
Woongjin Thinkbig Co., Ltd.
KRX:095720.KS
1726 (KRW) • At close June 5, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q1 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q3 | 2007 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 39,368.985 | 30,242.952 | 19,401.5 | 24,260.085 | 32,215.125 | 38,078.906 | 27,844.643 | 25,076.694 | 29,671.239 | 27,970.63 | 33,327.113 | 26,847.43 | 44,798.633 | 40,920.82 | 29,654.77 | 74,929.543 | 81,328.272 | 76,688.098 | 73,889.967 | 140,328.766 | 193,156.53 | 24,226.59 | 133,568.525 | 261,181.946 | 149,969.495 | 75,645.163 | 79,611.251 | 94,079.795 | 97,024.501 | 82,525.555 | 66,637.28 | 77,256.144 | 74,551.536 | 57,685.227 | 37,944.014 | 27,994.739 | 23,731.119 | 7,272.467 | 3,324.371 | 27,984.533 | 33,416.906 | 43,953.635 | 31,168.349 | 40,185.134 | 39,722.542 | 5,952.631 | 8,718.239 | 29,055.016 | 27,390.157 | 8,530.543 | 12,545.41 | 30,123.904 | 19,890.082 | 17,520.498 | 30,004.56 | 44,259.404 | 32,628.231 | 15,882.639 | 23,846.869 | 8,182.68 | 9,614.757 | 6,895.636 | 3,660.844 | 2,984.857 |
Kortetermijnbeleggingen
| 5,298.744 | 5,688.182 | 5,608.763 | 5,387.305 | 5,926.786 | 5,366.835 | 5,631.424 | 15,224.672 | 26,308.034 | 23,106.293 | 13,578.445 | 38,475.164 | 39,211.661 | 27,250.276 | 18,573.32 | 15,095.773 | 14,273.277 | 14,270.42 | 3,168.229 | 23,049.378 | 1,757.098 | 1,106.119 | 1,407.139 | 1,439.683 | 639.392 | -41,276.897 | 678.075 | 387.767 | 126.49 | 536.526 | 278.385 | 152.305 | 420.646 | -41,331.236 | 755.118 | 1,337.436 | 1,397.347 | 1,443.856 | 503.963 | 30,542.276 | 30,542.276 | 40.36 | 2,080.65 | 1,827.84 | 1,282.84 | 14,189.67 | 6,219.67 | 2,219.39 | 101.96 | 657.08 | 647.18 | 6,502.485 | 45.275 | 603.765 | 643.48 | 657.9 | 743.56 | 719.28 | 550.3 | 586.5 | 900.41 | 914.632 | 1,101.797 | 1,100.691 |
Liquide middelen en kortetermijnbeleggingen
| 44,667.729 | 35,931.134 | 25,010.264 | 29,647.391 | 38,141.911 | 43,445.741 | 33,476.067 | 40,301.366 | 55,979.273 | 51,076.923 | 46,905.558 | 65,322.594 | 84,010.294 | 68,171.096 | 48,228.09 | 90,025.316 | 95,601.549 | 90,958.518 | 77,058.196 | 163,378.145 | 194,913.628 | 25,332.71 | 134,975.664 | 262,621.629 | 150,608.887 | 75,645.163 | 80,289.326 | 94,467.562 | 97,150.991 | 83,062.081 | 66,915.665 | 77,408.449 | 74,972.182 | 57,685.227 | 38,699.132 | 29,332.175 | 25,128.466 | 8,716.323 | 3,828.334 | 58,526.809 | 63,959.182 | 43,993.995 | 33,248.999 | 42,012.974 | 41,005.382 | 20,142.301 | 14,937.909 | 31,274.406 | 27,492.117 | 9,187.623 | 13,192.59 | 36,626.389 | 19,935.357 | 18,124.263 | 30,648.04 | 44,917.304 | 33,371.791 | 16,601.919 | 24,397.169 | 8,769.18 | 10,515.167 | 7,810.268 | 4,762.641 | 4,085.548 |
Nettovorderingen
| 183,216.659 | 0 | 157,523.464 | 150,607.246 | 149,884.591 | 151,137.748 | 196,848.705 | 197,223.767 | 194,635.239 | 202,975.345 | 202,813.459 | 199,762.104 | 199,187.492 | 206,743.644 | 252,296.102 | 201,456.398 | 136,776.613 | 150,794.839 | 152,044.219 | 153,671.262 | 155,549.323 | 129,806.538 | 138,100.879 | 141,443.276 | 146,164.925 | 158,476.071 | 150,511.169 | 151,886.817 | 152,686.037 | 144,242.586 | 154,179.139 | 153,584.3 | 156,609.528 | 155,222.605 | 151,863.2 | 152,535.791 | 142,691.97 | 124,696.362 | 105,148.94 | 93,664.068 | 85,089.322 | 77,296.118 | 78,341.874 | 80,352.989 | 80,137.257 | 76,135.604 | 122,702.037 | 131,477.399 | 630 | 122,995.647 | 0 | 0 | 133,953.448 | 0 | 0 | 0 | 122,815.461 | 0 | 128,926.827 | 105,208.51 | 103,574.149 | 95,770.635 | 0 | 88,322.145 |
Voorraad
