Metalabs Co., Ltd.
KRX:090370.KS
1574 (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 | 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 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 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
| 526.034 | 640.318 | 1,669.136 | 406.465 | 553.504 | 4,985.509 | 2,039.629 | 8,347.869 | 16,262.136 | 9,893.348 | 11,213.587 | 9,956.456 | 4,083.53 | 4,581.474 | 3,343.97 | 3,316.594 | 4,853.739 | 5,073.624 | 6,152.527 | 9,251.577 | 6,085.591 | 15,082.304 | 16,528.674 | 9,053.578 | 9,229.55 | 11,361.639 | 9,534.747 | 3,786.416 | 3,102.328 | 12,705.991 | 15,396.074 | 2,401.116 | 2,913.939 | 4,601.05 | 5,981.768 | 1,708.224 | 4,317.514 | 4,473.744 | 6,330.539 | 2,528.437 | 3,111.715 | 8,353.767 | 2,721.405 | 2,504.353 | 5,432.238 | 11,807.792 | 13,395.116 | 415.986 | 491.914 | 1,681.948 | 1,209.924 | 2,913.483 | 1,117.266 | 4,214.739 | 3,169.249 | 8,150.025 | 7,131.64 | 9,415.344 | 9,428.231 | 8,516.752 | 298.688 | 497.136 | 6,300.36 | 6,061.222 | 14,061.471 | 6,725.89 | 14,995.523 |
Kortetermijnbeleggingen
| 100 | 100 | 50 | 800 | 7,500.001 | 15,100 | 15,100 | 45,764.049 | 10,007.304 | 9,589.518 | 9,579.088 | 1,486.221 | 1,882 | 1,886.9 | 2,802.4 | 6,253.441 | 8,744.69 | 11,263.057 | 9,291.944 | 11,932.986 | 13,696.545 | 10,862.72 | 12,688.87 | 5,703.255 | 4,410.728 | 1,730 | 0 | -1,914.85 | -1,908.472 | -1,948.167 | 133.752 | 1,867.8 | 2,798.761 | 2,190.114 | 3,205.696 | 3,750.721 | 6,812.958 | 6,477.36 | 5,711.631 | 13,271.427 | 5,266.591 | 5,104.215 | 5,490.71 | 5,894.102 | 7,922.75 | 7,049.23 | 8,333.162 | 11,219.265 | 14,087.48 | 14,735.031 | 11,883.897 | 11,943.446 | 10,725.526 | 11,022.666 | 8,966.923 | 8,978.827 | 28,695.33 | 8,995.591 | 7,012.887 | 6,639.032 | 3,469.718 | 1,970 | 1,809.325 | 7,686.325 | 12,285.092 | 19,149.349 | 148.968 |
Liquide middelen en kortetermijnbeleggingen
| 626.034 | 740.318 | 1,719.136 | 1,206.465 | 8,053.504 | 20,085.509 | 17,139.629 | 54,111.918 | 26,269.44 | 19,482.866 | 20,792.675 | 11,442.677 | 5,965.53 | 6,468.374 | 6,146.37 | 9,570.035 | 13,598.429 | 16,336.681 | 15,444.471 | 21,184.563 | 19,782.136 | 25,945.024 | 29,217.544 | 14,756.833 | 13,640.278 | 13,091.639 | 9,534.747 | 3,786.416 | 3,102.328 | 12,705.991 | 15,529.826 | 4,268.916 | 5,712.7 | 6,791.164 | 9,187.464 | 5,458.945 | 11,130.472 | 10,951.104 | 12,042.17 | 15,799.864 | 8,378.306 | 13,457.982 | 8,212.115 | 8,398.455 | 13,354.988 | 18,857.022 | 21,728.278 | 11,635.251 | 14,579.394 | 16,416.979 | 13,093.821 | 14,856.929 | 11,842.792 | 15,237.405 | 12,136.172 | 17,128.852 | 35,826.97 | 18,410.935 | 16,441.118 | 15,155.784 | 3,768.406 | 2,467.136 | 8,109.685 | 13,747.547 | 26,346.563 | 25,875.239 | 15,144.491 |
Nettovorderingen
| 10,458.321 | 9,014.722 | 8,897.49 | 8,921.387 | 10,575.444 | 9,740.542 | 11,736.328 | 15,873.113 | 15,816.128 | 13,004.154 | 12,253.746 | 11,642.111 | 12,242.511 | 12,286.21 | 15,034.167 | 17,255.117 | 15,922.342 | 12,911.974 | 15,333.637 | 15,793.307 | 13,970.691 | 11,181.792 | 9,292.275 | 29,425.229 | 6,541.173 | 9,205.024 | 10,448.61 | 4,117.166 | 5,736.831 | 5,449.143 | 11,614.636 | 8,881.545 | 8,362.348 | 11,881.577 | 21,828.812 | 14,317.008 | 11,097.834 | 13,599.434 | 25,060.449 | 12,942.397 | 11,732.754 | 15,743.009 | 27,113.281 | 14,639.633 | 15,381.319 | 20,392.246 | 28,171.923 | 0 | 0 | 22,134.313 | 0 | 26,032.628 | 28,229.3 | 0 | 25,101.458 | 0 | 0 | 20,009.956 | 26,665.247 | 23,036.658 | 19,973.006 | 12,176.333 | 13,397.333 | 0 | 10,700.859 | 9,673.945 | 13,714.26 |
