Poongsan Corporation
KRX:103140.KS
66100 (KRW) • At close October 18, 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 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 358,700.837 | 328,988.937 | 407,883.025 | 156,764.947 | 169,859.978 | 177,554.581 | 154,823.315 | 231,802.576 | 273,529.189 | 153,389.282 | 126,248.333 | 136,052.743 | 118,212.404 | 97,036.236 | 79,367.268 | 85,970.486 | 92,998.827 | 112,144.035 | 70,496.5 | 79,415.884 | 60,050.204 | 58,754.3 | 55,655.71 | 59,813.459 | 67,651.013 | 60,010.163 | 56,846.795 | 69,952.092 | 86,066.089 | 68,257.123 | 73,266.052 | 71,685.515 | 84,788.771 | 57,788.522 | 53,571.806 | 68,198.61 | 49,918.488 | 54,218.779 | 39,944.909 | 74,377.625 | 86,531.07 | 40,913.504 | 39,276.524 | 38,042.354 | 64,212.922 | 38,098.348 | 23,264.576 | 54,061.499 | 58,939.963 | 29,462.769 | 35,120.699 | 109,981.163 | 35,531.889 | 47,064.02 | 16,320.348 | 62,943.579 | 48,708.698 | 149,053.534 | 168,939.982 | 166,837.388 | 34,887.759 |
Kortetermijnbeleggingen
| 19,959.961 | 25,149.538 | 21,602.307 | 12,806.532 | 15,342.933 | 16,057.47 | 20,754.761 | 10,300 | 10,300 | 10,300 | 5,300 | 5,900 | 7,483.071 | 7,080 | 6,580 | 6,500 | 6,500 | 6,500 | 6,230 | 8,304.92 | 7,861.785 | 7,161.681 | 6,600 | 7,000 | 7,941.551 | 12,324.317 | 5,674.664 | 4,284.648 | 7,085.867 | 2,164.452 | 4,467.864 | 4,852.47 | 1,720 | 2,612.709 | 4,828.122 | 2,543.212 | 2,600.375 | 3,754.903 | 3,891.078 | 2,323.227 | 3,694.376 | 4,870 | 4,820 | 4,820 | 3,850 | 2,800 | 2,530 | 2,680 | 2,180 | 3,030 | 5,630 | 6,130 | 4,630 | 3,130 | -11,995.042 | -12,019.318 | 94.75 | 139.225 | 142.33 | 60.16 | 12.865 |
Liquide middelen en kortetermijnbeleggingen
| 378,660.798 | 354,138.475 | 429,485.332 | 169,571.479 | 185,202.91 | 193,612.051 | 175,578.076 | 242,102.576 | 283,829.189 | 163,689.282 | 131,548.333 | 141,952.743 | 125,695.474 | 104,116.236 | 85,947.268 | 92,470.486 | 99,498.827 | 118,644.035 | 76,726.5 | 87,720.804 | 67,911.99 | 65,915.981 | 62,255.71 | 66,813.459 | 75,592.564 | 72,334.48 | 62,521.459 | 74,236.74 | 93,151.956 | 70,421.575 | 77,733.916 | 76,537.985 | 86,508.771 | 60,401.231 | 58,399.927 | 70,741.822 | 52,518.863 | 57,973.682 | 43,835.987 | 76,700.852 | 90,225.446 | 45,783.504 | 44,096.524 | 42,862.354 | 68,062.922 | 40,898.348 | 25,794.576 | 56,741.499 | 61,119.963 | 32,492.769 | 40,750.699 | 116,111.163 | 40,161.889 | 50,194.02 | 16,320.348 | 62,943.579 | 48,803.448 | 149,192.759 | 169,082.312 | 166,897.548 | 34,900.624 |
Nettovorderingen
| 720,211.547 | 625,651.806 | 560,024.021 | 559,114.713 | 528,663.214 | 548,544.522 | 633,150.781 | 642,391.635 | 634,979.713 | 598,534.823 | 544,196.277 | 513,646.397 | 504,232.545 | 468,337.779 | 425,454.675 | 398,967.459 | 329,724.509 | 383,005.717 | 378,441.265 | 397,318.175 | 392,502.476 | 452,671.104 | 427,741.337 | 469,548.509 | 503,932.775 | 541,044.448 | 520,690.097 | 495,608.143 | 472,798.78 | 537,322.697 | 562,011.339 | 0 | 0 | 532,600.153 | 0 | 0 | 0 | 0 | 0 | 539,750.045 | 546,671.305 | 0 | 0 | 0 | 0 | 536,279.969 | 463,050.841 | 493,343.824 | 515,316.379 | 0 | 487,306.443 | 0 | 0 | 0 | 0 | 0 | 379,028.475 | 0 | 0 | 0 | 0 |
Voorraad