| 55,768.703 | 0 | 56,100.15 | 60,191.983 | 63,486.742 | 69,281.178 | 63,405.086 | 58,658.323 | 59,901.526 | 63,732.546 | 60,441.987 | 53,380.806 | 56,491.825 | 53,964.605 | 56,267.982 | 35,041.179 | 30,412.11 | 28,692.651 | 32,153.398 | 31,968.924 | 33,713.742 | 29,899.275 | 27,784.363 | 27,104.599 | 31,259.77 | 39,299.325 | 38,034.572 | 32,369.791 | 28,885.024 | 36,515.238 | 39,333.54 | 34,454.942 | 33,111.524 | 40,247.862 | 46,239.146 | 43,151.769 | 48,577.67 | 66,100.687 | 73,620.039 | 41,938.788 | 36,882.463 | 38,412.238 | 37,630.488 | 39,864.435 | 36,373.831 | 43,045.307 | 44,411.444 | 45,861.047 | 43,686.195 | 56,754.353 | 56,372.637 | 55,253.518 | 51,055.285 | 52,760.69 | 47,961.234 | 46,067.015 | 47,461.206 | 46,910.089 | 43,924.63 | 41,920.704 | 37,148.058 | 34,946.207 | 29,505.691 | 24,916.25 |
Overige vlottende activa
| 80,198.968 | 377,222.572 | 91,262.313 | 97,425.783 | 99,816.941 | 143,407.587 | 147,117.389 | 152,291.044 | 157,876.971 | 165,772.252 | 163,360.69 | 135,467.845 | 158,447.855 | 162,346.72 | 195,472.234 | 186,416.186 | 183,767.719 | 159,897.857 | 155,428.101 | 153,886.854 | 2,007,579.756 | 116,889.316 | 104,878.677 | 103,873.993 | 144,573.339 | 90,569.909 | 90,277.426 | 85,072.87 | 77,318.909 | 69,888.882 | 71,846.44 | 64,793.055 | 55,363.983 | 56,949.722 | 58,612.903 | 57,838.768 | 58,709.595 | 58,051.2 | 60,917.904 | 51,006.952 | 46,710.838 | 38,560.519 | 35,459.365 | 36,803.45 | 135,718.757 | 135,158.245 | 122,702.038 | 131,477.401 | 221,227.721 | 27,911.599 | 139,828.99 | 133,695.056 | 133,953.447 | 121,857.426 | 131,381.277 | 126,059.879 | 122,815.46 | 129,917.391 | 128,926.828 | 105,208.509 | 103,574.148 | 95,770.636 | 96,540.776 | 88,322.144 |
Totaal vlottende activa
| 363,873.562 | 377,222.572 | 374,961.762 | 383,020.229 | 394,803.38 | 407,272.254 | 406,553.111 | 414,635.834 | 434,029.833 | 447,685.448 | 439,476.3 | 422,155.831 | 461,202.951 | 458,853.411 | 484,416.09 | 451,931.762 | 446,557.991 | 396,997.351 | 383,140.823 | 470,857.932 | 2,248,282.164 | 299,901.319 | 403,920.491 | 533,027.957 | 470,466.452 | 362,290.71 | 356,841.088 | 361,237.355 | 353,181.177 | 330,951.259 | 321,370.028 | 320,240.992 | 310,162.273 | 297,404.939 | 295,414.381 | 282,858.503 | 275,107.701 | 257,564.572 | 243,515.217 | 245,136.617 | 232,641.806 | 198,262.87 | 182,760.726 | 197,443.848 | 213,097.97 | 198,345.853 | 182,051.391 | 208,612.854 | 293,036.034 | 216,849.222 | 209,394.217 | 225,574.963 | 204,944.089 | 192,742.379 | 209,990.551 | 217,044.198 | 203,648.457 | 193,429.399 | 197,248.627 | 155,898.393 | 151,237.373 | 138,527.111 | 130,809.108 | 117,323.942 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 169,699.799 | 172,552.985 | 177,727.926 | 180,132.323 | 184,320.249 | 186,608.709 | 191,120.546 | 189,333.084 | 186,475.342 | 176,605.29 | 161,790.778 | 161,464.997 | 146,750.705 | 145,418.977 | 132,241.436 | 69,784.07 | 69,048.822 | 70,927.109 | 73,624.243 | 75,810.505 | 73,063.412 | 73,302.95 | 72,680.847 | 74,983.042 | 62,507.477 | 68,944.793 | 70,033.183 | 71,734.505 | 73,269.358 | 74,360.112 | 75,380.268 | 77,146.15 | 78,398.713 | 79,471.214 | 79,769.467 | 80,445.907 | 79,881.221 | 81,607.25 | 81,723.098 | 76,630.671 | 74,706.789 | 75,449.856 | 76,380.017 | 76,915.29 | 75,652.896 | 77,036.512 | 78,231.583 | 79,885.457 | 83,310.79 | 89,650.842 | 120,561.621 | 116,249.424 | 111,404.791 | 114,962.31 | 109,553.272 | 111,646.873 | 105,216.245 | 108,001.163 | 104,387.043 | 102,082.921 | 101,348.863 | 102,852.477 | 100,611.585 | 102,421.309 |
Goodwill