Voorraad
| 933.338 | 732.207 | 995.03 | 817.805 | 1,017.482 | 896.397 | 1,356.662 | 2,888.963 | 2,826.616 | 3,185.512 | 3,464.837 | 3,978.383 | 4,042.55 | 5,585.376 | 6,198.998 | 7,306.696 | 6,352.995 | 6,734.544 | 4,779.371 | 5,809.542 | 4,736.998 | 3,902.081 | 3,213.944 | 2,189.415 | 1,965.915 | 3,590.297 | 8,038.867 | 12,863.177 | 13,674.847 | 20,208.786 | 26,081.684 | 39,152.087 | 42,180.647 | 54,170.579 | 56,549.041 | 75,630.4 | 69,103.372 | 71,591.667 | 74,355.521 | 74,090.462 | 66,162.189 | 64,917.748 | 65,240.534 | 67,981.932 | 60,330.385 | 64,140.846 | 65,069.28 | 61,700.664 | 59,564.336 | 54,597.158 | 53,960.959 | 54,634.869 | 57,388.725 | 52,217.516 | 51,213.105 | 50,872.019 | 54,723.392 | 51,273.6 | 48,686.015 | 46,679.968 | 45,694.091 | 38,719.336 | 35,666.057 | 34,009.449 | 28,622.076 | 24,607.364 | 25,738.656 |
Overige vlottende activa
| 3,438.594 | 3,458.048 | 1,451.157 | 2,395.76 | -688.144 | -690.936 | -683.939 | -148.974 | -158.159 | -152.713 | -152.117 | -134.861 | -128.772 | 548.207 | -123.787 | -130.741 | -129.487 | 3,274.722 | -14.592 | 1,789.17 | 2,768.006 | 28.08 | 11.005 | 5.135 | 2,028.239 | 5.135 | -0 | 1,578.687 | 1,067.125 | 1,305.467 | 0.001 | 2,191.363 | 2,694.247 | 4,188.19 | 0 | 4,198.011 | 3,720.739 | 3,935.672 | -0.001 | 4,599.169 | 3,132.661 | 4,354.869 | -0 | 3,900.386 | 3,449.485 | 4,030.675 | 0 | 35,703.92 | 30,464.608 | 2,277.974 | 29,404.202 | -0.001 | -0.001 | 20,606.735 | 0.002 | 25,522.416 | 28,741.602 | 0.003 | 0.001 | 0.001 | 0.001 | 2,222.173 | 2,379.673 | 15,749.362 | 2,339.793 | 0.001 | 23,085.026 |
Totaal vlottende activa
| 15,456.287 | 13,945.295 | 13,062.812 | 13,341.417 | 18,958.286 | 30,031.511 | 29,548.681 | 72,725.021 | 44,754.026 | 35,519.818 | 36,359.141 | 26,928.31 | 22,121.819 | 24,888.168 | 27,255.749 | 34,001.107 | 35,744.279 | 39,257.92 | 35,542.887 | 44,576.582 | 41,257.831 | 41,056.977 | 41,734.769 | 46,376.612 | 24,175.605 | 25,892.095 | 28,022.224 | 22,345.446 | 23,581.131 | 39,669.387 | 53,226.146 | 54,493.911 | 58,949.942 | 77,031.51 | 87,565.318 | 99,604.364 | 95,052.417 | 100,077.877 | 111,458.139 | 107,431.892 | 89,405.91 | 98,473.608 | 100,565.93 | 94,920.406 | 92,516.177 | 107,420.789 | 114,969.481 | 109,039.835 | 104,608.338 | 95,426.424 | 96,458.982 | 95,524.425 | 97,460.816 | 88,061.656 | 88,450.737 | 93,523.287 | 119,291.964 | 89,694.494 | 91,792.381 | 84,872.411 | 69,435.504 | 55,584.978 | 59,552.748 | 63,506.358 | 68,009.291 | 60,156.549 | 77,682.433 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 998.409 | 991.965 | 1,106.51 | 5,468.92 | 5,857.499 | 1,960.445 | 2,365.004 | 1,453.436 | 1,872.269 | 2,137.937 | 2,321.993 | 2,737.949 | 3,124.256 | 4,839.723 | 5,392.278 | 7,468.345 | 6,803.67 | 6,021.567 | 6,487.529 | 10,800.914 | 11,489.648 | 11,946.318 | 3,495.56 | 4,751.974 | 17,338.821 | 13,835.783 | 13,824.214 | 18,874.635 | 18,959.57 | 19,083.782 | 20,131.299 | 21,475.385 | 22,053.771 | 22,367.435 | 22,501.727 | 23,077.46 | 23,138.35 | 23,562.624 | 23,899.933 | 23,516.023 | 23,663.279 | 24,378.094 | 29,793.953 | 29,722.614 | 29,959.408 | 30,468.058 | 30,974.182 | 31,394.951 | 31,453.289 | 31,284.934 | 31,890.505 | 32,131.758 | 32,609.9 | 33,054.342 | 33,924.33 | 34,219.714 | 35,252.285 | 64,232.93 | 64,253.919 | 63,478.391 | 61,739.341 | 59,016.498 | 56,462.909 | 49,037.054 | 17,940.24 | 16,221.02 | 9,194.363 |
