
TKG Huchems Co.,Ltd.
KRX:069260.KS
15970 (KRW) • At close March 14, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
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 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0 | 71,346.831 | 72,986.507 | 69,585.867 | 21,741.459 | 35,558.456 | 64,902.733 | 36,640.151 | 14,552.118 | 21,432.314 | 41,658.861 | 8,777.837 | 2,630.788 | 24,601.117 | 75,509.167 | 28,839.801 | 51,430.373 | 23,121.625 | 56,817.649 | 21,709.615 | 22,124.189 | 26,565.845 | 42,409.593 | 37,338.626 | 47,859.105 | 34,160.168 | 21,391.775 | 14,708.604 | 9,528.061 | 3,984.485 | 3,671.84 | 14,524.34 | 27,374.025 | 38,326.396 | 10,405.349 | 8,733.922 | 26,828.5 | 23,253.393 | 21,700.434 | 22,303.755 | 23,324.484 | 26,058.335 | 22,278.447 | 24,795.386 | 21,075.302 | 20,364.785 | 62,837.268 | 31,283.15 | 34,830.299 | 1,141.477 | 12,100.529 | 244.718 | 5,485.581 | 42,185.658 | 1,091.713 | 52,212.776 | 15,543.058 | 11,849.127 | 31,053.683 | 28,825.961 | 26,865.3 | 56,247.652 | 63,619.209 | 55,781.269 | 41,752.986 | 20,473.955 |
Kortetermijnbeleggingen
| 0 | 231,131.539 | 236,745.615 | 222,324.611 | 253,672.959 | 258,363.704 | 282,643.351 | 222,706.971 | 290,290.884 | 357,824.971 | 337,000 | 341,500 | 326,500 | 301,500 | 311,500 | 292,500 | 224,500 | 241,500 | 221,500 | 291,500 | 332,472.985 | 363,233.867 | 410,204.159 | 373,384.096 | 352,176.095 | 365,658.119 | 411,831.269 | 356,851.596 | 336,225.191 | 268,430.533 | 193,513.791 | 170,900.107 | 178,421.24 | 203,657.084 | 227,686.296 | 234,956.557 | 248,443.862 | 180,735.892 | 139,412.591 | 157,841.136 | 148,451.384 | 165,920.707 | 217,289.6 | 227,229.364 | 216,099.656 | 201,557.574 | 191,244.403 | 181,704.545 | 201,857.895 | 286,400 | 273,285.805 | 310,177.947 | 233,954.222 | 183,496.677 | 192,920.6 | 100,000.415 | 88,047.793 | 88,012.488 | 76,112.753 | 37,091.863 | 45,091.863 | 21,036.438 | 30,015.945 | 31,098.115 | 31,098.115 | 49,082.86 |
Liquide middelen en kortetermijnbeleggingen
| 0 | 302,478.371 | 309,732.122 | 291,910.478 | 275,414.418 | 293,922.16 | 347,546.084 | 259,347.122 | 304,843.002 | 379,257.285 | 378,658.861 | 350,277.837 | 329,130.788 | 326,101.117 | 387,009.167 | 321,339.801 | 275,930.373 | 264,621.625 | 278,317.649 | 313,209.615 | 354,597.174 | 389,799.712 | 452,613.752 | 410,722.722 | 400,035.2 | 399,818.287 | 433,223.044 | 371,560.2 | 345,753.252 | 272,415.018 | 197,185.631 | 185,424.447 | 205,795.265 | 241,983.48 | 238,091.645 | 243,690.479 | 275,272.362 | 203,989.285 | 161,113.025 | 180,144.891 | 171,775.868 | 191,979.042 | 239,568.047 | 252,024.75 | 237,174.958 | 221,922.359 | 254,081.671 | 212,987.695 | 236,688.194 | 287,541.477 | 285,386.334 | 310,422.665 | 239,439.803 | 225,682.335 | 194,012.313 | 152,213.191 | 103,590.851 | 99,861.615 | 107,166.436 | 65,917.824 | 71,957.163 | 77,284.09 | 93,635.154 | 86,879.384 | 72,851.101 | 69,556.815 |
Nettovorderingen
| 0 | 160,626.753 | 167,117.332 | 155,449.775 | 159,018.395 | 114,155.67 | 163,544.607 | 170,861.221 | 168,829.434 | 136,782.759 | 143,259.429 | 108,126.215 | 107,059.493 | 126,073.25 | 92,442.914 | 71,334.934 | 86,923.022 | 55,179.282 | 79,492.777 | 72,826.617 | 77,459.853 | 92,123.774 | 125,720.015 | 95,930.794 | 131,836.899 | 129,895.261 | 125,424.723 | 101,291.141 | 110,841.111 | 99,167.268 | 91,992.72 | 106,724.252 | 84,138.686 | 84,808.167 | 0 | 93,269.51 | 96,164.116 | 85,142.513 | 0 | 110,006.267 | 0 | 109,136.715 | 128,521.622 | 117,957.503 | 112,170.712 | 155,077.951 | 0 | 128,639.053 | 0 | 0 | 0 | 0 | 78,052.997 | 0 | 0 | 71,401.958 | 59,291.961 | 73,541.199 | 0 | 0 | 0 | 67,946.32 