| 1,698.343 | 5,420.937 | 5,420.937 | 5,420.937 | 5,420.937 | 5,420.937 | 5,420.937 | 5,420.937 | 5,420.937 | 5,420.937 | 5,420.937 | 5,420.937 | 5,420.937 | 5,420.937 | 5,420.937 | 5,420.937 | 5,420.937 | 5,852.492 | 5,852.492 | 5,852.492 | 5,852.492 | 5,852.492 | 5,852.492 | 5,852.492 | 5,852.492 | 5,852.492 | 5,852.492 | 5,852.492 | 5,852.492 | 8,031.031 | 8,031.031 | 8,031.031 | 8,031.031 | 9,268.407 | 9,268.407 | 9,268.407 | 9,268.407 | 9,268.407 | 10,410.966 | 11,270.419 | 11,270.42 | 15,356.681 | 15,356.681 | 17,901.722 | 6,225.053 | 10,956.299 | 22,632.969 | 22,632.969 | 22,646.969 | 28,592.799 | 28,118.81 | 28,118.81 | 14,931.344 | 12,144.896 | 11,065.606 | 10,174.329 | 10,956.792 | 11,141.915 | 11,426.49 | 9,938.594 | 1,837.042 | 1,688.979 | 3,219.025 | 3,512.558 |
Immateriële activa
| 40,739.894 | 58,743.783 | 58,761.107 | 58,996.359 | 59,676.077 | 98,799.456 | 92,640.542 | 90,456.493 | 91,468.141 | 95,381.554 | 90,432.823 | 79,985.951 | 78,511.703 | 73,671.629 | 70,488.402 | 61,565.77 | 59,327.234 | 54,857.072 | 53,320.413 | 54,547.107 | 53,428.633 | 51,437.923 | 48,817.267 | 48,185.145 | 48,532.145 | 48,601.521 | 46,429.894 | 45,844.845 | 46,253.59 | 51,175.165 | 51,384.911 | 53,034.424 | 54,530.347 | 58,116.51 | 59,721.157 | 62,800.42 | 66,121.9 | 70,111.618 | 71,655.718 | 73,689.057 | 74,584.894 | 78,422.088 | 80,875.663 | 81,722.601 | 82,384.901 | 89,269.765 | 93,659.584 | 95,384.098 | 96,779.247 | 104,491.982 | 64,044.305 | 61,846.402 | 50,122.924 | 36,852.562 | 39,911.043 | 36,850.005 | 44,575.871 | 44,128.518 | 46,941.516 | 58,200.119 | 57,931.377 | 56,104.919 | 59,110.485 | 59,581.154 |
Goodwill en immateriële activa
| 42,438.237 | 64,164.72 | 42,161.605 | 5,420.937 | 65,097.014 | 104,220.393 | 98,061.479 | 95,877.43 | 96,889.078 | 100,802.491 | 95,853.76 | 85,406.888 | 83,932.64 | 79,092.566 | 75,909.339 | 66,986.706 | 64,748.171 | 60,709.565 | 59,172.905 | 60,399.599 | 59,281.125 | 57,290.415 | 54,669.759 | 54,037.637 | 54,384.637 | 54,454.013 | 52,282.386 | 51,697.337 | 52,106.082 | 59,206.196 | 59,415.942 | 61,065.455 | 62,561.378 | 67,384.917 | 68,989.564 | 72,068.827 | 75,390.307 | 79,380.025 | 82,066.684 | 84,959.476 | 85,855.314 | 93,778.769 | 96,232.344 | 99,624.323 | 88,609.954 | 100,226.064 | 116,292.553 | 118,017.067 | 119,426.216 | 133,084.781 | 92,163.115 | 89,965.212 | 65,054.268 | 48,997.458 | 50,976.649 | 47,024.334 | 55,532.663 | 55,270.433 | 58,368.006 | 68,138.713 | 59,768.419 | 57,793.898 | 62,329.51 | 63,093.712 |
Langetermijnbeleggingen
| -932.122 | 842.354 | 7,383.226 | 39,810.058 | 40,894.708 | 42,693.896 | 4,064.209 | -6,922.079 | -17,567.775 | -12,391.929 | -2,446.796 | -23,199.897 | -26,635.134 | -14,363.624 | -8,093.707 | 5,251.444 | 19,293.982 | 19,085.173 | 30,381.75 | -1,092.212 | -680.495 | 1,925,820.443 | 1,910,645.543 | 1,763,313.118 | 8,300.229 | 49,925.007 | 7,891.643 | 8,121.856 | 2,949.429 | 3,758.914 | 4,047.06 | 4,186.521 | 3,842.221 | 45,326.684 | 3,151.099 | 2,454.644 | 2,473.9 | 2,595.66 | 3,757.427 | -26,268.057 | -26,083.684 | 4,424.863 | 7,478.551 | 8,051.404 | 9,400.377 | -2,110.768 | 5,909.053 | 8,733.311 | 1,845.834 | 63,564.753 | 63,584.205 | 57,749.406 | 117,200.445 | 48,113.153 | 46,636.302 | 31,517.758 | 29,934.693 | 29,588.598 | 34,724.473 | 31,105.924 | 28,112.198 | 29,307.137 | 29,376.232 | 30,080.6 |
Belastingvorderingen
