
Hyundai Futurenet Co., Ltd
KRX:126560.KS
3250 (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 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q3 | 2010 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 38,310.895 | 43,617.775 | 64,329.822 | 74,740.139 | 66,484.065 | 29,904.714 | 20,895.022 | 32,000.058 | 22,350.865 | 26,698.107 | 28,783.484 | 69,752.115 | 56,463.103 | 512,117.071 | 32,518.157 | 37,914.064 | 32,604.367 | 58,151.484 | 12,039.253 | 6,491.079 | 14,201.875 | 12,049.158 | 12,253.125 | 17,008.352 | 9,902.065 | 10,004.784 | 21,827.007 | 20,727.838 | 31,693.127 | 73,681.738 | 51,677.548 | 30,569.12 | 63,190.344 | 68,890.409 | 70,707.421 | 51,622.477 | 33,654.004 | 37,490.47 | 33,150.2 | 45,776.749 | 23,640.266 | 46,172.738 | 35,148.213 | 50,823.475 | 35,929.587 | 26,669.187 | 36,801.712 | 35,669.256 | 22,651.655 | 20,480.797 | 26,717.077 | 20,953.832 | 18,407.866 | 32,346.445 | 20,354.559 | 103,945.871 | 1,328.487 | 2,080.989 |
Kortetermijnbeleggingen
| 352,678.563 | 422,390.655 | 419,591.361 | 448,699.86 | 494,393.869 | 456,967.928 | 275,521.617 | 348,392.679 | 362,293.712 | 233,591.062 | 230,525.961 | 238,912.416 | 327,783.723 | 225,762.509 | 300,956.631 | 300,857.631 | 274,075.983 | 349,176.993 | 401,313.62 | 354,861.201 | 344,472.365 | 412,351.23 | 354,433.215 | 349,481.854 | 331,403.525 | 353,923.752 | 331,683.02 | 332,847.817 | 285,143.985 | 237,305.143 | 245,851.286 | 256,150 | 216,650 | 199,650 | 183,750 | 193,750 | 197,250 | 182,750 | 186,100 | 177,100 | 191,873.262 | 152,429.201 | 154,404.111 | 131,268.569 | 133,265.353 | 134,599.136 | 122,266.264 | 130,107.526 | 116,581.979 | 111,972.186 | 103,287.444 | 114,069.541 | 145,157.533 | 123,500.618 | 125,979.521 | 57,562.842 | -1,630.602 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 390,989.458 | 466,008.43 | 483,921.183 | 523,439.999 | 560,877.934 | 486,872.642 | 296,416.639 | 380,392.737 | 384,644.577 | 260,289.169 | 259,309.445 | 308,664.531 | 384,246.826 | 737,879.58 | 333,474.788 | 338,771.695 | 306,680.35 | 407,328.477 | 413,352.873 | 361,352.28 | 358,674.24 | 424,400.388 | 366,686.34 | 366,490.206 | 341,305.59 | 363,928.536 | 353,510.027 | 353,575.655 | 316,837.112 | 310,986.881 | 297,528.834 | 286,719.12 | 279,840.344 | 268,540.409 | 254,457.421 | 245,372.477 | 230,904.004 | 220,240.47 | 219,250.2 | 222,876.749 | 215,513.528 | 198,601.939 | 189,552.324 | 182,092.044 | 169,194.94 | 161,268.323 | 159,067.976 | 165,776.782 | 139,233.634 | 132,452.983 | 130,004.521 | 135,023.373 | 163,565.399 | 155,847.063 | 146,334.08 | 161,508.713 | 1,328.487 | 2,080.989 |
Nettovorderingen
| 29,055.124 | 0 | 37,179.943 | 25,298.277 | 22,463.505 | 26,364.941 | 33,269.901 | 22,348.226 | 22,581.465 | 26,912.531 | 26,651.668 | 25,165.768 | 22,534.291 | 25,232.633 | 70,092.718 | 49,857.647 | 84,502.631 | 34,790.855 | 30,606.075 | 30,797.035 | 30,664.396 | 50,697.843 | 50,789.321 | 48,742.169 | 50,640.457 | 59,549.609 | 56,330.588 | 52,028.025 | 45,341.8 | 50,923.316 | 46,874.96 | 44,842.782 | 47,290.731 | 43,941.361 | 30,561.695 | 27,665.451 | 30,904.327 | 28,223.687 | 25,862.914 | 24,439.614 | 26,609.136 | 31,036.848 | 26,740.657 | 25,365.295 | 28,050.774 | 27,285.575 | 43,017.156 | 41,731.898 | 41,288.977 | 38,967.343 | 39,138.521 | 38,160.735 | 37,293.965 | 41,974.626 | 0 | 27,515.549 | 0 | 0 |
