hyungji Elite Co., Ltd.
KRX:093240.KS
1348 (KRW) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
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 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 19,605.121 | 6,778.202 | 3,917.101 | 5,983.583 | 10,844.283 | 1,529.812 | 12,056.975 | 20,408.314 | 27,033.356 | 3,697.537 | 12,515.443 | 22,910.115 | 40,230.967 | 2,715.497 | 12,062.067 | 11,112.378 | 14,401.153 | 1,491.046 | 2,963.013 | 2,309.573 | 6,890.214 | 5,131.973 | 4,294.156 | 5,010.869 | 9,712.291 | 4,537.562 | 3,394.933 | 4,917.059 | 7,558.053 | 4,361.353 | 8,044.439 | 14,155.314 | 8,091.406 | 3,533.859 | 3,353.077 | 31,444.458 | 18,075.506 | 17,147.656 | 15,013.482 | 21,520.448 | 25,322.293 | 19,520.385 | 14,376.035 | 10,910.424 | 21,407.091 | 8,336.109 | 378.776 | 564.757 | 7,699.321 | 12,217.617 | 3,036.569 | 2,839.836 | 7,635.842 | 9,825.464 | 4,214.882 | 7,475.751 |
Kortetermijnbeleggingen
| 2,793.51 | 2,872.462 | 2,759.262 | 2,540.74 | 2,480.282 | 2,519.913 | 2,450.475 | 2,764.856 | 2,496.613 | 2,341.386 | 2,293.454 | 2,291.908 | 2,188.184 | 2,194.725 | 2,108.759 | 2,241.052 | 2,291.662 | 2,277.874 | 2,853.103 | 2,248.277 | 2,173.228 | 2,240.488 | 2,286.453 | 2,205.543 | 2,360.752 | 2,034.163 | 2,042.818 | 2,166.452 | 2,125.196 | 2,113.575 | 2,299.988 | 6,613.093 | 16,690.462 | 14,384.561 | 18,316.882 | 83.94 | 80.143 | 75 | 79.73 | 75.225 | 2,138.29 | 137.765 | 127.04 | 89.185 | 79.26 | 289.395 | 331.83 | 373.55 | 355.73 | 128.58 | 654.3 | 703.59 | 701.22 | 746.6 | 905.298 | 612.4 |
Liquide middelen en kortetermijnbeleggingen
| 22,398.631 | 9,650.664 | 6,676.362 | 8,524.323 | 13,324.565 | 4,049.725 | 14,507.45 | 23,173.17 | 29,529.969 | 6,038.923 | 14,808.897 | 25,202.023 | 42,419.151 | 4,910.222 | 14,170.826 | 13,353.43 | 16,692.815 | 3,768.92 | 5,816.116 | 4,557.85 | 9,063.442 | 7,372.461 | 6,580.609 | 7,216.412 | 12,073.043 | 6,571.725 | 5,437.751 | 7,083.511 | 9,683.249 | 6,474.928 | 10,344.427 | 20,768.407 | 24,781.868 | 17,918.42 | 21,669.959 | 31,528.398 | 18,155.649 | 17,222.656 | 15,093.212 | 21,595.673 | 27,460.583 | 19,658.15 | 14,503.075 | 10,999.609 | 21,486.351 | 8,625.504 | 710.606 | 938.307 | 8,055.051 | 12,346.197 | 3,690.869 | 3,543.426 | 8,337.062 | 10,572.064 | 5,120.18 | 8,088.151 |
Nettovorderingen
| 47,171.922 | 60,355.183 | 54,584.711 | 49,701.771 | 40,131.85 | 43,988.003 | 34,357.403 | 22,151.036 | 20,219.358 | 49,019.792 | 41,706.637 | 44,826.341 | 33,057.29 | 50,530.125 | 43,031.787 | 34,524.35 | 38,149.071 | 52,614.276 | 49,896.886 | 39,445.172 | 42,089.678 | 62,390.838 | 57,098.211 | 0 | 44,186.263 | 0 | 0 | 79,078.145 | 67,742.375 | 0 | 89,952.556 | 101,133.57 | 88,774.429 | 99,551.742 | 100,418.248 | 54,757.452 | 41,985.301 | 45,910.699 | 35,901.249 | 23,735.278 | 18,516.101 | 31,879.512 | 37,667.551 | 0 | 18,263.098 | 39,045.606 | 0 | 0 | 26,235.627 | 0 | 39,739.417 | 0 | 24,711.001 | 0 | 0 | 32,024.192 |
