Intergis Co., Ltd
KRX:129260.KS
2190 (KRW) • At close September 19, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 19,599.088 | 20,609.709 | 15,723.873 | 23,095.089 | 21,758.196 | 32,567.651 | 22,602.258 | 22,206.49 | 27,659.708 | 25,210.553 | 19,094.506 | 15,915.713 | 19,351.371 | 18,269.741 | 19,815.859 | 15,309.566 | 12,279.166 | 14,225.667 | 13,703.579 | 17,182.354 | 14,309.873 | 21,714.724 | 18,960.355 | 16,521.939 | 16,564.344 | 23,403.328 | 21,930.379 | 16,664.256 | 12,862.518 | 21,361.159 | 10,870.292 | 19,649.082 | 24,898.367 | 27,103.663 | 15,152.889 | 23,170.557 | 25,376.822 | 26,795.345 | 5,776.142 | 22,291.734 | 22,161.17 | 24,251.56 | 9,324.201 | 10,128.275 | 10,388.037 | 21,219.744 | 14,996.797 | 12,161.45 | 2,709.337 | 2,551.744 |
Kortetermijnbeleggingen
| 22,350.951 | 27,281.793 | 32,150.639 | 25,797.104 | 13,668 | 11,966.929 | 7,968.934 | 19,742.609 | 11,621.884 | 10,357.311 | 4,872.788 | 9,634.815 | 9,476.875 | 10,991.328 | 4,925.504 | 3,383.933 | 3,413.183 | 3,993.019 | 3,553.67 | 5,701.894 | 15,882.142 | 15,284.452 | 14,579.458 | 13,627.318 | 16,820.185 | 15,415.46 | 18,453.05 | 14,790.964 | 14,866.239 | 14,470.46 | 18,105.16 | 17,904.392 | 19,485.877 | 19,165.092 | 15,301.714 | 16,265.559 | 21,170.956 | 24,342.698 | 23,398.691 | 16,288.183 | 15,394.245 | 18,875.214 | 18,963.554 | 15,955.041 | 12,619.531 | 22,066.355 | 13,757.891 | 10,259.676 | 5,847.468 | 5,668.27 |
Liquide middelen en kortetermijnbeleggingen
| 41,950.039 | 47,891.502 | 47,874.512 | 48,892.193 | 35,426.195 | 44,534.581 | 30,571.191 | 41,949.099 | 39,281.592 | 35,567.865 | 23,967.294 | 25,550.528 | 28,828.246 | 29,261.069 | 24,741.363 | 18,693.499 | 15,692.349 | 18,218.686 | 17,257.249 | 22,884.247 | 30,192.015 | 36,999.176 | 33,539.813 | 30,149.257 | 33,384.529 | 38,818.788 | 40,383.429 | 31,455.22 | 27,728.757 | 35,831.619 | 28,975.452 | 37,553.474 | 44,384.244 | 46,268.755 | 30,454.603 | 39,436.116 | 46,547.778 | 51,138.043 | 29,174.833 | 38,579.917 | 37,555.415 | 43,126.774 | 28,287.755 | 26,083.316 | 23,007.568 | 43,286.099 | 28,754.688 | 22,421.126 | 8,556.805 | 8,220.014 |
Nettovorderingen
| 153,585.822 | 145,598.177 | 139,433.281 | 140,214.092 | 146,241.507 | 145,965.714 | 157,686.866 | 163,772.611 | 167,661.612 | 155,939.188 | 149,376.288 | 142,910.869 | 132,808.106 | 146,875.38 | 147,630.732 | 142,638.473 | 143,867.994 | 125,827.185 | 128,520.793 | 132,072.039 | 134,868.908 | 129,411.757 | 141,679.202 | 134,835.229 | 130,289.978 | 126,164.32 | 130,143.116 | 138,247.897 | 146,695.494 | 146,947.26 | 144,385.924 | 135,604.701 | 138,525.382 | 133,554.034 | 149,642.767 | 156,565.538 | 140,910.555 | 122,947.867 | 139,888.511 | 129,647.215 | 110,774.58 | 121,637.416 | 118,796.143 | 142,743.033 | 127,241.878 | 105,905.164 | 101,387.551 | 89,352.163 | 93,827.579 | 100,844.257 |
Voorraad