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | 54,874.235 | 50,347.486 | 58,207.874 | 56,245.377 | 50,978.602 | 58,111.821 | 66,467.957 | 62,549.617 | 54,850.358 | 46,579.115 | 49,093.707 | 48,273.008 | 43,263.791 | 38,483.139 | 27,761.61 | 25,513.732 | 24,415.802 | 30,566.047 | 28,418.511 | 29,699.327 | 29,442.854 | 29,126.814 | 30,835.764 | 32,386.064 | 27,185.294 | 30,062.533 | 30,893.026 | 27,196.198 | 29,075.498 | 30,769.863 | 27,194 | 26,476.466 | 27,797.055 | 31,681.769 | 31,974.127 | 32,890.077 | 33,730.942 | 31,337.546 | 28,467.529 | 33,173.192 | 37,625.358 | 34,602.159 | 32,396.786 | 28,470.262 | 31,617.431 | 28,412.765 | 33,054.608 | 25,686.566 | 22,844.889 | 19,693.917 | 18,201.527 | 17,371.356 | 17,966.675 | 15,143.708 | 14,848.83 | 15,792.243 | 17,814.597 | 21,914.147 | 17,848.046 | 14,460.092 | 16,141.293 | 14,557.989 | 13,332.458 | 13,485.279 | 12,521.203 |
Overige vlottende activa
| 471,617.863 | 27,522.689 | 36,410.967 | 34,372.175 | 171,942.314 | 128,569.999 | 179,080.193 | 188,350.725 | 17,101.963 | 16,718.984 | 156,437.057 | 12,972.255 | 119,770.971 | 138,035.957 | 11,310.189 | 13,862.265 | 100,612.682 | 12,462.185 | 91,738.115 | 12,003.644 | 88,335.776 | 95,758.036 | 111,062.235 | 88,078.707 | 134,418.302 | 129,008.229 | 127,797.774 | 103,278.572 | 119,932.315 | 99,313.344 | 92,637.684 | 106,661.778 | 92,914.321 | 84,808.165 | 72,615.092 | 93,269.511 | 96,164.117 | 85,142.512 | 99,865.172 | 110,006.268 | 134,936.344 | 109,136.714 | 128,521.621 | 117,957.503 | 112,170.713 | 155,077.952 | 158,481.989 | 133,420.264 | 4,337.881 | 3,897.757 | 4,034.52 | 3,134.227 | 78,052.998 | 75,341.822 | 92,220.943 | 71,401.959 | 59,291.962 | 73,541.197 | 57,951.389 | 87,022.045 | 66,199.852 | 67,974.317 | 46,023.532 | 52,891.109 | 45,604.379 | 49,692.297 |
Totaal vlottende activa
| 471,617.863 | 545,502.047 | 563,607.907 | 539,940.303 | 503,602.108 | 473,470.761 | 584,738.098 | 514,165.803 | 554,682.869 | 588,554.913 | 581,675.033 | 520,470.014 | 497,174.766 | 507,400.866 | 529,623.807 | 434,528.069 | 402,056.787 | 357,222.889 | 400,621.811 | 426,835.642 | 472,632.277 | 515,000.602 | 592,802.801 | 529,637.193 | 566,839.566 | 556,011.81 | 591,083.351 | 505,731.798 | 491,656.574 | 400,803.86 | 320,593.178 | 319,280.225 | 315,934.489 | 354,588.7 | 342,388.506 | 368,934.116 | 404,326.556 | 322,862.739 | 292,315.743 | 318,618.688 | 339,885.404 | 338,741.114 | 402,691.827 | 402,379.039 | 377,815.933 | 408,617.742 | 440,976.425 | 379,462.567 | 374,609.789 | 401,046.872 | 405,932.125 | 431,740.857 | 334,864.157 | 318,990.832 | 301,376.964 | 238,463.98 | 178,675.056 | 191,217.409 | 187,031.972 | 170,787.915 | 152,617.107 | 161,399.7 | 154,216.675 | 153,102.951 | 131,940.759 | 131,770.315 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 0 | 362,227.15 | 367,562.81 | 364,841.992 | 353,664.55 | 326,629.994 | 308,150.429 | 274,153.353 | 243,538.608 | 218,817.841 | 203,319.102 | 201,394.133 | 201,958.165 | 201,798.046 | 199,589.636 | 206,713.992 | 211,955.479 | 215,033.184 | 217,520.703 | 220,913.25 | 229,986.883 | 228,431.161 | 222,835.665 | 217,482.533 | 219,400.315 | 235,517.939 | 241,166.496 | 243,813.81 | 262,298.298 | 257,807.42 | 256,441.216 | 262,049.545 | 266,821.163 | 271,980.683 | 274,616.572 | 279,429.312 | 283,603.8 | 289,274.51 | 293,573.481 | 301,384.446 | 303,501.61 | 310,618.51 | 314,103.151 | 320,982.838 | 327,409.737 | 332,698.511 | 337,413.346 | 338,895.177 | 269,870.529 | 228,541.915 | 208,477.004 | 196,345.3 | 119,098.573 | 113,888.2 | 105,458.857 | 106,941.914 | 106,656.389 | 105,547.038 | 103,281.621 | 101,421.197 | 95,720.339 | 89,232.38 | 87,517.696 | 86,356.495 | 89,221.767 | 92,784.479 |