Goodwill
| 3,814.884 | 3,814.884 | 3,814.884 | 3,202.657 | 3,202.657 | 645.037 | 645.037 | 21,604.085 | 21,604.085 | 21,604.085 | 21,604.085 | 31,746.294 | 31,746.294 | 32,552.676 | 21,141.884 | 31,712.447 | 31,712.447 | 31,712.447 | 31,712.447 | 39,262.426 | 38,732.426 | 38,732.426 | 37,213.627 | 38,549.227 | 0 | 22,791.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9,287.393 | 9,488.331 | 9,993.631 | 20,388.496 | 17,211.948 | 10,341.248 | 10,480.783 | 15,582.308 | 14,123.25 | 14,412.215 | 14,667.191 | 18,089.993 | 18,376.34 | 19,740.592 | 20,092.534 | 20,406.75 | 20,737.344 | 21,059.453 | 21,504.481 | 21,947.34 | 22,266.918 | 20,853.838 | 21,317.379 | 17,220.069 | 55,753.013 | 75.474 | 33.973 | 278.041 | 386.476 | 391.135 | 422.664 | 436.001 | 540.662 | 569.087 | 577.41 | 1,012.955 | 1,030.216 | 952.358 | 979.467 | 964.372 | 896.238 | 943.004 | 997.07 | 1,302.911 | 1,388.587 | 1,461.88 | 1,504.632 | 1,691.028 | 1,855.255 | 1,924.541 | 1,247.611 | 1,095.359 | 1,101.479 | 1,137.419 | 1,215.67 | 1,279.38 | 1,293.967 | 1,293.688 | 620.728 | 648.564 | 611.087 | 529.052 | 518.12 | 434.315 | 2,626.714 | 2,443.462 | 1,162.849 |
Goodwill en immateriële activa
| 3,814.884 | 3,814.884 | 13,808.515 | 23,591.153 | 20,414.605 | 10,986.285 | 11,125.82 | 37,186.393 | 35,727.335 | 36,016.3 | 36,271.276 | 49,836.287 | 50,122.634 | 52,293.268 | 41,234.418 | 52,119.197 | 52,449.791 | 52,771.9 | 53,216.928 | 61,209.766 | 60,999.344 | 59,586.264 | 58,531.006 | 55,769.296 | 55,753.013 | 22,866.663 | 33.973 | 278.041 | 386.476 | 391.135 | 422.664 | 436.001 | 540.662 | 569.087 | 577.41 | 1,012.955 | 1,030.216 | 952.358 | 979.467 | 964.372 | 896.238 | 943.004 | 997.07 | 1,302.911 | 1,388.587 | 1,461.88 | 1,504.632 | 1,691.028 | 1,855.255 | 1,924.541 | 1,247.611 | 1,095.359 | 1,101.479 | 1,137.419 | 1,215.67 | 1,279.38 | 1,293.967 | 1,293.688 | 620.728 | 648.564 | 611.087 | 529.052 | 518.12 | 434.315 | 2,626.714 | 2,443.462 | 1,162.849 |
Langetermijnbeleggingen
| 81,999.852 | 81,984.206 | 82,227.091 | 62,791.737 | 37,540.807 | 29,394.149 | 29,384.723 | -38,414.834 | -2,221.725 | -3,264.108 | -3,076.849 | -1,483.221 | -1,879 | 837.43 | -2,799.4 | -6,150.441 | -8,641.69 | -11,160.057 | -9,188.944 | -8,989.055 | -13,693.545 | -7,778.321 | -12,430.87 | -5,043.119 | -3,750.592 | -1,018.935 | 0 | 2,452.054 | 2,445.676 | 2,583.192 | 501.273 | -822.727 | -1,753.688 | -933.996 | -1,877.578 | -2,105.855 | -5,177.092 | -4,561.223 | -1,899.494 | -9,382.5 | -1,506.664 | -1,290.209 | -1,802.704 | -2,061.712 | -4,221.725 | -5,629.77 | -7,042.582 | -4,469.38 | -9,120.868 | -10,361.919 | -6,935.955 | -7,337.287 | -6,020.363 | -6,914.442 | -6,358.948 | -6,733.816 | -26,945.624 | -7,383.144 | -5,833.109 | -5,859.218 | -1,964.438 | -464.72 | -787.255 | -6,963.976 | -10,928.195 | -18,843.27 | 133.436 |
Belastingvorderingen
| 85.433 | 85.433 | 85.433 | 211.864 | 211.864 | 211.864 | 211.864 | 304.642 | 304.642 | 304.642 | 304.642 | 239.131 | 239.131 | 241.415 | 220.42 | 269.368 | 269.468 | 269.548 | 269.311 | 160.603 | 160.603 | 160.603 | 160.603 | 35.239 | 35.239 | 18.445 | 0 | 33.769 | 177.406 | 173.27 | 186.189 | 63.308 | 64.018 | 65.794 | 67.296 | 2,645.535 | 2,525.458 | 2,717.293 | 2,569.004 | 3,653.985 | 3,639.861 | 4,154.107 | 4,038.809 | 4,108.019 | 4,185.22 | 4,587.616 | 4,620.123 | 4,782.76 | 5,826.069 | 5,762.035 | 4,832.971 | 5,539.789 | 5,082.897 | 5,061.856 | 5,088.387 | 5,100.409 | 4,472.194 | 4,405.282 | 4,616.028 | 4,847.191 | 5,456.615 | 5,280.953 | 5,581.726 | 5,640.189 | 4,307.01 | 3,104.173 | 2,422.141 |
