214.001 | 253.217 | 275.267 | 100.579 | 193.374 | 257.994 |
Liquide middelen en kortetermijnbeleggingen
| 11,739.003 | 7,081.166 | 6,337.364 | 6,498.363 | 9,315.487 | 8,133.214 | 10,829.208 | 18,923.567 | 21,233.698 | 21,244.497 | 28,608.772 | 29,148.039 | 28,463.006 | 26,572.484 | 18,322.396 | 19,522.356 | 15,851.995 | 15,313.149 | 19,015.075 | 16,911.768 | 14,371.453 | 15,078.979 | 14,153.421 | 15,010.95 | 10,830.806 | 10,751.733 | 9,066.829 | 11,938.59 | 10,679.736 | 16,513.167 | 10,839.728 | 12,197.081 | 10,706.893 | 11,446.457 | 11,932.452 | 12,242.223 | 12,273.395 | 13,101.412 | 12,730.953 | 14,705.985 | 13,258.67 | 11,118.043 | 8,968.465 | 10,642.804 | 8,980.597 | 8,900.336 | 7,306.086 | 7,740.172 | 6,503.852 | 2,668.596 | 4,257.288 | 584.489 | 1,302.227 | 2,354.172 | 785.783 | 744.355 | 714.414 | 529.503 | 720.187 | 708.58 | 921.704 | 1,053.907 | 928.761 | 1,863.772 | 1,715.565 |
Nettovorderingen
| 4,925.771 | -19,975.155 | 0 | 5,378.592 | 5,959.276 | 6,400.848 | 5,795.715 | 6,455.98 | 5,926.176 | 4,617.103 | 4,982.711 | 23,219.324 | 27,653.365 | 23,198.188 | 21,070.002 | 22,382.727 | 20,482.446 | 17,724.371 | 9,602.534 | 20,395.242 | 22,521.478 | 12,168.322 | 13,497.922 | 16,023.52 | 17,494.058 | 17,525.762 | 16,430.941 | 19,127.587 | 21,569.271 | 18,682.143 | 16,364.683 | 18,096.041 | 18,611.916 | 15,699.33 | 15,269.714 | 16,575.043 | 15,889.853 | 15,436.953 | 15,073.575 | 16,737.069 | 18,880.144 | 15,024.834 | 15,579.628 | 16,389.96 | 18,000.174 | 18,921.99 | 0 | 0 | 15,777.945 | 0 | 13,688.88 | 12,664.772 | 0 | 13,346.482 | 13,741.927 | 0 | 0 | 0 | 0 | 15,727.772 | 15,622.464 | 17,594.12 | 0 | 15,570.061 | 0 |
Voorraad
| 11,818.879 | 11,675.526 | 11,840.956 | 11,060.921 | 11,124.145 | 12,485.981 | 13,830.211 | 13,609.092 | 14,398.866 | 15,269.255 | 15,643.994 | 50,002.979 | 48,699.107 | 51,234.938 | 52,294.911 | 53,429.847 | 55,002.881 | 58,110.869 | 58,224.048 | 55,736.487 | 55,088.575 | 55,242.213 | 54,438.955 | 52,855.557 | 52,837.923 | 55,502.877 | 56,594.454 | 51,574.211 | 48,986.961 | 48,968.684 | 49,017.321 | 46,126.005 | 44,976.74 | 42,030.822 | 38,301.309 | 37,117.44 | 35,804.164 | 34,743.278 | 34,383.62 | 34,776.825 | 32,599.961 | 31,445.911 | 28,694.778 | 26,406.607 | 26,000.92 | 25,203.43 | 25,823.515 | 22,462.452 | 10,613.655 | 10,518.981 | 11,094.41 | 11,879.275 | 10,309.702 | 12,259.491 | 12,599.081 | 12,905.938 | 11,622.116 | 12,023.005 | 11,658.174 | 11,494.927 | 11,540.443 | 11,160.106 | 10,457.468 | 8,691.836 | 9,004.728 |
Overige vlottende activa
| 1,040.086 | 26,281.392 | 5,518.546 | 1,425.622 | 1,361.21 | 7,978.964 | 1,114.276 | 1,429.612 | 1,129.91 | 6,142.687 | 146,958.338 | 3,681.713 | 31,412.107 | 4,162.743 | 24,749.873 | 25,282.979 | 23,668.273 | 21,325.988 | 11,323.317 | 24,608.401 | 25,448.822 | 16,320.082 | 17,288.471 | 3,331.303 | 20,976.596 | 3,858.445 | 4,103.404 | 3,412.429 | 23,661.788 | 2,311.751 | 18,346.728 | 1,764.491 | 19,977.901 | 2,073.082 | 2,719.376 | 1,946.737 | 18,650.84 | 3,669.249 | 2,643.621 | 2,836.943 | 20,740.477 | 4,228.448 | 2,396.022 | 3,830.985 | 20,225.734 | 18,921.989 | 18,458.663 | 19,556.524 | 20,414.177 | 15,659.528 | 13,688.881 | 3,123.881 | 15,534.143 | 13,346.484 | 13,741.928 | 15,893.059 | 15,646.784 | 15,494.88 | 17,013.474 | 15,727.771 | 15,622.463 | 17,594.119 | 14,660.571 | 15,570.06 | 16,265.026 |