| 4,188.748 | 2,498.129 | 2,121.138 | 2,419.966 | 2,761.604 | 2,686.485 | 2,546.779 | 2,988.386 | 1,747.707 | 2,282.034 | 2,362.297 | 2,794.313 | 2,371.827 | 2,278.513 | 1,711.38 | 2,662.03 | 3,525.9 | 3,014.579 | 3,546.352 | 2,314.261 | 3,709.433 | 4,050.58 | 3,926.32 | 4,551.774 | 3,086.647 | 1,729.142 | 1,779.997 | 3,169.591 | 2,954.7 | 2,209.362 | 2,462.827 | 2,711.861 | 3,600.616 | 5,169.63 | 4,277.506 | 14,587.683 | 12,186.058 | 15,612.237 | 17,869.42 | 16,849.784 | 15,479.854 | 18,404.526 | 6,151.038 | 5,733.51 | 5,672.841 | 3,738.285 | 6,537.661 | 1,881.08 | 1,693.499 | 1,564.896 |
Overige vlottende activa
| 9,511.322 | 8,331.322 | 8,771.94 | 15,323.603 | 12,918.842 | 12,283.09 | 4,334.686 | 11,872.314 | 10,541.549 | 13,763.93 | 4,842.546 | 9,943.684 | 10,557.772 | 10,190.465 | 5,288.499 | 10,881.501 | 9,433.539 | 9,583.551 | 5,596.777 | 17,317.826 | 5,096.131 | 7,377.627 | -0 | 6,006.637 | 4,770.639 | 5,272.552 | 326.462 | 6,450.445 | 5,328.846 | 4,290.033 | 551.564 | 5,781.457 | 7,298.825 | 6,743.003 | 6,555.718 | 10,388.711 | 8,327.234 | 7,429.9 | 90.153 | 7,973.719 | 8,927.65 | 6,208.413 | 155.032 | 4,048.817 | -0.001 | 1,971.075 | 77.297 | 1,625.597 | -0.002 | -0.001 |
Totaal vlottende activa
| 209,235.931 | 204,319.13 | 198,200.87 | 206,849.854 | 197,348.149 | 205,469.87 | 195,139.523 | 220,582.41 | 219,232.46 | 207,553.016 | 180,548.425 | 181,199.394 | 174,565.95 | 188,605.427 | 179,371.974 | 174,875.503 | 172,519.781 | 156,644 | 154,921.17 | 174,588.373 | 173,866.486 | 177,839.14 | 179,145.335 | 175,542.897 | 171,531.793 | 171,984.802 | 172,633.003 | 179,323.153 | 182,707.797 | 189,278.274 | 176,375.767 | 181,651.493 | 193,809.067 | 191,735.422 | 190,930.594 | 220,978.048 | 207,971.625 | 197,128.047 | 187,022.917 | 193,050.635 | 172,737.499 | 189,377.129 | 153,389.967 | 178,608.676 | 155,922.286 | 154,900.623 | 136,757.196 | 115,279.966 | 104,077.881 | 110,629.167 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 215,865.689 | 198,128.223 | 197,887.415 | 201,337.155 | 203,302.433 | 203,573.147 | 199,381.496 | 138,459.939 | 127,513.463 | 135,015.251 | 131,822.625 | 131,315.942 | 130,401.05 | 126,792.48 | 127,986.772 | 193,507.796 | 195,965.506 | 204,606.961 | 187,330.508 | 229,723.294 | 231,305.645 | 229,912.494 | 211,318.136 | 211,996.291 | 213,453.921 | 209,072.683 | 208,453.823 | 210,715.386 | 181,748.043 | 181,495.339 | 183,337.329 | 181,904.021 | 185,110.759 | 186,134.016 | 185,974.156 | 187,658.49 | 184,858.376 | 184,196.925 | 183,969.794 | 182,798.84 | 180,324.854 | 174,506.647 | 171,034.751 | 175,108.132 | 170,241.112 | 170,186.999 | 151,535.256 | 123,064.526 | 123,822.622 | 122,982.168 |
Goodwill
