KC Cottrell Co., Ltd.
KRX:119650.KS
452 (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 | 2012 Q4 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 9,145.943 | 24,595.507 | 10,889.518 | 12,352.333 | 17,931.771 | 28,625.543 | 14,654.385 | 16,343.568 | 34,888.301 | 62,593.756 | 89,282.089 | 17,131.489 | 12,114.013 | 12,752.796 | 13,299.076 | 14,481.939 | 16,010.972 | 19,421.223 | 49,516.972 | 17,936.42 | 12,173.456 | 15,525.36 | 14,282.228 | 20,873.366 | 31,921.146 | 17,054.938 | 16,481.555 | 18,298.598 | 17,047.565 | 13,086.868 | 16,374.691 | 16,037.459 | 5,950.42 | 9,738.458 | 4,755.569 | 7,826.488 | 8,399.289 | 9,476.33 | 11,427.16 | 8,457.528 | 9,977.627 | 6,115.6 | 11,828.877 | 7,690.487 | 24,800.205 | 31,808.72 | 56,517.593 | 46,466.785 | 25,235.421 | 29,612.986 | 21,727.014 | 43,329.495 | 8,955.531 | 12,022.444 | 19,736.315 |
Kortetermijnbeleggingen
| 45,139.912 | 45,060.325 | 23,947.106 | 10,699.282 | 10,625.499 | 7,132.317 | 8,363.641 | 1,392.891 | 2,842.7 | 64.279 | 47.456 | 37.753 | 29.522 | 1,741.653 | 1,756.949 | 1,774.977 | 1,783.516 | 281.847 | 273.264 | 1,318.519 | 1,226.428 | 1,492.067 | 1,153.809 | 1,728.907 | 1,158.97 | 262.28 | 359.123 | 683.487 | 690.639 | 1,469.127 | 1,459.004 | 19,580.235 | 1,047.948 | 1,684.118 | 1,679.021 | 2,211.914 | 2,545.132 | 2,518.131 | 2,510.003 | 2,381.219 | 2,320.358 | 2,688.072 | 2,385.365 | 4,021.484 | 2,139.715 | 41.01 | 599.726 | 4,053.837 | 5,190.895 | 4,844.754 | 5,049.789 | 1,747.668 | 4,148.65 | 4,096.405 | 3,893.961 |
Liquide middelen en kortetermijnbeleggingen
| 9,145.943 | 24,595.507 | 34,836.624 | 23,051.614 | 28,557.27 | 35,757.859 | 23,018.026 | 17,736.459 | 37,731.001 | 62,658.035 | 89,329.546 | 17,169.242 | 12,143.534 | 14,494.449 | 15,056.025 | 16,256.915 | 17,794.488 | 19,703.07 | 49,790.236 | 19,254.939 | 13,399.884 | 17,017.427 | 15,436.037 | 22,602.273 | 33,080.116 | 17,317.218 | 16,840.678 | 18,982.085 | 17,738.204 | 14,555.995 | 17,833.695 | 35,617.694 | 6,998.368 | 11,422.576 | 6,434.59 | 10,038.402 | 10,944.421 | 11,994.461 | 13,937.163 | 10,838.747 | 12,297.985 | 8,803.672 | 14,214.242 | 11,711.971 | 26,939.919 | 31,849.73 | 57,117.319 | 50,520.622 | 30,426.316 | 34,457.74 | 26,776.803 | 45,077.163 | 13,104.181 | 16,118.849 | 23,630.276 |
Nettovorderingen
| 261,113.065 | 216,737.521 | 252,291.839 | 292,322.116 | 199,827.887 | 247,171.187 | 217,513.757 | 207,450.147 | 187,730.981 | 199,541.316 | 206,904.392 | 181,831.735 | 151,376.632 | 146,145.447 | 152,495.53 | 156,219.245 | 175,116.426 | 164,969.984 | 161,432.987 | 136,576.22 | 128,601.467 | 110,508.461 | 111,702.272 | 101,655.16 | 96,173.382 | 0 | 81,480.406 | 67,629.4 | 75,178.243 | 78,412.46 | 64,599.908 | 0 | 0 | 63,990.702 | 70,189.182 | 0 | 100,294.476 | 0 | 104,986.134 | 107,600.301 | 0 | 112,234.799 | 105,259.032 | 135,177.177 | 141,904.298 | 154,246.883 | 53,842.1 | 74,713.983 | 53,039.792 | 46,704.392 | 0 | 0 | 0 | 51,541.032 | 30,775.264 |