Voorraad
| 21,555.241 | 23,042.002 | 22,622.873 | 21,444.737 | 17,006.844 | 18,145.222 | 17,328.643 | 15,373.521 | 12,103.198 | 30,236.798 | 31,660.09 | 32,563.322 | 31,926.329 | 36,813.379 | 38,103.714 | 42,934.127 | 40,243.005 | 44,731.021 | 47,063.981 | 49,122.734 | 47,182.767 | 54,318.636 | 56,983.245 | 60,816.232 | 59,983.233 | 65,931.074 | 68,748.99 | 69,038.181 | 59,968.005 | 64,090.125 | 68,772.998 | 63,657.605 | 45,875.109 | 42,404.617 | 40,075.361 | 39,068.366 | 29,816.591 | 21,123.712 | 22,297.735 | 23,547.749 | 11,110.135 | 18,016.342 | 26,342.579 | 28,453.479 | 17,835.388 | 24,419.412 | 33,473.587 | 35,216.91 | 20,821.954 | 19,331.777 | 23,295.295 | 24,770.793 | 14,051.03 | 18,520.689 | 22,580.637 | 21,730.849 |
Overige vlottende activa
| 977.392 | 1,226.886 | 847.745 | 302.604 | 335.968 | 301.991 | 299.23 | 335.005 | 334.418 | 154.699 | 0.001 | -0 | 149.409 | -25.001 | -24.999 | 0 | 103.445 | 0 | 0.001 | 1,202.582 | 0 | -0.001 | 0.001 | 49,870.968 | -0.001 | 62,384.013 | 67,618.035 | -0.001 | -0 | 84,035.896 | 0.001 | -0.001 | -0 | 0.001 | 0.001 | -0.001 | 0.001 | 0.001 | -0.001 | 0.001 | -0 | 0.001 | -0.001 | 31,458.559 | 0 | 0.001 | 42,247.323 | 36,272.939 | -0.001 | 34,191.709 | -0.002 | 28,559.391 | -0.001 | 34,877.093 | 36,064.074 | -0.001 |
Totaal vlottende activa
| 92,103.185 | 94,274.735 | 84,731.691 | 79,973.435 | 70,799.227 | 66,484.942 | 66,492.726 | 61,032.731 | 62,186.943 | 85,450.211 | 88,175.625 | 102,591.686 | 107,552.178 | 92,228.725 | 95,281.329 | 90,811.908 | 95,188.336 | 101,114.217 | 102,776.984 | 94,328.338 | 98,335.887 | 124,081.934 | 120,662.066 | 117,903.612 | 116,242.538 | 134,886.812 | 141,804.776 | 155,199.836 | 137,393.629 | 154,600.949 | 169,069.982 | 185,559.581 | 159,431.405 | 159,874.78 | 162,163.569 | 125,354.215 | 89,957.542 | 84,257.068 | 73,292.195 | 68,878.701 | 57,086.819 | 69,554.005 | 78,513.204 | 70,911.647 | 57,584.838 | 72,090.523 | 76,431.516 | 72,428.156 | 55,112.631 | 65,869.683 | 66,725.579 | 56,873.61 | 47,099.092 | 63,969.846 | 63,764.891 | 61,843.191 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 12,076.359 | 12,589.346 | 12,857.563 | 13,276.878 | 13,825.307 | 14,075.285 | 13,955.145 | 14,528.842 | 14,952.576 | 3,538.254 | 6,824.272 | 6,074.428 | 6,238.803 | 6,423.87 | 6,305.731 | 6,191.745 | 6,871.13 | 6,313.184 | 6,753.402 | 7,360.835 | 6,239.884 | 6,931.037 | 7,638.122 | 8,213.805 | 9,039.435 | 9,800.959 | 10,606.372 | 11,317.471 | 11,895.976 | 11,603.974 | 11,599.288 | 10,447.849 | 9,106.683 | 7,992.667 | 7,230.005 | 37,260.61 | 43,740.328 | 12,701.068 | 12,832.773 | 12,818.157 | 12,668.692 | 15,057.156 | 15,036.529 | 15,127.885 | 15,541.037 | 14,972.019 | 14,991.125 | 14,836.595 | 14,810.177 | 14,938.813 | 14,863.246 | 14,660.487 | 14,763.188 | 14,826.369 | 14,934.749 | 14,399.376 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,417.005 | 1,417.005 | 1,417.005 | 1,417.005 | 1,417.005 | 1,417.005 | 1,417.005 | 1,417.005 | 1,417.005 | 1,417.005 | 1,417.005 | 1,417.005 | 1,417.005 | 1,417.005 | 1,417.005 | 1,417.005 | 1,417.005 | 1,417.005 | 1,417.