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 | 3,555.294 | 3,555.294 | 3,555.294 | 3,555.293 | 3,555.293 | 3,555.293 | 3,555.293 | 3,555.293 | 3,555.293 | 3,555.293 | 3,555.293 | 3,555.293 | 3,555.293 | 3,214.683 | 5,429.403 | 5,429.403 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 8,129.18 | 8,157.932 | 8,051.98 | 7,874.955 | 7,911.421 | 7,926.887 | 7,962.675 | 7,223.518 | 7,252.881 | 7,263.225 | 7,221.22 | 6,998.45 | 9,255.73 | 9,759.334 | 9,641.571 | 8,531.497 | 8,585.951 | 8,570.591 | 8,618.053 | 8,477.388 | 8,389.673 | 8,360.252 | 8,376.743 | 7,572.732 | 7,594.075 | 7,753.346 | 7,804.267 | 11,881.166 | 12,242.729 | 12,493.819 | 12,767.904 | 13,032.68 | 13,307.704 | 13,587.008 | 13,822.683 | 13,790.439 | 14,183.276 | 14,633.408 | 14,790.031 | 13,077.121 | 13,496.594 | 14,100.369 | 14,388.919 | 14,788.314 | 15,179.13 | 15,407.049 | 15,855.041 | 5,244.204 | 6,293.724 | 6,465.124 | 6,636.524 | 3,370.867 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.012 | 50.06 |
Goodwill en immateriële activa
| 0 | 8,129.18 | 8,157.932 | 8,051.98 | 7,874.955 | 7,911.421 | 7,926.887 | 7,962.675 | 7,223.518 | 7,252.881 | 7,263.225 | 7,221.22 | 6,998.45 | 9,255.73 | 9,759.334 | 9,641.571 | 8,531.497 | 8,585.951 | 8,570.591 | 8,618.053 | 8,477.388 | 8,389.673 | 8,360.252 | 8,376.743 | 7,572.732 | 7,594.075 | 7,753.346 | 7,804.267 | 11,881.166 | 12,242.729 | 12,493.819 | 12,767.904 | 16,587.974 | 16,862.998 | 17,142.302 | 17,377.976 | 17,345.732 | 17,738.569 | 18,188.701 | 18,345.324 | 16,632.414 | 17,051.887 | 17,655.662 | 17,944.212 | 18,343.607 | 18,393.813 | 20,836.452 | 21,284.444 | 5,244.204 | 6,293.724 | 6,465.124 | 6,636.524 | 3,370.867 | 184,783.865 | 193,929.488 | 100,715.832 | 89,043.445 | 89,008.84 | 77,055.105 | 38,018.082 | 46,018.082 | 21,969.192 | 30,900.017 | 31,985.249 | 10.012 | 50.06 |
Langetermijnbeleggingen
| 0 | 143,857.634 | 168,366.211 | 162,410.201 | -122,294.658 | -128,042.456 | -175,010.212 | -122,425.99 | -177,575.405 | -240,610.085 | -173,716.363 | -160,079.466 | -163,268.629 | -161,361.322 | -189,210.867 | -113,728.23 | -624.534 | -15,329.421 | 20,852.491 | -59,766.253 | -177,935.702 | -240,862.075 | -311,943.325 | -274,753.027 | -246,786.524 | -282,693.345 | -334,577.572 | -247,633.058 | -237,747.731 | -136,645.009 | -20,058.305 | -34,861.292 | -93,423.047 | -172,064.98 | -199,780.104 | -206,237.745 | -214,026.627 | -125,761.426 | -45,671.407 | -64,819.149 | -96,626.685 | -143,372.631 | -193,931.104 | -203,816.812 | -192,172.094 | -175,570.683 | -167,116.776 | -158,522.799 | -147,996.193 | -249,889.528 | -236,775.333 | -276,461.435 | -203,585.975 | -153,128.43 | -161,008.688 | -88,653.021 | -76,700.399 | -76,809.239 | -65,409.089 | -26,543.604 | -35,043.604 | -19,447.748 | -28,427.255 | -29,508.735 | -29,508.735 | -47,478.225 |
Belastingvorderingen
| 0 | 0 | 15,359.114 | 15,897.333 | 10,323.043 | 9,894.553 | 10,923.449 | 13,671.391 | 13,361.761 | 11,822.692 | 9,567.85 | 13,472.013 | 11,679.752 | 9,962.504 | 8,648.412 | 9,078.418 | 6,315.51 | 6,557.172 | 4,958.883 | 5,222.784 | 2,868.534 | 2,778.268 | 3,364.126 | 3,683.363 | 2,976.936 | 3,194.322 | 1,865.79 | 2,340.089 | 2,936.988 | 3,193.891 | 3,391.594 | 5,666.018 | 6,643.442 | 4,446.834 | 5,885.158 | 3,508.982 | 3,310.937 | 2,562.75 | 2,257.538 | 2,806.618 | 964.139 | 973.089 | 3,754.154 | 3,408.094 | 1,942.292 | 4,319.986 | 693.988 | 188,863.076 | 206,420.789 | 293,199.027 | 280,086.833 | 317,199.203 | 5,771.736 | 5,610.113 | 5,678.381 | 6,825.122 | 6,432.649 | 6,321.47 | 6,141.792 | 7,859.316 | 7,889.164 | 3,651.684 | 3,273.735 | 3,587.403 | 3,475.581 | 3,454.88 |
