
Korea District Heating Corp.
KRX:071320.KS
52900 (KRW) • At close May 2, 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 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 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 6,889.071 | 62,459.353 | 45,755.095 | 120,706.974 | 14,122.778 | 128,636.546 | 20,677.428 | 11,926.855 | 39,040.92 | 24,620.917 | 59,547.616 | 23,664.906 | 16,577.944 | 52,584.687 | 26,205.74 | 107,134.865 | 29,604.321 | 37,403.984 | 19,878.805 | 57,461.639 | 20,441.046 | 95,978.782 | 32,216.298 | 8,500.165 | 8,122.235 | 32,336.597 | 58,716.787 | 157,017.833 | 33,548.048 | 207,790.059 | 249,851.962 | 19,226.366 | 5,432.857 | 126,431.418 | 7,100.675 | 943.875 | 3,807.17 | 14,240.753 | 16,348.888 | 33,347.613 | 10,593.939 | 6,779.917 | 73,407.715 | 35,480.436 | 48,366.807 | 31,506.333 | 50,255.298 | 35,516.304 | 55,150.633 | 80,395.57 | 137,453.126 | 1,018.639 | 29,042.988 | 25,541.075 | 96,013.702 | 152,396.786 | 72,852.761 | 14,916.377 | 4,418.389 |
Kortetermijnbeleggingen
| 2,500 | 2,700 | 11,177.047 | 2,700 | 2,200 | 3,000 | 3,400 | 2,400.015 | 2,900.015 | 14,168.395 | 4,018.392 | 2,018.338 | 2,517.774 | 2,021.516 | 2,021.498 | 42,124.509 | 2,181.332 | 110,106.697 | 2,481.837 | 11,481.58 | 2,001.971 | 51,766.923 | 270,569.922 | 193,167.015 | 44,578.398 | 206,491.514 | 234,540.114 | 56,053.776 | 16,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 0 | -0 | 0 | 0 | 0 | 20,261.216 | 20,766.682 | 25,260.813 | 28,236.078 | 42,276.459 | 43,654.696 | 24,293.111 | 14,185.526 | 116,136.5 | 159,002.997 | 122,716.846 | 59,613.462 | 284,586.26 | 283,955.783 | 234,698.192 | 505,886.216 | 262,028.944 | 353,490.577 | 740,070 |
Liquide middelen en kortetermijnbeleggingen
| 9,389.071 | 65,159.354 | 48,755.095 | 123,406.974 | 16,322.778 | 131,636.546 | 24,077.429 | 14,326.87 | 41,940.936 | 38,789.312 | 63,566.008 | 25,683.244 | 19,095.718 | 54,606.203 | 28,227.238 | 149,259.374 | 31,785.653 | 147,510.68 | 22,360.642 | 68,943.219 | 22,443.017 | 147,745.705 | 302,786.22 | 201,667.18 | 52,700.633 | 238,828.111 | 293,256.901 | 213,071.609 | 49,548.048 | 208,790.059 | 250,851.962 | 20,226.366 | 6,432.857 | 127,431.418 | 8,100.675 | 943.875 | 3,807.17 | 14,240.753 | 16,348.888 | 33,347.613 | 30,855.155 | 27,546.599 | 98,668.528 | 63,716.514 | 90,643.266 | 75,161.029 | 74,548.409 | 49,701.83 | 171,287.133 | 239,398.567 | 260,169.972 | 60,632.101 | 313,629.248 | 309,496.858 | 330,711.894 | 658,283.002 | 334,881.705 | 368,406.954 | 744,488.389 |
Nettovorderingen
| 997,150.385 | 0 | 255,653.022 | 722,038.98 | 794,410.966 | 287,607.657 | 357,707.916 | 764,721.294 | 1,007,798.33 | 379,229.745 | 310,285.548 | 716,513.736 | 641,544.26 | 222,746.56 | 266,055.206 | 408,952.78 | 503,553.424 | 242,847.955 | 244,789.749 | 498,235.387 | 526,700.667 | 209,759.714 | 223,848.5 | 511,032.758 | 540,076.998 | 197,631.914 | 195,346.99 | 0 | 498,056.236 | 130,539.905 | 157,135.443 | 387,535.294 | 383,266.07 | 113,411.544 | 0 | 0 | 423,859.89 | 121,127.249 | 0 | 0 | 127,031.039 | 144,172.587 | 453,542.337 | 476,239.837 | 130,245.858 | 238,769.09 | 0 | 557,579.064 | 143,049.823 | 0 | 0 | 432,283.616 | 143,911.708 | 163,419.712 | 397,857.516 | 0 | 0 | 0 | 0 |
Voorraad