| 29,381.444 | 26,263.099 | 82,269.301 | 27,884.127 | 27,829.059 | 21,953.643 | 21,808.934 | 23,688.033 | 22,676.799 | 22,903.594 | 24,202.735 | 25,491.548 | 26,939.187 | 26,189.388 | 27,558.062 | 32,265.417 | 33,838.282 | 56,474.716 | 59,411.95 | 60,786.589 | 58,391.772 | 3,572.939 | 5,539.091 | 5,819.603 | 13,336.927 | 10,751.802 | 11,566.789 | 11,738.435 | 11,397.781 | 11,265.648 | 11,005.72 | 10,907.392 | 12,080.785 | 13,925.049 | 14,123.408 | 15,988.3 | 17,450.67 | 20,368.348 | 21,243.448 | 21,749.791 | 22,857.925 | 22,738.591 | 23,250.729 | 24,260.477 | 24,949.07 | 21,003.778 | 21,788.334 | 21,523.824 | 23,859.173 | 11,126.124 | 8,558.93 | 8,249.845 | 6,662.678 | 5,472.87 | 5,805.391 | 5,965.97 | 5,991.183 | 6,339.194 | 5,264.771 | 7,200.131 | 6,739.696 | 5,155.297 | 5,083.38 | 5,999.244 |
Overige niet-vlottende activa
| 74,594.476 | 72,371.54 | 114,309.776 | 89,628.151 | 26,431.873 | 11,856.544 | 45,433.267 | 57,854.921 | 68,288.953 | 67,788.447 | 59,608.516 | 109,711.248 | 79,449.16 | 60,014.041 | 45,432.566 | 34,757.889 | 32,591.757 | 32,126.041 | 20,324.992 | 40,732.521 | 24,631.376 | 44,118.129 | 44,540.83 | 43,394.605 | 44,288.884 | 187.5 | 42,063.973 | 41,392.89 | 41,074.836 | 41,522.454 | 41,696.655 | 41,018.999 | 41,618.596 | 187.5 | 42,924.958 | 44,047.929 | 43,908.035 | 44,542.063 | 43,336.817 | 75,077.177 | 75,805.774 | 45,168.172 | 47,515.365 | 47,997.201 | 47,641.793 | 60,906.792 | 53,798.793 | 47,753.158 | 52,265.734 | 59,459.872 | 60,537.1 | 65,968.52 | 6,210.924 | 68,169.528 | 60,779.381 | 59,006.594 | 55,980.776 | 46,030.068 | 43,673.626 | 43,480.044 | 43,533.506 | 39,525.111 | 38,933.261 | 37,541.046 |
Totaal niet-vlottende activa
| 315,181.833 | 336,194.699 | 341,582.533 | 342,875.597 | 344,572.904 | 367,333.185 | 360,488.435 | 359,831.389 | 356,762.397 | 355,707.894 | 339,008.994 | 358,874.784 | 310,436.557 | 296,351.348 | 273,047.696 | 209,045.526 | 219,521.014 | 239,322.603 | 242,915.84 | 236,637 | 214,687.19 | 2,104,104.875 | 2,088,076.07 | 1,941,548.005 | 182,818.154 | 184,263.115 | 183,837.974 | 184,685.023 | 180,797.486 | 190,113.324 | 191,545.645 | 194,324.517 | 198,501.693 | 206,295.364 | 208,958.496 | 215,005.607 | 219,104.133 | 228,493.346 | 232,127.474 | 232,149.058 | 233,142.119 | 241,560.251 | 250,857.006 | 256,848.695 | 246,254.09 | 257,062.378 | 276,020.316 | 275,912.817 | 280,707.746 | 356,886.372 | 345,404.971 | 338,182.407 | 306,533.106 | 285,715.319 | 273,750.995 | 255,161.529 | 252,655.56 | 245,229.456 | 246,417.919 | 252,007.733 | 239,502.682 | 234,633.92 | 236,333.968 | 239,135.911 |
Totaal activa
| 679,055.395 | 713,417.271 | 716,544.294 | 725,895.826 | 739,376.284 | 774,605.439 | 767,041.546 | 774,467.223 | 790,792.23 | 803,393.342 | 778,485.293 | 781,030.615 | 771,639.508 | 755,204.759 | 757,463.786 | 660,977.288 | 666,079.005 | 636,319.954 | 626,056.663 | 707,494.932 | 2,462,969.354 | 2,404,006.194 | 2,491,996.561 | 2,474,575.962 | 653,284.606 | 546,553.825 | 540,679.062 | 545,922.38 | 533,978.663 | 521,064.583 | 512,915.674 | 514,565.508 | 508,663.966 | 503,700.303 | 504,372.878 | 497,864.11 | 494,211.834 | 486,057.918 | 475,642.691 | 477,285.675 | 465,783.924 | 439,823.121 | 433,617.732 | 454,292.543 | 459,352.06 | 455,408.231 | 458,071.708 | 484,525.671 | 573,743.78 | 573,735.594 | 554,799.188 | 563,757.37 | 511,477.195 | 478,457.698 | 483,741.546 | 472,205.727 | 456,304.017 | 438,658.855 | 443,666.546 | 407,906.126 | 390,740.055 | 373,161.031 | 367,143.075 | 356,459.853 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 54,033.465 | 59,902.96 | 56,573.278 | 57,474.88 | 57,953.364 | 58,092.174 | 59,067.762 | 57,274.687 | 54,680.714 | 63,860.65 | 63,928.618 | 60,235.471 | 59,627.931 | 55,840.825 | 61,259.198 | 8,898.706 | 4,561.433 | 5,859.522 | 7,985.903 | 1,590.662 | 7,578.684 | 8,985.326 | 7,495.029 | 6,762.608 | 5,907.641 | 10,782.76 | 12,202.111 | 13,288.379 | 6,341.157 | 7,978.497 | 10,683.96 | 6,576.988 | 5,873.873 | 11,527.311 | 10,597.658 | 9,034.315 | 12,329.864 | 10,268.336 | 13,835.953 | 11,016.082 | 10,138.294 | 10,169.2 | 10,457.163 | 5,027.482 | 10,062.703 | 2,993.934 | 10,506.719 | 10,899.453 | 11,318.275 | 10,941.815 | 12,803.879 | 11,611.885 | 12,011.48 | 11,582.062 | 13,163.337 | 12,655.866 | 11,705.576 | 9,937.504 | 9,916.048 | 9,113.943 | 9,513.554 | 9,436.289 | 5,313.727 | 6,112.779 |