| 1,401,567.248 | 1,311,960.403 | 1,227,253.339 | 1,310,600.929 | 1,257,492.023 | 1,264,067.059 | 1,204,278.374 | 1,317,269.46 | 1,320,628.324 | 1,225,470.371 | 1,183,455.319 | 1,124,800.373 | 1,025,893.245 | 930,727.674 | 790,349.169 | 832,974.405 | 773,340.387 | 804,604.955 | 789,638.785 | 895,965.564 | 893,189.798 | 898,896.786 | 871,248.626 | 917,789.7 | 921,641.642 | 911,219.357 | 838,532.49 | 925,615.442 | 895,816.727 | 876,987.711 | 740,956.111 | 763,513.879 | 792,106.813 | 772,313.191 | 740,308.502 | 864,070.205 | 912,530.127 | 900,328.522 | 955,027.93 | 1,014,265.702 | 978,005.61 | 952,049.99 | 864,667.968 | 948,768.951 | 906,916.113 | 917,190.302 | 866,754.238 | 916,873.109 | 970,761.033 | 1,023,033.44 | 896,766.887 | 1,086,878.522 | 1,011,225.221 | 1,040,530.148 | 651,860.532 | 636,267.957 | 597,008.804 | 507,641.787 | 436,366.539 | 403,785.683 | 565,019.388 |
Overige vlottende activa
| 29,825.911 | 39,735.74 | 22,674.775 | 25,893.719 | 238.772 | 238.772 | 238.772 | 238.772 | 238.772 | 255.149 | 255.149 | 255.149 | 255.149 | 255.149 | 255.149 | 255.149 | 255.149 | 255.149 | 368.392 | 368.392 | 368.392 | 368.392 | 368.392 | 368.392 | 358.663 | 792.262 | 693.913 | 326.925 | 143.263 | 370.841 | 0 | 478,897.035 | 517,878.98 | 0.001 | 479,777.578 | 476,704.569 | 517,478.961 | 509,346.488 | 542,376.535 | -0.001 | 0.002 | 530,849.306 | 477,887.741 | 511,265.205 | 562,357.45 | 0.001 | -0 | -0.001 | -0.001 | 514,072.635 | 0 | 526,149.66 | 519,883.948 | 476,135.705 | 329,024.73 | 340,178.872 | 0.001 | 308,192.283 | 327,488.604 | 294,047.451 | 378,042.444 |
Totaal vlottende activa
| 2,530,265.504 | 2,331,486.424 | 2,239,437.467 | 2,065,180.839 | 1,971,596.919 | 2,006,462.404 | 2,013,246.003 | 2,202,002.442 | 2,239,675.998 | 1,987,949.625 | 1,859,455.078 | 1,780,654.662 | 1,656,076.413 | 1,503,436.838 | 1,302,006.261 | 1,324,667.499 | 1,202,818.872 | 1,306,509.855 | 1,245,174.942 | 1,381,372.935 | 1,353,972.656 | 1,417,852.263 | 1,361,614.066 | 1,454,520.06 | 1,501,525.644 | 1,525,390.547 | 1,422,437.959 | 1,495,787.25 | 1,461,910.726 | 1,485,102.824 | 1,380,701.366 | 1,318,948.899 | 1,396,494.564 | 1,365,314.576 | 1,278,486.008 | 1,411,516.596 | 1,482,527.951 | 1,467,648.692 | 1,541,240.451 | 1,630,716.598 | 1,614,902.363 | 1,528,682.8 | 1,386,652.233 | 1,502,896.51 | 1,537,336.485 | 1,494,368.62 | 1,355,599.655 | 1,466,958.431 | 1,547,197.374 | 1,569,598.844 | 1,424,824.029 | 1,729,139.345 | 1,571,271.058 | 1,566,859.873 | 997,205.61 | 1,039,390.408 | 1,024,840.728 | 965,026.829 | 932,937.455 | 864,730.682 | 977,962.456 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,207,673.866 | 1,193,203.829 | 1,183,360.522 | 1,149,693.858 | 1,145,157.482 | 1,136,834.162 | 1,137,930.108 | 1,119,603.067 | 1,103,479.78 | 1,097,272.585 | 1,099,321.733 | 1,071,703.775 | 1,054,462.699 | 1,063,772.023 | 1,075,173.579 | 1,080,249.503 | 1,112,378.312 | 1,126,272.471 | 1,136,177.87 | 1,126,427.994 | 1,121,744.934 | 1,130,319.449 | 1,144,809.297 | 1,136,270.207 | 1,139,674.87 | 1,140,415.44 | 1,155,923.562 | 1,158,559.842 | 1,154,659.867 | 1,160,292.23 | 1,185,564.234 | 1,169,223.316 | 1,166,573.709 | 1,167,063.087 | 1,175,176.058 | 1,162,115.523 | 1,152,213.491 | 1,155,135.914 | 1,159,661.044 | 1,133,013.001 | 1,121,950.118 | 1,131,486.856 | 1,135,041.769 | 1,124,431.621 | 1,127,425.13 | 1,119,925.508 | 1,107,915.639 | 1,106,275.197 | 1,097,825.414 | 1,067,372.803 | 1,038,704.865 | 1,128,420.851 | 1,072,201.263 | 1,062,452.757 | 756,063.404 | 740,754.551 | 726,282.78 | 621,138.01 | 610,322.907 | 606,754.816 | 605,445.891 |
Goodwill
| 1,222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.216 | 24.863 | 43.51 | 80.804 |
Immateriële activa