| 5,947.953 | 5,947.953 | 5,947.953 | 5,947.953 | 5,947.953 | 5,947.953 | 5,947.953 | 5,947.953 | 5,947.953 | 5,947.953 | 5,947.953 | 5,947.953 | 5,947.953 | 5,947.953 | 5,947.953 | 5,947.953 | 5,947.953 | 5,947.953 | 5,947.953 | 5,947.953 | 5,947.953 | 5,947.953 | 5,947.953 | 21,997.304 | 21,997.304 | 21,997.304 | 21,997.304 | 21,997.304 | 21,997.304 | 0 | 21,997.304 | 21,997.304 | 0 | 0 | 21,997.304 | 0 | 0 | 0 | 16,049.351 | 0 | 16,049.351 | 16,049.351 | 16,049.351 | 22,918.1 | 22,918.1 | 29,786.849 | 29,786.849 | 18,147.21 | 18,147.21 | 18,147.21 |
Immateriële activa
| 0 | 2,788.884 | 3,035.382 | 2,512.176 | 2,753.586 | 3,451.05 | 3,705.732 | 3,926.598 | 3,632.986 | 3,423.582 | 3,671.116 | 3,854.585 | 4,107.157 | 4,355.824 | 4,621.596 | 6,073.297 | 6,393.284 | 1,031.977 | 1,077.07 | 17,323.723 | 17,443.056 | 17,559.02 | 17,689.6 | 17,796.185 | 17,857.003 | 17,892.936 | 18,069.775 | 18,216.483 | 18,369.664 | 40,227.391 | 18,411.261 | 18,283.125 | 23,032.346 | 23,078.249 | 1,750.218 | 25,615.482 | 19,298.385 | 19,459.509 | 3,565.767 | 19,699.336 | 3,731.86 | 3,873.219 | 3,962.619 | 4,018.217 | 4,145.113 | 4,240.648 | 3,821.429 | 4,772.754 | 4,936.212 | 5,846.535 |
Goodwill en immateriële activa
| 5,947.953 | 5,947.953 | 8,983.335 | 8,460.129 | 8,701.539 | 9,399.003 | 9,653.685 | 9,874.551 | 9,580.939 | 9,371.535 | 9,619.069 | 9,802.538 | 10,055.11 | 10,303.777 | 10,569.549 | 12,021.25 | 12,341.237 | 6,979.93 | 7,025.023 | 23,271.676 | 23,391.009 | 23,506.973 | 23,637.553 | 39,793.489 | 39,854.307 | 39,890.24 | 40,067.079 | 40,213.787 | 40,366.968 | 40,227.391 | 40,408.565 | 40,280.429 | 23,032.346 | 23,078.249 | 23,747.522 | 25,615.482 | 19,298.385 | 19,459.509 | 19,615.118 | 19,699.336 | 19,781.211 | 19,922.57 | 20,011.97 | 26,936.317 | 27,063.213 | 34,027.497 | 33,608.278 | 22,919.964 | 23,083.422 | 23,993.745 |
Langetermijnbeleggingen
| 21,043.665 | 16,791.955 | 17,319.029 | -14,360.762 | -665.722 | -249.217 | 3,588.935 | -10,042.708 | -2,561.204 | -2,015.192 | 2,985.472 | -2,660.292 | -2,848.017 | -5,085.297 | 652.064 | 3,432.934 | 4,654.191 | 3,556.457 | 5,326.49 | 5,364.532 | -4,191.423 | -4,714.193 | -4,612.534 | -4,838.691 | -7,874.244 | -6,916.394 | -9,961.572 | -6,384.567 | -7,184.601 | -8,354.998 | -11,795.362 | -11,543.653 | -13,376.279 | -13,293.43 | -3,848.097 | -2,812.095 | -6,998.454 | -6,333.01 | -3,977.825 | 6,616.264 | 10,026.405 | 6,313.417 | 796.991 | 11,573.207 | 16,754.123 | 4,927.02 | 14,301.444 | 46,021.425 | 34,427.851 | 33,385.536 |
Belastingvorderingen
| 61.933 | 65.07 | 62.334 | 21.859 | 21.863 | 20.99 | 19.689 | 66.117 | 64.794 | 64.173 | 63.612 | 69,460.432 | 69,609.275 | 72,453.705 | 67,404.144 | 40,629.082 | 43,644.596 | 65,480.408 | 65,391.717 | 50,068.419 | 61,767.048 | 45,854.238 | 60,627.052 | 63,962.434 | 70,715.289 | 88,423.827 | 97,989.637 | 0 | 112,372.316 | 112,654.175 | 125,863.433 | 0 | 129,620.015 | 0 | 131,685.516 | 644.476 | 2,109.708 | 2,207.659 | 2,748.148 | 101,954.904 | 100,634.686 | 110,746.792 | 113,371.493 | 4.577 | 4.407 | 130,736.458 | 122,547.751 | 10,259.676 | 7,011.07 | 6,829.189 |