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 129.54 | 121.256 | 87.587 | 97.919 | 96.051 | 105.783 | 115.514 | 75.887 | 83.191 | 220.971 | 226.962 | 236.382 | 262.822 | 260.489 | 300.851 | 331.342 | 538.256 | 789.943 | 789.756 | 846.335 | 905.195 | 973.849 | 789.093 | 851.54 | 901.359 | 974.334 | 1,039.567 | 1,075.125 | 1,124.54 | 1,196.296 | 1,388.038 | 1,302.498 | 1,363.489 | 1,406.721 | 861.581 | 906.641 | 1,042.433 | 471.394 | 487.836 | 686.668 | 685.745 | 646.703 | 610.902 | 625.054 | 578.993 | 797.186 | 818.704 | 809.082 | 351.285 | 326.495 | 342.752 | 373.573 | 385.608 | 450.34 | 448.658 | 402.296 |
Goodwill en immateriële activa
| 129.54 | 121.256 | 87.587 | 97.919 | 96.051 | 105.783 | 115.514 | 75.887 | 83.191 | 220.971 | 226.962 | 236.382 | 262.822 | 260.489 | 300.851 | 331.342 | 538.256 | 789.943 | 789.756 | 846.335 | 905.195 | 2,390.854 | 2,206.098 | 2,268.545 | 2,318.364 | 2,391.339 | 2,456.572 | 2,492.13 | 2,541.545 | 2,613.301 | 2,805.043 | 2,719.503 | 2,780.494 | 2,823.726 | 2,278.586 | 2,323.646 | 2,459.438 | 1,888.399 | 1,904.841 | 2,103.673 | 685.745 | 646.703 | 610.902 | 625.054 | 578.993 | 797.186 | 818.704 | 809.082 | 351.285 | 326.495 | 342.752 | 373.573 | 385.608 | 450.34 | 448.658 | 402.296 |
Langetermijnbeleggingen
| 13,803.778 | 35,002.307 | 34,329.809 | 15,776.876 | 15,347.127 | 14,489.692 | 15,569.438 | 11,813.9 | 11,856.075 | 13,156.26 | 3,688.444 | 3,298.773 | 2,692.482 | 1,243.866 | 671.739 | 1,269.952 | 496.487 | 783.093 | 2,071.785 | 2,631.128 | 3,083.344 | 1,881.673 | 914.369 | 781.567 | 25.518 | -423.961 | -345.435 | 3,398.285 | 2,591.724 | 2,519.576 | 2,625.214 | -1,708.706 | -11,649.724 | -9,191.74 | -12,975.622 | 5,502.581 | 6,041.78 | 5,509.074 | 5,524.842 | 1,638.056 | -602.486 | 1,636.161 | 1,625.92 | 1,432.626 | 1,470.096 | 2,184.811 | 1,671.425 | 1,645.449 | 1,538.131 | 2,014.226 | 2,134.336 | 1,191.705 | 1,213.37 | 538.485 | -217.243 | 32.756 |
Belastingvorderingen
| 5,813.719 | 6,079.648 | 6,332.399 | 6,066.841 | 6,206.932 | 4,354.196 | 4,390.593 | 4,168.542 | 4,149.653 | 4,434.647 | 4,298.953 | 4,340.353 | 4,417.994 | 3,870.396 | 3,773.42 | 3,368.419 | 3,256.615 | 3,013.285 | 3,119.963 | 3,056.662 | 2,936.041 | 1,305.149 | 1,844.119 | 1,671.632 | 1,642.702 | 1,578.733 | 1,478.023 | 1,469.186 | 2,157.02 | 2,108.306 | 2,193.798 | 1,877.179 | 2,016.982 | 1,146.483 | 1,838.993 | 1,276.505 | 1,132.892 | 1,151.331 | 1,140.501 | 924.564 | 4,653.066 | 471.192 | 0 | 0 | 1,057.554 | 108.285 | 25.903 | 0 | 145.435 | 252.048 | 225.986 | 228.626 | 262.511 | 316.423 | 334.498 | 578.506 |
Overige niet-vlottende activa