Voorraad
| 18,210.424 | 26,141.462 | 19,877.511 | 23,928.711 | 23,792.408 | 35,414.188 | 25,990.81 | 46,956.524 | 41,113.584 | 38,096.027 | 19,464.514 | 18,908.31 | 18,135.007 | 18,939.161 | 22,445.563 | 28,978.6 | 26,852.045 | 27,287.584 | 30,656.331 | 34,240.469 | 21,189.395 | 15,410.328 | 14,862.861 | 17,606.46 | 12,254.588 | 8,593.112 | 7,329.519 | 4,031.37 | 2,603.042 | 3,480.889 | 2,449.988 | 3,363.922 | 3,330.673 | 3,374.764 | 3,894.271 | 3,997.189 | 3,173.338 | 4,691.662 | 5,891.25 | 7,982.345 | 5,847.07 | 4,700.116 | 3,173.932 | 2,106.455 | 4,605.897 | 3,059.497 | 8,678.718 | 5,729.661 | 6,880.232 | 6,562.215 | 4,306.964 | 4,993.832 | 5,363.764 | 6,051.866 | 11,130.115 |
Overige vlottende activa
| 27,083.969 | 99,347.571 | 56,812.584 | 0 | 45,669.464 | -1,549.279 | -1,520.079 | -1,654.081 | -0 | -1,474.878 | -1,454.637 | -980.197 | -958.238 | -959.636 | -941.437 | -975.638 | -986.519 | -995.279 | -969.359 | 0 | 0 | -0.001 | 4.789 | 0.001 | -0.001 | 89,693.524 | -0.001 | 0.002 | -0.001 | -0.001 | -0 | 58,623.647 | 84,706.475 | -0.001 | -0 | 95,105.031 | 0.001 | 110,430.889 | 0.001 | -0.002 | 97,860.036 | 0.001 | 0.001 | 0.001 | 0 | -0 | 14,539.611 | 0.001 | 0.001 | -0.002 | 59,712.496 | 52,818.287 | 65,558.468 | 0.001 | 0.001 |
Totaal vlottende activa
| 315,553.402 | 366,822.061 | 363,818.557 | 339,302.441 | 309,690.043 | 316,793.955 | 265,002.514 | 270,489.048 | 266,575.566 | 298,820.499 | 314,243.815 | 216,929.09 | 180,696.936 | 178,619.421 | 189,055.68 | 200,479.121 | 218,776.44 | 210,965.359 | 240,910.194 | 190,071.627 | 163,190.746 | 142,936.215 | 142,005.959 | 141,863.894 | 141,508.085 | 115,603.854 | 105,650.601 | 90,642.857 | 95,519.488 | 96,449.343 | 84,883.592 | 97,605.263 | 95,035.516 | 78,788.041 | 80,518.043 | 109,140.622 | 114,412.236 | 127,117.012 | 124,814.548 | 126,421.391 | 116,005.091 | 125,738.588 | 122,647.207 | 148,995.604 | 173,450.115 | 189,156.111 | 134,177.748 | 130,964.266 | 90,346.341 | 87,724.345 | 90,796.263 | 102,889.282 | 84,026.413 | 73,711.748 | 65,535.656 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,861.092 | 2,286.222 | 2,636.013 | 2,922.788 | 3,762.769 | 4,025.274 | 4,177.065 | 4,706.575 | 5,522.861 | 5,831.033 | 6,136.859 | 37,977.238 | 38,179.503 | 39,364.639 | 39,874.048 | 40,132.452 | 40,433.647 | 41,157.654 | 41,502.164 | 37,952.517 | 38,338.204 | 36,370.564 | 35,316.657 | 35,562.184 | 35,711.246 | 35,989.437 | 36,190.016 | 35,723.303 | 35,986.54 | 35,778.124 | 35,816.201 | 36,210.58 | 35,713.214 | 35,944.144 | 36,468.881 | 35,829.589 | 36,019.77 | 36,096.653 | 36,303.234 | 36,441.317 | 36,719.628 | 36,083.889 | 31,543.374 | 37,879.207 | 38,211.46 | 38,660.836 | 39,181.678 | 38,740.706 | 30,917.327 | 31,055.722 | 30,706.629 | 27,197.642 | 27,398.215 | 27,081.635 | 27,027.135 |