| 25,852.129 | 0 | 33,029.335 | 40,048.455 | 61,272.689 | 45,651.56 | 49,133.351 | 40,631.601 | 60,022.548 | 23,213.244 | 25,668.557 | 38,274.084 | 39,136.995 | 33,201.676 | 36,857.882 | 26,725.848 | 38,853.308 | 62,453.639 | 27,629.154 | 39,562.873 | 34,756.726 | 25,298.872 | 26,913.407 | 36,708.2 | 33,077.728 | 32,820.635 | 34,864.824 | 40,551.432 | 56,323.832 | 25,291.473 | 23,455.534 | 21,312.832 | 37,182.741 | 36,659.563 | 38,756.753 | 29,643.904 | 41,443.675 | 38,793.262 | 39,185.085 | 40,250.753 | 49,198.221 | 50,986.804 | 55,296.585 | 51,596.482 | 61,115.892 | 63,024.693 | 48,128.661 | 62,287.276 | 50,666.421 | 50,468.294 | 51,112.813 | 56,405.999 | 67,444.579 | 56,635.39 | 53,847.557 | 26,849.887 | 23,745.288 | 34,123.718 | 68,291.372 |
Overige vlottende activa
| 14,506.571 | 462,181.873 | 143,054.6 | 50,247.671 | 27,635.023 | 8,445.394 | 8,847.341 | 5,537.34 | 167,604.735 | 5,011.803 | 6,682.257 | 11,225.451 | 108,318.207 | 9,020.225 | 9,963.547 | 78,154.622 | 79,119.967 | 4,260.291 | 16,969.361 | 9,957.164 | 55,316.181 | 49,627.982 | 41,684.318 | 45,963.983 | 59,948.45 | 216,732.598 | 225,660.779 | 473,161.216 | 512,042.781 | 154,760.144 | 192,363.646 | 407,092.102 | 20,029.354 | 129,483.159 | 147,024.598 | 406,133.666 | 423,859.889 | 121,127.248 | 136,592.047 | 435,144.639 | 18,001.858 | 19,402.877 | 21,932.467 | 23,622.587 | 34,860.695 | 238,769.091 | 494,788.081 | 557,579.063 | 143,049.822 | 171,733.105 | 504,289.887 | 432,283.616 | 143,913.652 | 163,421.03 | 397,883.299 | 85,343.883 | 103,760.478 | 311,285.229 | 115,070.011 |
Totaal vlottende activa
| 1,046,898.157 | 462,181.873 | 480,492.052 | 935,742.079 | 899,641.456 | 473,341.157 | 439,766.037 | 825,217.105 | 1,119,357.784 | 446,244.103 | 406,202.369 | 791,696.514 | 711,541.148 | 319,574.664 | 341,103.873 | 663,092.624 | 583,905.706 | 457,072.566 | 311,748.906 | 616,698.644 | 590,505.904 | 395,457.07 | 562,656.106 | 765,500.022 | 641,989.643 | 488,381.344 | 553,782.504 | 726,784.257 | 617,914.66 | 388,841.676 | 466,671.142 | 448,631.3 | 446,926.243 | 293,574.14 | 193,882.026 | 436,721.445 | 469,110.734 | 174,161.263 | 192,126.02 | 508,743.005 | 225,008.837 | 242,034.971 | 629,381.364 | 615,175.42 | 316,806.305 | 376,954.813 | 617,465.151 | 669,568.169 | 365,003.376 | 461,599.966 | 815,572.672 | 549,321.716 | 524,987.479 | 529,553.278 | 782,442.75 | 770,476.772 | 462,387.471 | 713,815.901 | 927,849.772 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 6,635,101.107 | 6,537,313.742 | 6,510,223.199 | 6,409,881.134 | 6,297,765.068 | 6,176,125.46 | 6,119,383.799 | 5,999,618.863 | 5,948,017.582 | 5,648,957.728 | 5,592,655.311 | 5,527,122.496 | 5,495,589.493 | 5,397,907.104 | 5,376,615.759 | 5,284,174.004 | 5,224,382.826 | 5,190,795.543 | 5,173,465.333 | 5,056,717.163 | 5,055,259.159 | 4,953,305.521 | 4,936,723.79 | 4,838,465.961 | 4,779,888.351 | 4,977,939.215 | 4,994,204.986 | 4,938,704.023 | 4,908,266.648 | 4,735,829.095 | 4,703,111.042 | 4,638,425.806 | 4,536,404.017 | 4,455,107.438 | 4,441,819.964 | 4,357,953.64 | 4,209,509.227 | 4,138,443.116 | 4,100,866.951 | 3,969,533.408 | 4,197,159.794 | 4,180,745.872 | 4,193,936.62 | 4,209,766.413 | 4,160,586.585 | 4,035,563.793 | 4,022,838.069 | 4,035,073.788 | 4,016,478.437 | 3,994,938.266 | 3,949,106.825 | 3,887,611.283 | 3,777,301.547 | 3,729,100.403 | 3,623,779.861 | 2,593,260.734 | 2,503,084.283 | 2,371,634.9 | 1,898,767.312 |
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 | 0 |
Immateriële activa
