Miwon Holdings Co., Ltd.
KRX:107590.KS
79000 (KRW) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 17,062.89 | 18,512.034 | 11,926.095 | 20,873.907 | 18,025.856 | 13,973.735 | 9,377.088 | 19,363.05 | 13,054.57 | 15,671.645 | 13,970.559 | 16,274.849 | 15,346.217 | 17,199.985 | 14,282.118 | 19,534.185 | 17,502.668 | 23,912.188 | 14,995.786 | 9,137.875 | 7,320.819 | 10,915.086 | 12,354.5 | 8,059.667 | 16,459.676 | 14,847.068 | 10,925.871 | 15,148.301 | 14,765.348 | 18,825.911 | 45,794.994 | 41,244.586 | 35,761.877 | 39,604.326 | 27,005.474 | 28,942.691 | 26,055.353 | 19,372.953 | 17,870.262 | 14,180.079 | 17,285.929 | 17,200.428 | 15,559.358 | 20,302.605 | 10,003.608 | 5,820.965 | 5,004.094 | 6,579.701 | 3,782.272 | 4,602.553 | 5,846.469 | 6,947.832 | 6,399.002 | 4,573.081 | 8,031.643 | 4,772.573 | 5,402.844 | 2,194.654 | 5,017.915 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | -18,368.048 | -18,577.348 | -19,101.793 | -19,144.208 | -19,688.348 | -19,648.428 | -19,235.32 | -19,090.897 | -3,661.91 | 49.79 | -3,589.671 | -3,491.152 | 2,350.507 | 888.384 | 361.456 | 230.664 | 65.666 | 35.358 | 38.956 | 52.713 | 4,331.703 | 2,136.014 | 32.143 | 32.908 | 34.451 | 35.451 | 693.432 | 899.354 | 3,383.62 | 6,981.813 | 695.689 | 2,919.233 | 1,037.326 | 979.424 | 941.782 | 1,010.849 | 900.462 | 903.372 | 815.448 | 814.663 | 931.067 | 964.671 | 886.615 | 802.138 | 1,012.051 | 962.469 | 850.73 | 797.442 | 577.74 | 848.083 | 648.229 | 471.426 | 507.951 | 428.794 | 361.716 | 164.128 |
Liquide middelen en kortetermijnbeleggingen
| 17,062.89 | 18,512.034 | 11,926.095 | 20,873.907 | 18,025.856 | 13,973.735 | 9,377.088 | 19,363.05 | 13,054.57 | 15,671.645 | 13,970.559 | 16,274.849 | 15,396.007 | 17,199.985 | 14,282.118 | 21,884.692 | 18,391.052 | 23,912.188 | 14,995.786 | 9,203.541 | 7,356.178 | 10,954.042 | 12,407.214 | 12,391.37 | 18,595.69 | 14,879.211 | 10,958.779 | 15,182.752 | 14,800.799 | 19,519.343 | 46,694.348 | 44,628.206 | 42,743.69 | 40,300.015 | 29,924.706 | 29,980.017 | 27,034.777 | 20,314.735 | 18,881.111 | 15,080.541 | 18,189.301 | 18,015.876 | 16,374.021 | 21,233.672 | 10,968.279 | 6,707.58 | 5,806.232 | 7,591.752 | 4,744.741 | 5,453.283 | 6,643.911 | 7,525.572 | 7,247.085 | 5,221.31 | 8,503.069 | 5,280.524 | 5,831.638 | 2,556.37 | 5,182.043 |
Nettovorderingen
| 72,944.084 | 78,336.973 | 56,037.407 | 65,492.904 | 57,752.17 | 73,471.817 | 56,836.76 | 76,147.755 | 77,756.722 | 71,684.271 | 61,711.058 | 65,221.245 | 55,902.493 | 56,567.259 | 42,964.415 | 0 | 38,364.491 | 44,651.952 | 33,245.688 | 0 | 0 | 25,208.995 | 0 | 19,964.765 | 0 | 21,886.764 | 14,305.089 | 19,643.336 | 0 | 188,529.304 | 46,546.889 | 44,912.996 | 0 | 0 | 43,785.434 | 48,039.15 | 0 | 0 | 40,309.145 | 44,993.934 | 46,022.152 | 0 | 40,507.891 | 0 | 47,136.431 | 0 | 38,032.091 | 0 | 0 | 0 | 0 | 0 | 27,622.445 | 0 | 0 | 21,774.964 | 21,627.736 | 0 | 14,642.898 |
Voorraad