Goodwill
| 642 | 642 | 642 | 642 | 642 | 642 | 642 | 1,333.682 | 1,333.682 | 1,333.682 | 1,333.682 | 1,333.682 | 1,333.682 | 1,651.033 | 1,651.033 | 1,651.033 | 1,651.033 | 1,651.033 | 1,651.033 | 1,651.033 | 1,651.033 | 1,651.033 | 1,651.033 | 1,651.033 | 1,651.033 | 1,651.033 | 1,651.033 | 1,651.033 | 1,651.033 | 2,181.184 | 2,181.184 | 2,169.061 | 1,863.833 | 1,863.833 | 1,863.833 | 1,172.151 | 1,702.303 | 1,702.303 | 1,702.303 | 1,702.303 | 1,702.303 | 1,702.303 | 1,702.303 | 1,702.303 | 1,702.303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 549.159 | 1,301.124 | 1,355.181 | 1,457.876 | 1,389.129 | 1,607.846 | 1,789.476 | 1,837.709 | 2,037.89 | 2,227.758 | 2,435.23 | 2,401.217 | 2,608.532 | 2,790.36 | 2,758.687 | 2,968.952 | 3,110.083 | 3,006.209 | 3,194.768 | 3,380.778 | 3,587.389 | 3,888.007 | 4,048.776 | 1,243.586 | 1,290.881 | 1,192.976 | 728.565 | 762.536 | 437.733 | 571.286 | 611.882 | 619.071 | 642.886 | 593.808 | 354.526 | 381.943 | 416.511 | 360.392 | 386.701 | 417.534 | 436.905 | 377.441 | 402.973 | 489.762 | 585.084 | 450.867 | 523.891 | 542.371 | 524.834 | 478.277 | 208.917 | 139.235 | 150.01 | 86.018 | 90.63 |
Goodwill en immateriële activa
| 642 | 642 | 1,997.181 | 2,099.876 | 2,031.129 | 2,249.846 | 2,431.476 | 3,171.391 | 3,371.572 | 3,561.44 | 3,768.912 | 3,734.899 | 3,942.214 | 4,441.393 | 4,409.72 | 4,619.985 | 4,761.116 | 4,657.242 | 4,845.801 | 5,031.811 | 5,238.422 | 5,539.04 | 5,699.809 | 2,894.619 | 2,941.914 | 2,844.009 | 2,379.598 | 2,413.569 | 2,088.766 | 2,752.47 | 2,793.066 | 2,788.132 | 2,506.719 | 2,457.641 | 2,218.359 | 1,554.094 | 2,118.814 | 2,062.695 | 2,089.004 | 2,119.837 | 2,139.208 | 2,079.744 | 2,105.275 | 2,192.065 | 2,287.386 | 450.867 | 523.891 | 542.371 | 524.834 | 478.277 | 208.917 | 139.235 | 150.01 | 86.018 | 90.63 |
Langetermijnbeleggingen
| 54,713.982 | 48,454.977 | 42,192.696 | 11,356.382 | 12,480.913 | 13,761.773 | 15,461.213 | 27,082.523 | 21,072.388 | 25,185.301 | 26,678.752 | 28,420.707 | 18,822.599 | 11,471.393 | 11,526.307 | 11,343.947 | 9,874.849 | 11,281.221 | 10,115.552 | 17,490.962 | 17,322.076 | 14,405.792 | 12,686.362 | 14,541.888 | 14,714.568 | 15,049.05 | 15,467.608 | 14,795.98 | 14,884.469 | 12,493.871 | 10,004.889 | -8,142.239 | 10,062.15 | 6,043.955 | 6,284.318 | 4,849.453 | 4,428.208 | 4,319.083 | 4,220.794 | 4,087.376 | 4,036.837 | 3,566.752 | 3,790.9 | 1,923.957 | 3,543.947 | 5,183.27 | 1,727.973 | -1,590.525 | -1,890.851 | -2,203.649 | -2,086.236 | 420.212 | -2,486.815 | -2,663.869 | -2,461.425 |
Belastingvorderingen