Voorraad
| 58,023.77 | 48,636.136 | 46,659.877 | 42,877.113 | 42,358.293 | 34,133.798 | 33,983.78 | 33,983.21 | 34,502.576 | 33,584.36 | 30,258.407 | 28,988.647 | 30,200.669 | 26,937.858 | 27,085.359 | 27,261.378 | 29,080.188 | 0.4 | 0.4 | 0.4 | 0.4 | 59.472 | 59.632 | 59.632 | 59.632 | 19.428 | 20.319 | 87.211 | 24.114 | 51.57 | 52.135 | 5.31 | 5.535 | 65.808 | 68.466 | 72.736 | 77.946 | 84.02 | 93.647 | 110.238 | 125.733 | 32.011 | 46.345 | 43.393 | 15.421 | 66.278 | 129.174 | 218.776 | 125.48 | 150.963 | 189.595 | 96.925 | 125.239 | 146.228 | 165.048 | 77.704 | 0 | 0 |
Overige vlottende activa
| 17,365.774 | 51,806.944 | 14,736.116 | 2,784.982 | 799.973 | 7,951.256 | 44,290.32 | 15,039.323 | 6,961.767 | 7,186.432 | 8,106.597 | 11,574.823 | 33,013.975 | 36,085.495 | 91,945.715 | 76,963.616 | 96,667.406 | 21,588.033 | 22,502.505 | 24,656.157 | 23,115.545 | 24,504.489 | 23,715.822 | 24,101.292 | 27,532.723 | 29,233.121 | 29,721.256 | 27,435.524 | 15,415.42 | 14,594.097 | 14,026.089 | 14,758.887 | 14,317.832 | 14,383.482 | 14,718.662 | 13,096.315 | 13,465.683 | 17,337.894 | 17,827.394 | 21,069.899 | 20,989.886 | 27,207.606 | 26,771.558 | 25,521.246 | 20,715.478 | 45,008.307 | 43,020.6 | 41,744.045 | 41,291.877 | 38,979.664 | 39,151.516 | 38,165.61 | 37,295.03 | 41,977.639 | 42,637.306 | 27,522.045 | 5,509.147 | 4,772.39 |
Totaal vlottende activa
| 495,434.125 | 566,451.51 | 582,497.119 | 604,218.746 | 629,281.007 | 552,906.623 | 374,690.739 | 450,208.264 | 447,169.041 | 326,859.09 | 323,988.058 | 374,101.922 | 447,461.471 | 800,902.932 | 452,505.862 | 442,996.689 | 432,427.944 | 463,707.765 | 466,461.854 | 416,805.872 | 412,454.58 | 484,547.226 | 422,315.777 | 420,064.015 | 397,544.193 | 424,970.629 | 412,135.293 | 407,906.18 | 360,875.951 | 363,275.645 | 345,445.601 | 332,949.714 | 327,731.854 | 312,938.276 | 299,556.244 | 285,956.979 | 275,101.96 | 265,636.071 | 259,434.155 | 261,896.5 | 256,613.284 | 244,542.134 | 230,772.614 | 221,372.978 | 211,327.613 | 206,342.908 | 202,217.75 | 207,739.603 | 180,650.992 | 171,583.61 | 169,345.632 | 173,285.908 | 200,985.669 | 197,970.93 | 189,136.434 | 189,108.462 | 6,837.634 | 6,853.379 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 108,364.938 | 112,200.409 | 115,083.73 | 118,119.261 | 113,699.109 | 108,718.227 | 103,552.858 | 105,473.655 | 106,099.799 | 109,075.107 | 109,156.239 | 108,983.218 | 110,461.257 | 123,605.743 | 207,029.817 | 206,828.37 | 210,624.573 | 103,480.81 | 107,224.536 | 113,238.374 | 116,533.723 | 113,537.67 | 115,731.416 | 116,947.352 | 119,562.733 | 111,528.361 | 114,778.063 | 118,618.271 | 122,719.451 | 122,534.568 | 122,458.915 | 125,128.03 | 122,116.658 | 125,738.988 | 130,065.225 | 132,726.683 | 136,707.503 | 138,368.021 | 138,355.58 | 137,273.357 | 140,835.252 | 144,676.434 | 147,239.382 | 148,022.017 | 151,126.96 | 153,257.854 | 157,189.643 | 159,812.732 | 159,950.906 | 160,597.601 | 160,840.713 | 162,639.818 | 170,988.499 | 169,650.077 | 171,247.268 | 173,848.082 | 19,695.071 | 19,775.146 |
Goodwill