Overige niet-vlottende activa
| 9,791.498 | 10,075.803 | 1,565.424 | -686.731 | 7,500 | 17,391.442 | 17,380.662 | 47,663.083 | 12,999.256 | 12,785.047 | 12,853.842 | 5,094.993 | 5,487.101 | 2,171.04 | 5,716.2 | 8,934.69 | 11,399.443 | 13,922.97 | 11,962.005 | 11,932.986 | 16,510.917 | 10,868.322 | 15,616.177 | 8,640.457 | 12,537.143 | 10,858.86 | 7,562.11 | 128.568 | 135.128 | 141.367 | 2,223.503 | 3,954.066 | 4,884.922 | 4,186.248 | 5,201.875 | 5,752.77 | 8,814.87 | 8,569.43 | 7,804.023 | 15,364.022 | 7,359.528 | 7,172.181 | 7,722.655 | 7,926.456 | 9,958.787 | 9,107.439 | 10,357.186 | 15,259.173 | 17,474.743 | 17,866.714 | 16,409.33 | 16,640.794 | 13,770.756 | 14,066.697 | 12,043.291 | 12,057.995 | 31,532.881 | 10,032.742 | 8,048.637 | 7,673.882 | 4,514.983 | 3,013.923 | 2,852.603 | 9,738.387 | 19,296.118 | 26,158.979 | 6,888.308 |
Totaal niet-vlottende activa
| 96,690.077 | 96,952.291 | 98,792.973 | 91,376.943 | 71,524.776 | 59,944.185 | 60,468.073 | 48,192.72 | 48,681.777 | 47,979.818 | 48,674.904 | 56,425.139 | 57,094.121 | 60,382.876 | 49,763.916 | 62,641.159 | 62,280.682 | 61,825.927 | 62,746.829 | 75,115.213 | 75,466.966 | 74,783.186 | 65,372.475 | 64,153.847 | 81,913.624 | 46,560.816 | 21,420.296 | 21,767.067 | 22,104.256 | 22,372.746 | 23,464.928 | 25,106.033 | 25,789.685 | 26,254.568 | 26,470.732 | 30,382.865 | 30,331.802 | 31,240.482 | 33,352.933 | 34,115.902 | 34,052.242 | 35,357.177 | 40,749.783 | 40,998.288 | 41,270.277 | 39,995.223 | 40,413.541 | 48,658.532 | 47,488.488 | 46,476.305 | 47,444.462 | 48,070.413 | 46,544.669 | 46,405.872 | 45,912.73 | 45,923.682 | 45,605.703 | 72,581.498 | 71,706.203 | 70,788.81 | 70,357.588 | 67,375.706 | 64,628.103 | 57,885.969 | 33,241.887 | 29,084.364 | 19,801.097 |
Totaal activa
| 112,146.364 | 110,897.586 | 111,855.785 | 104,718.36 | 90,483.063 | 89,975.696 | 90,016.754 | 120,917.741 | 93,435.802 | 83,499.636 | 85,034.045 | 83,353.449 | 79,215.94 | 85,271.044 | 77,019.665 | 96,642.266 | 98,024.962 | 101,083.848 | 98,289.716 | 119,691.795 | 116,724.797 | 115,840.163 | 107,107.244 | 110,530.459 | 106,089.229 | 72,452.911 | 49,442.52 | 44,112.512 | 45,685.387 | 62,042.132 | 76,691.075 | 79,599.944 | 84,739.627 | 103,286.078 | 114,036.049 | 129,987.229 | 125,384.219 | 131,318.359 | 144,811.072 | 141,547.794 | 123,458.152 | 133,830.785 | 141,315.712 | 135,918.693 | 133,786.454 | 147,416.012 | 155,383.022 | 157,698.367 | 152,096.826 | 141,902.729 | 143,903.442 | 143,594.839 | 144,005.485 | 134,467.528 | 134,363.467 | 139,446.969 | 164,897.667 | 162,275.992 | 163,498.584 | 155,661.221 | 139,793.091 | 122,960.684 | 124,180.851 | 121,392.327 | 101,251.178 | 89,240.913 | 97,483.53 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 734.077 | 292.767 | 15.591 | 71.275 | 197.661 | 115.681 | 22.992 | 32.544 | 67.955 | 84.401 | 83.909 | 95.289 | 77.067 | 358.991 | 538.939 | 574.106 | 379.669 | 651.079 | 495.996 | 693.448 | 1,341.228 | 1,305.782 | 601.857 | 181.865 | 790.425 | 3,374.274 | 5,930.417 | 3,760.765 | 2,216.953 | 8,553.207 | 9,373.713 | 8,955.998 | 9,692.358 | 17,859.169 | 21,261.595 | 15,395.877 | 9,822.789 | 15,612.603 | 22,279.593 | 22,727.426 | 18,516.526 | 23,883.794 | 27,919.535 | 19,961.915 | 15,459.002 | 18,562.576 | 22,426.65 | 21,009.111 | 19,611.636 | 16,573.56 | 18,935.222 | 22,554.929 | 18,845.732 | 15,646.62 | 11,558.348 | 14,157.502 | 15,619.251 | 13,901.731 | 11,648.817 | 17,508.925 | 13,258.044 | 6,150.071 | 5,347.501 | 6,823.777 | 8,641.858 | 3,117.306 | 7,640.021 |