Overige niet-vlottende activa
| 5,765.294 | 6,789.705 | 6,048.467 | 37,905.52 | 27,478.819 | 27,374.022 | 25,383.909 | 77,868.097 | 70,011.919 | 68,481.93 | 63,542.362 | -0 | -0.001 | 0 | 0.001 | 0 | 0 | -0 | -0.001 | -0 | 0 | 17,103.599 | 0 | 153.843 | 76.733 | 80.899 | 0.001 | 110,245.131 | 0.001 | -0.001 | -0.001 | 119,649.423 | -0.001 | 131,759.946 | 0 | 102,434.039 | 105,180.379 | 109,472.977 | 111,086.685 | 87.471 | 115.937 | 146.234 | 0 | 116,002.044 | 121,944.244 | 462.628 | -0 | 1,136.247 | 0 | -0 |
Totaal niet-vlottende activa
| 248,684.535 | 227,722.905 | 230,300.579 | 233,363.901 | 238,838.932 | 240,117.946 | 238,027.714 | 216,225.996 | 204,609.911 | 210,917.697 | 208,033.14 | 207,918.619 | 207,217.417 | 204,464.665 | 206,612.53 | 249,591.062 | 256,605.53 | 280,623.755 | 265,073.736 | 308,427.921 | 312,272.28 | 311,663.111 | 290,970.207 | 311,067.366 | 316,226.006 | 330,551.255 | 336,548.967 | 354,789.737 | 327,302.727 | 326,021.906 | 337,813.965 | 330,290.22 | 324,386.84 | 327,678.781 | 337,559.098 | 313,540.392 | 304,448.394 | 309,004.06 | 313,441.919 | 311,156.815 | 310,883.093 | 311,635.66 | 305,215.205 | 329,624.277 | 336,007.099 | 340,340.602 | 321,992.729 | 203,401.838 | 188,344.965 | 187,190.638 |
Totaal activa
| 457,920.467 | 432,042.036 | 428,501.449 | 440,213.755 | 436,187.081 | 445,587.816 | 433,167.238 | 436,808.406 | 423,842.371 | 418,470.713 | 388,581.566 | 389,118.013 | 381,783.367 | 393,070.092 | 385,984.504 | 424,466.565 | 429,125.311 | 437,267.756 | 419,994.906 | 483,016.294 | 486,138.766 | 489,502.251 | 470,115.542 | 486,610.263 | 487,757.799 | 502,536.057 | 509,181.971 | 534,112.89 | 510,010.524 | 515,300.18 | 514,189.732 | 511,941.713 | 518,195.908 | 519,414.203 | 528,489.692 | 534,518.44 | 512,420.019 | 506,132.107 | 500,464.836 | 504,207.451 | 483,620.592 | 501,012.789 | 458,605.173 | 508,232.952 | 491,929.385 | 495,241.225 | 458,749.926 | 318,681.804 | 292,422.846 | 297,819.804 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 63,444.041 | 59,369.541 | 54,808.649 | 59,673.381 | 58,936.319 | 66,355.395 | 64,634.632 | 73,444.564 | 73,298.842 | 80,491.617 | 62,699.66 | 60,878.763 | 55,228.141 | 56,692.488 | 45,436.495 | 44,964.918 | 46,647.274 | 47,926.026 | 46,734.235 | 44,080.029 | 47,461.515 | 48,242.15 | 45,161.593 | 49,229.53 | 52,067.916 | 49,990.096 | 50,988.415 | 58,372.858 | 59,364.858 | 62,152.94 | 50,062.846 | 48,793.759 | 55,601.12 | 55,577.599 | 56,933.65 | 77,281.329 | 74,182.015 | 71,710.436 | 59,519.54 | 63,989.783 | 63,058.26 | 77,484.607 | 53,773.427 | 59,973.01 | 61,068.802 | 67,336.827 | 55,117.042 | 45,293.391 | 42,810.668 | 41,650.151 |
Kortlopende schulden