Overige niet-vlottende activa
| 572,746.604 | 49,778.26 | 8,474.177 | 8,572.362 | 294,254.201 | 288,729.424 | 312,919.534 | 253,825.643 | 311,000.518 | 380,384.271 | 361,552.219 | 366,826.42 | 350,079.546 | 326,285.116 | 337,040.318 | 320,351.696 | 247,189.032 | 258,953.509 | 239,260.638 | 312,044.315 | 335,036.732 | 367,807.556 | 416,074.807 | 380,307.687 | 359,211.673 | 373,458.912 | 420,228.684 | 369,522.4 | 349,687.791 | 281,251.11 | 206,002.88 | 183,972.187 | 191,189.66 | 223,870.099 | 242,440.631 | 247,580.6 | 257,009.076 | 189,308.782 | 148,028.996 | 166,536.649 | 157,240.613 | 174,711.787 | 225,928.918 | 235,596.82 | 224,375.273 | 209,835.292 | 199,557.891 | 1,035.871 | 2,284.087 | 14.583 | 14.934 | 15.634 | 240,237.687 | 3,796.277 | 2,774.196 | 2,774.198 | 2,859.534 | 3,340.769 | 3,458.364 | 3,458.362 | 3,564.467 | 3,564.467 | 3,564.466 | 3,402.95 | 35,008.101 | 51,792.607 |
Totaal niet-vlottende activa
| 572,746.604 | 563,992.224 | 567,920.243 | 559,773.869 | 543,822.09 | 505,122.936 | 464,910.087 | 427,187.072 | 397,549 | 377,667.599 | 407,986.033 | 428,834.321 | 407,447.284 | 385,940.074 | 365,826.832 | 432,057.446 | 473,366.984 | 473,800.396 | 491,163.306 | 487,032.149 | 398,433.835 | 366,544.583 | 338,691.525 | 335,097.299 | 342,375.132 | 337,071.903 | 336,436.744 | 375,847.507 | 389,056.512 | 417,850.141 | 458,271.204 | 429,594.362 | 387,819.192 | 345,095.634 | 340,304.559 | 341,659.125 | 347,242.918 | 373,123.185 | 416,377.309 | 424,253.889 | 381,712.091 | 359,982.642 | 367,510.781 | 374,115.152 | 379,898.815 | 389,676.919 | 391,384.901 | 391,555.769 | 335,823.416 | 278,159.721 | 258,268.562 | 243,735.226 | 164,892.888 | 154,950.025 | 146,832.234 | 128,604.045 | 128,291.618 | 127,408.878 | 124,527.793 | 124,213.353 | 118,148.448 | 98,969.975 | 96,828.659 | 95,823.362 | 98,206.726 | 100,603.801 |
Totaal activa
| 1,044,364.467 | 1,109,494.271 | 1,131,528.15 | 1,099,714.172 | 1,047,424.199 | 978,593.697 | 1,049,648.184 | 941,352.875 | 952,231.869 | 966,222.512 | 989,661.066 | 949,304.335 | 904,622.051 | 893,340.94 | 895,450.639 | 866,585.515 | 875,423.772 | 831,023.285 | 891,785.117 | 913,867.791 | 871,066.112 | 881,545.185 | 931,494.326 | 864,734.491 | 909,214.698 | 893,083.713 | 927,520.094 | 881,579.305 | 880,713.086 | 818,654 | 778,864.383 | 748,874.587 | 703,753.681 | 699,684.334 | 682,693.065 | 710,593.242 | 751,569.474 | 695,985.925 | 708,693.052 | 742,872.576 | 721,597.495 | 698,723.756 | 770,202.608 | 776,494.191 | 757,714.748 | 798,294.661 | 832,361.325 | 771,018.336 | 710,433.205 | 679,206.593 | 664,200.687 | 675,476.082 | 499,757.045 | 473,940.857 | 448,209.198 | 367,068.024 | 306,966.674 | 318,626.287 | 311,559.765 | 295,001.268 | 270,765.555 | 260,369.675 | 251,045.334 | 248,926.313 | 230,147.485 | 232,374.116 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 164,507.272 | 161,493.366 | 152,421.75 | 132,345.683 | 66,523.607 | 94,305.013 | 88,170.766 | 101,939.033 | 103,109.648 | 98,909.859 | 74,470.902 | 73,032.846 | 66,914.574 | 52,450.438 | 37,775.825 | 66,318.284 | 28,240.831 | 43,585.708 | 42,247.314 | 41,842.971 | 65,244.941 | 76,546.999 | 45,641.344 | 98,855.674 | 91,671.181 | 87,569.347 | 70,248.779 | 75,589.967 | 41,338.02 | 42,792.838 | 66,133.55 | 34,866.515 | 41,777.13 | 32,049.501 | 43,222.501 | 38,422.154 | 41,039.166 | 44,570.565 | 58,448.423 | 55,624.539 | 34,836.48 | 57,173.808 | 54,402.894 | 57,775.348 | 100,943.452 | 113,235.519 | 64,633.316 | 87,317.162 | 36,225.017 | 39,602.423 | 41,764.305 | 32,236.234 | 34,662.803 | 33,851.146 | 32,783.118 | 24,356.591 | 24,801.36 | 30,410.457 | 37,006.349 | 29,413.424 | 24,786.203 | 21,839.567 | 32,342.184 | 32,642.185 | 35,650.777 |