Kortlopende schulden
| 5,879.998 | 3,601.376 | 4,601.762 | 3,649.252 | 2,263.464 | 4,682.979 | 4,634.901 | 14,365.062 | 14,480.596 | 10,457.466 | 11,325.671 | 5,553.529 | 5,933.314 | 10,229.531 | 11,038.506 | 13,608.109 | 15,614.577 | 20,616.389 | 17,882.676 | 21,573.947 | 15,938.358 | 29,980.066 | 20,782.385 | 20,308.288 | 17,215.945 | 15,192.013 | 6,152.801 | 22,622.854 | 19,844.53 | 24,082.615 | 23,857.361 | 50,301.964 | 56,507.597 | 46,123.444 | 46,856.372 | 35,314.856 | 35,771.748 | 25,045.319 | 26,721.462 | 29,206.941 | 37,721.446 | 41,306.306 | 43,161.111 | 51,200.88 | 49,619.613 | 40,705.053 | 43,465.275 | 42,267 | 46,666.659 | 42,843.464 | 33,875 | 30,000 | 33,725 | 29,250 | 28,500 | 27,500 | 44,000 | 46,000 | 46,000 | 37,500 | 11,306.866 | 5,000 | 3,800.541 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 278.048 | 357.264 | 358.128 | 318.205 | 532.858 | 529.277 | 404.948 | 372.914 | 612.568 | 645.203 | 475.797 | 37.79 | 397.391 | 331.195 | 661.195 | 623.998 | 794.105 | 857.459 | 1,118.883 | 1,399.95 | 764.96 | 545.786 | 458.378 | 61.534 | 1.295 | 31.288 | 15.653 | 631.258 | 0.875 | 13.576 | 186.268 | 1,679.413 | 0 | 0 | 260.058 | 1,738.344 | 5.944 | 29.321 | 468.631 | 2,327.232 | 97.006 | 43.746 | 423.605 | 2,520.43 | 1,672.74 | 687.571 | 448.61 | 1,505.028 | 1,699.301 | 663.571 | 469.235 | 338.464 | 1,388.311 | 2,276.42 | 519.122 | 572.384 | 2,053.664 | 779.378 | 0 | 904.926 | 1,435.933 | 1,380.468 | 767.167 | 2,400.025 |
Uitgestelde opbrengsten
| 4.958 | 208.549 | 146.259 | 3.766 | 3,522.026 | 143.15 | 0 | 3.688 | 226.414 | 296.523 | 14,118.482 | 10,899.191 | 5,270.382 | 7,993.588 | 4,737.185 | 6,685.998 | 5,255.668 | 5,162.25 | 5,933.868 | 9,683.262 | 7,656.395 | 7,548.41 | 7,514.899 | 16,889.714 | 13,710.265 | 7,284.617 | 5,618.516 | 9,816.359 | 10,008.764 | 10,603.792 | 14,260.615 | 11,517.129 | 11,630.68 | 9,898.394 | 13,306.857 | 9,572.295 | 10,742.189 | 9,829.029 | 13,555.472 | 10,010.771 | 9,863.753 | 11,350.082 | 15,452.094 | 10,157.671 | 12,084.917 | 12,909.446 | 14,773.602 | 12,318.023 | 10,319.465 | 448.61 | 10,252.519 | 10,683.586 | 8,776.937 | 8,530.64 | 9,665.795 | 11,986.997 | 2,276.42 | 519.122 | 12,149.208 | 12,981.877 | 10,517.304 | 7,708.171 | 11,261.168 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 4,177.163 | 4,202.294 | 3,140.083 | 3,510.388 | 18.208 | 3,915.867 | 4,188.104 | 24,930.912 | 25,182.449 | 13,678.494 | 31.227 | 26.377 | 36.594 | 838.659 | 41.448 | 33.866 | 368.619 | 809.769 | 290.411 | 1,229.449 | 2,373.924 | 41.102 | 270.268 | 269.172 | 821.437 | 109.749 | 58.587 | 777.234 | 1,458.404 | 465.687 | 133.325 | 781.7 | 556.961 | 1,860.525 | 0 | 3,578.901 | 362.389 | 538.03 | 0 | 905.649 | 668.675 | 2,480.324 | 0.001 | 682.629 | 316.98 | 521.675 | -0 | -0.001 | -0.001 | 8,808.329 | -0.001 | -0.001 | 0.001 | 0.001 | 0.001 | -0.001 | 10,318.384 | 10,335.338 | 0.002 | 0.001 | 0.001 | -0.001 | 0.001 | 10,369.925 | 9,542.132 | 5,000.109 | 12,263.398 |
Totaal kortlopende verplichtingen