| 63,374.109 | 63,491.64 | 63,486.297 | 62,933.517 | 64,057.908 | 65,890.573 | 69,974.934 | 70,506.185 | 71,542.014 | 73,096.381 | 68,367.667 | 65,484.374 | 44,090.508 | 44,553.564 | 49,101.504 | 64,159.486 | 80,281.439 | 81,119.51 | 84,038.66 | 115,233.315 | 142,445.528 | 148,896.751 | 114,380.108 | 109,148.384 | 68,882.34 | 66,184.06 | 62,367.441 | 76,275.246 | 110,592.659 | 123,030.96 | 122,980.364 | 109,412.242 | 107,518.083 | 112,062.419 | 104,418.913 | 111,908.442 | 100,108.797 | 91,869.492 | 94,235.25 | 92,629.109 | 82,879.709 | 83,193.958 | 67,447.301 | 93,212.321 | 82,710.281 | 81,993.189 | 74,048.534 | 56,452.4 | 55,209 | 63,396.7 |
Belastingschulden
| 2,095.392 | 1,297.254 | 1,066.841 | 2,809.61 | 2,819.728 | 2,691.175 | 3,464.248 | 5,757.243 | 5,915.67 | 4,061.813 | 4,538.354 | 3,395.102 | 3,305.982 | 2,002.561 | 3,631.571 | 171.414 | 380.445 | 1,105.331 | 2,990.967 | 1,229.309 | 389.007 | 531.26 | 2,496.772 | 180.796 | 496.868 | 0 | 1,504.151 | 1,369.438 | 916.898 | 455.037 | 1,777.744 | 0 | 1,992.058 | 1,130.607 | 2,098.265 | 1,777.54 | 3,512.123 | 2,747.295 | 4,111.694 | 2,093.929 | 720.5 | 1,068.422 | 1,928.492 | 1,687.591 | 1,075.14 | 4,756.611 | 4,335.559 | 1,995.014 | 2,880.498 | 4,121.881 |
Uitgestelde opbrengsten
| 4,050.445 | 4,020.413 | 5,226.379 | 11,593.504 | 10,713.604 | 5,159.242 | 3,021.277 | 2,259.083 | 3,882.116 | 7,498.146 | 22,707.585 | 11,632.635 | 9,394.479 | 6,956.165 | 20,129.191 | 6,178.829 | 6,889.652 | 9,052.517 | 16,957.537 | 6,808.019 | 4,879.085 | 8,249.324 | 14,823.334 | 4,500.149 | 7,711.486 | 10,501.779 | 20,261.064 | 9,675.588 | 15,725.612 | 18,524.218 | 18,631.98 | 14,130.465 | 10,205.865 | 12,478.913 | 21,323.312 | 14,158.579 | 17,501.725 | 24,876.392 | 37,783.175 | 10,886.86 | 10,218.42 | 13,006.47 | 23,443.582 | 9,018.528 | 10,073.565 | 14,172.956 | 15,367.158 | 9,407.097 | 9,379.783 | 10,883.31 |
Overige kortlopende verplichtingen
| 17,434.191 | 18,012.174 | 15,928.635 | 9,527.861 | 9,760.445 | 19,081.839 | 16,679.645 | 20,033.519 | 21,956.473 | 21,858.47 | 58.932 | -0 | 8,716.101 | 11,925.329 | -0.002 | 22,273.042 | 10,208.273 | 8,739.429 | 0 | 10,715.587 | 8,843.1 | 7,999.895 | 0.001 | 8,486.288 | 13,106.556 | 8,583.907 | -0.001 | 8,999.858 | 3,775.04 | 2,334.167 | 17.326 | 6,877.747 | 8,579.72 | 6,842.319 | 3.779 | 17,625.64 | 10,981.021 | 10,481.595 | 0.848 | 14,829.788 | 12,608.825 | 11,954.374 | 0.097 | 3,749.621 | 5,365.201 | 1,546.217 | -0 | 1,019.239 | 0 | -0 |
Totaal kortlopende verplichtingen