Kortlopende schulden
| 141,468.862 | 143,881.151 | 121,075.536 | 140,464.083 | 135,800.594 | 140,879.737 | 102,623.056 | 107,599.507 | 107,946.267 | 105,088.536 | 106,892.753 | 104,779.323 | 111,473.265 | 113,785.125 | 118,940.869 | 94,800.449 | 94,614.795 | 95,358.965 | 96,176.451 | 96,812.694 | 1,628,079.032 | 88,192.609 | 103,470.87 | 103,801.147 | 185,000 | 90,000 | 81,169.597 | 90,000 | 90,000 | 84,841.58 | 70,000 | 85,000 | 85,000 | 85,000 | 105,000 | 108,629.273 | 110,000 | 113,757.697 | 105,778.596 | 99,849.701 | 100,000 | 103,962.733 | 49,995.666 | 70,257.338 | 69,991.792 | 69,927.898 | 70,510.686 | 60,625.013 | 104,096.514 | 118,674.936 | 77,251.802 | 65,726.836 | 41,196.356 | 39,708.097 | 37,330.979 | 15,000 | 62,728.361 | 78,583.884 | 77,002.383 | 48,399.367 | 23,712.801 | 11,239.952 | 40,025.616 | 33,187.124 |
Belastingschulden
| 1,925.144 | 705.676 | 109.986 | 74.502 | 144.857 | 277.747 | 604.709 | 1,277.392 | 2,170.708 | 1,671.787 | 883.325 | 1,989.092 | 2,221.35 | 794.466 | 620.789 | 0 | 332.521 | 702.581 | 499.714 | 4,530.598 | 6,410.598 | 9,935.691 | 9,482.32 | 13,865.912 | 7,014.884 | 5,561.548 | 3,830.403 | 9,969.449 | 8,694.205 | 5,158.42 | 2,067.123 | 771.75 | 1,210.24 | 1,194.402 | 941.568 | 1,370.727 | 1,856.867 | 917.386 | 123.404 | 150.299 | 46.018 | 64.738 | 252.254 | 242.319 | 221.313 | 1,512.882 | 1,740.644 | 1,115.245 | 1,253.654 | 3,183.391 | 3,326.293 | 5,541.017 | 4,432.036 | 4,100.232 | 9,738.072 | 29,175.49 | 9,603.358 | 10,718.521 | 10,622.299 | 10,148.274 | 8,946.296 | 5,232.074 | 5,727.43 | 2,990.944 |
Uitgestelde opbrengsten
| 0 | 0 | 102,035.562 | 103,381.168 | 106,562.552 | 111,059.407 | 187,533.463 | 118,451.976 | 119,903.321 | 121,149.641 | 118,245.889 | 111,481.588 | 191,858.911 | 178,035.876 | 179,508.767 | 174,919.762 | 179,558.679 | 136,107.644 | 124,334.367 | 167,023.994 | 320,634.277 | 131,372.019 | 128,385.893 | 130,291.63 | 125,473.216 | 113,514.047 | 3,830.403 | 126,501.668 | 121,480.909 | 5,158.42 | 102,922.488 | 94,514.505 | 95,990.089 | 86,552.186 | 93,144.634 | 1,370.727 | 95,845.229 | 89,536.571 | 123.404 | 150.299 | 92,698.663 | 64.738 | 88,618.059 | 98,400.371 | 102,326.271 | 97,594.926 | 93,943.602 | 1,115.245 | 91,995.036 | 8,074.974 | 66,463.313 | 74,402.11 | 4,432.036 | 109,404.014 | 122,792.87 | 29,175.49 | 9,603.358 | 120,470.111 | 10,622.299 | 114,182.484 | 114,587.353 | 5,232.074 | 96,236.222 | 100,614.095 |
Overige kortlopende verplichtingen
| 146,021.993 | 145,973.848 | 58,761.578 | 170,382.233 | 178,779.268 | 171,475.205 | 11,942.488 | 95,012.93 | 95,135.983 | 91,596.293 | 83,746.315 | 110,907.279 | 4,947.981 | 6,715.094 | 6,963.068 | 7,389.702 | 186,552.12 | 6,599.226 | 130,975.22 | 169,511.046 | 321,125.069 | 51,999.691 | 48,878.344 | 122,427.059 | 123,835.266 | 107,952.498 | 108,496.213 | 116,532.22 | 112,786.704 | 96,865.247 | 100,855.364 | 93,742.756 | 94,779.85 | 85,357.783 | 92,203.064 | 92,373.687 | 93,988.363 | 88,619.187 | 88,155.297 | 100,404.416 | 92,652.645 | 86,382.712 | 88,365.806 | 98,158.053 | -221.313 | 96,082.042 | 92,202.959 | 99,462.209 | 143,300.502 | 125,960.769 | 113,988.229 | 129,832.301 | 139,679.502 | 105,303.781 | 113,054.797 | 127,668.597 | 106,314.382 | 109,751.589 | 126,956.382 | 104,034.209 | 105,641.058 | 115,057.975 | 90,508.791 | 97,623.149 |