| 11,241.287 | 12,392.061 | 12,430.29 | 11,826.988 | 11,280.598 | 11,455.747 | 11,458.647 | 13,731.954 | 14,109.722 | 14,584.438 | 14,831.501 | 15,286.409 | 15,701.957 | 16,255.317 | 16,786.407 | 18,206.09 | 18,705.001 | 18,921.036 | 19,453.677 | 19,986.998 | 20,591.2 | 21,372.591 | 21,965.299 | 22,695.312 | 23,128.711 | 24,123.649 | 24,755.297 | 17,686.542 | 17,810.522 | 19,164.373 | 19,390.013 | 18,015.688 | 18,775.183 | 19,657.844 | 19,992.861 | 21,905.619 | 23,306.945 | 24,022.564 | 24,056.677 | 24,431.913 | 24,680.571 | 25,211.388 | 25,636.747 | 26,951.052 | 26,990.335 | 27,020.393 | 26,527.645 | 26,443.415 | 26,772.667 | 26,736.363 | 26,772.769 | 26,959.746 | 27,301.358 | 27,041.839 | 11,531.801 | 11,425.472 | 11,415.811 | 10,374.677 | 9,866.016 | 9,634.883 | 10,197.63 |
Goodwill en immateriële activa
| 12,463.287 | 12,392.061 | 12,430.29 | 11,826.988 | 11,280.598 | 11,455.747 | 11,458.647 | 13,731.954 | 14,109.722 | 14,584.438 | 14,831.501 | 15,286.409 | 15,701.957 | 16,255.317 | 16,786.407 | 18,206.09 | 18,705.001 | 18,921.036 | 19,453.677 | 19,986.998 | 20,591.2 | 21,372.591 | 21,965.299 | 22,695.312 | 23,128.711 | 24,123.649 | 24,755.297 | 17,686.542 | 17,810.522 | 19,164.373 | 19,390.013 | 18,015.688 | 18,775.183 | 19,657.844 | 19,992.861 | 21,905.619 | 23,306.945 | 24,022.564 | 24,056.677 | 24,431.913 | 24,680.571 | 25,211.388 | 25,636.747 | 26,951.052 | 26,990.335 | 27,020.393 | 26,527.645 | 26,443.415 | 26,772.667 | 26,736.363 | 26,772.769 | 26,959.746 | 27,301.358 | 27,041.839 | 11,531.801 | 11,425.472 | 11,415.811 | 10,380.893 | 9,890.879 | 9,678.393 | 10,278.434 |
Langetermijnbeleggingen
| 153,250.512 | 145,497.034 | 139,359.83 | 143,875.307 | 27,239.846 | 24,520.202 | 15,560.847 | 20,235.037 | 19,156.097 | 20,608.595 | 26,725.636 | 23,029.729 | 20,782.216 | 21,338.311 | 22,743.142 | 19,875.527 | 17,151.382 | 16,593.618 | 15,270.612 | 9,074.212 | 9,456.754 | 9,848.022 | 8,225.664 | 5,881.664 | 4,802.01 | 51.095 | 4,563.754 | 5,838.046 | 2,874.538 | 7,496.042 | 5,255.159 | 4,996.305 | 6,800.725 | 5,835.041 | 3,642.866 | 6,549.881 | 6,599.643 | 5,228.39 | 5,358.115 | 7,652.845 | 6,060.616 | 5,416.363 | 4,873.595 | 5,555.357 | 7,649.417 | 9,401.778 | 9,271.222 | 9,867.498 | 10,463.366 | 9,763.089 | 6,491.24 | 5,912.479 | 7,352.815 | 8,681.351 | 121,797.122 | 118,383.873 | 76,201.483 | 65,105.272 | 59,145.723 | 52,137.718 | 161,926.959 |
Belastingvorderingen
| 32,201.709 | 32,160.093 | 32,148.043 | 31,949.463 | 29,977.48 | 28,441.977 | 30,333.741 | 27,859.574 | 18,266.963 | 15,508.933 | 16,937.497 | 1,169 | 894.917 | 1,631.84 | 1,128.727 | 1,195.821 | 4,577.852 | 5,162.169 | 4,657.514 | 4,840.054 | 4,970.745 | 4,147.813 | 3,931.048 | 3,576.559 | 2,690.781 | 2,579.803 | 2,145.487 | 2,223.827 | 2,290.702 | 1,990.036 | 2,383.333 | 1,369.591 | 1,814.984 | 1,542.036 | 2,066.749 | 1,795.553 | 1,474.835 | 1,629.968 | 1,373.775 | 616.851 | 576.818 | 577.589 | 487.683 | 536.856 | 494.203 | 459.672 | 366.187 | 256.92 | 281.497 | 245.663 | 253.601 | 479.467 | 470.07 | 455.634 | 13,597.269 | 15,166.094 | 13,259.176 | 15,983.893 | 20,189.531 | 29,623.008 | 27,195.723 |
Overige niet-vlottende activa