| 848.361 | 2,017.776 | 1,851.726 | 1,589.612 | 1,041.95 | 66.023 | -15,461.213 | -27,082.523 | -21,072.388 | 2,159.865 | 2,791.053 | 3,031.954 | 3,244.63 | 4,274.997 | 4,226.784 | 5,719.399 | 4,964.902 | 5,003.781 | 4,895.049 | 1,590.631 | 1,339.684 | 1,125.92 | 705.105 | 20,392.303 | 19,425.157 | 0 | 20,567.886 | 441.574 | 552.919 | 1,356.222 | 1,243.921 | 1,869.611 | 2,182.477 | 1,660.572 | 1,554.001 | 108.633 | 91.122 | 3,229.244 | 20.133 | 0 | 0 | 3,923.654 | 3,583.404 | 331.536 | 2,794.767 | 505.01 | 420.834 | 548.248 | 648.545 | 1,592.243 | 160.246 | 0 | 5,137.903 | 415.836 | 1,863.139 |
Overige niet-vlottende activa
| 577.478 | 1,337.36 | 1,930.048 | 33,373.445 | 33,261.624 | 37,355.018 | 51,862.666 | 56,623.778 | 54,391.053 | 30,932.17 | 31,457.569 | 30,079.641 | 31,340.465 | 32,694.64 | 32,825.009 | 32,234.202 | 32,599.029 | 29,340.653 | 29,750.82 | 22,162.519 | 20,607.122 | 21,848.619 | 23,056.987 | 0.001 | -0.001 | 18,370.796 | -0 | 20,672.506 | 20,380.052 | 18,542.207 | 18,749.555 | 36,702.554 | 18,776.856 | 20,406.211 | 19,699.978 | 2,871.183 | 3,230.465 | 0.001 | 3,246.613 | 3,606.247 | 3,845.593 | -0.001 | 0.001 | 5,095.938 | -0 | 1,510.452 | 837.228 | 4,263.127 | 5,447.539 | 6,023.195 | 5,602.055 | 3,699.171 | -0.001 | 5,847.684 | 6,598.26 |
Totaal niet-vlottende activa
| 58,642.912 | 54,738.335 | 50,607.663 | 51,342.103 | 52,578.386 | 57,457.933 | 58,471.207 | 64,501.744 | 63,285.485 | 67,669.809 | 70,833.145 | 103,244.439 | 95,529.411 | 92,247.062 | 92,861.869 | 94,049.984 | 92,633.543 | 91,440.552 | 91,109.387 | 84,228.44 | 82,845.508 | 79,289.935 | 77,464.92 | 73,390.995 | 72,792.884 | 72,253.292 | 74,605.108 | 74,046.932 | 73,892.746 | 70,922.894 | 68,607.632 | 69,428.638 | 69,241.416 | 66,512.523 | 66,225.536 | 45,212.952 | 45,888.379 | 45,707.676 | 45,879.777 | 46,254.777 | 46,741.266 | 45,654.038 | 41,022.955 | 47,422.703 | 46,837.559 | 46,310.436 | 42,691.604 | 42,503.927 | 35,647.394 | 36,945.788 | 34,591.611 | 31,456.26 | 30,199.312 | 30,767.304 | 33,117.739 |
Totaal activa
| 374,196.314 | 421,560.396 | 414,426.22 | 390,644.544 | 362,268.428 | 374,251.888 | 323,473.721 | 334,990.792 | 329,861.051 | 366,490.308 | 385,076.96 | 320,173.528 | 276,226.347 | 270,866.483 | 281,917.549 | 294,529.105 | 311,409.983 | 302,405.91 | 332,019.581 | 274,300.067 | 246,036.254 | 222,226.15 | 219,470.879 | 215,254.889 | 214,300.969 | 187,857.146 | 180,255.708 | 164,689.789 | 169,412.234 | 167,372.237 | 153,491.224 | 167,033.901 | 164,276.931 | 145,300.565 | 146,743.579 | 154,353.573 | 160,300.615 | 172,824.687 | 170,694.325 | 172,676.168 | 162,746.357 | 171,392.626 | 163,670.161 | 196,418.307 | 220,287.674 | 235,466.546 | 176,869.351 | 173,468.193 | 125,993.735 | 124,670.134 | 125,387.874 | 134,345.542 | 114,225.725 | 104,479.052 | 98,653.394 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 63,399.686 | 47,708.71 | 72,957.547 | 87,054.408 | 90,712.143 | 99,796.345 | 98,110.392 | 101,923.243 | 125,612.858 | 150,924.914 | 177,446.583 | 100,537.432 | 76,348.825 | 81,044.042 | 100,213.792 | 100,456.018 | 117,527.709 | 127,473.09 | 148,427.077 | 