Kortlopende schulden
| 0 | 7,099.166 | 6,222.17 | 6,390.506 | 7,683.744 | 20,512.447 | 74,261.459 | 18,411.415 | 31,424.976 | 65,911.976 | 62,045.714 | 57,969.853 | 57,665.417 | 8,311.184 | 8,063.84 | 5,684.847 | 4,925.829 | 6,011.641 | 21,430.404 | 73,653.048 | 48,440.893 | 45,155.19 | 48,245.55 | 9,558.627 | 9,246.359 | 36,949.238 | 43,729.002 | 36,484.654 | 41,759.925 | 24,579.598 | 30,575.426 | 29,406.081 | 43,916.843 | 44,200.457 | 59,557.43 | 51,908.887 | 97,120.978 | 113,138.259 | 133,223.101 | 135,070.42 | 117,168.173 | 60,121.911 | 106,043.709 | 79,636.366 | 66,478.018 | 58,567.912 | 47,291.2 | 41,882.839 | 125,927.504 | 119,427.788 | 109,773.479 | 147,400 | 59,000 | 50,000 | 124,600 | 40,000 | 41,350 | 45,608.711 | 45,360.414 | 26,462.735 | 41,842.589 | 31,218.921 | 10,000 | 10,000 | 0 | 0 |
Belastingschulden
| 0 | 6,621.351 | 17,157.811 | 10,363.319 | 17,649.189 | 19,422.607 | 17,940.521 | 13,250.773 | 12,890.58 | 15,218.362 | 16,431.138 | 21,010.305 | 12,123.2 | 17,293.593 | 18,035.153 | 18,714.324 | 13,417.085 | 17,348.996 | 19,831.412 | 20,023.215 | 16,034.171 | 13,227.793 | 25,903.957 | 19,411.296 | 24,647.84 | 22,214.15 | 36,541.938 | 27,479.348 | 26,446.416 | 19,971.748 | 16,970.8 | 14,018.865 | 10,563.837 | 8,187.225 | 7,207.87 | 5,195.344 | 3,761.799 | 7,351.697 | 4,936.52 | 6,954.591 | 6,600.757 | 7,003.274 | 13,309.756 | 15,266.697 | 12,576.978 | 13,452.416 | 11,137.964 | 5,787.37 | 10,468.63 | 7,266.307 | 8,693.871 | 8,661.264 | 6,744.858 | 10,664.675 | 15,487.986 | 12,117.007 | 10,265.204 | 12,491.453 | 10,498.328 | 11,991.119 | 5,985.437 | 8,355.439 | 9,199.471 | 7,072.268 | 5,024.63 | 5,432.298 |
Uitgestelde opbrengsten
| 0 | 2,076.552 | 2,725.582 | 5,181.967 | 39,993.011 | 48,758.908 | 1,379.833 | 3,048.514 | 2,558.312 | 4,754.727 | 74,900.792 | 50,746.256 | 30,289.505 | 34,392.664 | 72,512.547 | 47,088.471 | 29,053.755 | 35,640.671 | 78,346.526 | 52,088.95 | 34,594.645 | 35,050.163 | 0 | 45,505.73 | 38,969.889 | 36,448.729 | 112,883.572 | 65,990.084 | 51,263.468 | 41,934.801 | 34,846.246 | 43,150.339 | 24,454.158 | 23,875.592 | 19,982.595 | 21,303.946 | 14,808.899 | 23,177.266 | 19,454.467 | 24,353.318 | 18,331.511 | 18,267.02 | 22,865.049 | 29,091.307 | 23,686.189 | 26,090.491 | 51,260.791 | 34,171.868 | 35,157.33 | 25,229.02 | 26,203.287 | 33,941.484 | 23,270.868 | 0 | 23,414.611 | 24,614.94 | 20,088.312 | 40,473.631 | 27,475.636 | 0 | 14,858.53 | 26,177.832 | 0 | 12,755.905 | 0 | 0 |
Overige kortlopende verplichtingen
| 132,563.484 | 27,946.014 | 65,926.574 | 43,200.029 | 22,343.822 | 29,336.301 | 60,991.811 | 36,747.169 | 20,246.784 | 27,257.167 | 58,523.111 | 29,789.406 | 18,166.305 | 15,785.955 | 54,751.163 | 28,647.916 | 15,636.669 | 18,330.31 | 58,553.747 | 32,104.368 | 18,560.475 | 21,822.369 | 62,448.701 | 26,094.434 | 17,698.548 | 17,656.361 | 77,164.614 | -27,281.179 | 25,179.884 | 22,306.519 | 18,135.253 | 29,586.089 | 14,034.6 | 15,927.368 | 12,909.38 | 16,172.51 | 11,197.357 | 15,921.858 | 14,603.171 | 17,493.544 | 11,928.067 | 11,340.47 | 9,592.858 | 13,866.862 | 11,168.982 | 12,661.965 | 40,137.715 | 28,391.931 | 24,715.316 | 17,965.399 | 17,559.697 | 25,293.754 | 16,526.011 | 11,870.133 | 7,926.624 | 12,497.932 | 9,823.109 | 27,982.179 | 16,977.309 | 13,796.363 | 8,873.094 | 17,997.901 | 11,528.991 | 5,683.804 | 6,756.105 | 11,707.075 |
Totaal kortlopende verplichtingen