| 19,257.207 | -0 | 0 | 18,480.015 | 18,851.745 | 18,533.371 | 17,104.215 | 16,200.999 | 15,997.194 | 16,323.725 | 20,098.05 | 8,751.862 | 9,280.874 | 15,609.114 | 14,611.03 | 11,960.219 | 9,540.987 | 7,929.548 | 9,403.067 | 9,317.418 | 9,284.926 | 8,235.77 | 8,517.809 | 9,334.111 | 9,500.925 | 9,236.959 | 8,737.811 | 8,997.882 | 9,420.133 | 13,017.781 | 14,057.727 | 36,043.445 | 45,924.962 | 50,406.897 | 54,398.114 | 51,700.966 | 44,687.478 | 2,615.499 | 2,628.031 | 2,622.645 | -0 | 0.001 | 456.19 | 410.54 | -0 | 1,072.758 | 1,159.43 | 1,201.274 | 988.596 | 760.446 | 1,306.671 | 1,354.961 | 1,353.791 | 1,470.17 | 1,628.869 | 1,334.972 |
Totaal niet-vlottende activa
| 51,080.603 | 53,792.556 | 53,607.358 | 53,698.529 | 54,327.161 | 51,558.326 | 51,134.905 | 46,788.17 | 47,038.69 | 37,673.858 | 35,136.681 | 22,701.797 | 22,892.976 | 27,407.735 | 25,662.771 | 23,121.677 | 20,703.475 | 18,829.053 | 22,137.973 | 23,212.378 | 22,449.389 | 20,744.483 | 21,120.517 | 22,269.66 | 22,526.943 | 22,584.029 | 22,933.343 | 27,674.954 | 28,606.398 | 31,862.938 | 33,281.07 | 49,379.27 | 48,179.397 | 53,178.033 | 52,770.076 | 98,064.308 | 98,061.916 | 23,865.371 | 24,030.988 | 20,107.095 | 17,405.017 | 17,811.213 | 17,729.541 | 17,596.105 | 18,647.679 | 19,135.059 | 18,666.587 | 18,492.4 | 17,833.624 | 18,292.028 | 18,872.991 | 17,809.352 | 17,978.468 | 17,601.787 | 17,129.531 | 16,747.906 |
Totaal activa
| 143,183.789 | 148,067.291 | 138,339.049 | 133,671.964 | 125,126.388 | 118,043.268 | 117,627.631 | 107,820.901 | 109,225.633 | 123,124.069 | 123,312.306 | 125,293.483 | 130,445.154 | 119,636.459 | 120,944.1 | 113,933.584 | 115,891.812 | 119,943.27 | 124,914.957 | 117,540.717 | 120,785.276 | 144,826.417 | 141,782.583 | 140,173.272 | 138,769.481 | 157,470.841 | 164,738.119 | 182,874.79 | 166,000.027 | 186,463.887 | 202,351.052 | 234,938.852 | 207,610.802 | 213,052.812 | 214,933.644 | 223,418.523 | 188,019.458 | 108,122.439 | 97,323.183 | 88,985.796 | 74,491.835 | 87,365.218 | 96,242.745 | 88,507.752 | 76,232.517 | 91,225.582 | 95,098.103 | 90,920.556 | 72,946.255 | 84,161.711 | 85,598.57 | 74,682.962 | 65,077.56 | 81,571.633 | 80,894.422 | 78,591.097 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 23,628.353 | 29,487.541 | 28,694.138 | 24,251.14 | 16,607.871 | 10,202.063 | 15,777.386 | 6,324.566 | 6,319.762 | 18,846.757 | 18,667.455 | 11,702.16 | 14,661.709 | 19,087.464 | 23,737.028 | 15,311.249 | 13,073.368 | 19,045.067 | 22,519.432 | 19,088.543 | 16,992.331 | 30,067.517 | 21,325.228 | 20,057.539 | 18,945.786 | 32,568.993 | 35,653.359 | 29,709.191 | 17,922.029 | 29,734.871 | 35,251.281 | 32,353.799 | 21,314.108 | 29,090.038 | 27,840.908 | 22,197.237 | 6,811.254 | 13,563.188 | 16,383.436 | 10,660.487 | 3,519.212 | 10,295.317 | 17,792.858 | 15,168.047 | 13,680.907 | 23,043.131 | 29,758.164 | 22,328.428 | 17,201.347 | 26,297.367 | 29,018.075 | 17,906.183 | 10,708.301 | 24,575.258 | 31,466.238 | 19,662.222 |
Kortlopende schulden
