
China Merchants Securities Co., Ltd.
SSE:600999.SS
17.8 (CNY) • At close July 18, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
2025 Q1 | 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 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q2 | 2008 Q4 | 2008 Q2 | 2007 Q4 | 2007 Q2 | 2006 Q4 | 2006 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 249,305.745 | 286,240.981 | 246,567.136 | 16,869.483 | 14,873.641 | 244,327.467 | 225,082.887 | 232,992.69 | 236,746.454 | 230,936.509 | 214,733.747 | 232,935.108 | 225,973.896 | 225,639.93 | 232,840.176 | 231,308.2 | 207,323.822 | 196,189.515 | 190,034.6 | 158,261.506 | 155,962.882 | 134,404.864 | 131,740.66 | 132,474.832 | 135,976.466 | 105,637.915 | 62,367.5 | 69,069.765 | 75,168.098 | 74,470.395 | 70,973.62 | 67,591.274 | 69,638.468 | 72,935.448 | 68,533.891 | 58,822.014 | 62,575.169 | 84,412.972 | 68,517.019 | 140,293.184 | 101,519.554 | 71,031.645 | 41,671.395 | 30,007.174 | 29,342.344 | 25,298.514 | 38,489.416 | 37,551.505 | 38,231.702 | 34,125.251 | 33,191.57 | 36,333.099 | 38,682.633 | 36,347.62 | 8,239.215 | 7,243.348 | 8,629.836 | 66,192.728 | 5,623.26 | 61,628.008 | 72,999.88 | 70,011.425 | 42,837.65 | 34,958.84 | 67,776.774 | 75,714.845 | 51,557.823 | 16,896.225 | 9,835.913 |
Kortetermijnbeleggingen
| 0 | 0 | -230,085.134 | 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 | -42,733.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 249,305.745 | 286,240.981 | 16,482.002 | 16,869.483 | 14,873.641 | 244,327.467 | 225,082.887 | 232,992.69 | 236,746.454 | 230,936.509 | 214,733.747 | 232,935.108 | 225,973.896 | 225,639.93 | 232,840.176 | 231,308.2 | 207,323.822 | 196,189.515 | 190,034.6 | 158,261.506 | 155,962.882 | 134,404.864 | 131,740.66 | 132,474.832 | 135,976.466 | 105,637.915 | 62,367.5 | 69,069.765 | 75,168.098 | 74,470.395 | 70,973.62 | 67,591.274 | 69,638.468 | 72,935.448 | 68,533.891 | 58,822.014 | 62,575.169 | 84,412.972 | 68,517.019 | 140,293.184 | 101,519.554 | 71,031.645 | 41,671.395 | 30,007.174 | 29,342.344 | 25,298.514 | 38,489.416 | 37,551.505 | 38,231.702 | 34,125.251 | 33,191.57 | 36,333.099 | 38,682.633 | 36,347.62 | 8,239.215 | 7,243.348 | 8,629.836 | 23,459.51 | 5,623.26 | 61,628.008 | 72,999.88 | 70,011.425 | 42,837.65 | 34,958.84 | 67,776.774 | 75,714.845 | 51,557.823 | 16,896.225 | 9,835.913 |
Nettovorderingen
| 100,721.666 | 683.224 | 431.282 | 86,766.505 | 0 | 663.586 | 83,073.703 | 89,510.769 | 791.548 | 99,977.944 | 1,338.771 | 1,189.53 | 609.263 | 117,107.507 | 1,046.654 | 1,076.782 | 1,100.724 | 88,000.121 | 3,737.301 | 65,826.955 | 6,991.264 | 62,937.874 | 3,351.955 | 52,033.857 | 2,787.239 | 47,477.994 | 4,051.879 | 3,880.931 | 4,147.528 | 63,207.008 | 4,031.773 | 5,081.75 | 5,596.521 | 2,147.148 | 5,747.027 | 4,788.774 | 4,551.085 | 4,208.781 | 4,348.235 | 4,732.679 | 3,077.056 | 2,466.367 | 2,123.753 | 2,330.561 | 1,975.518 | 1,926.686 | 164.327 | 107.663 | 66.91 | 53.157 | 47.443 | 30.567 | 34.873 | 32.558 | 30.662 | 14.821 | 15.171 | 10.123 | 1.935 | 0.005 | 0 | 0.666 | 2,082.966 | 479.258 | 104.949 | 1,474.34 | 365.482 | 357.395 | 60.039 |