Totaal kortlopende verplichtingen
| 343,449.464 | 350,463.635 | 358,859.815 | 368,395.698 | 372,678.084 | 370,724.863 | 361,771.478 | 379,616.492 | 379,836.993 | 383,366.907 | 373,696.9 | 389,392.752 | 370,129.439 | 355,171.386 | 367,292.691 | 286,008.618 | 286,060.869 | 244,627.938 | 235,637.288 | 272,445 | 1,963,193.382 | 235,327.299 | 245,784.118 | 246,856.726 | 321,757.791 | 214,296.806 | 213,359.13 | 229,790.048 | 217,822.065 | 205,160.584 | 183,606.447 | 186,091.494 | 186,863.963 | 183,079.496 | 208,742.29 | 214,149.456 | 218,175.094 | 213,562.606 | 208,140.058 | 211,721.096 | 202,836.957 | 200,708.859 | 149,070.889 | 173,685.192 | 182,380.766 | 170,516.756 | 174,961.008 | 172,101.92 | 259,968.945 | 258,760.911 | 207,370.203 | 212,712.039 | 197,319.374 | 160,694.172 | 173,287.185 | 184,499.953 | 190,351.677 | 208,991.498 | 224,497.112 | 171,695.793 | 147,813.709 | 140,966.29 | 141,575.564 | 139,913.996 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 24,679.835 | 27,523.746 | 30,180.268 | 31,708.792 | 34,871.921 | 37,435.067 | 40,780.653 | 35,086.604 | 34,620.734 | 31,004.375 | 20,541.43 | 16,774.027 | 15,034.552 | 15,324.178 | 4,140.919 | 2,630.886 | 2,466.06 | 2,742.117 | 3,740.417 | 4,620.455 | 4,754.782 | 1,482,078.667 | 1,569,499.498 | 1,561,091.721 | 0 | 0 | 5,000 | 0 | 0 | 0 | 20,000 | 25,000 | 25,000 | 25,000 | 5,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 80,000 | 80,000 | 45,000 | 65,000 | 85,267.6 | 55,000 | 55,000 | 55,000 | 40,000 | 20,000 | 0 | 0 | 20,000 | 41,124.616 | 40,002.985 | 39,881.44 | 39,881.44 |
Uitgestelde opbrengsten niet-vlottend
| 1,160.623 | 1,386.933 | -2,889.19 | 15,083.932 | 1,624.933 | 1,115.417 | 1,146.217 | 1,142.097 | 1,367.898 | 957.398 | 927.398 | 912.398 | 677.398 | 643.148 | 553.148 | 446.3 | 421.3 | 421.3 | 411.3 | 386.3 | 326.3 | 201.3 | 191.3 | 191.3 | 191.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,688.422 | 2,889.19 | 2,889.19 | 2,889.19 | 2,889.19 | 3,849.183 | 3,849.183 | 3,849.183 | 3,849.183 | 6,194.006 | 6,194.006 | 6,194.006 | 6,409.607 | 8,514.59 | 8,514.59 | 2,409.79 | 0 | 6,037.277 | 6,087.752 | 6,353.811 | 13,491.676 | 18,385.786 | 20,736.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,478.382 | 7,422.618 | 7,410.082 | 7,479.205 | 10,763.647 | 5,794.292 | 10,906.26 | 5,826.254 | 11,405.376 | 13,345.667 | 12,200.158 | 12,289.608 | 5,844.907 | 6,456.077 | 14,860.809 | 446.3 | 2,833.281 | 0 | 6,087.752 | 386.3 | 13,817.976 | 0.001 | 20,927.888 | 22,084.941 | 12,339.43 | 13,720.835 | 12,792.016 | 13,080.084 | 13,180.84 | 17,439.324 | 16,163.842 | 16,107.828 | 15,703.495 | 17,562.652 | 17,744.279 | 17,401.895 | 16,778.203 | 23,660.467 | 22,141.439 | 21,462.463 | 19,269.908 | 25,779.945 | 24,560.142 | 26,281.573 | 25,332.797 | 22,820.671 | 21,818.759 | 23,739.278 | 19,968.642 | 20,077.406 | 22,171.941 | 20,879.494 | 21,202.419 | 19,266.809 | 18,296.49 | 22,005.576 | 23,949.309 | 22,490.041 | 21,432.944 | 24,825.68 | 23,925.185 | 22,415.27 | 25,263.88 | 24,852.502 |
Totaal niet-vlottende verplichtingen
| 33,007.263 | 39,222.487 | 40,479.54 | 42,077.186 | 45,635.568 | 48,193.959 | 51,686.913 | 45,904.138 | 46,026.109 | 44,350.042 | 32,741.588 | 29,063.635 | 27,966.464 | 30,294.846 | 19,001.728 | 5,486.976 | 5,299.342 | 9,200.694 | 10,239.469 | 11,360.566 | 18,572.758 | 1,500,665.754 | 1,590,427.386 | 1,583,176.662 | 12,530.73 | 13,720.835 | 17,792.016 | 13,080.084 | 13,180.84 | 17,439.324 | 36,163.842 | 41,107.828 | 40,703.495 | 42,562.652 | 22,744.278 | 17,401.895 | 16,778.203 | 23,660.468 | 22,141.439 | 21,462.463 | 19,269.908 | 25,779.945 | 74,560.142 | 76,281.574 | 75,332.797 | 72,820.671 | 71,818.759 | 103,739.278 | 99,968.642 | 65,077.406 | 87,171.941 | 106,147.094 | 76,202.419 | 74,266.809 | 73,296.49 | 62,005.576 | 43,949.309 | 22,490.041 | 21,432.944 | 44,825.68 | 65,049.801 | 62,418.255 | 65,145.32 | 64,733.942 |