| 22,215.912 | 25,055.537 | 17,210.685 | 15,679.605 | 15,397.671 | 21,151.631 | 15,681.252 | 14,941.765 | 15,592.086 | 13,709.419 | 14,426.703 | 14,393.437 | 26,459.058 | 16,238.036 | 14,610.514 | 16,020.8 | 18,705.602 | 27,470.409 | 27,190.982 | 24,769.929 | 18,938.94 | 19,341.859 | 35,724.293 | 18,081.634 | 40,781.808 | 21,195.308 | 25,984.972 | 34,821.964 | 37,129.637 | 29,207.83 | 35,724.917 | 69,014.837 | 70,952.374 | 67,981.181 | 66,454.624 | 31,981.735 | 15,023.6 | 14,446.574 | 6,484.286 | 4,286.898 | 3,169.385 | 3,707.813 | 5,044.912 | 4,939.114 | 3,215.056 | 5,184.602 | 6,665.277 | 9,505.046 | 6,580.447 | 6,620.104 | 6,443.618 | 7,952.611 | 8,100.456 | 7,184.006 | 6,394.578 | 5,915.303 |
Belastingschulden
| 115.694 | 4.951 | 3.691 | 6.464 | 14.614 | 46.346 | 50.183 | 2.891 | 90.446 | 752.156 | 466.925 | 623.065 | 869.761 | 1,180.634 | 509.849 | 996.191 | 1,993.066 | 1,016.214 | 930.336 | 170.184 | 629.736 | 1,236.975 | 681.807 | 1,336.559 | 1,171.729 | 1,297.439 | 924.879 | 1,601.395 | 2,038.705 | 1,897.456 | 1,525.14 | 557.896 | 94.143 | 1,415.249 | 677.438 | 310.108 | 336.206 | 1,502.32 | 1,723.576 | 1,850.187 | 1,175.992 | 2,649.208 | 1,671.451 | 17.376 | 50.317 | 3,532.465 | 1,915.539 | 304.838 | 509.172 | 1,825.484 | 1,546.931 | 154.602 | 728.891 | 1,976.65 | 664.455 | 181.247 |
Uitgestelde opbrengsten
| 5,400.029 | 2,782.361 | 122.99 | 4,133.697 | 4,588.391 | 2,742.365 | 238.178 | 3,281.115 | 249.856 | 7,004.512 | 8,095.492 | 18,981.191 | 8,092.852 | 8,278.605 | 7,744.749 | 8,690.507 | 9,808.635 | 8,334.672 | 8,755.454 | 8,717.022 | 10,457.026 | 8,953.905 | 9,917.899 | 1,336.559 | 12,967.651 | 1,297.439 | 15,604.814 | 1,601.395 | 14,134.736 | 1,897.456 | 11,759.457 | 23,930.79 | 15,004.832 | 1,415.249 | 14,205.779 | 14,979.089 | 18,476.792 | 6,273.487 | 1,723.576 | 6,747.678 | 3,764.476 | 5,383.868 | 1,671.451 | 12,515.19 | 2,240.587 | 3,532.465 | 1,915.539 | 12,665.557 | 509.172 | 4,026.938 | 1,546.931 | 154.602 | 2,697.482 | 1,976.65 | 664.455 | 181.247 |
Overige kortlopende verplichtingen
| 0.002 | 3,309.526 | 9,315.675 | 0.001 | 0 | 0.001 | 2,877.116 | 0.001 | 3,162.092 | -0 | 0.001 | 0.001 | 337.751 | 591.182 | 591.182 | 591.184 | 317.67 | 591.182 | 704.651 | 591.182 | 591.183 | 0.002 | 0.001 | 10,501.517 | 0 | 14,364.525 | 0.001 | 20,230.317 | -0 | 10,638.743 | -0.001 | 0.001 | 0.001 | 14,963.933 | -0.001 | 0.001 | -0 | -0.001 | 5,309.258 | 0.002 | 0 | -0.001 | 6,008.869 | 0.001 | -0 | 4,425.416 | 5,271.076 | -0.001 | 1,845.197 | -0.001 | 3,345.317 | 6,911.195 | 0.001 | 3,023.666 | 4,464.898 | 11,628.986 |
Totaal kortlopende verplichtingen