| 148,302.786 | 144,893.769 | 139,449.96 | 143,728.263 | 143,468.276 | 156,487.049 | 154,310.487 | 166,243.351 | 170,679.445 | 182,944.615 | 153,833.844 | 137,995.772 | 117,429.228 | 120,127.546 | 114,667.188 | 137,576.275 | 144,026.639 | 146,837.481 | 147,730.433 | 176,836.95 | 203,629.229 | 213,388.12 | 174,365.035 | 171,364.351 | 141,768.298 | 135,259.842 | 133,616.919 | 153,323.55 | 189,458.169 | 206,042.285 | 191,692.516 | 179,214.213 | 181,904.788 | 186,961.25 | 182,679.654 | 220,973.99 | 202,773.558 | 198,937.915 | 191,538.813 | 182,335.54 | 168,765.214 | 185,639.409 | 144,664.407 | 165,953.48 | 159,217.849 | 165,049.189 | 144,532.733 | 112,172.127 | 107,399.451 | 115,930.16 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 23,192.526 | 8,809.39 | 9,397.819 | 21,229.69 | 22,920.802 | 24,294.927 | 18,398.713 | 18,831.131 | 19,726.909 | 18,024.732 | 24,518.429 | 37,383.615 | 56,917.922 | 72,532.57 | 75,085.588 | 89,684.545 | 87,718.503 | 93,411.421 | 85,800.006 | 64,683.162 | 42,577.312 | 38,473.273 | 55,519.208 | 58,309.877 | 91,642.765 | 92,581.202 | 94,236.371 | 87,264.086 | 54,563.274 | 46,938.076 | 51,288.443 | 71,406.653 | 76,687.752 | 73,207.03 | 85,850.163 | 89,980.241 | 95,014.353 | 100,770.711 | 108,561.911 | 116,235.38 | 118,496.395 | 122,885.131 | 123,185.781 | 132,429.738 | 123,215.022 | 119,632.193 | 109,014.62 | 700 | 30,700 | 31,050 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 10,738.721 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 864.707 | 5,509.412 | 5,555.333 | 7,012.868 | 6,540.461 | 7,078.924 | 0 | 6,355.795 | 5,791.806 | 10,025.901 | 9,402.809 | 9,039.551 | 8,128.832 | 8,378.736 | 4,930.449 | 26,121.625 | 29,711.714 | 40,315.41 | 44,121.487 | 43,615.232 | 48,276.613 | 47,076.704 | 42,923.398 | 8,949.775 | 42,411.798 | 0 | 0 | 0 | 0 | 0 | 3,920.04 | 0 | 4,327.284 | 0 | 5,026.43 | 0 | 5,130.032 | 4,760.856 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 5,326.466 | 5,221.442 | 5,074.488 | 6,272.38 | 6,212.794 | 6,077.336 | 6,012.765 | 5,015.92 | 3,297.896 | 3,226.28 | 2,448.939 | 459.978 | 393.491 | 702.562 | 517.118 | 2,086.061 | 2,283.777 | 2,762.165 | 488.898 | 6,947.168 | 8,698.058 | 8,665.425 | 8,731.57 | 8,872.763 | 8,796.461 | 8,822.991 | 8,759.159 | 8,260.17 | 2,011.714 | 2,034.118 | 2,066.484 | 1,937.271 | 1,925.432 | 1,833.59 | 2,282.082 | 0 | 0 | 0 | 0 | 2,509.12 | 2,400.307 | 744.601 | 629.937 | 859.416 | 2,566.639 | 2,584.308 | 2,586.767 | 3,630.54 | 4,852.566 | 4,728.867 |
Overige niet-vlottende verplichtingen
| 10,953.66 | 9,716.329 | 0.001 | -0 | 0 | -0 | 0 | 3,267.631 | 1,829.416 | 2,030.353 | 0.001 | 0 | -0 | -0 | -0 | 0 | 6,896.4 | 0 | 8.847 | 6.924 | 6.717 | 6.509 | 6.301 | 5.449 | 5.34 | 5.23 | 5.121 | 4.254 | 4.254 | 4.253 | 18.076 | 0.001 | -0.001 | 34,604.999 | 600 | 7,626.178 | 3,416.403 | 3,123.148 | 957.57 | 4,279.388 | -0.001 | 5,469.67 | -0 | 5,706.721 | 0.001 | 5,736.688 | -0 | 245.313 | 3,228.468 | 2,763.114 |
Totaal niet-vlottende verplichtingen