117,476.795 | 99,758.737 | 93,453.542 | 90,343.277 | 91,994.072 | 87,073.617 | 76,909.188 | 68,278.978 | 54,408.104 | 50,146.282 | 49,230.418 | 50,999.978 | 64,830.517 | 59,308.626 | 43,995.152 | 54,215.495 | 65,025.044 | 69,146.052 | 86,537.103 | 78,487.748 | 75,892.74 | 67,848.025 | 65,976.836 | 61,212.446 | 69,975.432 | 97,414.237 | 108,375.125 | 72,682.195 | 72,469.439 | 46,430.5 | 46,930.744 | 26,809.621 | 28,923.496 | 28,743.553 | 33,658.212 | 27,904.76 |
Kortlopende schulden
| 128,231.123 | 122,343.076 | 112,613.568 | 98,190.328 | 95,923.778 | 92,631.204 | 78,441.244 | 62,325.214 | 44,444.019 | 48,580.918 | 41,325.632 | 61,136.261 | 75,011.206 | 66,456.318 | 60,327.155 | 59,517.934 | 50,140.581 | 28,354.595 | 12,139.947 | 26,514.659 | 22,587.184 | 6,275.68 | 8,737.089 | 9,063.471 | 22,933.469 | 11,253.864 | 3,610.14 | 9,009.341 | 9,149.62 | 14,877.222 | 1,427.004 | 4,879.469 | 9,170.06 | 15,950 | 8,850 | 10,650 | 10,921.183 | 4,759.968 | 12,446.457 | 15,354.447 | 12,965.356 | 18,207.972 | 11,013.797 | 31,097.9 | 20,219.886 | 9,970 | 3,970 | 727.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 380.462 | 0 | 121.508 | 87.995 | 292.775 | 272.648 | 613.577 | 361.696 | 792.518 | 832.651 | 4,286.615 | 119.061 | 3,908.294 | 139.621 | 3,621.227 | 3,825.265 | 4,932.457 | 7,977.906 | 2,777.404 | 3,628.578 | 3,879.601 | 3,883.876 | 468.492 | 1,223.276 | 492.543 | 1,348.289 | 863.371 | 893.726 | 1,079.359 | 168.904 | 623.427 | 315.745 | 86.547 | 480.763 | 624.754 | 1,717.916 | 2,604.218 | 1,318.354 | 162.494 | 3,156.223 | 2,369.063 | 4,265.089 | 2,706.9 | 3,154.027 | 4,658.54 | 2,063.318 | 1,459.888 | 2,908.028 | 4,163.61 | 1,286.767 | 2,546.053 | 1,950.841 | 3,395.018 | 681.152 |
Uitgestelde opbrengsten
| 41,996.849 | 53,065.393 | 61,436.651 | 13,143.182 | 10,114.472 | 46,624.21 | 52,928.413 | 59,364.163 | 83,759.657 | 98,665.394 | 46,569.387 | 47,503.235 | 42,681.45 | 28,145.212 | 24,488.261 | 23,357.393 | 32,548.341 | 32,815.13 | 54,897.011 | 25,917.566 | 20,331.912 | 19,719.899 | 20,018.025 | 468.492 | 1,223.276 | 492.543 | 16,324.694 | 863.371 | 893.726 | 11,062.784 | 12,882.697 | 623.427 | 6,562.173 | 3,936.469 | 5,593.054 | 6,616.062 | 6,302.143 | 2,604.218 | 7,226.706 | 162.494 | 3,156.223 | 2,369.063 | 10,653.385 | 12,834.56 | 17,260.326 | 28,123.364 | 2,063.318 | 23,081.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 67,645.535 | 49,197.178 | 47,159.464 | 40,035.372 | 39,961.581 | 11,663.476 | 436.877 | -4,406.8 | -34,920.24 | -56,730.845 | 0 | 0.002 | 0.001 | 0.003 | 0.003 | 0.001 | 0 | 0 | 0.001 | 0 | 0 | 0.001 | -0.001 | 19,639.839 | 12,278.991 | 12,779.391 | 0.001 | 9,944.4 | 19,207.761 | 0.001 | -0 | 5,940.368 | 0.001 | 4,254.281 | 0 | 0.001 | 0.001 | 3,840.857 | -0 | 5,529.207 | 4,965.478 | 7,507.946 | 0.001 | 0.001 | 0 | -0 | 22,493.33 | 0 | 7,572.644 | 8,145.92 | 33,464.467 | 40,279.103 | 43,500.715 | 30,658.313 | 41,422.795 |