Voorraad
| 0 | 0 | -0 | 0 | 14,873.641 | 106,842.187 | 95,205.424 | 104,555.775 | 99,877.896 | 124,226.871 | 99,328.997 | 121,813.803 | 103,412.77 | 126,884.965 | 111,316.604 | 128,787.723 | 102,806.641 | 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 |
Overige vlottende activa
| -590.979 | -683.224 | -431.282 | -103,635.988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 349,436.433 | 286,240.981 | 16,482.002 | 0 | 14,873.641 | 244,991.054 | 225,906.538 | 233,859.833 | 237,538.002 | 231,895.927 | 216,072.518 | 234,124.637 | 226,583.159 | 226,695.477 | 233,886.83 | 232,384.982 | 208,424.546 | 197,193.154 | 193,771.901 | 161,621.412 | 158,457.446 | 135,168.568 | 135,092.615 | 135,039.132 | 138,763.705 | 106,346.381 | 66,419.379 | 72,950.696 | 79,315.626 | 77,296.43 | 75,005.393 | 72,673.023 | 75,234.99 | 75,082.596 | 74,280.918 | 63,610.788 | 67,126.254 | 88,621.753 | 72,865.254 | 145,025.862 | 104,596.61 | 73,498.012 | 43,795.148 | 32,337.736 | 31,317.862 | 27,225.2 | 38,653.742 | 37,659.168 | 38,298.611 | 34,178.408 | 33,239.013 | 36,363.666 | 38,717.506 | 36,380.178 | 8,269.877 | 7,258.168 | 8,645.006 | 23,469.633 | 5,625.196 | 61,628.013 | 72,999.88 | 70,012.091 | 44,920.616 | 35,438.099 | 67,881.722 | 77,189.184 | 51,923.305 | 17,253.62 | 9,895.952 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,328.075 | 2,404.003 | 2,498.281 | 2,582.623 | 2,648.115 | 2,726.666 | 2,670.541 | 2,706.797 | 2,741.066 | 2,717.904 | 2,698.585 | 2,699.833 | 2,703.034 | 2,725.397 | 2,671.411 | 2,676.025 | 2,704.797 | 2,746.259 | 2,666.048 | 2,675.204 | 2,679.731 | 2,730.584 | 2,749.956 | 2,784.037 | 2,826.973 | 1,628.792 | 1,894.863 | 1,864.27 | 1,840.59 | 1,832.087 | 1,779.482 | 1,773.843 | 1,768.864 | 1,779.17 | 1,663.834 | 1,580.627 | 1,515.335 | 1,518.515 | 1,399.745 | 1,359.258 | 1,306.25 | 1,297.967 | 1,224.329 | 1,166.308 | 1,129.358 | 1,086.957 | 1,012.863 | 948.476 | 956.145 | 937.266 | 912.735 | 899.274 | 907.841 | 912.286 | 882.011 | 893.115 | 890.887 | 907.088 | 871.507 | 878.582 | 871.537 | 881.74 | 898.195 | 910.363 | 802.007 | 388.904 | 306.171 | 249.571 | 312.454 |
Goodwill
| 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 9.671 | 13.95 | 9.671 | 5,113.001 | 5,113.001 | 0 | 9.671 | 17.264 | 4.5 | 0 |
Immateriële activa
| 990.707 | 1,004.71 | 774.786 | 747.297 | 702.798 | 703.375 | 535.197 | 484.757 | 431.758 | 430.396 | 428.336 | 430.713 | 430.149 | 434.361 | 438.898 | 425.332 | 429.321 | 429.723 | 427.247 | 430.401 | 434.051 | 436.566 | 442.183 | 444.572 | 447.754 | 450.807 | 22.484 | 21.727 | 20.867 | 21.579 | 21.862 | 22.237 | 22.968 | 23.429 | 23.062 | 23.441 | 23.579 | 24.251 | 24.502 | 24.462 | 24.465 | 23.242 | 24.001 | 23.32 | 23.499 | 24.06 | 8.723 | 9.426 | 10.13 | 10.833 | 11.536 | 12.295 | 13.074 | 13.878 | 14.734 | 15.667 | 16.767 | 18.014 | 19.322 | 20.613 | 21.966 | 23.407 | 168.834 | 173.284 | 32.164 | 35.639 | 39.345 | 30.508 | 43.882 |