| 132,563.484 | 208,250.354 | 250,799.921 | 212,375.604 | 180,022.438 | 135,794.962 | 247,498.804 | 156,580.123 | 166,501.374 | 211,497.152 | 235,909.822 | 183,240.466 | 160,987.768 | 109,618.422 | 133,300.594 | 90,822.911 | 100,297.867 | 69,931.778 | 143,401.271 | 168,027.945 | 124,878.509 | 145,450.293 | 213,145.207 | 100,705.701 | 150,448.421 | 168,490.93 | 245,004.901 | 172,921.686 | 168,976.192 | 108,195.885 | 108,474.317 | 139,144.585 | 103,381.795 | 110,092.18 | 111,724.181 | 116,499.242 | 150,502.288 | 177,450.98 | 197,333.357 | 217,966.978 | 191,321.536 | 113,302.135 | 186,120.131 | 163,172.819 | 147,999.326 | 185,625.745 | 211,802.398 | 140,695.457 | 248,428.612 | 180,884.511 | 175,629.47 | 223,119.323 | 114,507.103 | 107,197.611 | 181,865.756 | 97,398.057 | 85,794.904 | 110,883.703 | 103,246.508 | 89,256.566 | 86,114.544 | 82,358.464 | 52,568.029 | 55,098.256 | 44,422.92 | 52,790.15 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 18,164.362 | 18,517.211 | 18,856.214 | 19,187.674 | 19,470.404 | 19,801.6 | 20,087.112 | 20,337.136 | 17,535.711 | 17,957.95 | 18,548.835 | 6,807.068 | 56,860.632 | 56,365.045 | 57,363.065 | 57,286.834 | 53,813.773 | 53,837.712 | 53,662.6 | 53,885.666 | 54,422.517 | 55,147.755 | 84,521.823 | 84,273.33 | 96,231.762 | 105,944.611 | 105,565.52 | 113,971.028 | 143,534.337 | 143,141.807 | 88,615.144 | 88,597.461 | 89,868.016 | 89,885.939 | 96,061.118 | 103,228.03 | 18,864.038 | 25,046.635 | 31,344.231 | 45,698.077 | 111,755.291 | 117,886.554 | 134,190.994 | 140,327.746 | 156,627.105 | 158,912.85 | 156,064.072 | 42,241.667 | 55,000 | 55,000 | 40,000 | 707.831 | 707.831 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 2,001.96 | 2,113.83 | 2,188.666 | 2,474.562 | 2,595.319 | 2,770.84 | 2,878.328 | 3,472.133 | 3,348.557 | 3,338.299 | 3,463.699 | 3,660.59 | 3,704.134 | 3,925.791 | 3,966.911 | 4,496.911 | 4,848.506 | 5,185.552 | 3,393.428 | 3,680.846 | 3,703.926 | 3,791.123 | 2,143.637 | 10,829.773 | 0 | 4,552.041 | 4,042.7 | 31,848.064 | 30,281.09 | 0 | 27,013.882 | 0 | 0 | 0 | 23,090.228 | 0 | 21,026.829 | 21,219.017 | 19,997.367 | 18,644.759 | 17,513.892 | 0 | 0 | 0 | 14,372.061 | 13,533.931 | 12,469.27 | 924.707 | 1,017.566 | 764.507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 6,595.184 | 3,517.211 | 3,856.214 | 19,258.307 | 22,718.524 | 0 | 0 | 0 | 0 | 1,459.126 | 708.707 | 709.381 | 693.197 | 614.519 | 555.945 | 764.048 | 764.048 | 764.048 | 764.048 | 773.286 | 773.286 | 773.286 | 773.286 | 241.759 | 241.759 | 241.759 | 234.42 | 792.698 | 792.698 | 792.698 | 792.698 | 709.892 | 533.316 | 709.892 | 709.892 | 470.435 | 470.435 | 470.435 | 470.435 | 523.686 | 523.686 | 523.686 | 523.686 | 569.222 | 569.222 | 569.222 | 1,299.288 | 1,811.094 | 2,322.124 | 3,717.103 | 3,076.112 | 483.067 | 0 | 709.72 | 299.663 | 114.965 | 163.875 | 380.637 | 354.482 | 288.843 | 200.134 | 470.351 | 382.194 | 193.147 | 110.818 |
Overige niet-vlottende verplichtingen
| 42,460.418 | 27,587.919 | 20,191.679 | 19,195.709 | 6,665.429 | 6,677.067 | 29,068.242 | 21,616.486 | 24,631.46 | 26,151.1 | 24,412.455 | 23,763.293 | 23,607.173 | 27,688.159 | 27,456.344 | 26,732.121 | 27,632.333 | 29,635.566 | 29,760.09 | 16,368.537 | 17,917.083 | 19,082.157 | 18,580.036 | 10,527.645 | 0.001 | 9,762.045 | 0.001 | 4,042.699 | 0.001 | 30,281.089 | 28,766.417 | 27,013.882 | 29,973.294 | 29,960.822 | 25,851.991 | 1,358.991 | 23,666.02 | 1,389.587 | 21,219.016 | 0 | 0.001 | 0.001 | 16,154.688 | 15,053.948 | 15,422.001 | 14,372.06 | 0.001 | 0.001 | 212.197 | 1,017.565 | 764.506 | 770.981 | 1,862.875 | 1,205.175 | 1,009.514 | 5,177.326 | 4,926.587 | 4,776.626 | 4,285.005 | 4,243.235 | 3,992.554 | 4,958.617 | 4,610.636 | 7,022.595 | 6,709.633 | 7,575.246 |