| 18,547.635 | 18,547.635 | 18,547.635 | 34,526.635 | 18,547.635 | 34,526.635 | 34,526.635 | 34,526.635 | 34,526.635 | 53,237.635 | 53,237.635 | 53,237.635 | 53,237.635 | 68,931.271 | 277,215.748 | 277,215.748 | 277,215.748 | 203,118.509 | 203,118.509 | 203,118.509 | 203,118.509 | 205,052.129 | 205,052.129 | 205,052.129 | 205,052.129 | 183,382.589 | 183,382.588 | 183,382.589 | 183,474.649 | 183,474.649 | 183,474.649 | 183,474.649 | 183,474.649 | 183,474.649 | 183,474.649 | 183,474.649 | 183,474.649 | 183,474.649 | 183,474.649 | 183,474.649 | 184,140.931 | 184,140.931 | 184,140.931 | 184,140.931 | 184,140.931 | 183,272.566 | 182,080.923 | 160,925.266 | 160,925.266 | 160,571.86 | 160,571.86 | 160,571.86 | 160,571.86 | 160,571.86 | 160,571.86 | 160,571.86 | 199.501 | 219.595 |
Immateriële activa
| 18,584.564 | 27,598.72 | 27,991.142 | 24,064.207 | 23,080.505 | 23,393.296 | 23,781.233 | 23,043.797 | 22,810.239 | 22,393.972 | 22,398.008 | 22,519.126 | 22,762.519 | 25,292.157 | 41,699.573 | 41,633.128 | 41,622.295 | 31,187.504 | 31,409.384 | 31,575.821 | 30,259.072 | 28,260.559 | 28,470.334 | 28,107.659 | 27,639.786 | 27,823.698 | 27,869.494 | 27,802.477 | 27,118.597 | 27,478.071 | 28,156.877 | 28,368.002 | 29,131.609 | 30,432.512 | 30,111.794 | 31,337.279 | 29,928.569 | 29,306.131 | 30,320.67 | 29,553.961 | 30,499.748 | 29,955.47 | 30,725.729 | 30,392.107 | 28,810.291 | 28,675.075 | 28,872.65 | 53,197.041 | 8,711.184 | 8,186.401 | 8,532.999 | 8,037.227 | 8,927.161 | 5,473.064 | 5,794.342 | 6,163.178 | 257.417 | 286.463 |
Goodwill en immateriële activa
| 37,132.199 | 46,146.355 | 46,538.777 | 34,526.635 | 41,628.14 | 57,919.931 | 58,307.868 | 57,570.432 | 57,336.874 | 75,631.607 | 75,635.643 | 75,756.761 | 76,000.154 | 94,223.428 | 318,915.321 | 318,848.876 | 318,838.043 | 234,306.013 | 234,527.893 | 234,694.33 | 233,377.581 | 233,312.688 | 233,522.463 | 233,159.788 | 232,691.915 | 211,206.287 | 211,252.082 | 211,185.066 | 210,593.246 | 210,952.72 | 211,631.526 | 211,842.651 | 212,606.258 | 213,907.161 | 213,586.443 | 214,811.928 | 213,403.218 | 212,780.78 | 213,795.319 | 213,028.61 | 214,640.679 | 214,096.401 | 214,866.66 | 214,533.038 | 212,951.222 | 211,947.641 | 210,953.573 | 214,122.307 | 169,636.45 | 168,758.261 | 169,104.859 | 168,609.087 | 169,499.021 | 166,044.924 | 166,366.202 | 166,735.038 | 456.918 | 506.058 |
Langetermijnbeleggingen
| -159,916.7 | -307,644.768 | 151,577.307 | 136,376.386 | 117,178.885 | -281,535.898 | 74,659.709 | -67,676.065 | -86,517.047 | 151,755.327 | 149,625.82 | 195,434.17 | 43,170.703 | -199,962.716 | -294,978.445 | -294,667.064 | -267,807.855 | -343,887.984 | -375,200.498 | -328,949.135 | -318,591.064 | -406,691.28 | -348,964.254 | -344,021.857 | -325,888.208 | -348,630.437 | -326,445.405 | -327,592.746 | -261,960.755 | -232,248.102 | -240,940.511 | -251,482.324 | -212,029.875 | -194,457.265 | -178,890.245 | -189,208.127 | -192,468.755 | -178,069.229 | -181,552.046 | -172,253.537 | -186,342.734 | -147,632.029 | -149,537.66 | -125,810.358 | -123,010.115 | -124,511.449 | -110,867.986 | -115,309.079 | -96,086.162 | -90,306.423 | -81,384.08 | -93,717.454 | -124,894.413 | -96,225.711 | -100,118.389 | -38,416.722 | 320,694.076 | 0 |
Belastingvorderingen
| 13,117.959 | 9,307.527 | 10,528.166 | 7,431.533 | 7,188.187 | 6,406.242 | 6,052.73 | 6,864.424 | 6,366.336 | 7,193.055 | 7,013.913 | 6,777.893 | 6,120.241 | 1,159.926 | 1,202.758 | 2,432.8 | 2,459.214 | 3,478.867 | 1,725.95 | 985.73 | 3,555.382 | 2,203.699 | 1,800.496 | 1,220.812 | 1,271.666 | 40.417 | 63.962 | 40.417 | 4,269.574 | 4,589.639 | 4,590.433 | 4,030.345 | 2,159.351 | 1,636.313 | 1,843.023 | 2,014.389 | 1,949.018 | 2,335.385 | 2,380.162 | 2,216.965 | 2,168.322 | 2,819.404 | 2,817.788 | 3,320.947 | 3,320.787 | 4,273.242 | 4,125.985 | 4,255.729 | 4,356.041 | 4,650.727 | 6,166.114 | 7,592.595 | 8,452.074 | 10,484.601 | 10,504.584 | 10,163.201 | 2,733.32 | 3,342.802 |