Goodwill en immateriële activa
| 1,000.378 | 1,014.381 | 784.457 | 756.968 | 712.468 | 713.046 | 544.867 | 494.427 | 441.428 | 440.067 | 438.006 | 440.383 | 439.82 | 444.032 | 448.569 | 435.002 | 438.992 | 439.394 | 436.918 | 440.071 | 443.722 | 446.236 | 451.854 | 454.243 | 457.424 | 460.477 | 32.155 | 31.398 | 30.538 | 31.25 | 31.532 | 31.908 | 32.639 | 33.099 | 32.733 | 33.112 | 33.25 | 33.922 | 34.173 | 34.133 | 34.136 | 32.913 | 33.671 | 32.991 | 33.17 | 33.731 | 18.394 | 19.096 | 19.8 | 20.503 | 21.206 | 21.966 | 22.744 | 23.548 | 24.405 | 25.338 | 26.437 | 27.684 | 28.993 | 30.283 | 35.916 | 33.077 | 5,281.835 | 5,286.285 | 32.164 | 45.31 | 56.609 | 35.008 | 43.882 |
Langetermijnbeleggingen
| 377,507.731 | 391,528.904 | 383,822.818 | 381,460.071 | 319,851.612 | 386,355.36 | 352,796.47 | 344,410.694 | 320,457.56 | 319,262.947 | 318,074.022 | 325,195.527 | 322,195.379 | 321,306.982 | 327,688.547 | 300,516.517 | 261,167.734 | 238,604.121 | 243,975.031 | 213,145.789 | 203,175.169 | 203,472.224 | 199,291.12 | 184,223.168 | 157,804.767 | 159,772.045 | 134,866.015 | 124,469.093 | 106,112.013 | 114,856.775 | 93,925.934 | 81,981.318 | 75,979.071 | 79,364.76 | 81,054.597 | 93,171.537 | 92,150.77 | 104,483.299 | 100,676.962 | 75,321.249 | 60,024.277 | 55,467.123 | 42,414.576 | 37,886.567 | 26,511.234 | 26,918.297 | 23,935.557 | 34,980.147 | 41,272.926 | 33,764.545 | 33,842.239 | 33,382.841 | 29,351.339 | 26,760.882 | 21,982.541 | 25,923.06 | 21,216.186 | 27,404.567 | 26,354.838 | 24,266.455 | 23,407.532 | 23,739.333 | 5,142.36 | 5,821.131 | 9,993.51 | 3,670.762 | 2,393.867 | 2,102.238 | 425.783 |
Belastingvorderingen
| 0 | 0 | 1,137.835 | 5,113.035 | 732.977 | 1,583.773 | 1,863.028 | 1,682.822 | 1,738.422 | 1,832.205 | 1,031.806 | 328,335.743 | 325,338.232 | 1,561.415 | 1,731.654 | 1,686.867 | 1,842.422 | 241,789.774 | 247,077.997 | 216,261.065 | 206,298.622 | 206,649.044 | 202,492.93 | 187,461.448 | 161,089.165 | 161,861.315 | 136,793.034 | 126,364.761 | 107,983.141 | 116,720.112 | 95,736.949 | 83,787.069 | 77,780.574 | 81,177.029 | 82,751.164 | 94,785.276 | 93,699.355 | 106,035.736 | 102,110.88 | 76,714.639 | 61,364.663 | 56,798.002 | 43,672.576 | 39,085.866 | 27,673.762 | 28,038.984 | 24,966.814 | 35,947.72 | 42,248.872 | 34,722.314 | 34,776.18 | 34,304.08 | 30,281.924 | 27,696.716 | 22,888.957 | 26,841.513 | 22,133.51 | 28,339.34 | 27,255.338 | 25,175.32 | 24,314.985 | 24,654.15 | 11,322.39 | 12,017.78 | 10,827.681 | 4,104.975 | 2,756.647 | 2,386.817 | 782.119 |
Overige niet-vlottende activa
| -380,836.184 | -394,947.287 | -388,243.391 | -382,217.039 | 303,763.794 | -1,583.773 | -1,863.028 | -1,682.822 | -1,738.422 | -1,832.205 | -1,031.806 | -328,335.743 | -325,338.232 | -1,561.415 | -1,731.654 | -1,686.867 | -1,842.422 | 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 |