| 51,244.296 | 60,634.965 | 55,343.489 | 44,064.442 | 36,593.934 | 34,096.06 | 34,573.933 | 24,547.448 | 25,323.797 | 39,560.687 | 41,189.651 | 45,076.789 | 49,551.371 | 44,195.286 | 46,683.473 | 40,613.74 | 41,905.276 | 55,441.33 | 59,170.519 | 53,166.676 | 46,979.48 | 58,363.283 | 66,967.421 | 49,977.249 | 72,695.245 | 69,426.265 | 77,243.146 | 86,362.867 | 69,186.401 | 71,478.9 | 82,735.654 | 125,299.427 | 107,271.314 | 113,450.401 | 108,501.31 | 69,158.062 | 40,311.645 | 34,283.248 | 29,900.556 | 21,695.065 | 10,453.073 | 19,386.997 | 30,518.09 | 32,622.352 | 19,136.55 | 36,185.614 | 43,610.056 | 44,499.03 | 26,136.163 | 36,944.408 | 40,353.941 | 32,924.591 | 21,506.24 | 36,759.58 | 42,990.169 | 37,387.758 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 15,752.78 | 8,664.163 | 5,184.754 | 18,179.9 | 11,971.515 | 14,527.337 | 14,648.338 | 14,697.106 | 14,769.195 | 17,162.978 | 16,710.715 | 16,468.804 | 16,365.723 | 7,843.827 | 7,961.669 | 8,062.522 | 8,090.172 | 431.917 | 898.064 | 1,324.24 | 7,837.291 | 11,094.788 | 14,307.223 | 17,475.014 | 4,415.14 | 25,156.941 | 6,900 | 15,738.825 | 32,256.64 | 172.667 | 47,728.072 | 13,357.578 | 28,762.667 | 24,482.424 | 28,896.535 | 61,713.81 | 53,166.305 | 3,874.148 | 4,336.381 | 6,369.945 | 6,202.287 | 6,248.968 | 6,035.286 | 6,125.811 | 6,181.807 | 5,337.616 | 5,264.947 | 5,193.768 | 5,207.457 | 5,389.155 | 5,572.253 | 5,819.222 | 6,192.497 | 6,567.135 | 2,208.333 | 8,000 |
Uitgestelde opbrengsten niet-vlottend
| 323.352 | 86.407 | 82.392 | 169.82 | 255.384 | 49.729 | 202.923 | 357.218 | 503.595 | 753.874 | 1,004.57 | 1,246.049 | 1,483.057 | 540.767 | 635.568 | 732.87 | 828.332 | 8 | 8 | 0 | 8 | 8 | 8 | 0 | 2.422 | 0 | 0 | 87.505 | 91.55 | 98.995 | 103.802 | 5.347 | 6.275 | 1.824 | 2.145 | 2.466 | 2.783 | 0 | 0 | 0 | 667.471 | 478.316 | 0 | 0 | 904.1 | 0 | 0 | 0 | 693.804 | 788.903 | 656.455 | 824.439 | 820.771 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 419.345 | 6,616.203 | 6,647.305 | 87 | 6,378.78 | 890.235 | 0 | 981.904 | 0 | 2,993.863 | 2,830.63 | 2,949.594 | 2,834.773 | 2,429.904 | 2,495.408 | 2,592.616 | 2,521.979 | 2,980.161 | 0 | 0 | 2,579.065 | 0 | 0 | 0 | 2,492.315 | 0 | 0 | 0 | 3,762.574 | 48,575.842 | 3,103.492 | 2,670.189 | 2,336.718 | 86.14 | 0 | 0 | 3,364.56 | 278.18 | 275.171 | 224.451 | 323.491 | 301.847 | 110.141 | 465.716 | 611.264 | 0 | 0 | 23.448 | 282.135 | 90.183 | 130.296 | 132.12 | 165.127 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0 | 419.605 | 592.603 | 0 | 0 | 0 | 844.941 | 0 | 890.091 | -0 | -0 | -0 | -0 | 0.001 | -0 | 0 | -0 | -0 | 2,965.206 | 2,987.554 | 0 | 2,571.307 | 2,412.026 | 16,139.745 | -0 | 3,157.991 | 19,740.074 | 22,709.053 | -0 | -0.001 | -0.001 | 27,100 | 0 | 2,818.439 | 2,934.822 | 3,988.318 | -0 | 1,239.652 | 564.32 | 891.763 | 0 | -0.001 | 524.667 | 1,000.432 | -0 | 890.472 | 801.265 | 758.668 | 0.001 | 0.001 | 0.002 | 0.001 | 0.002 | 1,034.519 | 978.112 | 1,029.057 |
Totaal niet-vlottende verplichtingen
| 16,495.478 | 15,786.379 | 12,507.054 | 18,436.72 | 18,605.679 | 15,467.302 | 15,696.202 | 16,036.228 | 16,162.881 | 20,910.714 | 20,545.914 | 20,664.447 | 20,683.552 | 10,814.498 | 11,092.644 | 11,388.007 | 11,440.483 | 3,420.078 | 3,871.27 | 4,311.794 | 10,424.356 | 13,674.095 | 16,727.249 | 33,614.759 | 6,909.876 | 28,314.932 | 26,640.074 | 38,535.383 | 36,110.764 | 48,847.503 | 50,935.365 | 43,133.114 | 31,105.66 | 27,388.827 | 31,833.502 | 65,704.594 | 56,533.648 | 5,391.98 | 5,175.872 | 7,486.159 | 7,193.25 | 7,029.13 | 6,670.094 | 7,591.959 | 7,697.17 | 6,228.088 | 6,066.212 | 5,975.884 | 6,183.397 | 6,268.242 | 6,359.006 | 6,775.782 | 7,178.397 | 7,601.654 | 3,186.445 | 9,029.057 |