| 48,706.405 | 52,954.321 | 53,892.528 | 49,246.563 | 171,663.187 | 175,992.675 | 186,767.845 | 138,380.685 | 143,432.853 | 150,737.765 | 130,989.015 | 133,795.527 | 136,038.243 | 135,951.318 | 134,186.901 | 124,335.191 | 126,087.282 | 138,435.641 | 141,773.251 | 151,024.719 | 157,418.534 | 127,851.074 | 127,572.187 | 127,399.751 | 127,886.137 | 126,043.566 | 119,669.534 | 119,541.723 | 123,122.291 | 118,603.18 | 121,654.926 | 123,410.763 | 120,863.519 | 124,568.991 | 128,205.376 | 122,842.465 | 123,843.316 | 126,730.009 | 127,415.46 | 126,197.939 | 127,669.425 | 129,960.815 | 131,397.595 | 132,692.875 | 133,075.084 | 133,134.406 | 133,520.691 | 127,867.408 | 128,308.571 | 128,595.425 | 129,479.972 | 14,884.666 | 12,348.429 | 13,005.8 | 484.985 | 0.001 | 11,028.34 | 11,673.843 | 11,230.433 | 11,783.576 | 10,299.591 |
Totaal niet-vlottende activa
| 1,454,295.778 | 1,436,207.338 | 1,421,191.212 | 1,386,592.179 | 1,385,318.593 | 1,377,244.762 | 1,382,051.189 | 1,319,810.317 | 1,298,445.414 | 1,298,712.314 | 1,288,805.381 | 1,244,984.441 | 1,227,880.031 | 1,238,948.809 | 1,250,018.756 | 1,243,862.13 | 1,278,899.829 | 1,305,384.935 | 1,317,332.924 | 1,311,353.977 | 1,314,182.167 | 1,293,538.949 | 1,306,503.495 | 1,295,823.493 | 1,298,182.509 | 1,293,213.553 | 1,307,057.633 | 1,303,849.98 | 1,300,757.92 | 1,307,545.861 | 1,334,247.666 | 1,317,015.663 | 1,314,828.12 | 1,318,666.999 | 1,329,083.911 | 1,315,209.041 | 1,307,438.23 | 1,312,746.845 | 1,317,865.07 | 1,291,912.549 | 1,280,937.548 | 1,292,653.011 | 1,297,437.388 | 1,290,167.761 | 1,295,634.169 | 1,289,941.757 | 1,277,601.385 | 1,270,710.438 | 1,263,651.515 | 1,232,713.343 | 1,201,702.447 | 1,176,657.209 | 1,119,673.935 | 1,111,637.381 | 903,474.581 | 885,729.991 | 838,187.59 | 724,281.911 | 710,779.473 | 709,977.511 | 815,146.598 |
Totaal activa
| 3,984,561.282 | 3,767,693.762 | 3,660,628.679 | 3,451,773.018 | 3,356,915.512 | 3,383,707.166 | 3,395,297.192 | 3,521,812.759 | 3,538,121.412 | 3,286,661.94 | 3,148,260.459 | 3,025,639.102 | 2,883,956.444 | 2,742,385.647 | 2,552,025.017 | 2,568,529.63 | 2,481,718.701 | 2,611,894.79 | 2,562,507.866 | 2,692,726.913 | 2,668,154.823 | 2,711,391.213 | 2,668,117.561 | 2,750,343.553 | 2,799,708.152 | 2,818,604.1 | 2,729,495.592 | 2,799,637.229 | 2,762,668.646 | 2,792,648.685 | 2,714,949.032 | 2,635,964.562 | 2,711,322.684 | 2,683,981.575 | 2,607,569.919 | 2,726,725.637 | 2,789,966.181 | 2,780,395.537 | 2,859,105.521 | 2,922,629.147 | 2,895,839.911 | 2,821,335.811 | 2,684,089.621 | 2,793,064.271 | 2,832,970.654 | 2,784,310.377 | 2,633,201.04 | 2,737,668.868 | 2,810,848.889 | 2,802,312.187 | 2,626,526.476 | 2,905,796.554 | 2,690,944.993 | 2,678,497.254 | 1,900,680.191 | 1,925,120.399 | 1,863,028.318 | 1,689,308.74 | 1,643,716.928 | 1,574,708.193 | 1,793,109.054 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 131,800.833 | 180,748.06 | 182,754.513 | 146,067.712 | 169,042.457 | 164,557.786 | 98,879.494 | 102,488.193 | 108,897.892 | 137,291.926 | 127,209.906 | 121,561.319 | 73,852.701 | 97,854.98 | 94,241.729 | 66,153.43 | 0 | 71,785.447 | 73,749.009 | 85,330.439 | 85,327.334 | 114,160.949 | 124,772.074 | 144,442.394 | 151,881.848 | 201,161.333 | 186,736.404 | 169,379.444 | 184,693.138 | 190,032.569 | 177,767.901 | 127,399.055 | 143,505.381 | 166,383.24 | 118,331.115 | 118,676.896 | 127,286.052 | 143,185.352 | 167,750.703 | 157,697.857 | 174,165.334 | 144,816.325 | 103,356.203 | 124,089.936 | 116,505.578 | 123,733.541 | 135,556.374 | 122,708.797 | 123,940.45 | 149,406.012 | 130,107.495 | 120,644.861 | 78,425.916 | 100,378.197 | 71,549.112 | 63,617.864 | 76,436.322 | 55,807.322 | 72,519.34 | 130,466.769 | 75,475.837 |
Kortlopende schulden