Totaal vlottende activa
| 29,523.739 | 25,062.929 | 23,696.866 | 24,363.497 | 27,760.118 | 28,598.158 | 31,569.409 | 40,418.251 | 42,688.65 | 42,656.439 | 196,193.814 | 106,052.056 | 108,574.22 | 105,168.354 | 95,367.18 | 98,235.181 | 94,523.15 | 94,750.005 | 98,164.974 | 97,256.655 | 94,908.849 | 86,641.274 | 85,880.846 | 87,111.762 | 84,645.325 | 87,537.019 | 86,052.566 | 85,865.976 | 83,328.485 | 86,362.392 | 78,203.777 | 77,976.193 | 75,661.533 | 70,769.183 | 67,707.496 | 67,877.693 | 66,728.4 | 66,939.642 | 64,824.269 | 69,053.072 | 66,599.108 | 61,650.706 | 55,638.893 | 57,255.506 | 55,207.25 | 53,025.755 | 51,588.264 | 49,759.148 | 32,895.45 | 28,847.105 | 29,040.579 | 28,252.417 | 27,146.072 | 27,960.147 | 27,126.792 | 29,543.352 | 27,983.314 | 28,047.388 | 29,391.835 | 27,931.278 | 28,084.61 | 29,808.132 | 26,046.8 | 26,125.668 | 26,985.319 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 3,714.981 | 0 | 0 | 4,037.059 | 3,965.342 | 4,219.164 | 4,440.877 | 4,501.669 | 4,613.396 | 4,698.404 | 4,801.409 | 54,774.333 | 60,617.082 | 62,944.214 | 66,432.061 | 69,717.308 | 75,773.75 | 80,943 | 87,367.923 | 94,061.594 | 91,877.812 | 105,373.386 | 108,688.72 | 108,456.767 | 42,042.432 | 43,711.594 | 44,415.731 | 42,288.002 | 42,718.252 | 42,807.832 | 42,340.477 | 42,027.975 | 38,476.292 | 36,121.843 | 36,400.344 | 35,309.128 | 35,128.644 | 34,910.775 | 32,599.995 | 31,979.466 | 31,406.087 | 30,040.062 | 29,451.249 | 21,424.242 | 18,664.727 | 19,040.644 | 18,664.444 | 18,543.841 | 7,845.259 | 7,175.539 | 7,167.315 | 7,280.887 | 7,263.309 | 26,825.613 | 27,178.915 | 27,276.122 | 27,639.393 | 27,938.806 | 28,212.934 | 28,636.167 | 28,985.38 | 29,034.252 | 29,547.672 | 29,630.712 | 29,829.064 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 27.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0.9 | 0 | 1.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 561.849 | 370.789 | 372.228 | 373.668 | 375.107 | 403.6 | 457.283 | 291.632 | 320.124 | 318.867 | 345.921 | 1,285.322 | 1,409.831 | 1,480.54 | 991.053 | 1,047.962 | 1,158.998 | 1,254.539 | 1,378.393 | 1,523.429 | 1,672.871 | 1,773.045 | 1,879.74 | 1,944.838 | 1,714.643 | 1,846.148 | 2,031.369 | 2,811.775 | 3,018.329 | 2,601.417 | 2,743.03 | 2,922.581 | 3,215.151 | 3,165.593 | 3,341.41 | 3,691.451 | 3,362.047 | 5,398.809 | 5,878.316 | 6,209.62 | 6,601.61 | 7,298.263 | 7,681.731 | 8,151.399 | 7,493.236 | 7,911.71 | 7,970.178 | 7,841.784 | 1,807.85 | 124.224 | 150.355 | 163.917 | 177.117 | 135.011 | 149.111 | 161.142 | 188.713 | 201.913 | 215.113 | 241.514 | 254.715 | 2.251 | 2.521 | 2.656 | 1.1 |
Goodwill en immateriële activa