| 61,799.138 | 61,658.657 | 63,848.158 | 67,133.418 | 69,810.125 | 72,186.319 | 74,695.048 | 74,565.791 | 76,916.016 | 76,724.746 | 78,927.66 | 80,050.327 | 80,080.274 | 81,410.74 | 81,826.265 | 83,313.646 | 82,290.932 | 82,171.716 | 80,088.837 | 81,654.804 | 81,384.19 | 74,496.962 | 75,955.677 | 77,572.598 | 79,002.259 | 116,630.607 | 88,202.21 | 90,059.144 | 79,856.527 | 80,756.002 | 81,833.917 | 82,902.275 | 45,573.123 | 46,011.102 | 32,084.754 | 32,482.499 | 32,876.762 | 32,815.481 | 33,217.316 | 28,847.319 | 51,387.57 | 52,667.043 | 52,912.951 | 53,960.762 | 54,661.907 | 55,567.028 | 56,804.833 | 57,328.549 | 43,415.135 | 43,444.732 | 33,888.844 | 33,847.115 | 31,375.354 | 31,403.948 | 31,834.295 | 10,877.46 | 11,430.541 | 11,508.051 | 10,784.73 |
Goodwill en immateriële activa
| 61,799.138 | 61,658.657 | 63,848.158 | 67,133.418 | 69,810.125 | 72,186.319 | 74,695.048 | 74,565.791 | 76,916.016 | 76,724.746 | 78,927.66 | 80,050.327 | 80,080.274 | 81,410.74 | 81,826.265 | 83,313.646 | 82,290.932 | 82,171.716 | 80,088.837 | 81,654.804 | 81,384.19 | 74,496.962 | 75,955.677 | 77,572.598 | 79,002.259 | 116,630.607 | 88,202.21 | 90,059.144 | 79,856.527 | 80,756.002 | 81,833.917 | 82,902.275 | 45,573.123 | 46,011.102 | 32,084.754 | 32,482.499 | 32,876.762 | 32,815.481 | 33,217.316 | 28,847.319 | 51,387.57 | 52,667.043 | 52,912.951 | 53,960.762 | 54,661.907 | 55,567.028 | 56,804.833 | 57,328.549 | 43,415.135 | 43,444.732 | 33,888.844 | 33,847.115 | 31,375.354 | 31,403.948 | 31,834.295 | 10,877.46 | 11,430.541 | 11,508.051 | 10,784.73 |
Langetermijnbeleggingen
| 10,800.573 | 11,488.732 | 13,133.384 | 131,138.255 | 130,678.5 | 11,004.02 | 38,740.023 | 33,304.892 | 40,645.948 | 41,484.871 | 46,754.503 | 38,827.347 | 22,401.146 | 23,113.796 | 20,172.296 | -22,183.977 | 9,620.505 | -99,468.567 | 7,509.778 | -2,010.725 | 7,695.327 | 1,996.422 | -201,660.486 | -124,926.839 | 20,488.551 | -145,599.362 | -177,307.453 | -2,060.82 | 35,050.121 | 47,360.544 | 46,436.906 | 45,488.56 | 44,613.376 | 44,579.403 | 44,222.189 | 0 | 46,283.725 | 0 | 0 | 0 | 26,334.327 | 29,275.049 | 24,609.346 | 21,742.88 | 9,635.077 | 2,648.126 | 27,651.957 | 39,196.04 | -61,603.252 | -107,022.673 | -83,180.023 | -19,820.075 | -244,873.615 | -242,672.747 | -192,932.564 | -447,803.038 | -196,120.37 | -282,723.17 | -669,163.65 |
Belastingvorderingen
| 73,329.747 | 81,825.447 | -0 | 88,081.432 | 121,744.113 | 193,565.604 | 180,387.104 | 165,645.722 | 139,315.838 | 155,941.475 | 93,405.441 | 76,834.521 | 75,320.933 | 85,366.033 | 79,280.588 | 80,448.537 | 79,799.946 | 58,499.319 | 59,006.536 | 62,171.954 | 59,749.131 | 56,677.385 | 60,739.121 | 56,786.686 | 54,037.905 | 246,847.955 | 0 | 78,209.469 | 80,502.952 | 0 | 40,887.188 | 0 | 60,288.098 | 93,135.985 | 87,704.974 | 0 | 85,803.816 | 0 | 0 | 0 | 102,752.523 | 102,090.989 | 107,499.915 | 107,218.668 | 121,387.54 | 121,393.591 | 101,830.289 | 91,218.068 | 190,522.883 | 232,511.055 | 194,662.34 | 130,805.175 | 355,229.244 | 354,914.719 | 305,643.31 | 40,922.638 | 44,432.145 | 45,150.974 | 21,097.516 |
Overige niet-vlottende activa
| 534,309.055 | 657,981.686 | 705,712.991 | 484,963.712 | 448,769.868 | 193,792.825 | 166,008.809 | 163,354.562 | 153,876.712 | 107,274.754 | 110,514.507 | 122,006.881 | 132,429.47 | 115,743.512 | 109,227.204 | 143,805.015 | 93,139.181 | 201,943.894 | 93,039.674 | 99,073.118 | 98,020.499 | 97,346.658 | 315,167.941 | 238,981.074 | 82,591.88 | -0.001 | 271,811.725 | 17,465.295 | 0 | 42,812.254 | 0.001 | 60,992.354 | 0.001 | 247.601 | 247.599 | 132,510.924 | 247.6 | 131,414.848 | 131,848.311 | 129,027.414 | 157.601 | 77.6 | 37.6 | 37.6 | 37.6 | 37.6 | 37.6 | 37.6 | 37.601 | 245.536 | 245.535 | 37.6 | 37.601 | 37.601 | 37.6 | 538,325.295 | 303,934.888 | 385,473.816 | 783,702.31 |