Totaal passiva
| 376,456.727 | 389,686.122 | 399,339.355 | 410,472.884 | 418,313.652 | 418,918.822 | 413,458.391 | 425,520.631 | 425,863.102 | 427,716.949 | 406,438.488 | 418,456.387 | 398,095.903 | 385,466.232 | 386,294.419 | 291,495.595 | 291,360.21 | 253,828.632 | 245,876.757 | 283,805.566 | 1,981,766.14 | 1,735,993.052 | 1,836,211.504 | 1,830,033.388 | 334,288.521 | 228,017.641 | 231,151.146 | 242,870.133 | 231,002.905 | 222,599.908 | 219,770.289 | 227,199.322 | 227,567.458 | 225,642.148 | 231,486.569 | 231,551.351 | 234,953.297 | 237,223.073 | 230,281.497 | 233,183.559 | 222,106.865 | 226,488.805 | 223,631.031 | 249,966.765 | 257,713.563 | 243,337.427 | 246,779.767 | 275,841.198 | 359,937.587 | 323,838.317 | 294,542.144 | 318,859.133 | 273,521.793 | 234,960.981 | 246,583.675 | 246,505.53 | 234,300.986 | 231,481.538 | 245,930.057 | 216,521.473 | 212,863.51 | 203,384.545 | 206,720.884 | 204,647.939 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 70,125.895 | 24,543.86 | 25,364.614 | 25,511.343 | 71,492.001 | 25,722.717 | 26,682.822 | 26,691.157 | 27,157.627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 58,700.796 | 0 | 58,700.796 | 58,700.796 | 58,700.796 | 58,700.796 | 58,700.796 | 58,700.796 | 58,700.796 | 58,700.796 | 58,700.796 | 58,700.796 | 58,700.796 | 58,700.796 | 58,700.796 | 58,700.796 | 58,700.796 | 58,700.796 | 58,700.796 | 67,086.624 | 67,086.624 | 67,086.624 | 67,086.624 | 67,086.624 | 17,310.583 | 17,310.583 | 17,310.583 | 17,310.583 | 17,310.583 | 17,310.583 | 17,310.583 | 17,310.583 | 17,310.583 | 17,310.583 | 17,310.583 | 17,310.583 | 17,310.583 | 17,310.583 | 17,310.583 | 17,310.583 | 17,310.583 | 14,466.48 | 14,466.48 | 14,466.48 | 14,466.48 | 14,466.48 | 14,466.48 | 14,466.48 | 14,466.48 | 12,913.175 | 12,913.175 | 12,653.175 | 12,653.175 | 12,653.175 | 12,649.483 | 12,644.56 | 12,644.56 | 12,644.56 | 12,627.483 | 12,370.115 | 12,360.115 | 12,329.346 | 12,242.576 | 12,242.576 |
Ingehouden winsten
| 166,960.132 | 0 | 167,655.81 | 165,817.774 | 171,082.274 | 204,243.44 | 218,090.956 | 213,246.247 | 228,633.419 | 239,156.9 | 235,610.395 | 226,164.932 | 237,234.133 | 234,487.535 | 230,737.53 | 200,164.26 | 205,206.842 | 202,659.194 | 198,011.533 | 193,467.402 | 94,826.222 | 154,491.744 | 143,760.071 | 132,811.431 | 116,573.109 | 125,029.426 | 116,127.59 | 109,779.692 | 109,880.336 | 104,450.749 | 95,095.015 | 89,421.535 | 83,382.651 | 80,760.458 | 75,848.347 | 69,287.614 | 62,683.062 | 52,479.873 | 49,292.311 | 48,177.275 | 48,027 | 50,806.47 | 47,732.322 | 41,985.073 | 39,409.28 | 49,571.947 | 48,735.847 | 46,962.224 | 37,530.507 | 84,144.335 | 94,658.937 | 87,371.977 | 80,553.667 | 91,417.925 | 85,954.104 | 71,860.366 | 68,390.941 | 53,973.016 | 39,389.253 | 37,917.172 | 28,022.567 | 20,632.246 | 12,176.036 | 3,366.581 |
Overige gereserveerde algehele resultaten