Overige niet-vlottende activa
| 419,688.333 | 486,776.229 | 869.216 | 8,536.275 | 749.163 | 478,140.769 | 296,971.698 | 369,656.881 | 384,801.449 | 255,728.222 | 251,945.328 | 261,200.74 | 350,812.168 | 252,861.313 | 324,121.408 | 327,134.23 | 298,031.486 | 378,496.926 | 423,717.342 | 372,399.076 | 366,153.689 | 436,939.598 | 381,045.675 | 375,827.71 | 355,297.991 | 375,382.265 | 352,912.527 | 354,920.519 | 298,471.082 | 252,228.438 | 260,610.475 | 270,303.951 | 238,493.711 | 220,705.755 | 203,645.304 | 214,771.224 | 217,482.472 | 203,208.049 | 206,784.329 | 198,195.164 | 213,274.07 | 174,302.157 | 176,349.371 | 153,083.363 | 155,365.646 | 156,679.167 | 143,988.651 | 151,680.545 | 165,616.13 | 160,616.534 | 152,849.56 | 163,792.952 | 170,784.839 | 142,796.59 | 145,914.252 | 77,180.094 | 0.001 | 317,911.069 |
Totaal niet-vlottende activa
| 418,386.729 | 346,785.752 | 324,597.196 | 304,990.089 | 280,443.483 | 369,649.271 | 539,544.862 | 471,889.326 | 468,087.411 | 599,383.319 | 593,376.943 | 648,152.783 | 586,564.523 | 271,887.693 | 556,290.859 | 560,577.211 | 562,145.46 | 375,874.631 | 391,995.223 | 392,368.375 | 401,029.311 | 379,302.375 | 383,135.795 | 383,133.805 | 382,936.098 | 349,526.893 | 352,561.229 | 357,171.527 | 374,092.598 | 358,057.263 | 358,350.838 | 359,822.653 | 363,346.103 | 367,530.952 | 370,249.75 | 375,116.097 | 377,073.456 | 378,623.006 | 379,763.344 | 378,460.559 | 384,575.588 | 388,262.367 | 391,735.541 | 393,149.007 | 399,754.5 | 401,646.455 | 405,389.866 | 414,562.234 | 403,473.364 | 404,316.7 | 407,577.166 | 408,916.998 | 394,830.021 | 392,750.481 | 393,913.917 | 389,509.693 | 343,579.386 | 341,535.075 |
Totaal activa
| 913,820.854 | 913,237.262 | 907,094.316 | 909,208.835 | 909,724.49 | 922,555.894 | 914,235.601 | 922,097.59 | 915,256.452 | 926,242.408 | 917,365.001 | 1,022,254.704 | 1,034,025.994 | 1,072,790.626 | 1,008,796.721 | 1,003,573.9 | 994,573.404 | 839,582.396 | 858,457.077 | 809,174.247 | 813,483.891 | 863,849.601 | 805,451.572 | 803,197.82 | 780,480.291 | 774,497.522 | 764,696.522 | 765,077.706 | 734,968.548 | 721,332.909 | 703,796.439 | 692,772.367 | 691,077.957 | 680,469.228 | 669,805.994 | 661,073.074 | 652,175.416 | 644,259.077 | 639,197.499 | 640,357.059 | 641,188.873 | 632,804.501 | 622,508.155 | 614,521.985 | 611,082.113 | 607,989.363 | 607,607.616 | 622,301.837 | 584,124.356 | 575,900.31 | 576,922.798 | 582,202.906 | 595,815.689 | 590,721.411 | 583,050.351 | 578,618.155 | 350,417.02 | 348,388.454 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 14,194.397 | 9,618.28 | 9,789.454 | 5,894.297 | 10,427.732 | 6,034.754 | 4,517.677 | 5,123.477 | 4,498.031 | 4,137.666 | 4,947.958 | 6,068.341 | 6,638.508 | 3,796.806 | 14,590.112 | 10,973.283 | 9,759.356 | 30,507.392 | 21,270.809 | 16,494.777 | 17,278.94 | 13,170.928 | 11,741.693 | 13,433.877 | 9,176.019 | 11,891.95 | 12,128.644 | 11,351.504 | 11,776.728 | 9,043.3 | 7,839.574 | 7,252.244 | 12,150.348 | 6,757.696 | 5,787.83 | 4,846.906 | 7,904.822 | 4,913.772 | 5,136.355 | 4,756.741 | 6,520.68 | 5,563.841 | 4,488.915 | 4,539.983 | 5,179.302 | 5,001.64 | 7,314.279 | 8,154.435 | 4,853.337 | 4,040.775 | 6,157.595 | 7,069.784 | 5,464.784 | 7,311.026 | 5,008.082 | 4,449.227 | 1,504.245 | 722.526 |