| 64,131.884 | 64,739.329 | 58,897.293 | 66,965.843 | 81,937.116 | 88,483.577 | 92,359.317 | 112,430.157 | 89,762.116 | 78,720.149 | 59,388.655 | 65,586.326 | 60,631.619 | 48,784.388 | 38,952.343 | 45,619.999 | 52,835.249 | 49,025.787 | 44,683.769 | 41,755.949 | 47,633.715 | 39,921.237 | 37,060.066 | 35,163.251 | 34,126.598 | 30,957.923 | 24,509.425 | 26,143.932 | 22,019.977 | 19,727.567 | 63,027.477 | 58,932.956 | 59,074.987 | 62,385.2 | 68,459.618 | 65,955.324 | 64,388.968 | 66,260.561 | 71,108.466 | 62,880.528 | 62,409.947 | 57,835.83 | 57,722.136 | 46,377.986 | 56,002.431 | 48,639.871 | 48,308.476 | 30,939.409 | 30,540.958 | 32,776.505 | 30,356.134 | 28,776.345 | 28,925.266 | 25,852.267 | 15,781.121 | 20,547.516 | 16,218.817 | 15,898.491 | 13,597.287 |
Overige vlottende activa
| 1,018.2 | 812.255 | 901.271 | 831.282 | 1,543.111 | -0 | 0.001 | 0 | -0 | -0 | 0 | 0 | 56,319.955 | 56,847.505 | -0 | 41,039.529 | -0 | -0 | -0 | 24,413.811 | 23,900.307 | 0.001 | 18,909.647 | -0.001 | 20,764.602 | -0.001 | -0 | 0.001 | 19,212.44 | -0.001 | -0.001 | -0.001 | 51,974.66 | 45,615.508 | 0.001 | -0.001 | 43,217.708 | 44,480.839 | -0 | -0.001 | -0.001 | 46,612.936 | -0 | 42,759.661 | 0.001 | 45,012.182 | -0 | 46,691.492 | 33,174.604 | 32,523.576 | 31,776.425 | 29,090.786 | 0.001 | 30,361.06 | 26,716.628 | -0.001 | 0.001 | 21,248.487 | -0.001 |
Totaal vlottende activa
| 155,157.059 | 162,400.591 | 127,762.066 | 154,163.936 | 159,258.253 | 175,929.128 | 158,573.166 | 207,940.962 | 180,573.409 | 166,076.064 | 135,070.272 | 147,082.42 | 132,347.581 | 122,831.878 | 96,198.875 | 108,544.22 | 109,590.792 | 117,589.927 | 92,925.242 | 75,373.301 | 78,890.199 | 76,084.275 | 68,376.927 | 67,519.385 | 73,486.89 | 67,723.897 | 49,773.292 | 60,970.021 | 56,033.216 | 227,776.213 | 156,268.714 | 148,474.157 | 153,793.337 | 148,300.723 | 142,169.76 | 143,974.49 | 134,641.453 | 131,056.135 | 130,298.722 | 122,955.002 | 126,621.399 | 122,464.642 | 114,604.048 | 110,371.319 | 114,107.142 | 100,359.633 | 92,146.798 | 85,222.653 | 68,460.303 | 70,753.364 | 68,776.47 | 65,392.703 | 63,794.797 | 61,434.637 | 51,000.818 | 47,603.003 | 43,678.192 | 39,703.348 | 33,422.227 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 111,724.249 | 111,527.608 | 112,298.919 | 110,833.824 | 109,959.806 | 106,730.241 | 99,920.262 | 93,257.86 | 87,704.405 | 81,428.063 | 77,461.616 | 93,766.198 | 93,950.944 | 94,990.74 | 96,184.259 | 97,835.597 | 99,327.66 | 100,351.245 | 100,462.317 | 31,998.233 | 32,219.843 | 32,321.344 | 32,720.925 | 33,171.527 | 33,490.301 | 32,576.395 | 32,605.799 | 33,195.939 | 33,193.65 | 30,400.719 | 92,294.124 | 81,580.137 | 77,297.944 | 76,016.921 | 77,685.791 | 77,790.215 | 71,846.052 | 70,579.633 | 68,376.14 | 68,415.216 | 65,099.888 | 67,302.67 | 63,347.847 | 61,566.344 | 57,098.094 | 51,929.134 | 51,528.549 | 38,191.966 | 33,273.494 | 29,733.162 | 30,163.634 | 19,971.682 | 21,370.486 | 19,958.191 | 19,717.5 | 15,146.194 | 14,400.7 | 15,395.765 | 16,473.713 |
Goodwill