| 656,357.63 | 584,518.828 | 470,912.961 | 629,923.045 | 603,858.576 | 540,095.622 | 670,664.382 | 855,728.381 | 875,079.667 | 782,072.1 | 678,584.279 | 638,122.388 | 606,286.978 | 550,045.682 | 480,075.305 | 535,552.388 | 495,067.292 | 551,588.965 | 500,547.326 | 655,104.492 | 569,639.515 | 661,398.891 | 563,443.675 | 540,984.489 | 555,564.236 | 656,232.217 | 606,498.645 | 655,685.374 | 527,820.983 | 724,354.701 | 590,167.723 | 619,311.975 | 675,826.779 | 709,559.779 | 707,705.837 | 769,656.627 | 950,586.33 | 918,189.963 | 837,781.786 | 867,156.586 | 858,937.851 | 878,333.431 | 818,960.595 | 889,275.657 | 824,966.152 | 853,687.377 | 666,139.614 | 709,760.61 | 756,947.326 | 871,736.342 | 854,341.398 | 1,015,767.07 | 1,039,463.205 | 1,051,386.613 | 386,413.834 | 422,217.537 | 435,353.282 | 516,057.699 | 510,779.497 | 379,661.401 | 461,570.33 |
Belastingschulden
| 41,512.915 | 28,174.484 | 20,315.027 | 20,309.412 | 26,374.111 | 33,899.558 | 36,939.811 | 34,804.298 | 47,662.641 | 43,183.36 | 51,551.106 | 40,709.197 | 28,797.61 | 17,983.81 | 17,534.162 | 11,143.482 | 7,391.893 | 3,408.769 | 723.289 | 6,934.298 | 7,649.699 | 14,868.744 | 11,914.713 | 14,102.875 | 12,385.195 | 31,517.499 | 24,968.656 | 29,098.276 | 31,458.908 | 28,638.416 | 22,028.26 | 19,167.924 | 19,231.262 | 16,024.322 | 14,078.487 | 9,024.521 | 11,515.83 | 11,803.011 | 15,035.251 | 17,313.475 | 14,071.326 | 18,558.41 | 16,158.529 | 19,399.209 | 11,883.873 | 23,870.346 | 16,470.887 | 18,766.441 | 14,645.449 | 9,579.828 | 2,191.4 | 7,499.275 | 15,876.894 | 34,129.04 | 27,752.807 | 25,620.745 | 23,775.49 | 8,925.474 | 0 | 0 | 10,238.31 |
Uitgestelde opbrengsten
| 531,247.157 | 506,326.683 | 513,668.069 | 252,057.689 | 228,408.605 | 205,318.254 | 154,607.746 | 158,870.564 | 176,040.254 | 129,014.461 | 302,842.06 | 231,748.588 | 243,824.221 | 246,134.58 | 172,587.755 | 160,378.076 | 0 | 191,496.325 | 723.289 | 194,920.352 | 215,626.13 | 142,381.948 | 151,503.952 | 190,789.269 | 226,817.804 | 174,295.132 | 193,204.1 | 218,078.496 | 235,672.816 | 184,140.656 | 195,587.21 | 183,014.707 | 175,201.188 | 131,968.886 | 142,217.353 | 136,048.453 | 115,691.499 | 133,522.662 | 150,145.305 | 192,722.413 | 230,542.12 | 121,518.933 | 136,612.307 | 176,043.972 | 230,086.598 | 165,686.381 | 123,270.108 | 18,766.441 | 203,097.583 | 9,579.828 | 2,191.4 | 140,388.832 | 15,876.894 | 34,129.04 | 128,154.728 | 25,620.745 | 23,775.49 | 8,925.474 | 0 | 137,519.313 | 136,769.658 |
Overige kortlopende verplichtingen
| 154,783.606 | 161,589.923 | 184,860.464 | 128,090.865 | 129,964.026 | 154,318.181 | 193,821.929 | 155,655.969 | 156,867.055 | 172,578.264 | 197.25 | 0 | 408.9 | 408.9 | 368.9 | 0 | 233,500.989 | 0 | 188,325.529 | 11.206 | 51.828 | 49.379 | 49.219 | 10.415 | 10.455 | 9.94 | 10.027 | 10.738 | 10.679 | 10.507 | 11.398 | 10.339 | 10.979 | 10.882 | 348.955 | 11.275 | 10.607 | 10.423 | 10.365 | 9.892 | 9.573 | 10.077 | 9.955 | 10.148 | 10.841 | 10.479 | 10.108 | 160,688.068 | 0.001 | 135,079.492 | 93,078.028 | 0.001 | 134,200.876 | 109,883.983 | 0.001 | 135,523.379 | 143,514.268 | 133,724.859 | 129,661.548 | 0.002 | 0.002 |
Totaal kortlopende verplichtingen