Kortlopende schulden
| 35,949.114 | 34,359.056 | 34,597.728 | 33,931.342 | 33,327.778 | 34,695.562 | 33,096.166 | 34,457.842 | 35,983.594 | 34,701.406 | 32,814.237 | 32,277.248 | 33,725.004 | 29,119.689 | 29,143.104 | 29,327.838 | 27,699.081 | -4,226.383 | 40,274.805 | 1,266.429 | -43,537.808 | 50,227.687 | -41,421.755 | -6,786.687 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 158.902 | -413.235 | 1,163.023 | -28,690.287 | 0 | 10,228.668 | -21,493.043 | -12,673.889 | 26,050.126 | 0 | 0 | 23,056.64 | 27,126.64 | 34,542.068 | 584.014 | 83,727.913 | 94,737.669 | 101,680.89 | 110,151.114 | 87,333.333 | 89,166.667 |
Belastingschulden
| 3,034.684 | 2,804.434 | 2,468.21 | 2,754.314 | 8,674.97 | 8,515.59 | 9,516.431 | 9,661.932 | 8,723.368 | 7,967.912 | 8,308.924 | 62,229.564 | 105,669.054 | 102,415.232 | 8,185.757 | 3,271.606 | 1,656.01 | 6,833.223 | 7,136.483 | 3,958.929 | 6,316.13 | 4,978.793 | 7,063.758 | 7,026.649 | 6,882.402 | 4,345.035 | 7,616.917 | 10,077.077 | 13,349.227 | 9,915.27 | 7,513.926 | 7,519.242 | 6,975.584 | 4,970.139 | 6,594.036 | 6,679.084 | 5,291.005 | 2,841.098 | 5,413.235 | 5,836.977 | 6,453.18 | 6,222.065 | 5,771.332 | 6,301.703 | 6,320.428 | 7,810.925 | 6,559.292 | 10,828.514 | 7,678.045 | 5,793.662 | 5,204.942 | 7,196.196 | 5,305.459 | 4,339.343 | 3,409.085 | 5,098.286 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 1,082.808 | 2,109.532 | 19,951.686 | 19,804.673 | 3,968.882 | 4,390.594 | 3,097.778 | 3,660.991 | 2,697.651 | 127,880.76 | 114,158.992 | 96,195.2 | 96,897.763 | 84,100.137 | 36,923.956 | 33,408.109 | 39,056.108 | 45,203.244 | 39,539.401 | 41,643.152 | 7,026.649 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,841.098 | 5,413.235 | 5,836.977 | 40,690.287 | 0 | 5,771.332 | 39,493.043 | 35,840.549 | 7,810.925 | 0 | 0 | 40,951.922 | 37,106.423 | 40,748.005 | 7,196.196 | 40,197.717 | 4,339.343 | 26,450.965 | 5,098.286 | 0 | 0 |
Overige kortlopende verplichtingen
| 18,529.422 | 16,489.473 | 14,812.672 | 27,242.024 | 10,525.034 | -8,374.686 | 6,282.288 | 16,789.866 | 8,455.215 | 8,877.778 | 7,097.533 | 60,682.835 | 22,391.685 | -102,184.981 | -7,985.12 | -3,045.078 | 82,641.99 | 25,625.033 | -7,136.483 | 35,097.179 | -6,316.129 | 28,116.742 | -7,063.757 | 35,335.502 | 31,154.304 | 32,105.52 | 30,752.642 | 40,770.746 | 29,962.294 | 27,499.124 | 27,244.803 | 29,957.165 | 32,149.607 | 25,396.731 | 27,223.021 | 32,017.049 | 29,941.887 | 26,869.033 | 26,884.712 | 26,100.185 | -6,453.18 | 40,657.21 | 25,193.385 | -6,301.702 | -6,320.427 | 17,792 | 71,796.715 | 77,797.272 | 33,273.876 | 31,312.762 | 35,543.064 | 89,698.203 | 34,892.258 | 22,542.694 | 23,041.879 | 24,318.323 | 3,330.185 | 3,832.123 |
Totaal kortlopende verplichtingen