| 2,881.172 | 2,849.603 | 2,825.246 | 2,743.549 | 2,743.549 | 2,743.549 | 2,743.549 | 2,743.549 | 2,743.549 | 2,743.549 | 2,743.549 | 2,743.549 | 2,743.549 | 2,734.348 | 2,743.549 | 2,772.381 | 2,754.599 | 2,753.175 | 2,705.812 | 1,215.649 | 1,216.083 | 1,181.268 | 1,182.84 | 1,197.09 | 1,199.356 | 1,211.423 | 1,182.924 | 1,248.291 | 1,205.801 | 1,102.808 | 1,172.151 | 1,137.678 | 1,197.95 | 1,208.982 | 1,184.107 | 1,242.733 | 1,165.595 | 1,106.59 | 1,235.881 | 1,232.922 | 1,279.925 | 1,358.746 | 1,158.667 | 1,154.729 | 1,192.061 | 1,133.962 | 1,268.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 328.542 | 333.761 | 339.101 | 346.063 | 348.891 | 354.927 | 356.268 | 388.965 | 394.502 | 410.335 | 425.73 | 445.361 | 459.538 | 474.863 | 493.88 | 515.452 | 531.638 | 558.524 | 580.262 | 198.02 | 214.759 | 224.801 | 241.312 | 260.627 | 84.475 | 96.205 | 104.565 | 121.554 | 115.469 | 0.001 | 2,451.124 | 2,625.722 | 2,666.278 | 1,107.562 | 629.333 | 674.237 | 675.25 | 676.212 | 678.136 | 729.424 | 851.079 | 853.085 | 841.914 | 798.201 | 754.494 | 799.232 | 799.43 | 899.449 | 1,047.527 | 1,047.711 | 723.032 | 1.882 | 2.066 | 1.784 | 1.956 | 2.129 | 2.301 | 2.167 | 2.332 |
Goodwill en immateriële activa
| 2,881.172 | 2,849.603 | 3,164.347 | 3,089.612 | 3,092.44 | 3,098.476 | 3,099.817 | 3,132.514 | 3,138.051 | 3,153.884 | 3,169.279 | 3,188.91 | 3,203.087 | 3,209.211 | 3,237.429 | 3,287.833 | 3,286.238 | 3,311.699 | 3,286.074 | 1,413.669 | 1,430.842 | 1,406.069 | 1,424.153 | 1,457.717 | 1,283.831 | 1,307.628 | 1,287.489 | 1,369.845 | 1,321.27 | 1,102.809 | 3,623.275 | 3,763.4 | 3,864.228 | 2,316.544 | 1,813.44 | 1,916.97 | 1,840.845 | 1,782.802 | 1,914.017 | 1,962.346 | 2,131.004 | 2,211.831 | 2,000.581 | 1,952.93 | 1,946.555 | 1,933.194 | 2,068.087 | 899.449 | 1,047.527 | 1,047.711 | 723.032 | 1.882 | 2.066 | 1.784 | 1.956 | 2.129 | 2.301 | 2.167 | 2.332 |
Langetermijnbeleggingen
| 230,390.052 | 225,477.246 | 222,765.36 | 227,139.932 | 226,467.409 | 226,784.689 | 223,662.865 | 238,143.351 | 228,743.778 | 218,528.529 | 210,831.916 | 184,595.967 | 169,988.669 | 139,117.498 | 134,726.469 | 124,297.75 | 123,519.81 | 121,004.077 | 111,600.96 | 130,219.251 | 124,682.067 | 121,350.219 | 119,321.971 | 90,174.105 | 88,193.654 | 85,864.017 | 79,925.02 | 68,113.089 | 65,310.044 | -468.285 | 866.032 | -1,826.25 | -5,519.369 | 649.155 | -1,581.057 | 680.185 | 860.298 | 901.667 | 606.859 | 784.708 | 790.327 | 571.77 | 653.945 | 595.339 | 523.849 | 351.784 | 394.766 | 1,487.405 | 2,080.716 | 1,313.009 | -87.189 | 328.624 | 324.011 | 542.865 | 532.827 | 123.886 | 542.586 | 533.308 | 705.759 |
Belastingvorderingen
| 1,619.973 | 1,610.497 | 1,512.466 | 810.624 | 830.347 | 671.707 | 630.297 | 654.562 | 600.034 | 278.121 | 275.322 | 653.52 | 662.189 | 689.424 | 910.23 | 1,365.498 | 1,371.576 | 1,278.086 | 1,409.043 | 3.836 | 132.073 | 3.727 | 3.732 | 11.757 | 11.78 | 11.898 | 91.813 | 0 | 61.495 | 716.236 | 1,785.396 | 4,716.84 | 8,322.376 | 2,030.446 | 4,252.514 | 2,375.446 | 2,313.683 | 2,273.28 | 2,330.775 | 0 | 0 | 0 | 1,936.391 | 0 | 1,936.971 | 0 | 1,759.836 | 0 | 0 | 0 | 1,578.534 | 53.719 | 60.568 | 0 | 20.031 | 36.037 | 31.929 | 0.165 | 113.47 |
Overige niet-vlottende activa