| 0 | 0 | -26,337.7 | -24,468.131 | -24,484.905 | -24,464.709 | -70,125.895 | -24,543.86 | -25,364.614 | -25,511.343 | -71,492.001 | -25,722.717 | -26,682.822 | -26,691.157 | -27,157.627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 68,583.579 | 313,703.15 | 106,968.598 | 105,062.966 | 105,062.966 | 123,849.315 | 37,419.578 | 83,001.613 | 96,601.92 | 82,034.131 | -35,438.529 | 94,710.667 | 93,221.186 | 54,174.753 | 97,234.265 | 147,975.246 | 158,546.434 | 132,148.763 | 147,653.24 | 145,378.895 | 314,797.425 | 421,797.148 | 457,037.358 | 448,846.568 | 171,598.337 | 173,342.27 | 173,292.518 | 173,213.966 | 171,598.337 | 171,598.338 | 178,135.384 | 175,817.297 | 175,817.297 | 175,817.297 | 175,817.297 | 177,109.237 | 176,944.55 | 175,817.297 | 175,817.297 | 176,426.387 | 175,817.297 | 145,981.182 | 144,079.217 | 145,715.823 | 145,712.97 | 144,365.139 | 146,068.911 | 145,209.01 | 145,185.709 | 152,839.767 | 152,684.932 | 144,873.085 | 144,748.561 | 139,425.618 | 138,554.283 | 141,195.271 | 140,967.53 | 140,559.74 | 145,719.754 | 141,097.366 | 137,493.863 | 136,814.894 | 136,003.579 | 136,202.756 |
Totaal eigen vermogen van aandeelhouders
| 294,244.506 | 313,703.15 | 306,987.505 | 305,113.405 | 310,361.131 | 346,024.999 | 343,528.974 | 338,644.813 | 354,000.012 | 364,531.708 | 361,019.526 | 351,674.447 | 362,758.96 | 360,004.06 | 361,662.788 | 366,077.662 | 371,118.567 | 378,287.347 | 375,904.508 | 420,485.161 | 478,113.539 | 664,900.338 | 652,834.144 | 641,599.742 | 316,175.873 | 315,682.279 | 306,730.691 | 300,304.241 | 300,307.49 | 295,777.832 | 290,540.982 | 284,725.201 | 278,458.08 | 275,612.677 | 270,480.808 | 263,707.434 | 256,938.194 | 246,562.189 | 243,202.145 | 241,914.245 | 241,606.838 | 211,254.132 | 208,021.272 | 202,167.376 | 199,588.729 | 209,961.66 | 209,271.238 | 206,637.714 | 197,182.696 | 249,897.277 | 260,257.044 | 244,898.237 | 237,955.403 | 243,496.718 | 237,157.87 | 225,700.197 | 222,003.031 | 207,177.316 | 197,736.49 | 191,384.653 | 177,876.545 | 169,776.486 | 160,422.191 | 151,811.913 |
Totaal eigen vermogen
| 302,564.325 | 323,731.149 | 317,204.939 | 315,422.942 | 321,062.631 | 355,686.616 | 353,583.155 | 348,946.592 | 364,929.128 | 375,676.393 | 372,046.805 | 362,574.227 | 373,543.605 | 369,738.527 | 371,169.367 | 369,481.693 | 374,718.795 | 382,491.322 | 380,179.906 | 423,689.366 | 481,203.214 | 668,013.142 | 655,785.057 | 644,542.574 | 318,996.085 | 318,536.184 | 309,527.917 | 303,052.247 | 302,975.758 | 298,464.676 | 293,145.385 | 287,366.186 | 281,096.507 | 278,058.155 | 272,886.309 | 266,312.758 | 259,258.536 | 248,834.845 | 245,361.194 | 244,102.116 | 243,677.059 | 213,334.316 | 209,986.701 | 204,325.778 | 201,638.497 | 212,070.803 | 211,291.941 | 208,684.472 | 213,806.192 | 249,897.277 | 260,257.044 | 244,898.237 | 237,955.403 | 243,496.718 | 237,157.87 | 225,700.197 | 222,003.031 | 207,177.316 | 197,736.49 | 191,384.653 | 177,876.545 | 169,776.486 | 160,422.191 | 151,811.913 |
Totaal passiva en aandeelhoudersvermogen
| 670,701.233 | 713,417.271 | 716,544.294 | 725,895.826 | 739,376.284 | 764,943.821 | 767,041.546 | 774,467.223 | 790,792.23 | 803,393.342 | 778,485.293 | 781,030.615 | 771,639.508 | 755,204.759 | 757,463.786 | 660,977.288 | 666,079.005 | 636,319.954 | 626,056.663 | 707,494.932 | 2,462,969.354 | 2,404,006.194 | 2,491,996.561 | 2,474,575.962 | 653,284.606 | 546,553.825 | 540,679.063 | 545,922.38 | 533,978.663 | 521,064.584 | 512,915.674 | 514,565.508 | 508,663.966 | 503,700.303 | 504,372.878 | 497,864.109 | 494,211.834 | 486,057.918 | 475,642.691 | 477,285.675 | 465,783.924 | 439,823.121 | 433,617.732 | 454,292.543 | 459,352.06 | 455,408.23 | 458,071.708 | 484,525.67 | 573,743.78 | 573,735.594 | 554,799.188 | 563,757.37 | 511,477.196 | 478,457.699 | 483,741.545 | 472,205.727 | 456,304.017 | 438,658.855 | 443,666.546 | 407,906.126 | 390,740.055 | 373,161.031 | 367,143.075 | 356,459.853 |