Totaal passiva
| 67,739.774 | 76,421.344 | 67,850.542 | 62,501.163 | 55,199.613 | 49,563.362 | 50,270.135 | 40,583.676 | 41,486.678 | 60,471.402 | 61,735.565 | 65,741.237 | 70,234.923 | 55,009.785 | 57,776.117 | 52,001.747 | 53,345.758 | 58,861.408 | 63,041.789 | 57,478.47 | 57,403.836 | 72,037.378 | 83,694.67 | 83,592.008 | 79,605.122 | 97,741.197 | 103,883.22 | 124,898.25 | 105,297.165 | 120,326.403 | 133,671.019 | 168,432.541 | 138,376.975 | 140,839.228 | 140,334.812 | 134,862.656 | 96,845.293 | 39,675.228 | 35,076.428 | 29,181.224 | 17,646.322 | 26,416.127 | 37,188.183 | 40,214.311 | 26,833.72 | 42,413.702 | 49,676.268 | 50,474.914 | 32,319.56 | 43,212.65 | 46,712.946 | 39,700.373 | 28,684.636 | 44,361.234 | 46,176.614 | 46,416.815 |
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 |
Gewone aandelen
| 15,577.399 | 15,577.399 | 15,577.399 | 15,577.399 | 15,577.399 | 15,577.399 | 15,577.399 | 15,577.399 | 15,577.399 | 15,577.399 | 15,577.399 | 15,577.399 | 15,577.399 | 15,577.399 | 15,577.399 | 15,577.399 | 15,577.399 | 15,577.399 | 15,577.399 | 15,577.399 | 15,577.399 | 15,577.399 | 9,577.399 | 9,577.399 | 9,577.399 | 9,577.399 | 9,529.653 | 9,233.627 | 9,233.627 | 8,915.569 | 8,915.569 | 8,915.569 | 8,915.569 | 8,496.786 | 8,496.786 | 8,496.786 | 8,099.331 | 8,099.331 | 6,958.3 | 6,958.3 | 6,185.673 | 6,185.673 | 6,185.673 | 5,154.728 | 5,154.728 | 4,438.796 | 4,346.418 | 4,254.04 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 |
Ingehouden winsten
| 19,049.357 | 12,393.614 | 11,602.453 | 13,789.415 | 12,677.716 | 12,046.001 | 10,684.275 | 10,523.258 | 10,679.891 | 5,314.415 | 4,249.3 | 2,368.275 | 2,895.948 | 6,845.872 | 5,423.281 | 4,117.469 | 5,190.48 | 3,014.029 | 5,034.967 | 2,758.505 | 5,889.007 | 15,124.985 | 16,620.341 | 15,520.766 | 18,208.439 | 19,535.308 | 21,142.878 | 21,318.64 | 23,797.578 | 30,537.714 | 32,981.07 | 30,816.243 | 33,557.655 | 38,258.149 | 40,549.957 | 54,189.196 | 57,823.959 | 37,071.736 | 36,000.314 | 33,489.117 | 34,670.356 | 39,044.592 | 36,577.939 | 32,181.892 | 33,875.74 | 37,075.596 | 34,083.536 | 29,563.92 | 30,840.506 | 31,162.872 | 29,099.435 | 25,196.4 | 26,606.735 | 27,424.21 | 24,990.004 | 21,546.367 |
Overige gereserveerde algehele resultaten