| 561.849 | 370.789 | 372.228 | 373.668 | 375.107 | 403.6 | 457.283 | 291.632 | 320.124 | 318.867 | 345.921 | 1,285.323 | 1,409.832 | 1,480.541 | 991.054 | 1,074.963 | 1,158.999 | 1,254.54 | 1,378.394 | 1,523.43 | 1,672.872 | 1,773.045 | 1,879.74 | 1,944.839 | 1,714.644 | 1,846.149 | 2,031.37 | 2,811.775 | 3,018.33 | 2,601.418 | 2,743.031 | 2,922.582 | 3,215.152 | 3,165.594 | 3,341.411 | 3,691.452 | 3,362.048 | 5,398.81 | 5,878.317 | 6,209.621 | 6,601.611 | 7,298.264 | 7,681.732 | 8,151.4 | 7,493.236 | 7,911.711 | 7,970.179 | 7,841.785 | 1,807.85 | 124.224 | 150.355 | 163.917 | 177.117 | 135.911 | 149.111 | 162.312 | 188.713 | 201.913 | 215.113 | 241.514 | 254.715 | 2.251 | 2.521 | 2.656 | 1.1 |
Langetermijnbeleggingen
| 152,151.457 | 0 | 176,887.619 | 171,197.267 | 164,469.973 | 183,128.118 | 178,614.893 | 147,313.09 | 132,910.079 | 157,212.718 | 104,870.295 | 103,201.037 | 104,721.294 | 53,365.279 | 71,623.994 | 70,366.599 | 69,900.314 | 4,379.633 | 2,405.598 | 664.515 | 306.514 | 3,371.712 | 5,808.734 | 4,618.669 | 5,659.772 | 4,953.246 | 2,479.15 | 2,108.075 | 825.51 | 716.394 | 694.225 | 2,475.862 | 2,736.236 | 2,758.681 | 4,366.703 | 4,246.533 | 4,346.43 | 6,534.976 | 7,065.888 | 5,690.813 | 6,159.703 | 5,477.624 | 4,233.727 | 3,938.544 | 3,705.541 | 4,082.136 | 4,766.841 | 3,880.095 | 13,228.797 | 9,053.619 | 7,482.245 | 11,088.795 | 11,318.445 | 12,817.547 | 12,508.321 | 11,757.877 | 11,063.586 | 10,316.229 | 10,280.219 | 9,974.298 | 9,829.734 | 9,347.523 | 7,182.162 | 5,579.696 | 5,326.155 |
Belastingvorderingen
| 0 | 0 | 0 | -373.668 | -0.001 | -183,128.118 | -178,614.893 | -147,313.09 | -132,910.079 | -157,212.718 | -104,870.295 | 1,300.251 | 1,284.588 | 1,275.886 | 1,108.607 | 696.129 | 691.306 | 52,060.716 | 51,197.115 | 52,909.099 | 52,720.268 | 15,708.942 | 52,505.727 | -13,760.693 | 10,101.761 | 0 | 54,039.364 | 55,971.432 | 54,720.44 | 0 | 55,908.225 | 53,694.239 | 56,389.372 | 0 | 0 | 48,070.205 | 45,561.448 | 47,008.093 | 0 | 0 | 44,973.313 | 42,967.533 | 0 | 49,589.311 | 45,458.78 | 44,845.988 | 40,752.719 | 42,427.405 | 30,748.124 | 31,734.807 | 30,241.539 | 26,745.644 | 26,859.911 | 299.853 | 312.188 | 283.534 | 373.754 | 357.527 | 351.174 | 391.738 | 342.043 | 301.538 | 232.069 | 260.898 | 258.15 |
Overige niet-vlottende activa
| 22,613.147 | 181,646.963 | 4,016.748 | 373.668 | 0.001 | 183,128.118 | 178,614.893 | 171,526.022 | 163,865.467 | 188,361.688 | 144,637.662 | 68,223.497 | 62,115.397 | 62,521.177 | 47,215.551 | 47,909.337 | 50,350.686 | -0.001 | -0.001 | -0.001 | -0 | 39,291.426 | 0 | 66,857.079 | 46,575.788 | 56,116.046 | -0.002 | -0.001 | -0.001 | 54,014.036 | -0.001 | -0.001 | 0 | 50,341.498 | 47,913.877 | -0.001 | -0 | -0.002 | 45,626.572 | 46,192.185 | -0 | -0.002 | 43,983.495 | -0.001 | -0 | -0.002 | -0.001 | 0.001 | 0.001 | 277.275 | 342.756 | 378.477 | 414.938 | 7,244.045 | 7,326.525 | 7,318.912 | 8,865.32 | 9,038.835 | 9,100.908 | 9,172.523 | 9,048.134 | 7,461.369 | 7,246.867 | 7,319.814 | 7,923.505 |
Totaal niet-vlottende activa