| 328.542 | 333.761 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | -0.001 | -0 | 4,060.748 | -0 | 0.001 | 7,107.459 | 4,812.756 | 5,215.455 | 5,487.714 | 185.517 | 154.323 | 151.997 | 167.772 | 4,447.818 | 2,243.872 | 139.892 | 143.777 | 136.194 | -0.001 | -0.001 | -0.001 | 0.001 | -0.001 | 0.001 | -0 | -0.001 | -0.001 | -0.001 | 0 | 2,211.375 | 2,224.8 | 1,937.252 | -0.001 | 1,901.856 | -0.001 | 1,857.725 | 0 | 1,967.699 | 962.469 | 1,626.218 | 2.001 | 1,624.778 | 1,836.389 | 1,631.597 | 1,452.794 | 1,489.318 | 1,410.161 | 1,343.085 | 1,145.496 |
Totaal niet-vlottende activa
| 346,943.988 | 341,798.714 | 339,741.092 | 341,873.992 | 340,350.001 | 337,285.114 | 327,313.241 | 335,188.288 | 320,186.268 | 303,388.597 | 291,738.133 | 282,204.595 | 271,865.637 | 238,006.874 | 235,058.387 | 233,894.137 | 232,318.039 | 231,160.562 | 222,246.107 | 163,820.505 | 158,619.148 | 155,233.356 | 153,638.552 | 129,262.924 | 125,223.438 | 119,899.83 | 114,053.897 | 102,815.067 | 99,886.458 | 31,751.478 | 98,568.826 | 88,234.128 | 83,965.178 | 81,013.067 | 82,170.688 | 82,762.815 | 76,860.877 | 75,537.381 | 73,227.792 | 73,373.645 | 70,246.019 | 72,023.523 | 67,938.764 | 66,016.469 | 61,505.468 | 56,071.837 | 55,751.238 | 42,546.519 | 37,364.206 | 33,720.1 | 32,380.012 | 21,980.685 | 23,593.52 | 22,134.437 | 21,725.108 | 16,797.564 | 16,387.677 | 17,274.49 | 18,440.77 |
Totaal activa
| 502,101.046 | 504,199.306 | 467,503.158 | 496,037.928 | 499,608.254 | 513,214.242 | 485,886.407 | 543,129.25 | 500,759.677 | 469,464.661 | 426,808.405 | 429,287.015 | 404,213.218 | 360,838.752 | 331,257.263 | 342,438.357 | 341,908.831 | 348,750.49 | 315,171.35 | 239,193.806 | 237,509.347 | 231,317.631 | 222,015.479 | 196,782.309 | 198,710.328 | 187,623.726 | 163,827.19 | 163,785.088 | 155,919.674 | 259,527.691 | 254,837.54 | 236,708.285 | 237,758.515 | 229,313.79 | 224,340.448 | 226,737.306 | 211,502.33 | 206,593.515 | 203,526.514 | 196,328.647 | 196,867.418 | 194,488.165 | 182,542.811 | 176,387.788 | 175,612.61 | 156,431.47 | 147,898.036 | 127,769.172 | 105,824.509 | 104,473.464 | 101,156.482 | 87,373.387 | 87,388.317 | 83,569.074 | 72,725.926 | 64,400.567 | 60,065.87 | 56,977.838 | 51,862.997 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 61,054.596 | 74,494.95 | 58,524.486 | 72,350.637 | 77,967.863 | 93,955.105 | 86,417.972 | 111,870.5 | 96,686.284 | 89,546.394 | 65,342.332 | 68,466.027 | 63,703.82 | 56,548.147 | 39,207.148 | 42,573.139 | 50,019.615 | 49,362.886 | 34,559.835 | 47,111.534 | 52,645.147 | 48,974.812 | 45,636.673 | 40,285.093 | 46,675.49 | 39,945.114 | 25,422.927 | 31,255.243 | 25,383.248 | 25,175.659 | 14,898.889 | 12,985.852 | 13,303.065 | 13,478.137 | 11,165.441 | 13,678.16 | 11,019.846 | 12,440.304 | 11,539.033 | 9,595.649 | 13,720.087 | 15,567.253 | 13,510.904 | 12,888.198 | 16,176.687 | 12,015.405 | 12,054.071 | 10,458.36 | 11,535.763 | 9,313.865 | 13,702.357 | 9,643.138 | 9,717.893 | 11,729.104 | 9,008.985 | 8,299.948 | 8,024.847 | 6,630.876 | 5,641.499 |
Kortlopende schulden