| 10,796.197 | 8,304.986 | 7,903.694 | 7,234.681 | 6,001.359 | 8,857.677 | 8,845.996 | 39,332.206 | 39,957.414 | 24,516.884 | 25,559.289 | 16,574.386 | 11,317.357 | 19,420.77 | 16,356.078 | 20,902.08 | 21,618.534 | 27,239.487 | 24,602.951 | 33,180.105 | 27,309.905 | 38,875.36 | 29,169.409 | 37,649.039 | 32,538.072 | 25,960.653 | 17,760.32 | 36,977.212 | 33,528.651 | 43,705.301 | 47,625.014 | 71,556.791 | 78,387.596 | 75,741.532 | 81,424.823 | 63,861.929 | 56,699.115 | 51,024.981 | 62,556.527 | 62,850.787 | 66,770.4 | 79,020.506 | 86,532.741 | 82,003.095 | 77,480.512 | 72,698.75 | 80,665.526 | 75,594.133 | 76,597.759 | 68,673.963 | 63,062.74 | 63,238.514 | 61,347.67 | 53,427.261 | 49,724.144 | 53,644.498 | 72,214.055 | 70,756.191 | 69,798.027 | 67,990.803 | 35,082.215 | 18,858.241 | 20,409.211 | 17,193.702 | 18,183.99 | 8,117.415 | 19,903.419 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 26,349.567 | 26,932.459 | 26,932.459 | 13,000 | 287.324 | 450.4 | 656.178 | 253.835 | 288.475 | 291.284 | 288.499 | 279.632 | 992.809 | 1,552.024 | 2,556.025 | 2,921.769 | 3,161.917 | 3,564.153 | 4,072.018 | 4,680.233 | 5,836.491 | 2.77 | 2.77 | 2.77 | 2.77 | 0 | 0 | 0 | 0 | 0 | 3,127.731 | 3,127.298 | 3,126.866 | 5,885.278 | 6,874.889 | 20,812.832 | 20,600.278 | 24,868.291 | 24,667.134 | 23,669.56 | 4,471.804 | 0 | 0 | 0 | 0 | 15,624.787 | 15,624.787 | 8,968.858 | 4,754 | 2,250 | 9,491.293 | 7,489.146 | 7,486.952 | 7,484.757 | 8,355.44 | 8,480.44 | 8,478.245 | 8,476.057 | 8,473.88 | 1,500 | 18,000 | 18,000 | 18,000 | 18,000 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 230.973 | 252.393 | 101.813 | 144.294 | 0 | 0 | 0 | 0 | 0 | 0 | 151.773 | 373.908 | 654.707 | 662.8 | 817.371 | 899.191 | 913.815 | 7,067.086 | 6,904.903 | 0 | 5,602.421 | 0 | 0 | 694.429 | 1,124.397 | 0 | 0 | 0 | 0 | 0 | 1,672.72 | 0 | 0 | 5,191.957 | 5,082.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,308.645 | 1,340.585 | 1,372.525 | 2,530.959 | 2,577.227 | 1,206.519 | 1,230.176 | 2,424.73 | 2,483.905 | 2,543.081 | 2,602.257 | 3,405.531 | 3,466.429 | 3,757.252 | 3,825.872 | 3,897.222 | 3,965.842 | 4,034.463 | 4,103.083 | 4,177.316 | 4,247.083 | 4,334.436 | 4,434.193 | 3,834.443 | 3,475.876 | 214.971 | 214.971 | 77.233 | 121.382 | 839.126 | 886.674 | 795.134 | 957.144 | 1,111.786 | 1,037.731 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 niet-vlottende verplichtingen
| 2,251.804 | 2,200.84 | 2,142.907 | 1,256.712 | 445.995 | 397.349 | 397.029 | 106.091 | 153.872 | 201.685 | -0 | 0 | 0 | -0 | -0 | -0.001 | 0 | 0.001 | -0 | 6,120.772 | 0 | 5,339.484 | 253.222 | -0.001 | 0.001 | 847.615 | 1,125.012 | 886.191 | 918.906 | 1,020.026 | -0 | 2,088.287 | 2,048.385 | -0.001 | -0 | 2,506.696 | 2,475.953 | 2,503.377 | 2,674.458 | 2,709.23 | 2,367.264 | 1,713.202 | 1,922.201 | 2,093.051 | 2,298.267 | 2,121.195 | 2,029.405 | 2,268.317 | 1,722.565 | 1,368.099 | 1,056.36 | 809.477 | 996.055 | 837.443 | 886.384 | 842.155 | 804.301 | 1,633.572 | 1,825.587 | 1,631.417 | 1,872.522 | 1,991.28 | 1,828.661 | 1,766.168 | 1,722.257 | 1,600.024 | 1,248.972 |
Totaal niet-vlottende verplichtingen