| 71,707.617 | 63,271.243 | 61,668.064 | 70,904.785 | 65,065.046 | 60,822.906 | 57,565.099 | 70,001.999 | 62,050.802 | 58,782.539 | 56,829.643 | 163,955.639 | 168,424.252 | 147,305.738 | 140,129.053 | 137,425.413 | 121,756.437 | 67,670.664 | 94,953.723 | 56,817.314 | 64,147.621 | 102,938.015 | 53,606.242 | 63,062.639 | 47,212.725 | 48,342.505 | 50,498.203 | 62,199.327 | 55,088.249 | 46,457.694 | 42,598.303 | 44,728.651 | 51,275.54 | 37,124.566 | 39,604.887 | 43,543.039 | 43,137.714 | 40,465.001 | 47,847.537 | 49,530.88 | 59,210.968 | 52,443.116 | 57,224.964 | 62,033.027 | 64,186.511 | 72,276.541 | 85,670.286 | 96,780.221 | 68,861.898 | 68,273.839 | 81,447.669 | 104,548.197 | 129,390.413 | 128,930.732 | 133,139.936 | 144,016.95 | 92,167.763 | 93,721.316 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,773.162 | 1,882.972 | 2,124.979 | 2,250.92 | 2,490.821 | 2,517.531 | 2,678.191 | 2,733.012 | 2,754.661 | 2,921.174 | 3,099.879 | 3,265.267 | 3,324.406 | 8,564.321 | 8,049.343 | 13,916.56 | 15,220.327 | 324.559 | 356.617 | 1,154.646 | 1,382.978 | 1,507.23 | 1,569.816 | 1,608.361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,000 | 3,000 | 0 | 0 | 15,166.66 | 16,553.32 | 18,009.98 | 0 | 20,923.3 | 22,379.96 | 23,895.759 | 25,877.346 | 1,666.667 | 1,833.333 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | -2,250.92 | 0 | 764.14 | 740.694 | 0 | 0 | 0 | 0 | 0 | 912.492 | 908.962 | 284.336 | 272.928 | 1,989.302 | 2,075.964 | 2,102.544 | 2,174.346 | 2,243.133 | 2,185.546 | 2,206.743 | 2,756.143 | 2,288.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,027.271 | 8,085.071 | 0 | 0 | 6,017.715 | 7,940.735 | 0 | 0 | 4,820.714 | 0 | 7,154.724 | 6,678.069 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 3,668.888 | 3,092.046 | 0 | 3,954.604 | 4,423.113 | 4,865.327 | 4,432.324 | 4,934.75 | 4,730.977 | 3,523.243 | 3,577.143 | 3,631.043 | 3,684.943 | 4,057.912 | 67,776.869 | 67,217.076 | 66,023.659 | 7,953.439 | 7,062.905 | 5,704.198 | 4,228.858 | 80.113 | 80.113 | 124.319 | 555.547 | 431.228 | 39.157 | 275.016 | 0 | 0 | 0 | 0 | 0 | 5,152.227 | 5,059.975 | 5,646.132 | 5,646.132 | 5,577.643 | 5,157.799 | 5,210.905 | 4,910.714 | 4,281.905 | 3,891.096 | 3,885.519 | 3,514.3 | 2,231.547 | 1,861.254 | 1,914.383 | 2,460.62 | 2,452.488 | 2,418.879 | 2,649.371 | 2,369.123 | 2,391.801 | 2,393.507 | 2,201.091 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 2,196.95 | 2,603.541 | 5,306.869 | 1,022.401 | 5,437.031 | 5,629.466 | -0 | 5,653.486 | 729.207 | 4,853.614 | 4,665.634 | 4,487.817 | 3,684.943 | 908.961 | 7,676.926 | 6,569.298 | 3,737.011 | 10,029.402 | 9,165.449 | 2,174.346 | 2,243.133 | 20,664.286 | 21,339.346 | 20,641.497 | 19,224.619 | 15,906.123 | 13,698.99 | 13,062.411 | 10,743.158 | 14,219.288 | 13,310.119 | 12,139.757 | 11,413.214 | 13,960.861 | 8,111.009 | 8,122.185 | 6,830.06 | 13,087.222 | 12,345.556 | 12,214.58 | 3,832.265 | 8,643.551 | 11,961.113 | 7,418.447 | 3,514.3 | 2,231.548 | 10,501.514 | 26,139.568 | 6,017.715 | 7,940.734 | 7,577.147 | 26,517.315 | 1,155.641 | 7,531.766 | 7,154.723 | 0.001 | 1,602.064 | 1,466.133 |
Totaal niet-vlottende verplichtingen
| 7,639 | 7,578.559 | 7,431.848 | 7,227.924 | 7,927.852 | 8,146.997 | 7,851.209 | 8,386.498 | 8,214.845 | 7,774.788 | 7,765.513 | 7,753.084 | 7,921.841 | 13,531.194 | 83,787.474 | 87,975.862 | 86,970.299 | 10,353.961 | 9,522.066 | 9,033.19 | 7,854.969 | 22,171.516 | 22,909.162 | 22,249.858 | 19,224.619 | 15,906.123 | 13,698.99 | 13,337.428 | 10,743.158 | 14,219.287 | 13,310.118 | 12,139.757 | 11,413.214 | 13,960.861 | 13,170.984 | 13,768.318 | 12,476.192 | 13,087.222 | 12,345.556 | 12,214.58 | 8,742.978 | 12,925.456 | 11,961.113 | 11,303.966 | 13,541.571 | 13,316.619 | 12,362.768 | 28,053.951 | 23,644.995 | 26,946.542 | 28,006.006 | 29,166.686 | 29,268.778 | 32,303.527 | 33,443.989 | 34,756.507 | 3,268.731 | 3,299.466 |