| 50,597.492 | 47,490.755 | 37,774.715 | 47,308.475 | 53,569.291 | 50,365.654 | 41,432.973 | 50,996.555 | 48,693.268 | 41,496.739 | 35,260.892 | 30,973.135 | 24,870.626 | 20,124.776 | 19,251.816 | 12,343.343 | 10,142.791 | 8,288.001 | 7,221.957 | 1,373.583 | 0 | 1,005.228 | 0 | 0 | 0 | 0 | 5,000 | 0 | 0 | 0 | 1,257.752 | 246.064 | 1,238.056 | 522.972 | 919.329 | 4,312.418 | 4,474.005 | 2,561.25 | 690.381 | 2,731.56 | 3,804.22 | 2,938.78 | 609.102 | 279.656 | 3,356.368 | 1,790.481 | 776.697 | 4,096.08 | 0 | 4,500 | 0 | 0 | 3,550 | 3,850 | 0 | 1,420 | 0 | 3,100 | 3,350 |
Belastingschulden
| 1,247.959 | 1,893.046 | 1,262.824 | 1,453.46 | 1,042.784 | 1,517.738 | 1,580.358 | 2,778.187 | 2,328.41 | 3,032.24 | 2,340.922 | 4,249.876 | 3,506.412 | 2,699.626 | 1,814.64 | 2,947.466 | 3,042.098 | 4,472.584 | 5,308.838 | 0.376 | 54.871 | 1,671.262 | 873.779 | 1,634.048 | 1,469.908 | 1,093.342 | 914.319 | 1,879.742 | 3,110.853 | 353.72 | 4,494.114 | 3,987.378 | 4,681.808 | 5,601.637 | 5,264.42 | 4,308.465 | 3,286.987 | 4,473.302 | 5,089.074 | 3,393.262 | 4,175.797 | 5,307.477 | 5,288.872 | 5,853.331 | 6,194.702 | 5,055.625 | 4,308.501 | 4,383.323 | 1,798.385 | 2,302.104 | 2,719.68 | 3,070.648 | 3,105.24 | 2,537.854 | 1,722.82 | 1,170.434 | 2,044.771 | 1,346.32 | 535.674 |
Uitgestelde opbrengsten
| 639.668 | 641.748 | 349.687 | 8,761.705 | 155.805 | 639.312 | 502.368 | 312.535 | 536.616 | 276.093 | 9,113.589 | 10,017.57 | 3,506.412 | 2,699.626 | 1,814.64 | 2,947.466 | 7,970.753 | 4,472.584 | 8,226.675 | 2,420.384 | 0 | 4,352.811 | 0 | 0 | 0 | 0 | 2,470.57 | 0 | 0 | 0 | 15,597.738 | 3,987.378 | 4,681.808 | 12,326.947 | 13,233.012 | 4,308.465 | 3,286.987 | 11,632.986 | 12,454.648 | 3,393.262 | 4,175.797 | 5,307.477 | 11,935.71 | 5,853.331 | 13,869.664 | 5,055.625 | 11,645.299 | 4,383.323 | 0 | 2,302.104 | 0 | 0 | 3,105.24 | 5,493.238 | 0 | 1,170.434 | 0 | 3,295.76 | 535.674 |
Overige kortlopende verplichtingen
| 8,006.062 | 9,131.586 | 7,397.972 | 0 | 10,028.553 | 11,172.58 | 9,818.032 | 10,380.408 | 9,860.05 | 10,561.448 | 0 | -0 | 5,283.811 | 7,128.918 | 6,151.91 | 4,281.206 | 0 | 8,479.414 | 0 | -0 | 2,215.608 | 0.001 | 3,217.856 | 3,312.619 | 3,219.739 | 2,874.18 | 0 | 4,393.845 | 6,462.348 | 177,778.886 | 0.001 | 8,499.258 | 8,044.354 | 0.001 | -0 | 9,311.67 | 7,416.716 | 0.001 | -0.001 | 5,942.961 | 5,944.383 | 6,273.232 | 0 | 7,518.458 | -0.001 | 5,139.224 | -0.001 | 6,868.179 | 4,856.51 | 3,445.133 | 6,597.419 | 5,269.824 | 2,588.738 | -0.002 | 7,508.934 | 1,621.971 | 3,249.9 | 0.001 | 1,524.564 |
Totaal kortlopende verplichtingen
| 120,297.819 | 131,759.04 | 104,046.86 | 128,420.817 | 141,721.511 | 156,132.651 | 138,171.345 | 173,559.998 | 155,776.218 | 141,880.674 | 109,716.813 | 109,456.732 | 97,364.67 | 86,501.468 | 66,425.515 | 62,145.154 | 68,133.159 | 70,602.886 | 50,008.467 | 50,905.501 | 54,860.755 | 54,332.852 | 48,854.529 | 43,597.712 | 49,895.229 | 42,819.294 | 32,893.497 | 35,649.088 | 31,845.596 | 202,954.545 | 31,754.379 | 25,718.552 | 27,267.283 | 26,328.057 | 25,317.782 | 31,610.713 | 26,197.554 | 26,634.541 | 24,684.061 | 21,663.432 | 27,644.487 | 30,086.742 | 26,055.717 | 26,539.643 | 33,402.718 | 24,000.735 | 24,476.067 | 25,805.942 | 16,392.273 | 19,561.102 | 20,299.776 | 14,912.962 | 18,961.871 | 21,072.34 | 16,517.919 | 12,512.353 | 11,274.747 | 13,026.637 | 11,051.737 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 68,209.113 | 71,022.276 | 71,944.929 | 73,864.127 | 70,043.658 | 66,018.809 | 65,747.165 | 64,211.107 | 53,881.901 | 51,615.906 | 53,017.043 | 50,434.148 | 51,666.724 | 41,934.304 | 44,616.956 | 47,610.72 | 48,409.085 | 51,367.245 | 46,724.595 | 28,545.16 | 28,548.215 | 28,303.49 | 28,314.54 | 9,191.447 | 8,430.63 | 8,515.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65.196 | 63.795 | 60.685 | 60.304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 698.358 | 677.043 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 145 | 145 | 145 | 210 | 210 | 210 | 0 | 176.703 | 0 | 186.929 | 0 | 205.704 | 189.554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,513.446 | 1,286.89 | 1,052.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 17,969.317 | 17,399.179 | 17,015.137 | 20,228.41 | 19,963.43 | 19,961.542 | 19,642.076 | 29,675.057 | 28,701.365 | 27,259.109 | 25,065.579 | 24,221.774 | 22,986.239 | 19,537.755 | 18,852.836 | 18,665.304 | 18,307.133 | 17,455.368 | 17,144.265 | 14,218.56 | 13,479.851 | 12,633.331 | 12,591.024 | 12,266.36 | 11,751.296 | 11,034.502 | 8,385.588 | 9,102.156 | 7,843.611 | 47.106 | 330.748 | 1,016.566 | 1,127.418 | 1,484.841 | 1,372.647 | 2,251.875 | 2,339.788 | 2,703.951 | 2,824.571 | 2,792.249 | 2,926.945 | 3,013.288 | 3,154.76 | 2,903.346 | 2,887.173 | 3,115.303 | 3,315.749 | 2,886.716 | 2,492.91 | 2,461.486 | 2,584.77 | 1,494.86 | 767.328 | 783.775 | 577.022 | 718.048 | 0 | 5.337 | 0 |
Overige niet-vlottende verplichtingen
| 4,234.823 | 4,206.087 | 4,492.705 | 4,863.331 | 3,481.956 | 9,062.618 | 5,947.132 | 6,029.41 | 3,434.512 | 3,189.278 | 3,175.529 | 3,271.104 | 3,098.191 | 2,828.2 | 2,949.61 | 3,537.535 | 3,445.627 | 3,342.072 | 3,473.477 | 190.713 | 0 | 162.846 | 0 | 183.363 | 0.001 | 0.001 | 180.665 | 199.963 | 162.69 | 116.131 | 6,216.669 | 6,392.781 | 5,963.26 | 5,557.3 | 5,225.801 | 4,489.34 | 4,150.539 | 3,813.851 | 3,552.3 | 2,765.316 | 2,514.802 | 2,229.309 | 1,986.077 | 1,738.648 | -0.001 | 0.001 | -0 | 1,178.113 | 1,165.984 | 1,048.965 | 843.711 | 793.544 | 1,025.726 | 892.699 | 794.059 | 637.379 | 1,118.638 | 1,016.059 | 864.202 |
Totaal niet-vlottende verplichtingen
| 91,111.61 | 93,304.585 | 93,527.772 | 99,030.868 | 93,564.044 | 95,117.969 | 91,411.373 | 99,990.574 | 86,092.779 | 82,139.293 | 81,333.151 | 78,002.025 | 77,826.154 | 64,445.259 | 66,564.403 | 69,958.558 | 70,371.846 | 72,374.685 | 67,552.337 | 42,954.433 | 42,204.769 | 41,099.667 | 41,092.493 | 21,641.17 | 20,387.631 | 19,739.512 | 8,566.253 | 9,302.119 | 8,006.301 | 163.237 | 6,547.417 | 7,409.347 | 7,090.678 | 7,042.141 | 6,598.448 | 6,741.215 | 6,490.327 | 6,517.802 | 6,376.871 | 5,557.565 | 5,441.747 | 5,242.597 | 5,140.837 | 4,707.19 | 4,464.413 | 4,462.879 | 4,429.023 | 4,064.829 | 3,658.894 | 3,510.451 | 3,428.481 | 2,288.404 | 1,793.054 | 1,676.474 | 1,371.081 | 1,355.427 | 1,118.638 | 1,021.396 | 864.202 |