Totaal niet-vlottende verplichtingen
| 42,460.418 | 47,754.241 | 40,822.72 | 40,240.589 | 47,585.972 | 51,461.314 | 51,640.682 | 44,581.926 | 48,440.729 | 47,035.368 | 47,167.83 | 46,484.534 | 34,784.213 | 88,946.122 | 88,361.699 | 88,618.042 | 90,180.126 | 89,061.894 | 89,547.402 | 74,188.613 | 76,256.88 | 77,981.885 | 78,292.2 | 97,966.391 | 95,344.863 | 106,235.566 | 110,738.412 | 109,842.639 | 146,611.791 | 174,608.124 | 172,700.922 | 116,421.724 | 119,280.647 | 120,362.154 | 116,447.822 | 121,220.229 | 127,364.485 | 41,750.889 | 46,736.086 | 51,812.033 | 64,866.523 | 129,792.87 | 134,564.928 | 149,768.628 | 156,318.969 | 171,568.387 | 173,016.004 | 169,832.631 | 45,189.665 | 58,339.689 | 59,481.609 | 43,847.093 | 3,053.773 | 1,913.006 | 1,719.234 | 5,476.989 | 5,041.552 | 4,940.501 | 4,665.642 | 4,597.717 | 4,281.397 | 5,158.751 | 5,080.987 | 7,404.789 | 6,902.78 | 7,686.064 |
Totaal passiva
| 175,023.902 | 256,004.595 | 291,622.64 | 252,616.192 | 227,608.41 | 187,256.276 | 299,139.486 | 201,162.049 | 214,942.103 | 258,532.52 | 283,077.652 | 229,725 | 195,771.98 | 198,564.544 | 221,662.293 | 179,440.954 | 190,477.993 | 158,993.672 | 232,948.672 | 242,216.557 | 201,135.389 | 223,432.178 | 291,437.407 | 198,672.092 | 245,793.284 | 274,726.496 | 355,743.313 | 282,764.325 | 315,587.983 | 282,804.009 | 281,175.239 | 255,566.309 | 222,662.442 | 230,454.334 | 228,172.003 | 237,719.471 | 277,866.773 | 219,201.87 | 244,069.444 | 269,779.011 | 256,188.059 | 243,095.005 | 320,685.059 | 312,941.447 | 304,318.295 | 357,194.132 | 384,818.402 | 310,528.087 | 293,618.277 | 239,224.2 | 235,111.079 | 266,966.416 | 117,560.876 | 109,110.616 | 183,584.99 | 102,875.046 | 90,836.456 | 115,824.204 | 107,912.15 | 93,854.282 | 90,395.94 | 87,517.215 | 57,649.016 | 62,503.045 | 51,325.7 | 60,476.214 |
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 | 0 |
Gewone aandelen
| 0 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 40,878.588 | 25,549.118 | 21,290.932 | 21,290.932 | 21,290.932 | 21,290.932 | 21,290.932 | 21,290.932 | 21,290.932 | 21,290.932 | 21,290.932 | 21,290.932 | 21,290.932 | 21,290.932 |
Ingehouden winsten
| 0 | 660,907.932 | 34,936.926 | 135,853.5 | 649,884.265 | 620,575.826 | 580,273.497 | 573,529.221 | 567,738.998 | 538,660.678 | 517,074.446 | 528,611.658 | 517,623.918 | 502,299.44 | 477,704.027 | 493,135.73 | 427,779.489 | 414,552.84 | 400,571.393 | 419,088.189 | 418,746.796 | 413,061.254 | 370,779.001 | 401,491.071 | 449,036.46 | 417,344.153 | 381,233.153 | 408,710.101 | 391,586.073 | 362,579.562 | 325,043.229 | 314,303.118 | 307,160.571 | 294,410.288 | 276,367.524 | 291,291.756 | 285,886.012 | 280,503.765 | 268,743.359 | 277,127.079 | 269,030.027 | 260,405.744 | 253,299.511 | 266,434.245 | 252,219.954 | 239,204.264 | 227,714.25 | 240,458.715 | 204,358.658 | 217,261.897 | 202,422.539 | 183,981.547 | 159,268.817 | 141,814.847 | 129,462.602 | 127,339.049 | 106,039.438 | 92,746.003 | 93,569.244 | 90,996.744 | 70,139.778 | 62,667.689 | 63,775.877 | 56,802.827 | 49,201.344 | 42,277.462 |
Overige gereserveerde algehele resultaten
| 0 | 12,590.065 | 598,824.459 | 505,080.416 | 505,535.927 | 506,365.998 | 505,839.604 | 448,737.824 | 450,622.858 | 450,500.905 | 450,649.467 | 417,661.246 | 417,916.389 | 419,247.176 | 179,991.679 | 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