| 30,140.99 | 30,726.277 | 30,549.704 | 16,931.964 | 3,310.546 | 2,054.268 | 2,283.383 | 2,784.656 | 2,926.253 | 3,036.05 | 3,042.528 | 4,059.072 | 5,113.946 | 5,972.076 | 7,199.267 | 7,718.182 | 8,041.575 | 14,665.703 | 15,080.004 | 14,978.32 | 15,685.995 | 9,676.69 | 4,690.185 | 4,531.641 | 4,603.044 | 1,062.586 | 1,339.983 | 963.424 | 1,040.288 | 1,859.152 | 5,687.125 | 6,010.719 | 6,132.395 | 12,189.02 | 12,994.77 | 23,319.528 | 23,076.231 | 27,371.668 | 27,341.592 | 26,378.79 | 6,839.068 | 1,713.202 | 1,922.201 | 2,093.051 | 2,298.267 | 17,745.982 | 17,654.192 | 11,237.175 | 6,476.565 | 3,618.099 | 10,547.653 | 8,298.623 | 8,483.007 | 8,322.2 | 9,241.824 | 9,322.595 | 9,282.546 | 10,109.629 | 10,299.467 | 3,131.417 | 19,872.522 | 19,991.28 | 19,828.661 | 19,766.168 | 1,722.257 | 1,600.024 | 1,248.972 |
Totaal passiva
| 40,937.187 | 39,031.263 | 38,453.398 | 24,166.645 | 9,311.905 | 10,911.945 | 11,129.379 | 42,116.862 | 42,883.666 | 27,552.934 | 28,601.817 | 20,633.458 | 16,431.303 | 25,392.845 | 23,555.345 | 28,620.261 | 29,660.108 | 41,905.191 | 39,682.955 | 48,158.425 | 42,995.9 | 48,552.051 | 33,859.594 | 42,180.68 | 37,141.115 | 27,023.239 | 19,100.303 | 37,940.636 | 34,568.939 | 45,564.453 | 53,312.138 | 77,567.51 | 84,519.991 | 87,930.552 | 94,419.593 | 87,181.456 | 79,775.345 | 78,396.65 | 89,898.119 | 89,229.577 | 73,609.468 | 80,733.708 | 88,454.942 | 84,096.146 | 79,778.779 | 90,444.732 | 98,319.719 | 86,831.308 | 83,074.324 | 72,292.062 | 73,610.394 | 71,537.137 | 69,830.677 | 61,749.461 | 58,965.968 | 62,967.093 | 81,496.602 | 80,865.821 | 80,097.494 | 71,122.22 | 54,954.737 | 38,849.521 | 40,237.871 | 36,959.869 | 19,906.247 | 9,717.439 | 21,152.391 |
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 | 0 |
Gewone aandelen
| 62,261.723 | 62,261.723 | 62,261.723 | 62,261.723 | 62,261.723 | 62,261.723 | 62,261.723 | 62,261.724 | 37,261.724 | 37,261.724 | 36,969.327 | 32,941.657 | 32,692.157 | 31,844.969 | 31,844.969 | 31,844.969 | 31,844.969 | 26,154.493 | 26,154.493 | 26,154.493 | 26,154.493 | 22,274.896 | 22,274.896 | 22,274.896 | 22,274.896 | 18,048.816 | 15,110.923 | 6,954.465 | 34,772.324 | 30,721.667 | 30,721.667 | 9,253.361 | 8,048.997 | 7,997.202 | 7,817.231 | 7,817.231 | 7,817.231 | 7,784.3 | 7,784.3 | 7,652.577 | 7,125.685 | 7,125.685 | 7,125.685 | 7,125.685 | 7,103.731 | 6,500 | 6,500 | 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
| -1,698.164 | -985.584 | -5,087.185 | 1,796.276 | 2,353.409 | 3,039.794 | -6,298.767 | -10,560.418 | -8,904.659 | -3,493.73 | -17,753.34 | -4,379.079 | -3,497.209 | -4,174.677 | -18,973.635 | -5,341.988 | -5,795.013 | 434.761 | -26,740.59 | -13,332.743 | -13,027.41 | -2,221.263 | -107,967.652 | -110,707.03 | -109,100.889 | -99,296.544 | -121,478.227 | -105,562.872 | -100,451.988 | -89,890.924 | -83,553.046 | -70,084.201 | -64,945.081 | -49,832.222 | -44,477.601 | -20,755.328 | -17,657.348 | -9,865.973 | -7,833.018 | -9,473.067 | -5,946.218 | -3,313.506 | -3,663.513 | -4,764.487 | -2,649 | 5,652.815 | 7,507.436 | 34,265.968 | 32,421.41 | 33,009.576 | 33,691.957 | 35,663.106 | 37,490.144 | 36,033.403 | 38,103.156 | 38,863.08 | 45,879.398 | 43,888.504 | 45,923.435 | 47,061.347 | 47,273.812 | 46,546.62 | 46,371.852 | 46,861.331 | 43,794.849 | 41,973.391 | 38,781.057 |
Overige gereserveerde algehele resultaten