| 179,041.435 | 182,017.752 | 181,276.596 | 175,607.993 | 168,810.422 | 187,750.882 | 183,513.053 | 176,319.323 | 168,798.987 | 193,378.96 | 149,784.992 | 228,784.442 | 230,148.193 | 181,587.097 | 187,371.267 | 189,764.337 | 197,875.054 | 138,637.888 | 142,349.028 | 149,158.638 | 146,577.466 | 165,518.51 | 168,882.92 | 168,116.661 | 106,094.396 | 106,627.035 | 102,965.613 | 103,179.283 | 101,282.531 | 100,139.68 | 101,685.957 | 101,120.657 | 100,817.052 | 92,387.616 | 92,022.335 | 91,317.317 | 88,398.569 | 93,852.652 | 91,170.772 | 90,072.085 | 89,140.714 | 85,783.481 | 85,350.203 | 83,103.496 | 75,322.283 | 75,880.477 | 72,154.182 | 72,693.127 | 53,630.03 | 48,365.464 | 45,384.21 | 45,657.72 | 46,033.72 | 47,322.969 | 47,475.06 | 46,798.757 | 48,130.766 | 47,853.31 | 48,160.348 | 48,416.24 | 48,460.006 | 46,146.933 | 44,211.291 | 42,793.776 | 43,337.974 |
Totaal activa
| 208,565.174 | 207,080.681 | 204,973.462 | 199,971.49 | 196,570.54 | 216,349.041 | 215,082.462 | 216,737.574 | 211,487.638 | 236,035.399 | 345,978.806 | 334,836.497 | 338,722.413 | 286,755.451 | 282,738.447 | 287,999.518 | 292,398.203 | 233,387.893 | 240,514.002 | 246,415.293 | 241,486.315 | 252,159.784 | 254,763.767 | 255,228.423 | 190,739.722 | 194,164.054 | 189,018.179 | 189,045.259 | 184,611.016 | 186,502.072 | 179,889.734 | 179,096.849 | 176,478.585 | 163,156.798 | 159,729.83 | 159,195.01 | 155,126.969 | 160,792.294 | 155,995.041 | 159,125.157 | 155,739.822 | 147,434.186 | 140,989.096 | 140,359.002 | 130,529.534 | 128,906.232 | 123,742.446 | 122,452.275 | 86,525.481 | 77,212.569 | 74,424.789 | 73,910.137 | 73,179.792 | 75,283.116 | 74,601.852 | 76,342.109 | 76,114.079 | 75,900.698 | 77,552.183 | 76,347.518 | 76,544.616 | 75,955.065 | 70,258.091 | 68,919.444 | 70,323.293 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 950.914 | 707.51 | 1,059.803 | 1,224.107 | 882.278 | 932.735 | 1,243.697 | 1,378.932 | 1,179.404 | 1,254.634 | 1,590.368 | 8,040.961 | 7,441.843 | 6,637.919 | 6,499.985 | 6,989.406 | 5,512.212 | 6,597.27 | 6,368.92 | 6,764.465 | 8,532.663 | 8,224.609 | 6,444.031 | 8,836.545 | 7,434.739 | 6,990.617 | 6,614.259 | 10,062.421 | 7,412.99 | 7,331.193 | 6,110.319 | 8,113.199 | 8,127.175 | 8,907.033 | 5,855.33 | 8,416.531 | 6,947.915 | 6,045.862 | 4,195.413 | 6,551.157 | 6,495.493 | 6,801.435 | 5,110.858 | 6,044.424 | 5,426.573 | 4,462.399 | 4,012.888 | 4,397.438 | 4,243.341 | 2,089.287 | 1,626.07 | 1,912.146 | 2,214.363 | 1,685.033 | 1,707.886 | 2,883.147 | 2,742.054 | 2,054.136 | 2,691.302 | 1,939.351 | 1,836.366 | 2,388.63 | 1,808.646 | 1,556.169 | 1,717.868 |
Kortlopende schulden
| 77.88 | 104.808 | 143.94 | 186.148 | 128.305 | 84.385 | 113.699 | 160.368 | 123.407 | 109.68 | 147.57 | 32,283.09 | 37,010.306 | 43,123.789 | 46,905.224 | 48,115.205 | 43,123.614 | 55,660.149 | 47,692.505 | 54,594.818 | 51,909.972 | 56,362.264 | 59,894.964 | 55,093.286 | 37,701.593 | 42,079.842 | 30,027.773 | 19,915.34 | 30,412.368 | 29,013.539 | 40,876.463 | 37,400.04 | 35,797.488 | 30,979.997 | 35,191.69 | 29,312.602 | 30,584.082 | 26,430.755 | 32,395.061 | 14,284.222 | 26,850.717 | 22,817.213 | 20,547.023 | 10,723.943 | 17,561.408 | 19,039.842 | 16,318.816 | 10,748.317 | 15,922.436 | 2,000 | 0 | 600 | 0 | 5,000 | 6,000 | 6,700 | 7,400 | 10,000 | 12,300 | 18,900 | 20,400 | 19,500 | 15,200 | 14,500 | 14,000 |