Totaal passiva
| 79,346.617 | 70,849.802 | 69,099.912 | 78,132.709 | 72,992.898 | 68,969.903 | 65,416.307 | 78,388.497 | 70,265.648 | 66,557.328 | 64,595.156 | 171,708.723 | 176,346.092 | 160,836.933 | 223,916.527 | 225,401.275 | 208,726.736 | 78,024.625 | 104,475.789 | 65,850.505 | 72,002.59 | 125,109.531 | 76,515.405 | 85,312.497 | 66,437.344 | 64,248.628 | 64,197.193 | 75,536.754 | 65,831.407 | 60,676.982 | 55,908.422 | 56,868.408 | 62,688.754 | 51,085.427 | 52,775.871 | 57,311.356 | 55,613.906 | 53,552.223 | 60,193.093 | 61,745.46 | 67,953.946 | 65,368.572 | 69,186.077 | 73,336.993 | 77,728.082 | 85,593.16 | 98,033.054 | 124,834.172 | 92,506.893 | 95,220.381 | 109,453.676 | 133,714.884 | 158,659.191 | 161,234.259 | 166,583.926 | 178,773.458 | 95,436.494 | 97,020.782 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 352.47 | 0 | 0 | 51,748.831 | 51,648.335 | 51,812.993 | 44,731.77 | 51,889.201 | 51,786.631 | 53,100.67 | 37,784.074 | 51,938.07 | 50,976.659 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,582.77 | 11,582.77 | 11,582.77 | 11,582.77 | 11,582.77 | 11,582.77 | 11,582.77 | 11,582.77 | 11,582.77 | 11,582.77 | 11,582.77 | 11,582.77 | 11,582.77 | 11,582.77 | 11,582.77 |
Gewone aandelen
| 55,101.473 | 55,101.473 | 55,101.473 | 55,101.473 | 55,101.473 | 55,101.473 | 55,101.473 | 55,101.473 | 55,101.473 | 55,101.473 | 55,101.473 | 56,438.298 | 56,438.298 | 56,438.298 | 56,438.298 | 56,438.298 | 56,438.298 | 56,438.298 | 56,438.298 | 56,438.298 | 56,438.298 | 56,438.298 | 56,438.298 | 56,438.298 | 56,438.298 | 56,438.298 | 56,438.298 | 56,438.298 | 56,438.298 | 56,438.298 | 56,438.298 | 56,438.298 | 56,438.298 | 53,946.38 | 53,946.38 | 53,946.38 | 53,946.38 | 53,946.38 | 53,946.38 | 53,946.38 | 53,946.38 | 53,946.38 | 53,946.38 | 42,363.61 | 42,363.61 | 42,363.61 | 42,363.61 | 42,363.61 | 42,363.61 | 42,363.61 | 42,363.61 | 42,363.61 | 42,363.61 | 42,363.61 | 42,363.61 | 42,363.61 | 31,363.61 | 31,363.61 |
Ingehouden winsten
| 410,481.808 | 413,803.513 | 410,797.927 | 409,100.265 | 408,423.724 | 431,042.35 | 428,195.447 | 426,191.481 | 428,258.88 | 439,226.623 | 434,247.995 | 434,887.929 | 443,085.876 | 481,362.776 | 363,616.356 | 357,006.329 | 358,258.077 | 414,859.626 | 407,283.143 | 396,626.496 | 391,137.075 | 388,303.575 | 378,487.507 | 367,475.663 | 364,309.603 | 363,492.795 | 353,743.231 | 342,784.854 | 322,396.925 | 314,114.217 | 301,346.307 | 289,362.249 | 281,841.666 | 273,068.016 | 261,011.929 | 248,098.294 | 241,265.823 | 235,555.922 | 224,231.48 | 214,203.228 | 209,323.819 | 202,702.757 | 189,406.15 | 178,179.435 | 170,853.133 | 160,576.927 | 147,744.707 | 133,359.258 | 123,968.956 | 111,575.834 | 99,115.124 | 82,765.833 | 72,144.842 | 65,336.954 | 53,157.649 | 37,715.277 | 4,093.773 | 480.919 |
Overige gereserveerde algehele resultaten