| 1,474,189.226 | 1,433,183.494 | 1,352,196.008 | 1,156,139.31 | 1,131,273.663 | 1,064,289.843 | 1,117,973.551 | 1,272,743.107 | 1,316,884.868 | 1,220,956.751 | 1,108,833.495 | 991,432.296 | 924,372.8 | 894,444.142 | 747,273.689 | 762,083.893 | 728,568.281 | 814,870.738 | 763,345.153 | 935,366.489 | 870,644.806 | 917,991.167 | 839,768.92 | 876,226.567 | 934,274.343 | 1,031,698.622 | 986,449.175 | 1,043,154.052 | 948,197.616 | 1,098,538.433 | 963,534.232 | 929,736.076 | 994,544.327 | 1,007,922.787 | 968,603.259 | 1,024,393.251 | 1,193,574.488 | 1,194,908.4 | 1,155,688.159 | 1,217,586.748 | 1,263,654.878 | 1,144,678.766 | 1,058,939.06 | 1,189,419.713 | 1,171,569.169 | 1,143,117.778 | 924,976.204 | 1,011,923.916 | 1,083,985.36 | 1,165,801.674 | 1,079,718.32 | 1,276,800.764 | 1,267,966.891 | 1,295,777.833 | 586,117.675 | 646,979.525 | 679,079.362 | 714,515.354 | 712,960.385 | 647,647.485 | 673,815.827 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 274,393.524 | 230,897.281 | 227,394.358 | 230,577.778 | 194,566.685 | 334,626.446 | 333,436.037 | 302,137.799 | 337,485.81 | 269,309.235 | 263,446.04 | 301,779.796 | 300,926.651 | 272,303.362 | 273,643.487 | 283,504.553 | 260,406.585 | 318,132.852 | 319,415.489 | 271,511.181 | 323,584.831 | 327,670.658 | 361,852.609 | 398,786.076 | 390,701.592 | 337,661.709 | 317,837.082 | 325,949.287 | 394,046.883 | 339,056.754 | 418,746.266 | 412,013.319 | 442,795.18 | 442,107.92 | 417,214.275 | 469,358.695 | 379,314.096 | 414,013.166 | 513,605.719 | 520,999.298 | 477,378.912 | 534,032.037 | 493,465.14 | 469,252.739 | 542,149.408 | 530,862.328 | 626,198.685 | 640,217.933 | 666,131.26 | 585,427.351 | 503,070.671 | 530,183.921 | 334,884.985 | 314,425.38 | 300,218.894 | 308,688.539 | 241,759.129 | 99,088.168 | 96,390.826 | 145,541.059 | 150,693.524 |
Uitgestelde opbrengsten niet-vlottend
| 4,489.015 | 4,257.697 | 4,399.072 | 4,707.869 | 0 | 0 | 0 | 0 | 0 | 0 | 18,617.041 | 32,739.48 | 33,225.084 | 29,801.434 | 23,909.359 | 55,875.302 | 55,098.465 | 49,168.822 | 42,804.432 | 38,325.018 | 32,402.74 | 34,472.085 | 33,744.738 | 0 | 0 | 76,027.09 | 73,334.664 | 51,509.016 | 0 | 0 | 47,216.961 | 87,718.035 | 0 | 0 | 89,217.131 | 112,736.561 | 0 | 0 | 102,966.143 | 110,303.709 | 0 | 0 | 101,211.718 | 0 | 0 | 92,243.422 | 73,551.222 | 61,587.871 | 0 | 0 | 54,467.66 | 9,294.324 | 5,294.589 | 3,662.486 | 0 | 0 | 63,111.496 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 69,550.44 | 63,723.878 | 60,969.555 | 61,264.194 | 61,223.109 | 56,587.627 | 59,643.777 | 78,655.897 | 75,363.423 | 71,621.925 | 71,728.88 | 66,951.143 | 63,867.153 | 63,292.936 | 60,797.208 | 55,153.94 | 53,065.085 | 54,670.12 | 53,128.477 | 52,136.975 | 52,698.681 | 52,910.218 | 53,426.951 | 44,223.239 | 46,633.076 | 46,403.517 | 42,740.276 | 49,429.22 | 47,120.506 | 48,538.534 | 50,608.965 | 39,068.063 | 40,548.111 | 39,340.103 | 39,540.879 | 36,325.231 | 37,284.032 | 35,075.722 | 38,466.094 | 35,363.653 | 36,023.193 | 37,945.464 | 38,087.465 | 40,008.47 | 39,652.792 | 41,716.757 | 41,099.103 | 43,902.833 | 43,577.424 | 44,954.873 | 46,095.911 | 41,773.532 | 43,226.262 | 45,155.985 | 1,315.031 | 0 | 2,803.5 | 2,091.242 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 54,833.947 | 52,589.797 | 49,715.167 | 46,745.868 | 45,604.37 | 44,831.121 | 42,003.582 | 43,706.994 | 39,953.898 | 39,939.329 | -0 | -0 | -0 | 0 | 0 | -0 | -0.001 | 0 | 0 | -0 | 0 | 0.001 | -0 | 75,513.967 | 71,790.082 | 0.001 | -0 | 0.001 | 59,222.03 | 51,273.223 | -0 | 0.001 | 91,000.021 | 95,278.971 | 0.001 | -0.001 | 114,767.186 | 108,684.292 | -0.001 | 0.001 | 111,345.335 | 107,696.196 | 0 | 95,578.238 | 93,256.564 | -0.001 | 0.001 | 0.001 | 57,455.497 | 56,349.75 | 0 | 73,498.305 | 69,672.632 | 65,651.037 | 70,811.352 | 68,051.225 | 0.001 | 74,059.149 | 75,590.134 | 67,219.359 | 79,023.402 |
Totaal niet-vlottende verplichtingen