Totaal kortlopende verplichtingen
| 301,273.193 | 272,314.357 | 294,167.231 | 238,423.29 | 236,711.974 | 250,715.235 | 229,916.926 | 219,205.82 | 218,896.294 | 241,440.38 | 265,341.602 | 209,176.931 | 194,041.482 | 175,645.575 | 185,029.211 | 183,331.345 | 200,216.631 | 188,642.816 | 215,464.036 | 169,909.02 | 142,677.833 | 119,449.122 | 119,098.39 | 121,165.874 | 123,509.353 | 101,434.986 | 88,213.812 | 74,225.216 | 79,397.389 | 75,170.425 | 65,309.678 | 76,273.781 | 75,040.86 | 68,135.902 | 68,658.549 | 82,291.107 | 86,369.379 | 97,742.146 | 98,160.911 | 96,938.888 | 88,935.082 | 94,061.817 | 82,879.629 | 113,907.893 | 134,894.45 | 146,468.489 | 101,208.843 | 96,278.085 | 54,003.144 | 55,076.664 | 60,274.088 | 69,202.599 | 72,244.268 | 64,316.525 | 69,327.555 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 41,466.617 | 48,726.351 | 38,886.094 | 37,534.255 | 32,940.556 | 33,279.455 | 3,488.333 | 25,797.955 | 25,880.063 | 34,960.301 | 31,009.612 | 16,129.481 | 16,556.481 | 17,052.661 | 17,629.325 | 8,154.723 | 8,692.958 | 9,078.557 | 9,135.456 | 6,279.416 | 4,736.84 | 4,792.999 | 4,849.16 | 3,854.32 | 1,281.48 | 1,337.64 | 913.8 | 1,022.853 | 1,168.043 | 1,218.893 | 1,218.893 | 1,268.893 | 1,166 | 1,166 | 1,166 | 1,166 | 1,166 | 1,017 | 1,017 | 0 | 0 | 0 | 0 | 0 | 4,850 | 5,335 | 6,062.5 | 6,547.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,830.206 | 12,559.559 | 12,586.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,048.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,455.887 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 2.599 | 456.589 | 710.274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 814.767 | 737.11 | 485.171 | 844.464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 539.008 | 0 | 1,625.583 | 1,630.549 | 1,719.808 | 1,720.024 | 2,234.162 | 1,488.285 | 2,073.198 | 2,170.561 | 2,383.287 | 2,003.705 | 2,094.908 | 2,094.908 | 3,025.918 | 1,544.535 | 1,724.765 | 1,997.13 |
Overige niet-vlottende verplichtingen
| 38,220.242 | 39,127.902 | 39,923.818 | 36,845.905 | 34,350.827 | 34,514.1 | 33,311.179 | 56,086.148 | 46,600.836 | 37,956.266 | 38,774.571 | 43,177.006 | 42,321.963 | 60,874.852 | 66,912.946 | 41,844.897 | 36,197.516 | 33,359.055 | 31,191.391 | 21,981.61 | 21,807.921 | 21,131.861 | 17,795.885 | 15,523.007 | 0.001 | -0.001 | 0 | 15,244.104 | 16,168.421 | 18,113.843 | 16,650.64 | 20,211.832 | 20,546.751 | 19,483.951 | 20,842.942 | 12,804.767 | 12,130.32 | -0.001 | 11,198.19 | 7,988.688 | 7,558.754 | 7,435.618 | 7,251.034 | 8,547.538 | 8,974.845 | -0 | 7,316.512 | 8,260.783 | 7,318.089 | 9,260.902 | 8,807.013 | 6,531.164 | 5,396.166 | 5,652.305 | 6,348.587 |
Totaal niet-vlottende verplichtingen