| 869,340.565 | 139,113.091 | 158,646.029 | 158,646.029 | -376,482.991 | -376,482.991 | -376,482.991 | -322,954.807 | -321,950.679 | -322,350.179 | -322,350.178 | -287,800.179 | -287,800.178 | -287,800.179 | -43,810.165 | 134,403.899 | 197,172.184 | 157,639.751 | 198,192.411 | 192,866.811 | 191,063.791 | 185,221.03 | 209,595.418 | 204,997.313 | 154,758.431 | 141,714.496 | 131,691.301 | 131,316.384 | 133,967.377 | 133,610.302 | 132,778.408 | 137,898.736 | 412,936.385 | 137,372.666 | 138,964.012 | 140,812.783 | 145,873.408 | 154,136.306 | 153,875.212 | 153,115.813 | 153,513.22 | 152,015.38 | 151,935.069 | 151,789.085 | 154,264.061 | 153,900.743 | 171,389.141 | 170,838.785 | 171,577.682 | 181,841.908 | 185,788.481 | 183,649.532 | 182,048.764 | 197,466.276 | 113,870.674 | 115,562.997 | 88,799.849 | 88,765.148 | 88,787.438 | 88,859.31 | 88,938.905 | 88,893.84 | 108,329.509 | 108,329.509 | 108,329.509 | 108,329.509 |
Totaal eigen vermogen van aandeelhouders
| 869,340.565 | 853,489.676 | 833,286.002 | 840,458.533 | 819,815.789 | 791,337.421 | 750,508.698 | 740,190.827 | 737,289.766 | 707,689.992 | 686,252.323 | 699,351.313 | 688,618.717 | 674,625.024 | 654,764.13 | 668,418.216 | 665,830.261 | 652,857.64 | 639,642.392 | 652,833.588 | 650,689.174 | 639,160.872 | 621,253.007 | 647,366.972 | 644,673.479 | 599,937.237 | 553,803.042 | 580,905.072 | 566,432.038 | 537,068.452 | 498,700.225 | 493,080.442 | 482,673.602 | 472,661.542 | 456,210.124 | 472,983.128 | 472,638.008 | 475,518.659 | 463,497.159 | 471,121.48 | 463,421.835 | 453,299.712 | 446,113.168 | 459,101.918 | 447,362.603 | 433,983.595 | 439,981.979 | 452,176.088 | 416,814.928 | 439,982.393 | 429,089.608 | 408,509.667 | 382,196.169 | 364,830.241 | 264,624.208 | 264,192.978 | 216,130.219 | 202,802.083 | 203,647.614 | 201,146.986 | 180,369.615 | 172,852.461 | 193,396.318 | 186,423.268 | 178,821.785 | 171,897.903 |
Totaal eigen vermogen
| 869,340.565 | 860,084.86 | 839,905.51 | 847,097.98 | 826,481.219 | 798,014.488 | 750,508.698 | 740,190.827 | 737,289.766 | 707,689.992 | 706,583.414 | 719,579.335 | 708,850.07 | 694,776.396 | 673,788.346 | 687,144.561 | 684,945.778 | 672,029.613 | 658,836.445 | 671,651.234 | 669,930.723 | 658,113.006 | 640,056.919 | 666,062.399 | 663,421.415 | 618,357.218 | 571,776.781 | 598,814.98 | 565,125.103 | 535,849.992 | 497,689.144 | 493,308.278 | 481,091.238 | 469,230.001 | 454,521.061 | 472,873.771 | 473,702.7 | 476,784.055 | 464,623.608 | 473,093.565 | 465,409.436 | 455,628.751 | 449,517.549 | 463,552.743 | 453,396.453 | 441,100.529 | 447,542.924 | 460,490.248 | 416,814.928 | 439,982.393 | 429,089.608 | 408,509.667 | 382,196.169 | 364,830.241 | 264,624.208 | 264,192.978 | 216,130.219 | 202,802.083 | 203,647.614 | 201,146.986 | 180,369.615 | 172,852.461 | 193,396.318 | 186,423.268 | 178,821.785 | 171,897.903 |
Totaal passiva en aandeelhoudersvermogen
| 1,044,364.467 | 1,109,494.271 | 1,131,528.15 | 1,099,714.172 | 1,047,424.199 | 978,593.697 | 1,049,648.184 | 941,352.875 | 952,231.869 | 966,222.512 | 989,661.066 | 949,304.335 | 904,622.051 | 893,340.94 | 895,450.639 | 866,585.515 | 875,423.772 | 831,023.285 | 891,785.117 | 895,050.145 | 851,824.563 | 881,545.185 | 931,494.326 | 846,039.064 | 890,466.763 | 874,663.733 | 927,520.094 | 863,669.398 | 880,713.086 | 819,872.461 | 778,864.383 | 748,646.751 | 705,336.044 | 703,115.876 | 684,382.127 | 710,593.242 | 750,504.781 | 695,985.925 | 708,693.052 | 740,900.491 | 721,597.495 | 698,723.756 | 770,202.608 | 776,494.191 | 757,714.748 | 798,294.661 | 824,800.381 | 771,018.336 | 710,433.205 | 679,206.593 | 664,200.687 | 675,476.083 | 499,757.045 | 473,940.857 | 448,209.198 | 367,068.024 | 306,966.675 | 318,626.287 | 311,559.764 | 295,001.268 | 270,765.555 | 260,369.676 | 251,045.334 | 248,926.313 | 230,147.485 | 232,374.117 |