Totaal niet-vlottende activa
| 7,315,339.62 | 7,350,268.264 | 7,292,917.732 | 7,181,197.951 | 7,068,767.673 | 6,646,674.228 | 6,579,214.784 | 6,436,489.83 | 6,358,772.096 | 6,030,383.575 | 5,922,257.422 | 5,844,841.571 | 5,805,821.316 | 5,703,541.184 | 5,667,122.112 | 5,569,557.223 | 5,489,233.391 | 5,433,941.905 | 5,413,110.157 | 5,297,606.313 | 5,302,108.306 | 5,183,822.948 | 5,186,926.044 | 5,086,879.48 | 5,016,008.946 | 5,195,818.414 | 5,176,911.468 | 5,122,377.111 | 5,103,676.249 | 4,906,757.895 | 4,872,269.054 | 4,827,808.995 | 4,686,878.614 | 4,639,081.529 | 4,606,079.48 | 4,522,947.063 | 4,374,721.13 | 4,302,673.445 | 4,265,932.578 | 4,127,408.141 | 4,377,791.815 | 4,364,856.553 | 4,378,996.432 | 4,392,726.322 | 4,346,308.709 | 4,215,210.138 | 4,209,162.748 | 4,222,854.045 | 4,188,850.804 | 4,164,116.916 | 4,094,723.521 | 4,032,481.099 | 3,919,070.131 | 3,872,783.924 | 3,768,362.502 | 2,735,583.089 | 2,666,761.487 | 2,531,044.571 | 2,045,188.218 |
Totaal activa
| 8,362,237.777 | 7,812,450.136 | 7,773,409.784 | 8,116,940.03 | 7,968,409.129 | 7,120,015.385 | 7,018,980.821 | 7,261,706.934 | 7,478,129.88 | 6,476,627.678 | 6,328,459.791 | 6,636,538.085 | 6,517,362.464 | 6,023,115.848 | 6,008,225.986 | 6,232,649.848 | 6,073,139.097 | 5,891,014.471 | 5,724,859.064 | 5,914,304.957 | 5,892,614.21 | 5,579,280.017 | 5,749,582.15 | 5,852,379.502 | 5,657,998.589 | 5,684,199.758 | 5,730,693.973 | 5,849,161.368 | 5,721,590.909 | 5,295,599.571 | 5,338,940.195 | 5,276,440.294 | 5,133,804.857 | 4,932,655.669 | 4,799,961.506 | 4,959,668.506 | 4,843,831.864 | 4,476,834.709 | 4,458,058.598 | 4,636,151.146 | 4,602,800.652 | 4,606,891.524 | 5,008,377.796 | 5,007,901.742 | 4,663,115.014 | 4,592,164.951 | 4,826,627.899 | 4,892,422.214 | 4,553,854.18 | 4,625,716.882 | 4,910,296.194 | 4,581,802.816 | 4,444,057.61 | 4,402,337.202 | 4,550,805.252 | 3,506,059.861 | 3,129,148.958 | 3,244,860.472 | 2,973,037.991 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 503,643.871 | 195,330.696 | 195,675.624 | 0 | 505,605.865 | 0 | 206,859.735 | 0 | 1,003,402.343 | 341,825.552 | 0 | 0 | 507,422.624 | 86,198.321 | 0 | 0 | 231,903.149 | 67,666.458 | 169,102.895 | 238,676.455 | 208,117.526 | 116,620.528 | 106,921.424 | 330,726.16 | 369,164.288 | 129,546.438 | 134,432.323 | 299,864.151 | 303,528.359 | 64,980.079 | 70,254.863 | 193,088.535 | 193,796.117 | 65,194.917 | 50,107.99 | 183,992.818 | 225,742.228 | 80,928.598 | 82,950.563 | 235,958.271 | 97,794.599 | 106,297.688 | 332,371.691 | 348,677.604 | 150,592.312 | 164,346.218 | 360,401.106 | 336,324.132 | 133,398.701 | 171,754.515 | 376,228.927 | 325,335.594 | 108,219.506 | 129,637.047 | 256,311.352 | 51,846.573 | 38,025.144 | 127,272.702 | 27,094.247 |
Kortlopende schulden
| 982,276.857 | 878,649.03 | 1,089,103.935 | 1,058,192.378 | 1,308,930.614 | 1,209,520.579 | 1,170,170.917 | 1,127,535.068 | 798,382.222 | 558,651.953 | 599,279.085 | 600,022.356 | 810,306.297 | 469,609.024 | 599,641.153 | 619,661.054 | 439,229.613 | 548,938.887 | 465,688.748 | 286,012.918 | 476,598.572 | 571,585.772 | 461,339.796 | 311,315.958 | 269,986.058 | 359,915.331 | 329,939.644 | 469,947.158 | 519,904.645 | 409,919.447 | 599,882.344 | 359,941.933 | 479,928.671 | 853,502.841 | 639,096.639 | 651,217.49 | 579,269.918 | 241,161.727 | 291,329.591 | 291,348.039 | 293,098.116 | 71,608.784 | 136,881.209 | 254,462.757 | 580,680.024 | 503,562.54 | 343,253.929 | 384,656.242 | 429,033.788 | 438,356.94 | 533,953.527 | 255,430.993 | 490,470.06 | 473,584.947 | 461,120.44 | 448,177.16 | 446,918.82 | 350,156.748 | 569,455.637 |