| 2,731.48 | 1,979.327 | 2,720.506 | 2,028.084 | 2,609.829 | 2,192.975 | 0 | 1,575.972 | 2,162.465 | 2,162.465 | 2,162.465 | 2,174.798 | 2,162.465 | 1,577.341 | 70,382.155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,393.647 | 7,141.619 | 11,946.966 | 11,946.967 | 11,360.473 | 11,360.473 | 22,715.633 | 21,117.992 | 15,667.952 | 15,667.952 | 30,645.896 | 27,547.242 | 27,050.119 | 26,316.362 | -30,282.525 | 40,682.05 | 40,649.328 | 30,869.18 | 57,468.332 | 56,902.426 | 58,518.274 | 45,125.75 | 153,194.595 | 153,069.588 | 152,834.204 | 125,499.024 | 136,709.521 | 104,780.283 | 76,796.112 | 75,646.936 | 76,210.315 | 62,863.274 | 57,115.72 | 57,190.546 | 56,276.826 | 55,743.87 | 55,448.99 | 55,003.382 | 54,961.671 | 54,138.708 | 48,669.217 | 49,284.899 | 49,398.6 | 49,461.349 | 49,552.944 | 44,818.465 | 43,055.868 | 31,601.091 | 31,601.091 | 31,601.091 | 31,601.091 | 31,394.596 | 31,684.664 | 31,684.664 | 32,294.342 | 32,616.796 | 32,521.667 | 32,521.667 | 32,477.654 | 32,477.654 | 32,564.542 | 32,564.542 | 32,571.126 | 32,571.126 | 32,550.082 | 32,550.082 | 32,550.082 |
Totaal eigen vermogen van aandeelhouders
| 69,688.686 | 70,397.085 | 71,842.01 | 78,033.049 | 78,585.434 | 78,854.964 | 78,678.588 | 74,395.271 | 46,187.482 | 51,598.411 | 52,024.348 | 58,284.618 | 58,407.531 | 55,563.994 | 52,970.963 | 67,185.03 | 66,699.283 | 57,458.434 | 56,882.235 | 69,724.176 | 71,645.357 | 65,179.383 | 67,501.839 | 64,637.454 | 66,008.211 | 44,251.296 | 30,342.217 | 6,171.876 | 11,116.448 | 16,477.679 | 23,378.936 | 2,032.434 | 219.636 | 15,355.526 | 19,616.456 | 42,805.773 | 45,608.873 | 52,921.709 | 54,912.953 | 52,318.218 | 49,848.684 | 53,097.078 | 52,860.771 | 51,822.547 | 54,007.675 | 56,971.28 | 57,063.304 | 70,867.059 | 69,022.501 | 69,610.667 | 70,293.048 | 72,057.702 | 74,174.808 | 72,718.067 | 75,397.498 | 76,479.876 | 83,401.065 | 81,410.171 | 83,401.089 | 84,539.001 | 84,838.354 | 84,111.162 | 83,942.978 | 84,432.457 | 81,344.931 | 79,523.473 | 76,331.139 |
Totaal eigen vermogen
| 71,209.177 | 71,866.323 | 73,402.387 | 80,551.715 | 81,171.158 | 79,063.751 | 78,887.375 | 78,800.879 | 50,552.136 | 55,946.702 | 56,432.227 | 62,719.991 | 62,784.637 | 59,878.198 | 53,464.32 | 68,022.005 | 68,364.853 | 59,178.657 | 58,606.761 | 71,533.37 | 73,728.897 | 67,288.112 | 73,247.65 | 68,349.778 | 68,948.114 | 45,429.672 | 30,342.217 | 6,171.876 | 11,116.448 | 16,477.679 | 23,378.936 | 2,032.434 | 219.636 | 15,355.526 | 19,616.456 | 42,805.773 | 45,608.873 | 52,921.709 | 54,912.953 | 52,318.218 | 49,848.684 | 53,097.078 | 52,860.771 | 51,822.547 | 54,007.675 | 56,971.28 | 57,063.304 | 70,867.059 | 69,022.501 | 69,610.667 | 70,293.048 | 72,057.702 | 74,174.808 | 72,718.067 | 75,397.498 | 76,479.876 | 83,401.065 | 81,410.171 | 83,401.089 | 84,539.001 | 84,838.354 | 84,111.162 | 83,942.978 | 84,432.457 | 81,344.931 | 79,523.473 | 76,331.139 |
Totaal passiva en aandeelhoudersvermogen
| 112,146.364 | 110,897.586 | 111,855.785 | 104,718.36 | 90,483.063 | 89,975.696 | 90,016.754 | 120,917.741 | 93,435.802 | 83,499.636 | 85,034.045 | 83,353.449 | 79,215.94 | 85,271.044 | 77,019.665 | 96,642.266 | 98,024.962 | 101,083.848 | 98,289.716 | 119,691.795 | 116,724.797 | 115,840.163 | 107,107.244 | 110,530.458 | 106,089.229 | 72,452.911 | 49,442.52 | 44,112.512 | 45,685.387 | 62,042.132 | 76,691.075 | 79,599.944 | 84,739.627 | 103,286.078 | 114,036.049 | 129,987.229 | 125,384.219 | 131,318.359 | 144,811.072 | 141,547.795 | 123,458.152 | 133,830.786 | 141,315.712 | 135,918.693 | 133,786.454 | 147,416.012 | 155,383.023 | 157,698.367 | 152,096.825 | 141,902.729 | 143,903.442 | 143,594.839 | 144,005.485 | 134,467.528 | 134,363.466 | 139,446.969 | 164,897.667 | 162,275.992 | 163,498.583 | 155,661.221 | 139,793.091 | 122,960.683 | 124,180.851 | 121,392.327 | 101,251.178 | 89,240.912 | 97,483.53 |