Totaal niet-vlottende activa
| 311,851.326 | 434,919.351 | 650,278.599 | 7,695.658 | 627,708.966 | 389,795.072 | 356,011.878 | 347,611.918 | 323,640.054 | 322,420.918 | 321,210.613 | 328,335.743 | 325,338.232 | 324,476.41 | 330,808.527 | 303,627.544 | 264,311.523 | 241,789.774 | 247,077.997 | 216,261.065 | 206,298.622 | 206,649.044 | 202,492.93 | 187,461.448 | 161,089.165 | 161,861.315 | 136,793.034 | 126,364.761 | 107,983.141 | 116,720.112 | 95,736.949 | 83,787.069 | 77,780.574 | 81,177.029 | 82,751.164 | 94,785.276 | 93,699.355 | 106,035.736 | 102,110.88 | 76,714.639 | 61,364.663 | 56,798.002 | 43,672.576 | 39,085.866 | 27,673.762 | 28,038.984 | 24,966.814 | 35,947.72 | 42,248.872 | 34,722.314 | 34,776.18 | 34,304.08 | 30,281.924 | 27,696.716 | 22,888.957 | 26,841.513 | 22,133.51 | 28,339.34 | 27,255.338 | 25,175.32 | 24,314.985 | 24,654.15 | 11,322.39 | 12,017.78 | 10,827.681 | 4,104.975 | 2,756.647 | 2,386.817 | 782.119 |
Totaal activa
| 661,287.758 | 721,160.331 | 666,760.601 | 642,951.472 | 642,582.607 | 695,852.99 | 624,017.113 | 627,554.07 | 600,539.32 | 611,661.88 | 582,560.572 | 601,076.312 | 602,653.646 | 597,221.127 | 613,841.971 | 586,373.335 | 531,966.64 | 499,726.678 | 479,123.776 | 422,987.266 | 404,248.953 | 381,771.888 | 371,998.8 | 350,358.975 | 328,828.892 | 304,930.705 | 291,412.917 | 298,078.433 | 290,679.819 | 285,643.555 | 257,771.224 | 242,817.15 | 242,937.28 | 243,058.428 | 235,634.416 | 245,264.621 | 252,633.697 | 291,655.585 | 297,118.557 | 364,794.649 | 248,832.262 | 193,408.05 | 131,497.049 | 107,197.412 | 90,803.843 | 83,157.18 | 83,456.875 | 88,889.157 | 92,143.855 | 75,536.501 | 75,112.505 | 76,791.64 | 74,877.55 | 68,857.227 | 67,416.993 | 75,966.8 | 79,878.429 | 95,358.732 | 80,358.834 | 88,705.503 | 98,990.88 | 96,512.313 | 56,455.755 | 47,637.059 | 78,852.835 | 81,392.219 | 54,777.181 | 19,755.52 | 12,043.226 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 22,424.804 | 25,025.289 | 33,448.425 | 33,498.875 | 34,084.078 | 38,084.762 | 37,012.945 | 35,400.677 | 34,121.049 | 25,105.454 | 26,243.059 | 26,480.461 | 25,393.736 | 29,036.252 | 28,235.01 | 22,429.07 | 16,002.844 | 14,763.311 | 4,921.318 | 5,587.069 | 4,749.646 | 4,937.06 | 4,661.411 | 2,645.577 | 2,548.809 | 2,239.908 | 4,260.608 | 4,151.124 | 4,128.548 | 4,127.699 | 5,279.082 | 5,064.799 | 5,619.793 | 6,405.321 | 6,236.296 | 5,211.614 | 6,228.931 | 9,450.486 | 9,458.011 | 10,274.632 | 8,709.769 | 7,004.359 | 4,105.426 | 1,879.074 | 1,067.713 | 1,756.318 | 366.747 | 212.118 | 98.999 | 108.919 | 42.576 | 22.308 | 14.875 | 14.168 | 18.258 | 16.518 | 14.538 | 16.706 | 14.761 | 14.451 | 13.606 | 85.682 | 4,791.853 | 78.576 | 336.508 | 454.297 | 274.834 | 170.838 | 1,654.299 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 621.523 | 819.074 | 524.331 | 433.294 | 406.542 | 427.963 | 843.182 | 622.548 | 554.142 | 712.013 | 620.573 | 579.428 | 515.011 | 1,110.125 | 1,067.134 | 