
Guotai Junan Securities Co., Ltd.
SSE:601211.SS
19.65 (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 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | 2009 Q2 | 2008 Q4 | 2008 Q2 | 2007 Q4 | 2007 Q2 | 2006 Q4 | 2005 Q4 | 2005 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 361,464.204 | 414,374.957 | 387,421.608 | 35,488.036 | 35,898.368 | 30,739.91 | 326,855.874 | 364,609.762 | 360,417.538 | 343,069.124 | 342,772.183 | 349,124.167 | 351,847.571 | 339,643.946 | 343,790.136 | 319,733.578 | 305,608.214 | 299,493.344 | 289,093.113 | 253,684.396 | 251,489.047 | 217,310.525 | 210,059.607 | 217,152.682 | 215,119.402 | 162,056.253 | 78,459.425 | 84,585.489 | 91,830.048 | 92,286.569 | 86,528.318 | 80,918.927 | 90,210.468 | 93,907.687 | 87,072.712 | 87,469.208 | 87,040.603 | 105,398.655 | 108,513.254 | 167,559.085 | 124,768.607 | 93,883.818 | 44,065.681 | 0 | 37,870.754 | 2,997.104 | 51,403.556 | 6,555.122 | 17,182.208 | 4,710.422 | 52,312.547 | 55,778.759 | 63,723.17 | 83,197.795 | 81,768.131 | 93,205.32 | 56,596.177 | 56,143.437 | 93,013.607 | 83,585.008 | 76,165.908 | 29,183.832 | 13,932.823 | 12,406.325 |
Kortetermijnbeleggingen
| 0 | 0 | -363,072.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 361,464.204 | 414,374.957 | 24,349.242 | 35,488.036 | 35,898.368 | 30,739.91 | 326,855.874 | 364,609.762 | 360,417.538 | 343,069.124 | 342,772.183 | 349,124.167 | 351,847.571 | 339,643.946 | 343,790.136 | 319,733.578 | 305,608.214 | 299,493.344 | 289,093.113 | 253,684.396 | 251,489.047 | 217,310.525 | 210,059.607 | 217,152.682 | 215,119.402 | 162,056.253 | 78,459.425 | 84,585.489 | 91,830.048 | 92,286.569 | 86,528.318 | 80,918.927 | 90,210.468 | 93,907.687 | 87,072.712 | 87,469.208 | 87,040.603 | 105,398.655 | 108,513.254 | 167,559.085 | 124,768.607 | 93,883.818 | 44,065.681 | 0 | 37,870.754 | 2,997.104 | 51,403.556 | 6,555.122 | 17,182.208 | 4,710.422 | 52,312.547 | 55,778.759 | 63,723.17 | 83,197.795 | 81,768.131 | 93,205.32 | 56,596.177 | 56,143.437 | 93,013.607 | 83,585.008 | 76,165.908 | 29,183.832 | 13,932.823 | 12,406.325 |
Nettovorderingen
| 0 | 13,909.733 | 15,485.109 | 97,861.583 | 0 | 0 | 22,257.676 | 13,424.829 | 12,002.016 | 12,646.259 | 14,124.375 | 13,672.106 | 15,634.783 | 10,974.674 | 13,616.099 | 17,717.883 | 10,683.585 | 9,290.306 | 32,880.08 | 12,256.579 | 9,548.766 | 5,689.25 | 9,456.321 | 7,726.796 | 5,411.117 | 7,154.014 | 10,490.961 | 9,312.984 | 9,625.557 | 9,092.027 | 4,827.671 | 7,547.076 | 6,473.626 | 5,164.115 | 5,187.683 | 4,045.262 | 4,094.829 | 4,094.459 | 3,733.491 | 4,530.112 | 7,145.135 | 3,265.1 | 5,324.842 | 0 | 2,329.077 | 0 | 520.328 | 0 | 1,196.15 | 0 | 331.412 | 453.989 | 224.177 | 191.829 | 164.273 | 94.728 | 51.426 | 66.397 | 46.906 | 49.627 | 850.925 | 34.024 | 2,267.656 | 2,805.975 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 142,828.15 | 144,001.168 | 146,607.311 | 130,509.692 | 