Totaal passiva
| 211,409.429 | 225,063.624 | 197,574.631 | 227,451.685 | 235,285.554 | 251,250.621 | 229,582.717 | 273,550.572 | 241,868.997 | 224,019.967 | 191,049.964 | 187,458.757 | 175,190.823 | 150,946.726 | 132,989.918 | 132,103.713 | 138,505.005 | 142,977.571 | 117,560.804 | 93,859.933 | 97,065.524 | 95,432.519 | 89,947.022 | 65,238.882 | 70,282.86 | 62,558.806 | 41,459.75 | 44,951.207 | 39,851.898 | 203,117.782 | 38,301.796 | 33,127.898 | 34,357.961 | 33,370.198 | 31,916.23 | 38,351.928 | 32,687.881 | 33,152.342 | 31,060.932 | 27,220.998 | 33,086.234 | 35,329.339 | 31,196.554 | 31,246.833 | 37,867.132 | 28,463.614 | 28,905.09 | 29,870.771 | 20,051.167 | 23,071.553 | 23,728.257 | 17,201.366 | 20,754.925 | 22,748.815 | 17,889 | 13,867.781 | 12,393.385 | 14,048.033 | 11,915.939 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1,315.887 | 1,315.887 | 1,315.887 | 1,315.887 | 1,315.887 | 1,315.887 | 1,315.887 | 1,315.887 | 1,315.887 | 1,315.887 | 1,315.887 | 1,315.887 | 1,315.887 | 1,315.887 | 1,315.887 | 1,315.887 | 1,315.887 | 1,315.887 | 1,315.887 | 1,315.887 | 1,315.887 | 1,315.887 | 1,315.887 | 1,315.887 | 1,315.887 | 1,315.887 | 1,315.887 | 1,315.887 | 1,315.887 | 3,673.205 | 3,673.205 | 3,646.835 | 3,646.835 | 3,646.835 | 3,646.835 | 3,622.445 | 3,622.445 | 3,622.445 | 3,622.445 | 3,602.365 | 3,602.365 | 3,602.365 | 3,602.365 | 3,581.75 | 3,581.75 | 3,581.75 | 3,581.75 | 3,551.75 | 3,525.65 | 3,525.65 | 3,525.65 | 3,525.65 | 3,500 | 3,500 | 3,500 | 3,500 | 3,500 | 3,500 | 3,500 |
Ingehouden winsten
| 183,504.051 | 174,003.999 | 165,521.923 | 165,903.555 | 162,925.221 | 158,269.305 | 157,037.566 | 164,370.003 | 157,392.651 | 146,502.636 | 102,858.868 | 98,253.872 | 89,205.109 | 72,873.718 | 63,205.065 | 60,047.376 | 54,714.753 | 51,240.603 | 46,197.254 | 44,027.123 | 39,425.825 | 35,442.684 | 31,847.41 | 37,803.975 | 34,563.237 | 31,263.537 | 194,491.545 | 193,121.663 | 191,020.087 | 188,661.149 | 185,505.909 | 175,539.116 | 174,637.72 | 167,096.594 | 163,706.596 | 156,193.719 | 145,369.077 | 138,359.656 | 133,375.421 | 127,863.647 | 122,368.759 | 116,825.28 | 109,421.387 | 104,745.411 | 97,140.733 | 87,447.771 | 78,460.287 | 58,622.314 | 47,134.095 | 42,762.664 | 38,788.978 | 31,470.155 | 28,310.938 | 22,497.805 | 16,520.403 | 12,214.417 | 9,338.316 | 4,595.635 | 1,619.886 |
Overige gereserveerde algehele resultaten
| 5,322.385 | 3,672.358 | 2,811.187 | 4,293.115 | 4,005.314 | 6,653.905 | 1,970.714 | 5,862.304 | 2,888.831 | 1,500.197 | 2,540.535 | 4,020.974 | 3,171.35 | 99,750.