Belastingschulden
| 142.502 | 0 | 2,169.694 | 10,355.624 | 8,184.39 | 15.1 | 0 | 8.869 | 85.435 | 0 | 145.219 | 742.198 | 845.514 | 4,530.427 | 16,889.682 | 29,687.995 | 4,919.013 | 1,877.069 | 10,241.165 | 15,098.116 | 250.234 | 0 | 3,133.39 | 9,559.967 | 0 | 0 | 14,428.807 | 24,662.428 | 9,602.006 | 0 | 15,535.529 | 26,454.048 | 14,570.399 | 0 | 31,668.033 | 48,937.931 | 38,988.375 | 18,682.52 | 34,781.382 | 35,048.789 | 0 | 4,671.864 | 19,236.377 | 14,720.088 | 0 | 15,929.902 | 39,991.13 | 27,024.673 | 11,234.871 | 14,166.332 | 8,537.18 | 0 | 0 | 5,563.741 | 10,739.247 | 25,464.552 | 33,141.62 | 49,442.493 | 15,999.921 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 50,295.974 | 50,052.978 | 47,725.566 | 215,163.687 | 47,706.425 | 47,498.837 | 46,834.855 | 45,509.924 | 44,858.072 | 196,890.276 | 222,666.855 | 41,206.458 | 42,312.319 | 249,751.857 | 145,522.285 | 99,315.434 | 204,874.745 | 166,338.489 | 134,694.682 | 181,710.623 | 198,551.956 | 159,884.09 | 86,565.677 | 142,476.977 | 186,270.618 | 154,081.815 | 76,202.976 | 100,796.751 | 146,657.533 | 82,664.161 | 61,825.048 | 116,336.626 | 214,834.203 | 124,492.216 | 73,141.22 | 118,397.758 | 153,308.081 | 63,859.378 | 103,894.47 | 155,551.144 | 95,504.139 | 77,219.244 | 120,598.176 | 207,540.13 | 116,550.014 | 99,494.333 | 125,510.163 | 109,120.802 | 76,074.527 | 62,846.501 | 101,769.993 | 121,190.582 | 77,019.09 | 75,702.936 | 91,465.829 | 45,112.566 |
Overige kortlopende verplichtingen
| 202,372.781 | 223,978.569 | 190,763.692 | 676,174.995 | 205,571.148 | 381,694.612 | 421.931 | 831,112.821 | 146,587.594 | 122,604.41 | 372,260.969 | 789,068.375 | -782.603 | 269,406.245 | 326,722.977 | 504,195.778 | -4,865.788 | -1,818.388 | -10,169.692 | -15,031.907 | 230,069.701 | 68.323 | -3,082.249 | -9,404.975 | 150.095 | 3,232.455 | 131,283.829 | 161,766.354 | 144,638.861 | 161.953 | 85,422.904 | 120,303.656 | 68,197.281 | 39.987 | 84,718.145 | 165,896.273 | 85,566.392 | 54,523.908 | 83,679.617 | 118,347.431 | 90.116 | -4,583.941 | -19,065.142 | -14,570.69 | 346.044 | 104,924.837 | 167,795.716 | 89,679.058 | 89,169.483 | 112,176.851 | 101,280.086 | 76,285.072 | 62,919.638 | 96,319.328 | 110,581.063 | 51,698.626 | 42,703.407 | 42,198.291 | 29,202.942 |
Totaal kortlopende verplichtingen
| 1,688,436.011 | 1,297,958.295 | 1,477,712.945 | 1,744,722.997 | 2,028,292.017 | 1,591,230.291 | 1,592,616.27 | 1,958,656.758 | 1,995,956.431 | 1,069,916.77 | 971,685.273 | 1,389,832.929 | 1,514,682.108 | 829,744.017 | 943,253.812 | 1,153,544.827 | 920,937.844 | 762,186.311 | 734,178.551 | 729,630.326 | 915,036.034 | 822,969.305 | 750,022.984 | 1,039,301.022 | 959,068.621 | 579,259.901 | 610,084.603 | 956,240.091 | 977,673.871 | 551,264.455 | 771,095.64 | 699,788.172 | 756,492.467 | 980,562.793 | 805,590.807 | 1,050,044.512 | 929,566.913 | 395,296.753 | 492,741.153 | 680,702.53 | 518,701.587 | 385,783.335 | 780,526.423 | 794,298.037 | 886,056.868 | 788,763.497 | 911,441.881 | 837,684.105 | 662,836.843 | 736,454.638 | 1,019,999.72 | 657,051.658 | 661,609.204 | 705,105.063 | 838,752.102 | 577,186.911 | 560,788.991 | 569,070.234 | 641,752.747 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 