1,502.646 | 601.721 | 1,157.29 | 804.912 | 446.12 | 690.153 | 468.849 | 456.871 | 552.53 | 429.405 | 558.475 | 540.09 | 372.817 | 448.7 | 355.176 | 404.355 | 231.423 | 213.362 | 270.526 | 880.661 | 1,405.393 | 844.655 | 862.108 | 632.04 | 1,379.687 | 361.696 | 547.195 | 312.333 | 210.316 | 321.934 | 276.206 | 219.373 | 113.669 | 73.925 | 78.529 | 78.783 | 134.313 | 277.49 | 124.603 | 223.83 | 275.83 | 291.075 | 378.324 | 214.553 | 190.798 | 484.242 | 603.954 | 298.449 | 425.88 | 372.951 | 421.811 | 551.65 | 121.164 | 92.819 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 218,424.757 | 63.753 | 55.486 | 60.204 | 48.144 | 48.404 | 63.808 | -124,003.616 | 0 | 0 | -174,027.029 | -150,327.966 | -216,289.578 | -148,324.237 | 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 |
Overige kortlopende verplichtingen
| -23,046.327 | -25,844.363 | -33,972.755 | -433.294 | -29,047.443 | -38,512.724 | -37,856.127 | -36,023.225 | -34,675.19 | -25,817.467 | -26,863.632 | -27,059.889 | -25,908.747 | -30,146.377 | -29,302.144 | -23,931.716 | -16,604.565 | -15,920.6 | -5,726.23 | -6,033.189 | -5,439.798 | -5,405.909 | -5,118.282 | -3,198.107 | -2,978.214 | -2,798.383 | -4,800.699 | -4,523.942 | -4,577.248 | -4,482.874 | -5,683.437 | -5,296.223 | -5,833.155 | -6,675.846 | -7,116.957 | -6,617.007 | -7,073.586 | -10,312.593 | -10,090.051 | -11,654.319 | -9,071.465 | -7,551.554 | -4,417.76 | -2,089.39 | -1,389.648 | -2,032.523 | -586.12 | -325.787 | -172.924 | -187.447 | -121.359 | -156.621 | -292.365 | -138.771 | -242.089 | -292.348 | -305.613 | -395.03 | -229.314 | -205.249 | -497.848 | -689.636 | -5,090.302 | -504.456 | -709.459 | -876.108 | -826.483 | -292.001 | -1,747.118 |
Totaal kortlopende verplichtingen
| 0 | 0 | 0 | 251,923.633 | 5,443.177 | 38,084.762 | 37,012.945 | 35,400.677 | 34,121.049 | 25,105.454 | 26,243.059 | 26,480.461 | 25,393.736 | 29,036.252 | 28,235.01 | 22,429.07 | 16,002.844 | 14,763.311 | 4,921.318 | 5,587.069 | 4,749.646 | 4,937.06 | 4,661.411 | 2,645.577 | 2,548.809 | 2,239.908 | 4,260.608 | 4,151.124 | 4,128.548 | 4,127.699 | 5,279.082 | 5,064.799 | 5,619.793 | 6,405.321 | 6,236.296 | 5,211.614 | 6,228.931 | 9,450.486 | 9,458.011 | 10,274.632 | 8,709.769 | 7,104.058 | 4,105.426 | 1,879.074 | 1,067.713 | 1,053.703 | 366.747 | 212.118 | 98.999 | 30.129 | 42.576 | 22.308 | 14.875 | 14.168 | 18.258 | 16.518 | 14.538 | 16.706 | 14.761 | 14.451 | 13.606 | 85.682 | 4,791.853 | 4,345.54 | 336.508 | 454.297 | 274.834 | 170.838 | 1,654.299 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 852.234 | 127,508.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 90,223.323 | 99,123.235 | 100,998.033 | 103,800.618 | 85,280.057 | 0 | 0 | 77,368.102 | 0 | 63,465.117 | 68,579.757 | 88,383.39 | 87,688.524 | 0 | 0 | 0 | 0 | 0 | 0 | 10,136.968 | 0 | 0 | 0 | 901.407 | 798.916 | 0 | 0 | 0 | 0 | 0 | 614.371 | 528.428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 39.558 | 43.006 | 63.753 | 159.938 | 60.204 | 159.493 | 48.404 | 176.755 | -400.173 | 114.545 | 115.345 | 116.144 | 116.943 | 117.742 | 118.541 | 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 457.779 | 4,341.41 | 545.182 | 558.414 | 556.69 | 589.514 | 469.443 | 482.293 | 400.173 | 474.575 | 420.321 | 491.857 | 1,080.594 | 982.889 | 877.948 | 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 |