Belastingschulden
| 0 | 169.892 | 133.845 | 65.765 | 0 | 695.628 | 756.866 | 1,803.083 | 2,064.582 | 2,041.825 | 263.507 | 3,274.505 | 4,720.365 | 3,413.882 | 131.721 | 188.87 | 262.293 | 83.198 | 1,110.109 | 419.593 | 491.804 | 258.058 | 246.378 | 566.525 | 1,072.31 | 448.597 | 617.256 | 1,543.174 | 849.225 | 199.318 | 585.955 | 1,405.474 | 1,254.58 | 862.068 | 774.884 | 1,322.345 | 608.131 | 171.945 | 542.299 | 1,605.944 | 1,405.455 | 889.522 | 729.571 | 824.484 | 305.002 | 257.433 | 156.833 | 686.331 | 36.513 | 155.695 | 513.577 | 393.606 | 270.763 | 756.588 | 804.897 | 1,337.277 | 1,198.298 | 994.477 | 1,014.636 | 909.368 | 715.72 | 492.958 | 423.486 | 666.079 | 1,792.4 |
Uitgestelde opbrengsten
| 0 | 0 | 118.6 | 70.619 | 98.127 | 5,490.209 | 5,382.691 | 46.461 | 91.871 | 81.866 | 2,866.494 | 548.945 | 18,048.513 | 15,406.399 | 12,073.677 | 13,961.303 | 12,184.275 | 9,534.445 | 10,025.765 | 9,414.962 | 10,250.232 | 9,877.578 | 8,745.848 | 10,045.72 | 10,427.962 | 448.597 | 7,651.159 | 10,301.842 | 8,817.305 | 7,455.585 | 585.955 | 8,633.862 | 9,464.837 | 862.068 | 5,922.37 | 1,322.345 | 7,203.407 | 8,476.913 | 9,124.242 | 12,389.589 | 12,019.043 | 889.522 | 7,984.34 | 8,940.398 | 8,155.093 | 6,939.164 | 6,445.827 | 8,337.6 | -15,922.436 | 3,122.265 | 0 | 2,322.247 | 0 | 756.588 | 2,512.839 | 4,396.711 | 1,198.298 | 994.477 | 3,586.437 | 909.368 | 2,242.924 | 2,981.855 | 423.486 | 666.079 | 1,792.4 |
Overige kortlopende verplichtingen
| 3,212.919 | 4,851.029 | 4,944.706 | 6,536.448 | 5,088.147 | 4,794.582 | 4,625.825 | 6,308.462 | 3,481.115 | 5,282.949 | 84,996.004 | 13,839.491 | 13,328.15 | 11,992.516 | 11,941.956 | 13,772.434 | 11,921.982 | 9,451.247 | 8,915.655 | 8,995.37 | 9,758.428 | 9,619.521 | 8,499.47 | -566.524 | 8,959.995 | 7,604.51 | -617.255 | -1,543.173 | 7,968.08 | -199.315 | 6,069.385 | 7,228.387 | 8,210.257 | 5,161.701 | 5,147.485 | 5,897.8 | 6,595.275 | -171.944 | 8,581.942 | -1,605.943 | 10,613.587 | 6,599.109 | 7,254.768 | -824.483 | 7,850.092 | 6,681.732 | 6,288.992 | 7,651.27 | 7,750.522 | 2,966.571 | 2,052.679 | 1,928.643 | 3,097.218 | 1,703.559 | 1,707.944 | 3,059.435 | 1,593.168 | 1,580.58 | 2,571.8 | 1,568.309 | 1,527.205 | 2,488.898 | 1,794.596 | 1,469.502 | 2,507.091 |
Totaal kortlopende verplichtingen
| 4,241.714 | 5,833.24 | 6,400.894 | 8,012.468 | 6,098.73 | 6,507.33 | 6,740.088 | 9,650.846 | 6,848.508 | 8,689.088 | 86,997.448 | 57,438.047 | 62,500.663 | 65,168.105 | 65,478.885 | 69,065.915 | 60,820.101 | 71,791.864 | 64,087.19 | 70,774.246 | 70,692.866 | 74,464.451 | 75,084.843 | 73,975.552 | 55,564.292 | 58,020.76 | 51,944.351 | 50,581.446 | 46,642.663 | 51,255.905 | 54,814.032 | 54,147.1 | 53,389.5 | 47,634.935 | 46,969.389 | 47,593.968 | 44,735.403 | 49,430.444 | 45,714.715 | 45,614.558 | 45,365.251 | 38,886.323 | 33,642.22 | 34,649.164 | 31,143.075 | 30,441.406 | 26,777.529 | 23,483.356 | 7,352.989 | 7,211.553 | 4,192.326 | 4,834.395 | 5,582.344 | 9,145.18 | 10,220.727 | 13,979.859 | 12,933.52 | 14,629.193 | 18,577.738 | 23,317.028 | 24,479.291 | 