| 79,686.859 | 87,854.252 | 78,809.912 | 74,380.16 | 67,291.383 | 67,793.555 | 36,802.111 | 82,340.691 | 73,191.173 | 72,916.567 | 69,784.183 | 59,306.487 | 58,878.444 | 77,927.513 | 84,542.271 | 49,999.62 | 44,890.474 | 42,437.612 | 40,326.847 | 28,261.026 | 26,544.761 | 25,924.86 | 22,645.045 | 20,192.094 | 15,848.797 | 14,382.369 | 14,344.42 | 16,266.957 | 17,336.464 | 19,332.736 | 17,869.533 | 21,480.725 | 21,712.751 | 20,649.951 | 22,008.942 | 13,970.767 | 13,296.32 | 13,604.014 | 12,215.19 | 9,614.271 | 9,189.303 | 9,155.426 | 8,971.058 | 10,781.7 | 15,313.13 | 15,864.086 | 15,549.573 | 17,191.571 | 9,321.794 | 11,355.81 | 10,901.921 | 9,557.082 | 6,940.701 | 7,377.07 | 8,345.717 |
Totaal passiva
| 380,960.052 | 360,168.609 | 372,977.143 | 312,803.45 | 304,003.357 | 318,508.79 | 266,719.037 | 301,546.511 | 292,087.467 | 314,356.947 | 335,125.785 | 268,483.418 | 252,919.926 | 253,573.088 | 269,571.482 | 233,330.964 | 245,107.105 | 231,080.428 | 255,790.883 | 198,170.046 | 169,222.594 | 145,373.981 | 141,743.435 | 141,357.968 | 139,358.149 | 115,817.356 | 102,558.233 | 90,492.173 | 96,733.853 | 94,503.161 | 83,179.211 | 97,754.506 | 96,753.611 | 88,785.854 | 90,667.491 | 96,261.874 | 99,665.7 | 111,346.16 | 110,376.101 | 106,553.159 | 98,124.385 | 103,217.242 | 91,850.687 | 124,689.592 | 150,207.58 | 162,332.575 | 116,758.416 | 113,469.655 | 63,324.938 | 66,432.475 | 71,176.009 | 78,759.681 | 79,184.969 | 71,693.595 | 77,673.272 |
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 |
Gewone aandelen
| 31,834.644 | 31,834.644 | 25,467.715 | 25,467.715 | 18,167.715 | 17,300.228 | 17,300.228 | 8,800.228 | 8,800 | 8,800 | 8,800 | 8,800 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 3,060 | 3,060 | 3,060 | 3,060 | 3,060 | 3,060 | 2,550 | 2,550 | 2,550 |
Ingehouden winsten
| -141,149.902 | -73,843.662 | -76,848.495 | -38,723.806 | -34,472.083 | -31,355.775 | -31,256.167 | -26,602.065 | -22,845.015 | -9,448.833 | -10,499.643 | -8,482.9 | -10,998.305 | -17,348.411 | -22,611.294 | 25,259.101 | 30,489.402 | 35,571.356 | 40,150.127 | 40,010.377 | 40,430.913 | 40,558.014 | 40,088.364 | 37,802.603 | 38,054.204 | 35,927.715 | 40,463.395 | 36,904.329 | 35,603.252 | 35,786.799 | 33,148.534 | 32,696.017 | 31,109.24 | 31,645.828 | 31,122.61 | 33,387.988 | 36,543.523 | 37,448.348 | 36,310.622 | 42,171.98 | 40,703.764 | 44,169.959 | 47,836.348 | 47,564.815 | 45,949.485 | 49,035.584 | 35,064.501 | 36,642.739 | 36,308.521 | 33,144.995 | 29,261 | 19,819.15 | 14,505.954 | 11,376.031 | 3,346.332 |
Overige gereserveerde algehele resultaten