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 63,708.255 | 63,708.255 | 63,708.255 | 60,721.849 | 60,721.849 | 60,721.849 | 60,721.849 | 60,699.114 | 60,699.114 | 60,699.114 | 95,459.69 | 95,459.69 | 95,459.739 | -2,023.081 | 98,175.497 | 100,385.798 | 100,317.897 | 100,665.247 | 99,242.673 | 99,808.221 | 99,528.943 | 98,973.029 | 98,753.226 | 92,287.523 | 92,439.875 | 92,376.962 | -73,539.03 | -75,716.964 | -76,341.915 | -135,969.147 | 27,294.113 | 24,338.508 | 25,064.941 | 25,160.889 | 25,044.628 | 28,524.628 | 29,813.083 | 31,450.096 | 35,451.597 | 37,615.569 | 37,805.238 | 38,710.101 | 38,322.505 | 36,813.794 | 37,022.995 | 36,938.335 | 36,950.909 | 35,724.337 | 35,113.597 | 35,113.597 | 35,113.597 | 35,176.216 | 34,822.454 | 34,822.454 | 34,816.523 | 34,818.369 | 34,834.169 | 34,834.169 | 34,827.171 |
Totaal eigen vermogen van aandeelhouders
| 253,850.579 | 242,700.499 | 233,357.253 | 232,234.406 | 228,968.271 | 226,960.947 | 221,046.016 | 232,247.308 | 222,296.483 | 210,017.834 | 202,174.979 | 199,050.422 | 189,152.086 | 171,917.114 | 162,696.449 | 161,749.061 | 156,348.536 | 153,221.737 | 146,755.814 | 145,151.231 | 140,270.655 | 135,731.6 | 131,916.522 | 131,407.385 | 128,318.999 | 124,956.386 | 122,268.402 | 118,720.586 | 115,994.059 | 56,365.207 | 216,473.227 | 203,524.459 | 203,349.496 | 195,904.318 | 192,398.059 | 188,340.792 | 178,804.605 | 173,432.197 | 172,449.463 | 169,081.581 | 163,776.362 | 159,137.746 | 151,346.257 | 145,140.955 | 137,745.478 | 127,967.856 | 118,992.946 | 97,898.401 | 85,773.342 | 81,401.911 | 77,428.225 | 70,172.021 | 66,633.392 | 60,820.259 | 54,836.926 | 50,532.786 | 47,672.485 | 42,929.804 | 39,947.057 |
Totaal eigen vermogen
| 290,691.617 | 279,135.681 | 269,928.526 | 268,586.243 | 264,322.7 | 261,963.621 | 256,303.69 | 269,578.678 | 258,890.679 | 245,444.694 | 235,758.441 | 241,828.258 | 229,022.394 | 209,892.025 | 198,267.345 | 210,334.644 | 203,403.826 | 205,772.919 | 197,610.545 | 145,333.873 | 140,443.824 | 135,885.112 | 132,068.457 | 131,543.427 | 128,427.469 | 125,064.92 | 122,367.439 | 118,833.881 | 116,067.776 | 56,409.91 | 216,535.744 | 203,580.387 | 203,400.554 | 195,943.592 | 192,424.218 | 188,385.378 | 178,814.449 | 173,441.173 | 172,465.582 | 169,107.65 | 163,781.184 | 159,158.826 | 151,346.257 | 145,140.955 | 137,745.478 | 127,967.856 | 118,992.946 | 97,898.401 | 85,773.342 | 81,401.911 | 77,428.225 | 70,172.021 | 66,633.392 | 60,820.259 | 54,836.926 | 50,532.786 | 47,672.485 | 42,929.804 | 39,947.057 |
Totaal passiva en aandeelhoudersvermogen
| 502,101.046 | 504,199.306 | 467,503.158 | 496,037.928 | 499,608.254 | 513,214.242 | 485,886.407 | 543,129.25 | 500,759.677 | 469,464.661 | 426,808.405 | 429,287.015 | 404,213.218 | 360,838.752 | 331,257.263 | 342,438.357 | 341,908.831 | 348,750.49 | 315,171.35 | 239,193.806 | 237,509.347 | 231,317.631 | 222,015.479 | 196,782.309 | 198,710.329 | 187,623.726 | 163,827.19 | 163,785.088 | 155,919.674 | 259,527.692 | 254,837.54 | 236,708.285 | 237,758.515 | 229,313.79 | 224,340.448 | 226,737.306 | 211,502.33 | 206,593.515 | 203,526.514 | 196,328.647 | 196,867.418 | 194,488.165 | 182,542.811 | 176,387.788 | 175,612.61 | 156,431.47 | 147,898.036 | 127,769.172 | 105,824.509 | 104,473.464 | 101,156.482 | 87,373.387 | 87,388.317 | 83,569.074 | 72,725.926 | 64,400.567 | 60,065.87 | 56,977.837 | 51,862.996 |