24,870.486 | 19,226.728 | 18,191.75 | 20,017.359 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | -26,612.904 | 0 | 17.543 | 45.767 | 10.095 | 17.62 | 25.103 | 32.61 | 31.155 | 66.814 | 19,285.811 | 19,478.872 | 21,110.233 | 22,722.874 | 24,744.842 | 36,447.911 | 30,579.921 | 33,664.116 | 42,891.389 | 32,195.145 | 46,626.301 | 43,961.229 | 45,177.807 | 2,458.26 | 2,583.239 | 9,290.682 | 9,381.543 | 5,258.25 | 5,483.26 | 7,708.27 | 5,933.28 | 6,158.29 | 1,583.3 | 1,708.31 | 1,833.32 | 3,458.33 | 3,500 | 4,000 | 7,500 | 6,900 | 8,000 | 8,500 | 6,500 | 2,000 | 2,000 | 2,000 | 4,000 | 2,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,000 | 5,000 | 5,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 2,986.482 | 1,858.606 | 75.001 | 102.869 | 86.501 | 2,464.079 | 2,469.101 | 2,469.316 | 2,935.88 | 1,801.754 | 1,807.455 | 1,986.457 | 1,825.019 | 1,793.315 | 1,575.802 | 1,564.537 | 1,557.147 | 2,746.751 | 2,629.077 | 2,648.577 | 2,755.612 | 2,579.528 | 2,579.528 | 2,578.806 | 2,078.894 | 12,675.774 | 0 | 11,247.588 | 10,819.098 | 11,161.731 | 2,648.873 | 0 | 2,487.934 | 0 | 0 | 3,262.341 | 1,789.41 | 0 | 2,796.925 | 0 | 2,592.107 | 0 | 0 | 0 | 2,212.319 | 4,068.018 | 0 | 0 | -2,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 24,770.216 | 24,754.298 | 24,471.266 | 23,426.625 | 22,886.102 | 26,601.594 | 26,504.371 | 26,329.737 | 25,831.7 | 32,234.953 | 30,807.033 | 30,823.551 | 30,682.243 | 18,686.48 | 20,044.989 | 20,145.202 | 19,913.953 | 4,671.275 | 4,571.012 | 4,425.963 | 4,265.545 | 4,171.191 | 4,410.019 | 4,684.802 | 4,345.53 | 4,993.772 | 4,975.764 | 5,197.088 | 5,265.404 | 5,058.186 | 4,828.596 | 4,888.572 | 4,637.986 | 4,381.101 | 4,165.624 | 3,951.589 | 3,755.776 | 3,326.313 | 3,268.006 | 3,067.422 | 2,850.113 | 2,749.433 | 2,679.278 | 2,715.818 | 2,482.31 | 2,247.792 | 2,103.934 | 1,998.162 | 2,207.024 | 1,414.373 | 1,341.453 | 1,395.851 | 1,252.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 103.794 | 119.306 | 139.866 |
Overige niet-vlottende verplichtingen
| 181.117 | 183.595 | 1,784.725 | 1,763.057 | 1,325.177 | 206.817 | 219.498 | 214.337 | 3,023.833 | 238.312 | 1,999.223 | 1,228.496 | 833.137 | 1,333.272 | 2,924.856 | 1,564.536 | 0 | 2,746.751 | 10,324.853 | 7,369.584 | 10,097.032 | 7,733.36 | 9,993.154 | 9,841.17 | 10,373.366 | 0 | 12,242.623 | 12,096.372 | 10,819.097 | 0.002 | 7,477.468 | 7,673.718 | 0 | 7,209.518 | 6,874.884 | 3,951.59 | 1,789.41 | 3,271.054 | 3,268.007 | 5,971.64 | 0 | 5,232.916 | 4,850.113 | 2,597.209 | 0 | 0.001 | 3,818.118 | 4,361.564 | 1,795.16 | 4,107.709 | 4,022.59 | 3,960.23 | 3,863.052 | 3,928.958 | 3,824.177 | 3,254.696 | 3,179.716 | 3,243.626 | 2,998.915 | 3,558.346 | 3,566.493 | 3,513.075 | 3,653.646 | 3,733.202 | 3,689.697 |
Totaal niet-vlottende verplichtingen