| 165.215 | 1,047.465 | 1,690.281 | 1,617.55 | 1,284.4 | 1,358.657 | 1,719.741 | 7,882.053 | 8,459.124 | 8,775.943 | 8,678.863 | 8,900.232 | 9,212.673 | 9,136.527 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 101,664.723 | 101,664.723 | 90,499.249 | 88,892.851 | 72,784.31 | 67,977.689 | 68,394.876 | 42,851.752 | 42,856.25 | 43,455.955 | 42,075.564 | 41,952.399 | 18,226.218 | 18,141.688 | 27,413.648 | 28,622.319 | 28,561.322 | 28,542.108 | 28,815.849 | 28,945.467 | 29,089.095 | 31,315.438 | 31,361.658 | 29,927.04 | 29,965.113 | 29,384.481 | 29,230.693 | 29,363.876 | 29,301.723 | 29,241.852 | 29,318.601 | 29,321.193 | 29,384.001 | 19,388.672 | 19,377.536 | 19,141.815 | 19,091.392 | 19,030.179 | 19,007.603 | 18,951.029 | 18,918.208 | 19,005.425 | 18,983.126 | 19,163.9 | 19,130.609 | 19,098.388 | 21,986.434 | 20,295.798 | 23,300.276 | 22,032.664 | 21,890.865 | 32,706.711 | 17,984.802 | 18,859.426 | 15,083.79 |
Totaal eigen vermogen van aandeelhouders
| -7,485.32 | 60,703.17 | 40,808.749 | 77,254.31 | 57,764.343 | 55,280.798 | 56,158.679 | 32,931.968 | 37,270.358 | 51,583.064 | 49,054.784 | 51,169.731 | 22,940.585 | 16,429.805 | 11,302.354 | 60,381.42 | 65,550.724 | 70,613.464 | 75,465.976 | 75,455.844 | 76,020.008 | 78,373.452 | 77,950.022 | 74,229.643 | 74,519.317 | 71,812.196 | 76,194.088 | 72,768.205 | 71,404.975 | 71,528.651 | 68,967.135 | 68,517.21 | 66,993.241 | 56,034.5 | 55,500.146 | 57,529.803 | 60,634.915 | 61,478.527 | 60,318.225 | 66,123.009 | 64,621.972 | 68,175.384 | 71,819.474 | 71,728.715 | 70,080.094 | 73,133.972 | 60,110.935 | 59,998.537 | 62,668.797 | 58,237.659 | 54,211.865 | 55,585.861 | 35,040.756 | 32,785.457 | 20,980.122 |
Totaal eigen vermogen
| -6,763.738 | 61,391.787 | 41,449.078 | 77,841.094 | 58,265.071 | 55,743.098 | 56,754.684 | 33,444.282 | 37,773.584 | 52,133.362 | 49,951.175 | 51,690.11 | 23,306.421 | 17,293.395 | 12,346.067 | 61,198.141 | 66,302.878 | 71,325.483 | 76,228.698 | 76,130.021 | 76,813.66 | 76,852.169 | 77,727.445 | 73,896.921 | 74,942.82 | 72,039.79 | 77,697.476 | 74,197.616 | 72,678.381 | 72,869.075 | 70,312.013 | 69,279.395 | 67,523.32 | 56,514.711 | 56,076.088 | 58,091.699 | 60,634.915 | 61,478.527 | 60,318.225 | 66,123.009 | 64,621.972 | 68,175.384 | 71,819.474 | 71,728.715 | 70,080.094 | 73,133.972 | 60,110.935 | 59,998.537 | 62,668.797 | 58,237.659 | 54,211.865 | 55,585.861 | 35,040.756 | 32,785.457 | 20,980.122 |
Totaal passiva en aandeelhoudersvermogen
| 374,196.314 | 421,560.396 | 414,426.22 | 390,644.544 | 362,268.428 | 374,251.888 | 323,473.721 | 334,990.792 | 329,861.051 | 366,490.308 | 385,076.96 | 320,173.528 | 276,226.347 | 270,866.483 | 281,917.549 | 294,529.105 | 311,409.983 | 302,405.91 | 332,019.581 | 274,300.067 | 246,036.254 | 222,226.15 | 219,470.879 | 215,254.889 | 214,300.969 | 187,857.146 | 180,255.708 | 164,689.789 | 169,412.234 | 167,372.236 | 153,491.224 | 167,033.901 | 164,276.931 | 145,300.565 | 146,743.579 | 154,353.573 | 160,300.615 | 172,824.687 | 170,694.325 | 172,676.168 | 162,746.357 | 171,392.626 | 163,670.161 | 196,418.307 | 220,287.674 | 235,466.546 | 176,869.351 | 173,468.193 | 125,993.735 | 124,670.134 | 125,387.874 | 134,345.542 | 114,225.725 | 104,479.052 | 98,653.394 |