Overige niet-vlottende verplichtingen
| 0 | 0 | -497.337 | -852.234 | -127,508.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -90,223.323 | -99,123.235 | -100,998.033 | -103,800.618 | -85,280.057 | 0 | 0 | -77,368.102 | 0 | -63,465.117 | -68,579.757 | -88,383.39 | -87,688.524 | 0 | 0 | 0 | 0 | 0 | 0 | -10,136.968 | 0 | 0 | 0 | -901.407 | -798.916 | 0 | 0 | 0 | 0 | 0 | -614.371 | -528.428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 0 | 0 | 0 | 4,342.089 | 512,760.022 | 215,425.561 | 165,737.188 | 169,692.126 | 34,121.049 | 25,105.454 | 26,243.059 | 26,480.461 | 25,393.736 | 29,036.252 | 202,591.007 | 179,582.329 | 157,800.236 | 145,422.199 | 139,339.592 | 115,238.724 | 114,324.438 | 111,872.751 | 107,734.515 | 96,176.047 | 89,443.559 | 94,750.444 | 90,223.323 | 99,123.235 | 100,998.033 | 103,800.618 | 85,280.057 | 58,752.878 | 67,671.634 | 77,368.102 | 64,416.504 | 63,465.117 | 68,579.757 | 88,383.39 | 87,688.524 | 101,014.53 | 63,901.244 | 32,085.005 | 17,549.638 | 19,066.387 | 22,404.931 | 20,356.113 | 12,607.306 | 11,522.055 | 14,033.85 | 901.407 | 798.916 | 782.611 | 826.914 | 711.795 | 667.804 | 615.399 | 614.371 | 528.428 | 1,872.478 | 261.717 | 633.065 | 334.582 | 1,216.511 | 176.378 | 1,999 | 46.819 | 0 | 0 | 350 |
Totaal passiva
| 529,631.899 | 590,908.098 | 540,707.507 | 533,318.902 | 533,203.199 | 573,816.058 | 504,382.687 | 509,313.193 | 482,990.751 | 496,420.315 | 468,836.586 | 489,599.515 | 493,651.148 | 484,630.677 | 504,131.319 | 479,270.738 | 424,027.352 | 393,901.966 | 372,342.206 | 333,478.739 | 316,750.5 | 296,644.038 | 288,496.683 | 268,040.05 | 245,921.143 | 224,138.351 | 211,505.3 | 219,645.436 | 210,510.955 | 206,309.851 | 179,332.187 | 166,191.383 | 172,560.021 | 183,143.389 | 186,422.747 | 197,377.523 | 204,491.797 | 243,223.796 | 251,264.07 | 316,936.036 | 204,296.137 | 151,811.889 | 91,158.495 | 67,279.269 | 62,811.48 | 55,972.8 | 56,839.865 | 62,763.252 | 65,756.41 | 49,768.862 | 49,777.229 | 51,729.872 | 49,612.392 | 44,188.236 | 42,912.604 | 51,611.9 | 55,087.809 | 71,382.892 | 57,411.279 | 64,903.757 | 75,684.294 | 73,896.576 | 46,873.14 | 39,499.264 | 71,975.506 | 73,816.787 | 48,563.072 | 15,589.35 | 9,886.099 |