| 2,175.12 | 2,989.307 | 2,629.902 | 3,254.183 | 3,116.245 | 2,299.301 | 2,535.292 | 2,592.645 | 2,932.492 | 3,110.841 | 3,095.71 | 2,959.262 | 3,080.497 | 56,360.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 38,749.289 | 40,783.311 | 40,783.311 | 38,666.112 | 38,666.112 | 38,666.112 | 38,666.112 | 38,666.112 | 38,666.112 | 38,666.112 | 38,666.112 | 38,666.112 | 38,666.112 | -14,185.734 | 42,134.118 | 42,211.584 | 41,753.8 | 42,477.756 | 41,234.359 | 41,704.93 | 41,876.843 | 42,047.338 | 31,838.672 | 31,445.023 | 31,321.988 | 30,549.105 | 30,100.354 | 27,329.348 | 27,552.855 | 26,509.048 | 26,583.799 | 26,568.699 | 26,530.283 | 25,213.827 | 25,284.546 | 25,376.89 | 23,337.952 | 23,332.418 | 19,341.995 | 19,406.308 | 16,034.902 | 15,751.249 | 16,424.902 | 11,090.942 | 10,478.108 | 7,297.488 | 6,991.882 | 6,627.682 | 5,786.189 | 5,786.189 | 5,786.189 | 5,786.189 | 5,786.189 | 5,786.189 | 5,727.803 | 6,627.914 |
Totaal eigen vermogen van aandeelhouders
| 75,551.164 | 71,743.631 | 70,593.064 | 71,287.108 | 70,037.473 | 68,588.814 | 67,463.079 | 67,359.415 | 67,855.893 | 62,668.767 | 61,588.522 | 59,571.048 | 60,219.956 | 64,598.246 | 63,134.798 | 61,906.452 | 62,521.68 | 61,069.184 | 61,846.724 | 60,040.834 | 63,343.25 | 72,749.722 | 58,036.412 | 56,543.188 | 59,107.826 | 59,661.812 | 60,772.885 | 57,881.615 | 60,584.06 | 65,962.331 | 68,480.438 | 66,300.511 | 69,003.506 | 71,968.762 | 74,331.289 | 88,062.872 | 89,261.241 | 68,503.485 | 62,300.609 | 59,853.725 | 56,890.93 | 60,981.514 | 59,188.514 | 48,427.562 | 49,508.575 | 48,811.88 | 45,421.836 | 40,445.642 | 40,626.695 | 40,949.061 | 38,885.624 | 34,982.589 | 36,392.924 | 37,210.399 | 34,717.807 | 32,174.281 |
Totaal eigen vermogen
| 75,444.015 | 71,645.947 | 70,488.507 | 71,170.802 | 69,926.775 | 68,479.906 | 67,357.496 | 67,237.225 | 67,738.955 | 62,652.667 | 61,576.741 | 59,552.246 | 60,210.231 | 64,626.675 | 63,167.983 | 61,931.837 | 62,546.053 | 61,081.863 | 61,873.168 | 60,062.247 | 63,381.44 | 72,789.039 | 58,087.913 | 56,581.264 | 59,164.359 | 59,729.644 | 60,854.899 | 57,976.54 | 60,702.862 | 66,137.484 | 68,680.032 | 66,506.311 | 69,233.828 | 72,213.584 | 74,598.832 | 88,555.867 | 91,174.165 | 68,447.211 | 62,246.755 | 59,804.572 | 56,845.513 | 60,949.09 | 59,054.562 | 48,293.441 | 49,398.797 | 48,811.88 | 45,421.836 | 40,445.642 | 40,626.695 | 40,949.061 | 38,885.624 | 34,982.589 | 36,392.924 | 37,210.399 | 34,717.807 | 32,174.281 |
Totaal passiva en aandeelhoudersvermogen
| 143,183.789 | 148,067.291 | 138,339.049 | 133,788.271 | 125,126.388 | 118,043.268 | 117,733.214 | 107,820.901 | 109,225.633 | 123,124.069 | 123,312.306 | 125,312.284 | 130,445.154 | 119,636.459 | 120,944.1 | 113,933.584 | 115,891.812 | 119,943.27 | 124,914.957 | 117,540.717 | 120,785.276 | 144,826.417 | 141,782.583 | 140,173.272 | 138,769.481 | 157,470.841 | 164,738.119 | 182,874.79 | 166,000.027 | 186,463.887 | 202,351.051 | 234,938.852 | 207,610.802 | 213,052.812 | 214,933.644 | 223,418.523 | 188,019.458 | 108,122.439 | 97,323.183 | 88,985.796 | 74,491.835 | 87,365.217 | 96,242.745 | 88,507.752 | 76,232.517 | 91,225.582 | 95,098.104 | 90,920.556 | 72,946.255 | 84,161.711 | 85,598.57 | 74,682.962 | 65,077.56 | 81,571.633 | 80,894.421 | 78,591.096 |