3,350,671.847 | 3,236,719.854 | 3,539,286.415 | 3,577,862.688 | 3,298,196.391 | 2,748,905.546 | 2,848,266.52 | 2,674,228.17 | 2,781,790.401 | 2,789,521.977 | 2,738,716.366 | 2,537,827.16 | 2,194,782.837 | 2,383,911.484 | 2,234,721.512 | 2,234,198.85 | 2,420,112.549 | 2,374,522.165 | 2,469,104.332 | 2,647,990.028 | 2,550,698.585 | 2,340,950.467 | 2,559,763.745 | 2,351,688.827 | 2,308,898.024 | 2,478,703.486 | 2,488,671.91 | 2,239,061.616 | 2,158,943.105 | 2,208,958.841 | 2,019,161.257 | 2,049,257.703 | 1,919,517.05 | 1,539,982.363 | 1,580,139.018 | 1,500,766.018 | 1,610,779.854 | 1,860,011.638 | 1,728,826.367 | 1,721,805.579 | 2,019,430.441 | 2,152,328.081 | 2,166,159.418 | 2,189,160.07 | 1,827,680.151 | 1,858,416.114 | 1,998,835.925 | 2,184,386.753 | 2,128,973.312 | 2,142,300.372 | 2,156,661.416 | 2,283,939.226 | 2,161,734.255 | 2,047,803.39 | 2,053,790.544 | 1,870,641.198 | 1,505,960.465 | 1,603,022.586 | 1,500,247.789 |
Uitgestelde opbrengsten niet-vlottend
| 1,039,925.176 | 1,048,915.15 | 0 | 1,043,878.551 | 1,041,113.923 | 1,046,620.163 | 1,040,231.922 | 1,038,654.877 | 1,033,336.671 | 1,024,507.041 | 1,010,041.349 | 1,001,954.912 | 983,709.866 | 973,292.666 | 956,196.927 | 941,401.623 | 924,000.93 | 907,371.586 | 894,637.262 | 879,298.281 | 867,052.216 | 850,305.289 | 837,509.558 | 821,086.863 | 810,420.314 | 807,656.625 | 782,551.087 | 759,223.023 | 729,452.028 | 697,265.758 | 670,241.021 | 642,024.727 | 616,546.678 | 582,012.515 | 554,327.204 | 525,936.684 | 36,467.71 | 478,648.997 | 451,188.62 | 426,807.701 | 419,440.621 | 388,467.701 | 366,580.518 | 351,938.21 | 330,421.932 | 308,346.654 | 285,564.953 | 267,656.35 | 238,266.13 | 217,052.304 | 200,249.527 | 181,772.958 | 161,761.877 | 140,517.104 | 120,255.293 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | -4,285,635.004 | 0 | 102,505.309 | 109,746.362 | 35.163 | 8,270.046 | 0 | 0 | 0 | 0 | 0 | 901.394 | 14,308.468 | 18,983.584 | 16,862.801 | 4,317.828 | 57,250.586 | 64,437.777 | 41,153.162 | 30,383.792 | 36,667.552 | 29,916.09 | 24,165.229 | 19,363.277 | 12,672.534 | 8,062.725 | 16,627.112 | 12,044.702 | 18,553.771 | 24,150.963 | 25,704.363 | 19,751.984 | 43,113.796 | 31,664.345 | 40,018.11 | 38,346.893 | 47,026.361 | 47,992.379 | 47,739.701 | 57,231.368 | 61,393.842 | 54,898.41 | 51,648.03 | 51,710.645 | 54,084.806 | 55,425.238 | 54,097.249 | 63,561.175 | 62,174.701 | 58,555.82 | 61,933.611 | 59,904.96 | 59,209.122 | 59,037.599 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 14,955.583 | 7,767.344 | 559,536.614 | 1,059,655.714 | -492,436.768 | 1,046,651.672 | 28.544 | 1,049,750.628 | 43.275 | 1,024,531.297 | 8,916.681 | 1,010,585.601 | 1,008.81 | 973,380.072 | 956,284.138 | 941,488.834 | 924,036.074 | 907,403.774 | 34.014 | 879,332.296 | 49.995 | 49.994 | 49.152 | 821,141.46 | 95.866 | 22,407.703 | 16,052.498 | 13,839.291 | 13,744.65 | 22,080.799 | 18,533.113 | 14,892.237 | 16,493.506 | 33,095.943 | 44,036.507 | 41,695.763 | 507,016.416 | 36,399.361 | 33,921.942 | 34,775.716 | 517,225.264 | 484,818.43 | 26,120.213 | 423,912.414 | 412,952.657 | 28,764.164 | 28,875.892 | 25,466.35 | 14,975.314 | 14,379.152 | 14,577.003 | 16,768.795 | 19,287.544 | 35,406.206 | 26,737.886 | 28,485.655 | 18,086.145 | 22,797.532 | 14,647.152 |
Totaal niet-vlottende verplichtingen