194,792.102 | 190,766.605 | 198,829.282 | 193,086.21 | 192,638.958 | 158,741.772 | 173,101.869 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | -15,485.109 | -133,349.619 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 361,464.204 | 428,284.69 | 24,349.242 | 0 | 35,898.368 | 30,739.91 | 349,113.55 | 378,034.591 | 372,419.554 | 355,715.383 | 356,896.558 | 362,796.273 | 367,482.354 | 350,618.62 | 357,406.235 | 337,451.461 | 316,291.798 | 308,783.65 | 321,973.192 | 265,940.974 | 261,037.813 | 222,999.775 | 219,515.928 | 224,879.478 | 220,530.518 | 169,210.267 | 88,950.386 | 93,898.472 | 101,455.605 | 101,378.596 | 91,355.989 | 88,466.003 | 96,684.094 | 99,071.803 | 92,260.395 | 91,514.47 | 91,135.433 | 109,493.114 | 112,246.746 | 172,089.198 | 131,913.742 | 97,148.918 | 49,390.523 | 0 | 40,199.831 | 2,997.104 | 51,923.884 | 6,555.122 | 18,378.358 | 4,710.422 | 52,643.959 | 56,232.748 | 63,947.348 | 83,389.624 | 81,932.403 | 93,300.048 | 56,647.603 | 56,209.834 | 93,060.513 | 83,634.636 | 77,016.834 | 30,794.573 | 16,200.478 | 15,212.299 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 22,975.062 | 5,572.097 | 5,572.414 | 5,518.585 | 5,652.968 | 5,730.715 | 5,694.472 | 5,695.551 | 4,651.932 | 4,700.532 | 4,342.53 | 4,315.817 | 4,350.185 | 4,504.057 | 5,470.37 | 5,471.941 | 5,359.373 | 6,422.248 | 6,554.619 | 6,736.204 | 6,839.941 | 6,914.518 | 6,969.028 | 6,184.411 | 4,350.394 | 3,831.061 | 3,747.688 | 3,566.449 | 3,499.328 | 3,518.681 | 3,425.593 | 3,379.279 | 3,384.605 | 3,370.245 | 3,363.38 | 3,335.904 | 3,320.573 | 3,284.746 | 3,227.226 | 3,148.705 | 3,114.839 | 3,061.497 | 1,656.697 | 0 | 1,532.609 | 1,532.609 | 1,416.853 | 1,416.853 | 928.171 | 928.171 | 962.272 | 1,004.101 | 1,076.017 | 1,096.263 | 1,032.234 | 1,029.633 | 717.422 | 755.233 | 718.778 | 708.036 | 733.361 | 917.492 | 809.207 | 814.079 |
Goodwill
| 4,070.761 | 4,070.761 | 4,070.761 | 4,070.761 | 4,070.761 | 4,070.761 | 4,070.761 | 4,070.761 | 4,070.761 | 4,070.761 | 20.896 | 20.896 | 20.896 | 20.896 | 20.896 | 20.896 | 20.896 | 599.813 | 599.813 | 599.813 | 600.114 | 599.813 | 581.407 | 581.407 | 581.407 | 581.407 | 581.407 | 581.407 | 581.407 | 581.407 | 581.407 | 581.407 | 581.407 | 581.407 | 581.407 | 581.407 | 581.407 | 581.407 | 581.407 | 581.407 | 581.407 | 581.407 | 2.491 | 0 | 2.491 | 2.491 | 2.491 | 2.491 | 2.491 | 2.491 | 2.491 | 2.491 | 2.491 | 2.491 | 2.491 | 2.491 | 0 | 2.491 | 0 | 2.491 | 0 | 0 | 0 | 0 |
Immateriële activa
| 3,062.63 | 1,609.143 | 1,561.888 | 1,566.225 | 1,548.322 | 1,530.165 | 1,445.069 | 1,456.255 | 1,466.374 | 1,442.805 | 1,385.137 | 1,354.731 | 1,375.583 | 1,390.972 | 1,327.051 | 1,329.958 | 1,344.323 | 2,424.972 | 2,404.03 | 2,382.82 | 2,348.576 | 2,340.485 | 2,297.285 | 2,272.512 | 2,267.123 | 2,257.736 | 2,226.172 | 2,217.109 | 2,229.226 | 2,246.66 | 2,207.84 | 2,212.562 | 2,268.637 | 2,207.936 | 2,202.164 | 2,191.997 | 2,195.676 | 2,193.742 | 2,170.727 | 2,164.915 | 2,168.126 | 2,166.126 | 1,048.377 | 0 | 1,074.505 | 1,074.505 | 1,048.451 | 1,048.451 | 1,018.255 | 1,018.255 | 999.904 | 992.563 | 979.269 | 978.202 | 977.06 | 122.907 | 109.533 | 114.302 | 103.159 | 115.189 | 73.614 | 85.913 | 126.124 | 142.829 |