| 0 | 0 | -51,614.22 | -51,625.528 | -43,717.082 | -51,748.831 | -51,648.335 | -51,812.993 | -44,731.77 | -51,889.201 | -51,786.631 | -53,100.67 | -37,784.074 | -51,938.07 | -50,976.659 | 377,650.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 270,730.401 | 272,114.672 | 323,541.354 | 321,035.477 | 328,836.676 | 321,035.477 | 321,035.477 | 321,035.477 | 314,330.658 | 321,125.091 | 321,125.091 | 321,211.712 | 311,533.749 | 321,211.712 | 311,533.749 | 271,529.779 | 311,533.749 | 319,081.963 | 319,081.963 | 319,081.963 | 319,081.963 | 322,701.937 | 319,081.963 | 322,701.937 | 322,041.017 | 319,081.963 | 319,081.963 | 319,081.963 | 319,081.963 | 319,081.963 | 319,081.963 | 319,081.963 | 319,087.789 | 314,029.235 | 284,567.03 | 282,237.719 | 311,699.925 | 316,225.135 | 311,699.925 | 311,699.925 | 277,721.491 | 278,575.856 | 278,575.856 | 279,067.75 | 279,067.75 | 311,711.186 | 276,715.584 | 279,435.755 | 283,068.333 | 283,943.847 | 283,943.848 | 283,943.847 | 283,943.847 | 283,653.92 | 283,653.92 | 283,461.162 | 207,940.373 | 207,940.373 |
Totaal eigen vermogen van aandeelhouders
| 736,313.681 | 741,019.658 | 738,179.004 | 733,787.922 | 740,843.592 | 755,606.704 | 752,860.296 | 750,691.673 | 752,959.241 | 763,650.607 | 758,774.549 | 759,437.269 | 767,710.41 | 807,074.716 | 690,289.708 | 684,974.406 | 690,954.051 | 761,557.771 | 753,981.288 | 743,323.743 | 741,481.301 | 738,740.07 | 728,936.167 | 717,885.323 | 714,042.947 | 710,248.894 | 700,499.33 | 689,540.952 | 669,137.141 | 660,655.927 | 647,888.018 | 635,903.959 | 628,389.203 | 611,581.426 | 599,525.339 | 584,282.393 | 577,449.922 | 571,749.003 | 560,424.561 | 545,871.099 | 540,991.69 | 535,224.993 | 521,928.386 | 511,193.565 | 503,867.263 | 493,502.116 | 478,406.671 | 466,741.393 | 460,983.669 | 449,466.061 | 437,005.352 | 420,656.06 | 410,035.069 | 402,937.254 | 390,757.949 | 375,122.819 | 254,980.526 | 251,367.672 |
Totaal eigen vermogen
| 834,474.237 | 842,387.46 | 837,994.403 | 831,076.125 | 836,731.592 | 853,585.991 | 848,819.294 | 843,709.094 | 844,990.804 | 859,685.081 | 852,769.845 | 850,545.982 | 857,679.901 | 911,953.693 | 784,880.194 | 778,172.625 | 785,846.668 | 761,557.771 | 753,981.288 | 743,323.743 | 741,481.301 | 738,740.07 | 728,936.167 | 717,885.323 | 714,042.947 | 710,248.894 | 700,499.33 | 689,540.952 | 669,137.141 | 660,655.927 | 647,888.018 | 635,903.959 | 628,389.203 | 629,383.801 | 617,030.122 | 603,761.718 | 596,561.509 | 590,706.854 | 579,004.406 | 578,611.599 | 573,234.926 | 567,435.928 | 553,322.078 | 541,184.992 | 533,354.03 | 522,396.203 | 509,574.562 | 497,467.665 | 491,617.462 | 480,679.929 | 467,469.122 | 448,488.022 | 437,156.498 | 429,487.151 | 416,466.425 | 399,844.697 | 254,980.526 | 251,367.672 |
Totaal passiva en aandeelhoudersvermogen
| 815,660.298 | 913,237.262 | 907,094.316 | 909,208.835 | 909,724.49 | 922,555.894 | 914,235.601 | 922,097.591 | 915,256.452 | 926,242.408 | 917,365.001 | 1,022,254.704 | 1,034,025.994 | 1,072,790.626 | 1,008,796.721 | 1,003,573.9 | 994,573.404 | 839,582.396 | 858,457.077 | 809,174.247 | 813,483.891 | 863,849.601 | 805,451.572 | 803,197.82 | 780,480.291 | 774,497.522 | 764,696.523 | 765,077.706 | 734,968.548 | 721,332.909 | 703,796.439 | 692,772.367 | 691,077.957 | 680,469.228 | 669,805.993 | 661,073.074 | 652,175.416 | 644,259.077 | 639,197.499 | 640,357.059 | 641,188.873 | 632,804.5 | 622,508.155 | 614,521.985 | 611,082.113 | 607,989.363 | 607,607.616 | 622,301.837 | 584,124.356 | 575,900.31 | 576,922.798 | 582,202.906 | 595,815.689 | 590,721.41 | 583,050.351 | 578,618.155 | 350,417.02 | 348,388.454 |