| 39,472.652 | 23,747.161 | 25,211.028 | 27,502.069 | 29,133.597 | 30,372.263 | 24,411.478 | 27,114.682 | 24,854.221 | 23,281.364 | 27,832.076 | 43,353.004 | 62,866.745 | 80,247.999 | 82,143.167 | 98,849.53 | 96,898.68 | 102,529.38 | 92,089.557 | 81,663.156 | 60,684.896 | 56,184.758 | 72,385.911 | 75,566.825 | 105,375.015 | 127,531.048 | 132,712.364 | 135,843.92 | 100,700.729 | 92,591.679 | 101,649.617 | 120,420.629 | 121,536.581 | 118,595.394 | 131,144.043 | 97,606.419 | 98,430.756 | 103,893.859 | 109,519.481 | 123,023.888 | 124,816.741 | 129,099.402 | 128,143.002 | 138,995.875 | 130,808.092 | 127,953.189 | 116,731.419 | 9,336.709 | 38,781.035 | 38,541.981 |
Totaal passiva
| 187,775.438 | 168,640.93 | 164,660.989 | 171,230.333 | 172,601.873 | 186,859.312 | 178,721.965 | 193,358.033 | 195,533.666 | 206,225.979 | 181,665.92 | 181,348.777 | 180,295.974 | 200,375.545 | 196,810.354 | 236,425.805 | 240,925.319 | 249,366.861 | 239,819.989 | 258,500.106 | 264,314.125 | 269,572.878 | 246,750.947 | 246,931.176 | 247,143.314 | 262,790.89 | 266,329.284 | 289,167.47 | 290,158.898 | 298,633.964 | 293,342.133 | 299,634.842 | 303,441.369 | 305,556.644 | 313,823.697 | 318,580.409 | 301,204.314 | 302,831.774 | 301,058.294 | 305,359.428 | 293,581.955 | 314,738.811 | 272,807.408 | 304,949.355 | 290,025.94 | 293,002.378 | 261,264.152 | 121,508.835 | 146,180.485 | 154,472.142 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 31,531.784 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14,873.937 | 14,873.937 | 14,873.937 | 14,873.937 | 14,873.937 | 14,873.937 | 14,873.937 | 14,873.937 | 14,873.937 | 14,873.937 | 14,873.937 | 14,873.937 | 14,873.937 | 14,873.937 | 14,873.937 | 14,873.937 | 14,873.937 | 14,873.937 | 14,873.937 | 14,873.937 | 14,873.937 | 14,873.937 | 14,873.937 | 14,873.937 | 14,873.937 | 14,873.937 | 14,873.936 | 14,873.937 | 14,873.937 | 14,873.937 | 14,873.937 | 14,871.381 | 14,871.381 | 14,871.381 | 14,871.381 | 14,871.381 | 14,871.381 | 14,871.381 | 14,871.381 | 14,871.381 | 14,871.381 | 14,871.381 | 14,871.381 | 14,871.381 | 14,871.381 | 14,871.381 | 14,871.381 | 13,138.56 | 8,720.31 | 8,720.31 |
Ingehouden winsten
| 108,925.597 | 102,150.842 | 109,079.555 | 107,589.1 | 102,286.372 | 97,749.783 | 93,732.888 | 93,165.342 | 84,146.818 | 69,719.245 | 65,734.45 | 65,262.254 | 58,922.389 | 49,056.39 | 45,426.36 | 38,762.176 | 38,523.3 | 38,578.952 | 36,520.587 | 65,343.99 | 63,019.799 | 61,589.898 | 63,434.575 | 81,604.286 | 81,560.187 | 78,545.394 | 81,396.271 | 81,511.927 | 79,397.731 | 77,025.791 | 78,683.743 | 74,370.539 | 75,071.999 | 72,689.691 | 72,548.987 | 71,725.987 | 70,963.071 | 64,261.602 | 62,630.11 | 69,850.214 | 64,476.181 | 65,672.411 | 65,040.518 | 84,710.494 | 82,183.723 | 85,666.548 | 86,367.163 | 94,163.056 | 91,174.233 | 88,261.107 |
Overige gereserveerde algehele resultaten