| 403,266.925 | 351,468.653 | 342,478.151 | 343,295.709 | 301,394.163 | 436,045.194 | 435,083.395 | 424,500.691 | 452,803.13 | 380,870.489 | 353,791.96 | 401,470.419 | 398,018.888 | 365,397.732 | 358,350.054 | 394,533.794 | 368,570.134 | 421,971.794 | 415,348.398 | 361,973.174 | 408,686.252 | 415,052.962 | 449,024.297 | 518,523.282 | 509,124.75 | 460,092.317 | 433,912.023 | 426,887.524 | 500,389.419 | 438,868.511 | 516,572.191 | 538,799.418 | 574,343.312 | 576,726.994 | 545,972.286 | 618,420.486 | 531,365.314 | 557,773.18 | 655,037.954 | 666,666.661 | 624,747.44 | 679,673.697 | 632,764.324 | 604,839.447 | 675,058.764 | 664,822.506 | 740,849.011 | 745,708.638 | 767,164.181 | 686,731.974 | 603,634.242 | 654,750.082 | 453,078.468 | 428,894.888 | 372,345.277 | 376,739.764 | 307,674.126 | 175,238.559 | 171,980.96 | 212,760.418 | 229,716.926 |
Totaal passiva
| 1,877,456.15 | 1,784,652.148 | 1,694,674.159 | 1,499,435.019 | 1,432,667.826 | 1,500,335.037 | 1,553,056.946 | 1,697,243.798 | 1,769,687.998 | 1,601,827.24 | 1,462,625.455 | 1,392,902.715 | 1,322,391.688 | 1,259,841.874 | 1,105,623.742 | 1,156,617.688 | 1,097,138.414 | 1,236,842.532 | 1,178,693.551 | 1,297,339.663 | 1,279,331.058 | 1,333,044.129 | 1,288,793.218 | 1,394,749.849 | 1,443,399.093 | 1,491,790.938 | 1,420,361.198 | 1,470,041.576 | 1,448,587.035 | 1,537,406.944 | 1,480,106.423 | 1,468,535.494 | 1,568,887.639 | 1,584,649.782 | 1,514,575.546 | 1,642,813.737 | 1,724,939.802 | 1,752,681.58 | 1,810,726.114 | 1,884,253.408 | 1,888,402.318 | 1,824,352.464 | 1,691,703.384 | 1,794,259.16 | 1,846,627.933 | 1,807,940.284 | 1,665,825.214 | 1,757,632.554 | 1,851,149.541 | 1,852,533.648 | 1,683,352.562 | 1,931,550.847 | 1,721,045.359 | 1,724,672.722 | 958,462.952 | 1,023,719.289 | 986,753.488 | 889,753.913 | 884,941.345 | 860,407.903 | 903,532.753 |
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 |
Gewone aandelen
| 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 | 140,121.39 |
Ingehouden winsten
| 1,403,505.205 | 1,292,169.21 | 1,289,433.911 | 1,264,295.716 | 1,269,571.92 | 1,223,306.132 | 1,195,084.724 | 1,136,576.467 | 1,113,806.2 | 1,048,179.261 | 1,033,621.33 | 982,185.975 | 920,971.229 | 839,740.992 | 810,424.819 | 742,307.582 | 708,038.28 | 698,540.766 | 732,573.07 | 718,689.558 | 721,534.295 | 717,736.694 | 726,762.145 | 719,458.401 | 718,427.19 | 697,989.615 | 682,863.427 | 687,245.769 | 674,674.554 | 622,096.364 | 585,143.332 | 537,137.109 | 499,687.821 | 459,178.789 | 450,486.12 | 438,151.769 | 428,340.914 | 393,739.131 | 415,388.065 | 411,358.228 | 385,721.23 | 368,952.1 | 366,062.14 | 368,857.73 | 349,707.372 | 339,828.515 | 335,349.028 | 344,283.809 | 323,027.525 | 312,800.575 | 306,127.794 | 329,917.037 | 335,375.087 | 316,107.078 | 231,279.949 | 186,374.839 | 165,141.032 | 86,611.14 | 41,564.16 | -3,291.451 | -6,393.004 |
Overige gereserveerde algehele resultaten
| 91,592.608 | 78,865.086 | 64,513.29 | 76,034.964 | 68,218.447 | 71,461.166 | 55,753.914 | 96,673.514 | 63,297.337 | 45,873.669 | 35,871.797 | 34,376.053 | 24,441.868 | 634,489.235 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 471,885.929 | 471,885.929 | 471,885.929 | 471,885.929 | 446,335.928 | 446,335.929 | 449,075.929 | 449,075.929 | 449,075.929 | 448,576.941 | 473,918.85 | 473,918.85 | 473,918.85 | -133,863.748 | 493,804.875 | 527,457.691 | 534,383.629 | 534,342.858 | 509,079.046 | 534,551.444 | 525,108.049 | 518,442.748 | 510,339.993 | 493,951.085 | 495,701.234 | 486,673.743 | 484,071.259 | 500,130.299 | 497,213.603 | 490,946.208 | 507,520.551 | 488,147.691 | 500,620.118 | 498,042.873 | 500,390.526 | 503,679.186 | 494,635.608 | 491,952.418 | 490,887.542 | 484,909.975 | 479,654.705 | 486,002.181 | 484,039.559 | 487,629.886 | 494,342.527 | 494,309.872 | 489,552.745 | 493,250.184 | 494,211.474 | 494,548.367 | 494,632.804 | 501,923.242 | 492,163.5 | 495,381.667 | 570,815.9 | 574,904.881 | 571,012.408 | 572,822.297 | 577,090.033 | 577,470.351 | 755,847.916 |
Totaal eigen vermogen van aandeelhouders
| 2,107,105.132 | 1,983,041.614 | 1,965,954.52 | 1,952,337.999 | 1,924,247.686 | 1,881,224.617 | 1,840,035.956 | 1,822,447.301 | 1,766,300.856 | 1,682,751.261 | 1,683,533.367 | 1,630,602.268 | 1,559,453.337 | 1,480,487.869 | 1,444,351.084 | 1,409,886.664 | 1,382,543.299 | 1,373,005.014 | 1,381,773.506 | 1,393,362.392 | 1,386,763.733 | 1,376,300.832 | 1,377,223.528 | 1,353,530.876 | 1,354,249.814 | 1,324,784.748 | 1,307,056.076 | 1,327,497.458 | 1,312,009.547 | 1,253,163.962 | 1,232,785.274 | 1,165,406.19 | 1,140,429.329 | 1,097,343.052 | 1,090,998.036 | 1,081,952.345 | 1,063,097.912 | 1,025,812.939 | 1,046,396.997 | 1,036,389.593 | 1,005,497.325 | 995,075.671 | 990,223.088 | 996,609.006 | 984,171.289 | 974,259.777 | 965,023.163 | 977,655.383 | 957,360.389 | 947,470.332 | 940,881.988 | 971,961.669 | 967,659.977 | 951,610.135 | 942,217.239 | 901,401.11 | 876,274.83 | 799,554.827 | 758,775.583 | 714,300.29 | 889,576.302 |
Totaal eigen vermogen
| 2,107,105.132 | 1,983,041.614 | 1,965,954.52 | 1,952,337.999 | 1,924,247.686 | 1,883,372.13 | 1,842,240.246 | 1,824,568.962 | 1,768,433.414 | 1,684,834.7 | 1,685,635.004 | 1,632,736.388 | 1,561,564.756 | 1,482,543.773 | 1,446,401.275 | 1,411,911.942 | 1,384,580.286 | 1,375,052.259 | 1,383,814.315 | 1,395,387.249 | 1,388,823.765 | 1,378,347.084 | 1,379,324.343 | 1,355,593.704 | 1,356,309.059 | 1,326,813.161 | 1,309,134.394 | 1,329,595.653 | 1,314,081.611 | 1,255,241.741 | 1,234,842.608 | 1,167,429.068 | 1,142,435.044 | 1,099,331.794 | 1,092,994.373 | 1,083,911.9 | 1,065,026.38 | 1,027,713.957 | 1,048,379.407 | 1,038,375.739 | 1,007,437.594 | 996,983.348 | 992,386.237 | 998,805.111 | 986,342.721 | 976,370.092 | 967,375.825 | 980,036.314 | 959,699.348 | 949,778.539 | 943,173.914 | 974,245.707 | 969,899.634 | 953,824.532 | 942,217.239 | 901,401.11 | 876,274.83 | 799,554.827 | 758,775.583 | 714,300.29 | 889,576.302 |
Totaal passiva en aandeelhoudersvermogen
| 3,984,561.282 | 3,767,693.762 | 3,660,628.679 | 3,451,773.018 | 3,356,915.512 | 3,383,707.167 | 3,395,297.192 | 3,521,812.759 | 3,538,121.412 | 3,286,661.94 | 3,148,260.459 | 3,025,639.102 | 2,883,956.444 | 2,742,385.647 | 2,552,025.017 | 2,568,529.63 | 2,481,718.701 | 2,611,894.79 | 2,562,507.866 | 2,692,726.913 | 2,668,154.823 | 2,711,391.213 | 2,668,117.561 | 2,750,343.553 | 2,799,708.152 | 2,818,604.1 | 2,729,495.592 | 2,799,637.229 | 2,762,668.646 | 2,792,648.685 | 2,714,949.031 | 2,635,964.562 | 2,711,322.683 | 2,683,981.575 | 2,607,569.919 | 2,726,725.637 | 2,789,966.182 | 2,780,395.537 | 2,859,105.521 | 2,922,629.147 | 2,895,839.912 | 2,821,335.811 | 2,684,089.621 | 2,793,064.271 | 2,832,970.654 | 2,784,310.376 | 2,633,201.04 | 2,737,668.868 | 2,810,848.889 | 2,802,312.187 | 2,626,526.476 | 2,905,796.554 | 2,690,944.993 | 2,678,497.254 | 1,900,680.191 | 1,925,120.399 | 1,863,028.318 | 1,689,308.74 | 1,643,716.928 | 1,574,708.193 | 1,793,109.055 |