| 27,937.815 | 26,804.468 | 26,330.992 | 25,310.093 | 24,343.547 | 29,282.586 | 29,210.59 | 29,038.493 | 29,047.711 | 34,306.174 | 32,913.428 | 53,324.315 | 52,819.272 | 42,923.3 | 45,692.719 | 46,454.58 | 57,919.011 | 37,997.947 | 51,189.058 | 54,686.936 | 49,313.334 | 58,530.853 | 60,943.93 | 62,282.586 | 19,256.049 | 20,252.787 | 21,533.305 | 21,477.915 | 21,342.751 | 21,703.179 | 15,185.738 | 13,606.998 | 13,284.211 | 8,792.818 | 8,583.194 | 9,047.251 | 9,003.516 | 10,097.367 | 10,064.932 | 13,471.64 | 12,342.22 | 13,232.916 | 13,350.113 | 11,813.026 | 6,694.629 | 8,315.811 | 7,922.052 | 10,359.726 | 5,692.973 | 5,522.082 | 5,364.043 | 5,356.081 | 5,115.212 | 3,928.958 | 3,824.177 | 3,254.696 | 8,179.716 | 8,243.626 | 7,998.915 | 3,558.346 | 3,566.493 | 3,513.075 | 3,757.44 | 3,852.508 | 3,829.563 |
Totaal passiva
| 32,179.529 | 32,637.708 | 32,731.886 | 33,322.561 | 30,442.278 | 35,789.916 | 35,950.677 | 38,689.339 | 35,896.218 | 42,995.262 | 119,910.876 | 110,762.363 | 115,319.935 | 108,091.405 | 111,171.604 | 115,520.495 | 118,739.112 | 109,789.811 | 115,276.248 | 125,461.182 | 120,006.2 | 132,995.304 | 136,028.773 | 136,258.137 | 74,820.341 | 78,273.546 | 73,477.656 | 72,059.361 | 67,985.415 | 72,959.084 | 69,999.77 | 67,754.098 | 66,673.711 | 56,427.753 | 55,552.583 | 56,641.219 | 53,738.919 | 59,527.811 | 55,779.647 | 59,086.198 | 57,707.472 | 52,119.239 | 46,992.333 | 46,462.191 | 37,837.704 | 38,757.217 | 34,699.581 | 33,843.082 | 13,045.962 | 12,733.635 | 9,556.37 | 10,190.476 | 10,697.555 | 13,074.139 | 14,044.904 | 17,234.555 | 21,113.235 | 22,872.819 | 26,576.653 | 26,875.374 | 28,045.783 | 28,383.561 | 22,984.168 | 22,044.257 | 23,846.922 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 |
Ingehouden winsten
| 11,170.24 | 136,165.009 | 3,526.264 | 2,495.074 | 9,264.803 | 130,311.42 | 128,773.313 | 127,665.833 | 126,010.95 | 122,668.718 | 117,711.008 | 116,879.609 | 117,060.655 | 115,367.649 | 108,686.728 | 109,243.459 | 110,732.611 | 58,021.362 | 57,967.532 | 55,080.607 | 55,694.113 | 55,204.032 | 54,819.444 | 54,485.113 | 51,823.51 | 54,046.721 | 53,834.63 | 54,721.038 | 55,371.135 | 53,923.486 | 52,653.936 | 53,062.707 | 53,023.13 | 51,477.406 | 49,782.984 | 48,611.216 | 48,728.552 | 47,817.262 | 47,172.51 | 47,111.674 | 46,129.844 | 44,448.674 | 43,561.717 | 43,322.947 | 42,936.318 | 41,575.336 | 41,055.817 | 40,777.436 | 39,967.579 | 33,627.602 | 34,021.65 | 32,846.332 | 31,599.432 | 30,786.765 | 29,148.804 | 27,690.536 | 24,769.296 | 22,838.327 | 20,602.942 | 18,621.148 | 17,508.637 | 16,546.509 | 15,555.831 | 15,221.313 | 14,822.498 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 137,415.591 | 132,854.133 | 125,563.738 | 142,447.983 | 142,558.751 | 142,582.681 | 114,780.748 | 135,571.698 | 136,091.405 | 136,435.392 | 133,037.562 | 92,785.749 | 93,149.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 160,215.405 | 33,277.963 | 26,299.721 | 26,299.721 | 26,299.721 | 45,247.704 | 8,815.584 | 8,839.514 | 44,580.47 | 65,371.42 | 66,814.034 | 67,158.02 | 27,222.629 | 27,508.377 | 27,871.696 | 27,443.862 | 62,619.429 | 27,222.629 | 29,767.916 | 29,943.691 | 29,995.702 | 29,978.94 | 27,249.995 | 27,249.995 | 30,038.097 | 27,249.995 | 27,351.563 | 27,249.996 | 27,326.942 | 27,300.327 | 26,322.383 | 26,322.383 | 26,408.195 | 26,322.382 | 26,392.843 | 26,322.382 | 26,364.85 | 26,394.55 | 26,409.982 | 26,263.156 | 26,223.926 | 26,241.611 | 26,348.155 | 26,260.267 | 26,277.954 | 26,297.919 | 26,284.003 | 25,829.08 | 25,827.616 | 25,851.333 | 25,846.77 | 25,873.329 | 25,882.806 | 26,422.212 | 26,408.146 | 26,417.019 | 25,231.548 | 25,189.553 | 25,372.589 | 25,850.996 | 25,990.196 | 26,024.996 | 26,718.092 | 26,653.874 | 26,653.874 |