| 4,405,552.606 | 4,293,402.348 | 4,098,823.029 | 4,637,518.402 | 4,346,339.541 | 3,795,592.381 | 3,896,797.032 | 3,723,978.797 | 3,815,170.347 | 3,814,053.275 | 3,757,674.396 | 3,548,412.761 | 3,179,501.513 | 3,371,600.023 | 3,209,989.234 | 3,192,550.485 | 3,348,466.451 | 3,339,176.525 | 3,428,213.385 | 3,568,475.486 | 3,448,184.588 | 3,227,973.302 | 3,427,238.544 | 3,196,995.516 | 3,138,777.482 | 3,321,440.348 | 3,295,338.22 | 3,028,751.042 | 2,914,184.485 | 2,946,859.169 | 2,732,086.354 | 2,731,879.03 | 2,572,309.218 | 2,198,204.617 | 2,210,167.074 | 2,108,416.575 | 2,192,610.874 | 2,422,086.357 | 2,261,929.308 | 2,231,128.697 | 2,536,655.705 | 2,637,146.511 | 2,613,758.559 | 2,613,072.484 | 2,240,632.808 | 2,249,611.738 | 2,368,702.008 | 2,531,606.702 | 2,445,775.931 | 2,435,906.529 | 2,430,043.766 | 2,544,414.59 | 2,402,688.636 | 2,282,935.822 | 2,259,821.322 | 1,899,126.853 | 1,524,046.61 | 1,625,820.118 | 1,514,894.941 |
Totaal passiva
| 6,093,988.618 | 5,591,360.643 | 5,576,535.974 | 6,382,241.399 | 6,374,631.558 | 5,386,822.671 | 5,489,413.302 | 5,682,635.555 | 5,811,126.778 | 4,883,970.045 | 4,729,359.669 | 4,938,245.69 | 4,694,183.621 | 4,201,344.04 | 4,153,243.045 | 4,346,095.312 | 4,269,404.295 | 4,101,362.836 | 4,162,391.936 | 4,298,105.813 | 4,363,220.622 | 4,050,942.607 | 4,177,261.528 | 4,236,296.538 | 4,097,846.103 | 3,900,700.25 | 3,905,422.824 | 3,984,991.133 | 3,891,858.356 | 3,498,123.624 | 3,503,181.994 | 3,431,667.203 | 3,328,801.685 | 3,178,767.41 | 3,015,757.881 | 3,158,461.086 | 3,122,177.787 | 2,817,383.111 | 2,754,670.462 | 2,911,831.227 | 3,055,357.292 | 3,022,929.846 | 3,394,284.983 | 3,407,370.521 | 3,126,689.676 | 3,038,375.235 | 3,280,143.889 | 3,369,290.806 | 3,108,612.774 | 3,172,361.168 | 3,450,043.486 | 3,201,466.248 | 3,064,297.84 | 2,988,040.886 | 3,098,573.424 | 2,476,313.764 | 2,084,835.601 | 2,194,890.352 | 2,156,647.689 |
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 |
Gewone aandelen
| 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 57,893.72 | 43,418.72 |
Ingehouden winsten
| 183,799.539 | 1,548,038.989 | 0 | 138,582.89 | 186,296.474 | 1,044,508.106 | 1,092,514.074 | 1,145,983.903 | 1,229,630.353 | 1,151,995.822 | 1,160,564.045 | 1,268,253.786 | 1,397,947.95 | 1,396,919.122 | 1,431,571.335 | 1,464,561.184 | 1,384,803.1 | 801,770.018 | 824,655.226 | 878,167.857 | 790,540.818 | 790,138.285 | 833,695.142 | 876,733.937 | 820,249.137 | 1,612,803.068 | 1,654,360.434 | 1,692,954.885 | 1,658,220.879 | 1,625,964.273 | 1,664,246.528 | 1,673,261.418 | 1,633,530.02 | 1,583,856.679 | 1,613,655.764 | 1,630,138.082 | 1,550,049.74 | 1,489,571.392 | 1,532,772.906 | 1,553,131.721 | 1,380,812.043 | 1,414,724.063 | 1,441,831.01 | 1,429,921.037 | 1,366,384.032 | 1,382,636.785 | 1,375,031.378 | 1,354,094.852 | 1,278,324.179 | 1,285,407.718 | 1,288,538.611 | 1,212,755.07 | 1,214,509.844 | 1,241,731.799 | 1,271,413.397 | 866,434.258 | 879,811.966 | 884,645.924 | 785,315.495 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 501,242.338 | 1,419,736.266 | 1,231,095.902 | 1,242,595.707 | 1,240,516.431 | 1,236,546.967 | 1,399,886.262 | 1,403,139.967 | 1,401,027.087 | 1,397,348.598 | 1,377,450.803 | 1,377,072.595 | 1,375,631.514 | 1,374,213.261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,025,406.895 | 610,329.885 | 1,632,970.749 | 113,713.456 | 113,713.456 | 113,713.456 | 113,713.456 | 113,713.457 | 113,713.456 | 113,713.456 | 113,713.456 | 113,713.456 | 113,713.456 | 113,713.456 | 113,713.456 | 113,713.456 | 113,713.456 | 113,713.456 | 113,713.456 | 113,713.456 | 113,713.456 | 113,713.456 | 113,713.456 | 113,713.456 | 113,713.456 | 112,802.72 | 113,016.995 | 113,321.628 | 113,617.954 | 113,617.953 | 113,617.953 | 113,617.953 | 113,579.432 | 112,137.86 | 112,654.141 | 113,175.618 | 113,710.616 | 111,986.486 | 112,721.51 | 113,294.478 | 113,713.456 | 113,713.456 | 113,713.456 | 113,713.456 | 113,713.456 | 112,040.806 | 111,776.812 | 111,816.845 | 110,135.122 | 109,711.192 | 109,643.478 | 108,114.855 | 102,681.933 | 106,595.079 | 110,066.543 | 105,418.119 | 106,607.671 | 107,430.476 | -12,343.913 |
Totaal eigen vermogen van aandeelhouders
| 2,267,100.154 | 2,216,262.594 | 2,192,106.807 | 1,729,926.333 | 1,588,999.552 | 1,728,445.67 | 1,524,809.981 | 1,574,310.347 | 1,662,206.626 | 1,587,825.801 | 1,594,281.143 | 1,698,292.396 | 1,823,178.843 | 1,821,771.808 | 1,854,982.94 | 1,886,554.536 | 1,803,734.802 | 1,789,651.634 | 1,562,467.127 | 1,616,199.144 | 1,529,393.588 | 1,528,337.41 | 1,572,320.622 | 1,616,082.963 | 1,560,152.486 | 1,783,499.508 | 1,825,271.149 | 1,864,170.233 | 1,829,732.553 | 1,797,475.946 | 1,835,758.201 | 1,844,773.091 | 1,805,003.172 | 1,753,888.259 | 1,784,203.625 | 1,801,207.42 | 1,721,654.077 | 1,659,451.598 | 1,703,388.136 | 1,724,319.919 | 1,550,262.716 | 1,584,553.157 | 1,611,967.102 | 1,600,021.457 | 1,537,102.145 | 1,552,571.311 | 1,544,701.91 | 1,523,805.417 | 1,446,353.021 | 1,453,012.63 | 1,456,075.809 | 1,378,763.645 | 1,375,085.497 | 1,406,220.598 | 1,439,373.66 | 1,029,746.097 | 1,044,313.357 | 1,049,970.12 | 816,390.302 |
Totaal eigen vermogen
| 2,268,249.159 | 2,221,089.493 | 2,196,873.811 | 1,734,698.631 | 1,593,777.571 | 1,733,192.713 | 1,529,567.519 | 1,579,071.379 | 1,667,003.101 | 1,592,657.633 | 1,599,100.123 | 1,698,292.396 | 1,823,178.843 | 1,821,771.808 | 1,854,982.94 | 1,886,554.536 | 1,803,734.802 | 1,789,651.634 | 1,562,467.127 | 1,616,199.144 | 1,529,393.588 | 1,528,337.41 | 1,572,320.622 | 1,616,082.963 | 1,560,152.486 | 1,783,499.508 | 1,825,271.149 | 1,864,170.233 | 1,829,732.553 | 1,797,475.946 | 1,835,758.201 | 1,844,773.091 | 1,805,003.172 | 1,753,888.259 | 1,784,203.625 | 1,801,207.42 | 1,721,654.077 | 1,659,451.598 | 1,703,388.136 | 1,724,319.919 | 1,547,443.36 | 1,583,961.678 | 1,614,092.813 | 1,600,531.22 | 1,536,425.338 | 1,553,789.716 | 1,546,484.01 | 1,523,131.408 | 1,445,241.406 | 1,453,355.714 | 1,460,252.708 | 1,380,336.567 | 1,379,759.77 | 1,414,296.317 | 1,452,231.828 | 1,029,746.097 | 1,044,313.357 | 1,049,970.12 | 816,390.302 |
Totaal passiva en aandeelhoudersvermogen
| 8,361,088.772 | 7,812,450.136 | 7,773,409.784 | 8,116,940.03 | 7,968,409.129 | 7,115,268.341 | 7,018,980.821 | 7,261,706.934 | 7,478,129.88 | 6,476,627.678 | 6,328,459.791 | 6,636,538.085 | 6,517,362.464 | 6,023,115.848 | 6,008,225.986 | 6,232,649.848 | 6,073,139.097 | 5,891,014.471 | 5,724,859.064 | 5,914,304.957 | 5,892,614.21 | 5,579,280.017 | 5,749,582.15 | 5,852,379.501 | 5,657,998.589 | 5,684,199.758 | 5,730,693.973 | 5,849,161.366 | 5,721,590.909 | 5,295,599.57 | 5,338,940.195 | 5,276,440.294 | 5,133,804.857 | 4,932,655.669 | 4,799,961.506 | 4,959,668.506 | 4,843,831.864 | 4,476,834.709 | 4,458,058.598 | 4,636,151.146 | 4,602,800.652 | 4,606,891.524 | 5,008,377.796 | 5,007,901.742 | 4,663,115.014 | 4,592,164.951 | 4,826,627.899 | 4,892,422.214 | 4,553,854.18 | 4,625,716.882 | 4,910,296.194 | 4,581,802.815 | 4,444,057.61 | 4,402,337.202 | 4,550,805.252 | 3,506,059.861 | 3,129,148.958 | 3,244,860.472 | 2,973,037.991 |