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 | 263.574 | 510.467 | 988.724 | 944.696 | 0 | 134.769 | 0 | 0 | 14.644 | 224.458 | 221.389 | 223.077 | 328.814 | 223.155 | 214.346 | 188.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 8,696.527 | 8,696.527 | 8,696.527 | 8,696.527 | 8,696.527 | 8,696.527 | 8,696.527 | 8,696.527 | 8,696.527 | 8,696.527 | 8,696.527 | 8,696.527 | 8,696.527 | 8,696.527 | 8,696.527 | 8,696.527 | 8,696.527 | 8,696.527 | 8,696.527 | 6,699.409 | 6,699.409 | 6,699.409 | 6,699.409 | 6,699.409 | 6,699.409 | 6,699.409 | 6,699.409 | 6,699.409 | 6,699.409 | 6,699.409 | 6,699.409 | 6,699.409 | 6,699.409 | 6,699.409 | 5,808.136 | 5,808.136 | 5,808.136 | 5,808.136 | 5,808.136 | 5,808.136 | 5,808.136 | 5,808.136 | 5,808.136 | 5,808.136 | 4,661.1 | 4,661.1 | 4,661.1 | 4,661.1 | 4,661.1 | 4,661.1 | 4,661.1 | 4,661.1 | 4,661.1 | 4,661.1 | 4,661.1 | 3,585.461 | 3,585.461 | 3,585.461 | 3,585.461 | 3,585.461 | 3,585.461 | 3,585.461 | 3,226.915 | 3,226.915 | 3,226.915 | 3,226.915 | 3,226.915 | 3,226.915 | 2,400.281 |
Ingehouden winsten
| 40,535.449 | 38,345.082 | 36,825.763 | 35,360.176 | 35,591.589 | 33,493.517 | 32,987.573 | 31,322.278 | 31,045.878 | 28,779.254 | 28,496.341 | 26,510.513 | 29,053.524 | 27,732.671 | 26,961.316 | 24,417.4 | 25,320.646 | 22,919.086 | 25,844.217 | 23,161.528 | 20,839.088 | 19,256.086 | 19,488.73 | 18,385.125 | 18,994.6 | 17,153.389 | 17,075.272 | 16,010.689 | 17,814.393 | 16,993.794 | 17,262.858 | 15,643.849 | 15,732.295 | 14,357.779 | 14,313.778 | 13,471.582 | 13,673.32 | 12,664.367 | 13,635.047 | 15,043.572 | 11,930.966 | 9,268.062 | 9,073.734 | 8,790.993 | 8,137.661 | 7,426.491 | 7,393.95 | 6,858.356 | 7,088.224 | 6,473.175 | 6,545.411 | 6,276.908 | 6,564.641 | 6,027.426 | 6,428.552 | 6,047.366 | 6,441.018 | 5,647.111 | 5,375.201 | 6,483.913 | 5,900.412 | 5,118.948 | 3,539.878 | 2,536.82 | 1,928.499 | 2,279.376 | 2,233.171 | 688.575 | -292.705 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 65,452.241 | 25,048.143 | 65,014.721 | 24,424.512 | 62,868.567 | 22,790.096 | 62,722.819 | 22,336.425 | 61,449.355 | 20,828.572 | 60,860.429 | 20,712.809 | 58,967.407 | 18,538.689 | 58,836.41 | 15,245.531 | 55,666.146 | 15,595.866 | 43,460.201 | 15,821.415 | 43,317.058 | 15,722.22 | 43,258.923 | 15,471.146 | 43,269.563 | 15,315.644 | 42,771.697 | 15,212.667 | 42,879.822 | 15,161.154 | 36,352.892 | -263.574 | -510.467 | -988.724 | -944.696 | 356.932 | -134.769 | 443.72 | 251.707 | -14.644 | -224.458 | -221.389 | -223.077 | -328.814 | -223.155 | -214.346 | -188.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 82,349.26 | 83,137.021 | 15,000 | 80,395.014 | 15,000 | 79,771.383 | 15,000 | 78,136.968 | 15,000 | 77,698.815 | 14,985.849 | 76,175.443 | 10,300 | 76,073.832 | 15,000 | 73,899.711 | 15,000 | 74,121.191 | 16,484.536 | 59,561.875 | 16,416.006 | 59,092.825 | 13,912.165 | 57,153.265 | 13,880.503 | 56,870.048 | 0 | 55,639.922 | 12,790.339 | 55,607.628 | 11,498.783 | 54,193.877 | 11,498.783 | 39,032.723 | -510.467 | 29,521.684 | 28,576.988 | 29,878.616 | 26,340.927 | 26,919.416 | 26,475.696 | 26,446.408 | 25,426.891 | 25,070.655 | 15,166.464 | 15,398.118 | 14,547.554 | 14,815.845 | 14,636.138 | 14,631.365 | 14,128.764 | 14,123.761 | 14,039.417 | 13,980.465 | 13,414.736 | 14,722.072 | 14,764.141 | 14,743.268 | 13,986.891 | 13,732.371 | 13,820.712 | 13,901.748 | 2,534.275 | 2,138.658 | 1,721.915 | 2,069.141 | 754.023 | 250.679 | 49.552 |