Totaal eigen vermogen van aandeelhouders
| 176,385.645 | 174,442.973 | 172,241.576 | 166,648.929 | 166,128.263 | 180,559.124 | 142,588.896 | 141,505.346 | 175,591.419 | 193,040.137 | 189,525.042 | 189,037.63 | 189,820.846 | 147,876.027 | 141,558.424 | 141,687.321 | 142,852.04 | 92,725.686 | 92,735.447 | 90,024.299 | 90,689.815 | 90,182.973 | 89,816.525 | 89,486.506 | 86,861.607 | 86,401.464 | 86,186.193 | 87,078.953 | 87,698.076 | 86,223.813 | 84,157.075 | 84,540.805 | 84,431.325 | 82,878.899 | 81,175.827 | 80,041.614 | 80,093.402 | 79,211.812 | 78,582.492 | 78,374.83 | 77,353.77 | 75,690.285 | 74,819.097 | 74,583.214 | 74,214.272 | 72,873.255 | 72,339.82 | 71,606.516 | 70,792.286 | 64,478.935 | 64,868.42 | 63,719.661 | 62,482.238 | 62,208.977 | 60,556.95 | 59,107.555 | 55,000.844 | 53,027.88 | 50,975.531 | 49,472.144 | 48,498.833 | 47,571.505 | 47,273.923 | 46,875.187 | 46,476.372 |
Totaal eigen vermogen
| 176,385.645 | 174,442.973 | 172,241.576 | 166,648.929 | 166,128.263 | 180,559.124 | 142,588.896 | 141,505.346 | 175,591.419 | 193,040.137 | 226,067.93 | 224,074.135 | 223,402.478 | 178,664.046 | 171,566.843 | 172,479.023 | 173,659.091 | 123,598.082 | 125,237.754 | 120,954.111 | 121,480.115 | 119,164.48 | 118,734.993 | 118,970.285 | 115,919.381 | 115,890.508 | 115,540.523 | 116,985.897 | 116,625.601 | 113,542.988 | 109,889.964 | 111,342.751 | 109,804.874 | 106,729.045 | 104,177.247 | 102,553.792 | 101,388.051 | 101,264.483 | 100,215.394 | 100,038.96 | 98,032.35 | 95,314.947 | 93,996.763 | 93,896.811 | 92,691.83 | 90,149.015 | 89,042.865 | 88,609.192 | 73,479.519 | 64,478.935 | 64,868.42 | 63,719.661 | 62,482.238 | 62,208.977 | 60,556.95 | 59,107.555 | 55,000.844 | 53,027.88 | 50,975.531 | 49,472.144 | 48,498.833 | 47,571.505 | 47,273.923 | 46,875.187 | 46,476.372 |
Totaal passiva en aandeelhoudersvermogen
| 208,565.174 | 207,080.681 | 204,973.462 | 199,971.49 | 196,570.54 | 216,349.04 | 215,082.462 | 180,194.685 | 211,487.638 | 236,035.399 | 345,978.806 | 334,836.497 | 338,722.413 | 286,755.451 | 282,738.447 | 287,999.518 | 292,398.203 | 233,387.893 | 240,514.002 | 246,415.293 | 241,486.315 | 252,159.784 | 254,763.767 | 255,228.423 | 190,739.722 | 194,164.054 | 189,018.179 | 189,045.258 | 184,611.016 | 186,502.072 | 179,889.734 | 179,096.849 | 176,478.585 | 163,156.798 | 159,729.83 | 159,195.011 | 155,126.969 | 160,792.294 | 155,995.041 | 159,125.158 | 155,739.822 | 147,434.186 | 140,989.096 | 140,359.002 | 130,529.534 | 128,906.232 | 123,742.446 | 122,452.274 | 86,525.482 | 77,212.57 | 74,424.789 | 73,910.137 | 73,179.792 | 75,283.116 | 74,601.854 | 76,342.11 | 76,114.079 | 75,900.699 | 77,552.184 | 76,347.518 | 76,544.616 | 75,955.066 | 70,258.091 | 68,919.444 | 70,323.294 |