| 44,718.563 | 44,768.799 | 7,020.02 | 44,640.924 | 44,691.833 | 44,446.227 | 6,028.847 | 33,687.951 | 27,889.067 | 27,987.804 | 4,544.065 | 26,503.131 | 26,525.354 | 112,452.522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 97,578.585 | 97,578.585 | 97,018.626 | 97,578.585 | 97,578.585 | 97,578.585 | 135,536.529 | 97,578.585 | 97,578.585 | 97,578.585 | 119,282.696 | 97,578.585 | 97,578.585 | 12,759.906 | 125,480.703 | 129,391.638 | 129,538.894 | 129,668.903 | 124,132.414 | 121,471.894 | 121,706.662 | 121,824.441 | 124,076.239 | 121,838.745 | 122,293.6 | 125,212.921 | 124,763.985 | 125,517.275 | 103,127.377 | 102,758.825 | 103,600.251 | 102,840.407 | 103,623.106 | 103,737.895 | 103,729.274 | 104,935.758 | 101,915.3 | 101,657.128 | 99,452.608 | 94,448.407 | 93,901.214 | 88,972.908 | 89,027.829 | 89,057.878 | 89,685.23 | 89,195.849 | 87,781.623 | 89,871.352 | 46,347.818 | 46,366.244 |
Totaal eigen vermogen van aandeelhouders
| 266,096.682 | 259,372.162 | 259,523.922 | 264,682.546 | 259,430.727 | 254,648.532 | 250,172.202 | 239,305.815 | 224,488.406 | 210,159.571 | 204,435.149 | 204,217.906 | 197,900.265 | 189,142.755 | 185,781 | 183,027.752 | 182,936.13 | 183,121.792 | 175,526.938 | 201,689.82 | 199,600.397 | 198,288.276 | 202,384.751 | 218,316.968 | 218,727.724 | 218,632.252 | 221,034.192 | 221,903.139 | 197,399.045 | 194,658.553 | 197,157.931 | 192,082.327 | 193,566.486 | 191,298.967 | 191,149.642 | 191,533.126 | 187,749.752 | 180,790.111 | 176,954.099 | 179,170.002 | 173,248.776 | 169,516.7 | 168,939.728 | 188,639.753 | 186,740.334 | 189,733.778 | 189,020.167 | 197,172.968 | 146,242.36 | 143,347.662 |
Totaal eigen vermogen
| 270,145.029 | 263,401.105 | 263,840.461 | 268,983.422 | 263,585.208 | 258,728.504 | 254,445.273 | 243,450.372 | 228,308.705 | 212,244.734 | 206,915.646 | 207,769.236 | 201,487.394 | 192,694.547 | 189,174.15 | 188,040.76 | 188,199.992 | 187,900.895 | 180,174.917 | 224,516.189 | 221,824.64 | 219,929.373 | 223,364.596 | 239,679.088 | 240,614.485 | 239,745.167 | 242,852.687 | 244,945.42 | 219,851.626 | 216,666.216 | 220,847.6 | 212,306.871 | 214,754.539 | 213,857.559 | 214,665.994 | 215,938.031 | 211,215.706 | 203,300.333 | 199,406.541 | 198,848.023 | 190,038.636 | 186,273.978 | 185,797.764 | 203,283.597 | 201,903.445 | 202,238.846 | 197,485.773 | 197,172.968 | 146,242.36 | 143,347.662 |
Totaal passiva en aandeelhoudersvermogen
| 457,920.467 | 432,042.036 | 428,501.449 | 440,213.755 | 436,187.081 | 445,587.816 | 433,167.238 | 436,808.406 | 423,842.371 | 418,470.713 | 388,581.566 | 389,118.013 | 381,783.367 | 393,070.092 | 385,984.504 | 424,466.565 | 429,125.311 | 437,267.756 | 419,994.906 | 483,016.294 | 486,138.766 | 489,502.251 | 470,115.542 | 486,610.264 | 487,757.799 | 502,536.057 | 509,181.971 | 534,112.89 | 510,010.524 | 515,300.18 | 514,189.733 | 511,941.713 | 518,195.908 | 519,414.203 | 528,489.692 | 534,518.44 | 512,420.02 | 506,132.107 | 500,464.836 | 504,207.451 | 483,620.591 | 501,012.789 | 458,605.172 | 508,232.952 | 491,929.385 | 495,241.224 | 458,749.925 | 318,681.804 | 292,422.846 | 297,819.804 |