Totaal eigen vermogen van aandeelhouders
| 131,581.235 | 130,178.629 | 125,974.53 | 109,451.717 | 109,302.837 | 121,961.427 | 119,552.668 | 118,155.772 | 117,465.223 | 115,159.077 | 113,628.071 | 111,382.484 | 108,910.48 | 112,503.03 | 109,625.25 | 107,013.638 | 107,853.583 | 105,736.804 | 106,691.426 | 89,422.811 | 87,414.704 | 85,048.32 | 83,417.363 | 82,237.799 | 82,833.435 | 80,722.846 | 79,834.583 | 78,350.02 | 80,075.838 | 79,230.149 | 78,340.874 | 76,537.136 | 70,283.379 | 59,826.337 | 49,133.131 | 47,812.678 | 48,058.443 | 48,351.119 | 45,784.109 | 47,771.123 | 44,466.504 | 41,537.25 | 40,308.761 | 39,891.173 | 27,965.226 | 27,159.316 | 26,602.605 | 26,120.955 | 26,385.462 | 25,765.64 | 25,335.275 | 25,061.768 | 25,265.158 | 24,668.99 | 24,504.388 | 24,354.899 | 24,790.62 | 23,975.84 | 22,947.554 | 23,801.745 | 23,306.585 | 22,606.157 | 9,301.068 | 7,902.393 | 6,877.329 | 7,575.432 | 6,214.109 | 4,166.169 | 2,157.127 |
Totaal eigen vermogen
| 131,655.859 | 130,252.233 | 126,053.093 | 109,529.489 | 109,379.408 | 122,036.932 | 119,634.426 | 118,240.877 | 117,548.569 | 115,241.565 | 113,723.985 | 111,476.797 | 109,002.498 | 112,590.45 | 109,710.652 | 107,102.597 | 107,939.288 | 105,824.712 | 106,781.57 | 89,508.527 | 87,498.453 | 85,127.85 | 83,502.117 | 82,318.925 | 82,907.748 | 80,792.354 | 79,907.618 | 78,432.997 | 80,168.863 | 79,333.704 | 78,439.037 | 76,625.767 | 70,377.26 | 59,915.039 | 49,211.669 | 47,887.098 | 48,141.9 | 48,431.789 | 45,854.487 | 47,858.613 | 44,536.124 | 41,596.161 | 40,338.554 | 39,918.144 | 27,992.363 | 27,184.38 | 26,617.01 | 26,125.905 | 26,387.446 | 25,767.64 | 25,335.275 | 25,061.768 | 25,265.158 | 24,668.99 | 24,504.388 | 24,354.899 | 24,790.62 | 23,975.84 | 22,947.554 | 23,801.745 | 23,306.585 | 22,615.737 | 9,582.614 | 8,137.795 | 6,877.329 | 7,575.432 | 6,214.109 | 4,166.169 | 2,157.127 |
Totaal passiva en aandeelhoudersvermogen
| 661,287.758 | 721,160.331 | 666,760.601 | 642,951.472 | 642,582.607 | 695,852.99 | 624,017.113 | 627,554.07 | 600,539.32 | 611,661.88 | 582,560.572 | 601,076.312 | 602,653.646 | 597,221.127 | 613,841.971 | 586,373.335 | 531,966.64 | 499,726.678 | 479,123.776 | 422,987.266 | 404,248.953 | 381,771.888 | 371,998.8 | 350,358.975 | 328,828.892 | 304,930.705 | 291,412.917 | 298,078.433 | 290,679.819 | 285,643.555 | 257,771.224 | 242,817.15 | 242,937.28 | 243,058.428 | 235,634.416 | 245,264.621 | 252,633.697 | 291,655.585 | 297,118.557 | 364,794.649 | 248,832.262 | 193,408.05 | 131,497.049 | 107,197.412 | 90,803.843 | 83,157.18 | 83,456.875 | 88,889.157 | 92,143.855 | 75,536.501 | 75,112.505 | 76,791.64 | 74,877.55 | 68,857.227 | 67,416.993 | 75,966.8 | 79,878.429 | 95,358.732 | 80,358.834 | 88,705.503 | 98,990.88 | 96,512.313 | 56,455.755 | 47,637.059 | 78,852.835 | 81,392.219 | 54,777.181 | 19,755.52 | 12,043.226 |