Goodwill en immateriële activa
| 7,133.391 | 5,679.905 | 5,632.649 | 5,636.987 | 5,619.083 | 5,600.926 | 5,515.83 | 5,527.017 | 5,537.135 | 5,513.567 | 1,406.033 | 1,375.628 | 1,396.48 | 1,411.869 | 1,347.947 | 1,350.854 | 1,365.219 | 3,024.784 | 3,003.842 | 2,982.633 | 2,948.69 | 2,940.297 | 2,878.693 | 2,853.92 | 2,848.53 | 2,839.143 | 2,807.579 | 2,798.517 | 2,810.633 | 2,828.067 | 2,789.247 | 2,793.969 | 2,850.044 | 2,789.343 | 2,783.572 | 2,773.404 | 2,777.083 | 2,775.149 | 2,752.135 | 2,746.322 | 2,749.533 | 2,747.533 | 1,050.868 | 0 | 1,076.996 | 1,076.996 | 1,050.942 | 1,050.942 | 1,020.746 | 1,020.746 | 1,002.395 | 995.054 | 981.76 | 980.693 | 979.551 | 125.398 | 109.533 | 116.793 | 103.159 | 117.68 | 73.614 | 85.913 | 126.124 | 142.829 |
Langetermijnbeleggingen
| 0 | 542,756.354 | 462,608.189 | 460,638.474 | 449,157.029 | 464,703.791 | 454,396.022 | 454,909.017 | 439,227.732 | 417,755.083 | 397,485.423 | 393,692.819 | 370,487.556 | 370,788.776 | 350,545.583 | 330,062.093 | 302,090.457 | 325,084.777 | 301,920.469 | 296,681.391 | 276,707.208 | 269,844.739 | 256,255.437 | 250,548.219 | 215,889.922 | 196,910.716 | 182,749.933 | 166,249.08 | 105,687.035 | 142,401.676 | 126,681.729 | 121,216.742 | 110,220.908 | 118,641.223 | 117,113.619 | 130,165.21 | 127,644.044 | 132,044.897 | 106,639.914 | 83,537.881 | 69,816.428 | 73,833.188 | 54,712.816 | 0 | 54,591.845 | 0 | 34,002.178 | 0 | 41,076.892 | 0 | 29,983.363 | 26,776.164 | 22,534.935 | 17,036.437 | 12,838.289 | 14,542.364 | 13,641.24 | 16,188.693 | 9,935.823 | 25,820.472 | 3,325.877 | 3,257.363 | 1,208.288 | 1,177.95 |
Belastingvorderingen
| 0 | 0 | 841.403 | 1,757.684 | 740.751 | 2,457.52 | 1,870.4 | 1,595.652 | 1,834.993 | 2,437.814 | 1,065.122 | 1,068.257 | 1,264.831 | 1,845.465 | 1,481.412 | 1,987.244 | 1,904.743 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57,420.381 | 0 | 0 | 0 | 36,469.973 | 0 | 0 | 0 | 31,948.03 | 0 | 24,592.712 | 0 | 14,850.074 | 0 | 14,468.195 | 0 | 10,757.76 | 0 | 4,132.852 | 4,260.767 | 2,143.618 | 2,134.858 |
Overige niet-vlottende activa
| 1,301,388.856 | -554,008.355 | -474,654.656 | -473,551.731 | 413,508.781 | 416,169.624 | -1,870.4 | -1,595.652 | -1,834.993 | -2,437.814 | -1,065.122 | -1,068.257 | -1,264.831 | -1,845.465 | -1,481.412 | -1,987.244 | -1,904.743 | -334,531.809 | -311,478.931 | -306,400.228 | -286,495.839 | -279,699.555 | -266,103.157 | -259,586.55 | -223,088.845 | -203,580.92 | -189,305.2 | -172,614.046 | -111,996.996 | -148,748.424 | -132,896.569 | -127,389.99 | -116,455.556 | -124,800.811 | -123,260.57 | -136,274.518 | -133,741.7 | -138,104.792 | -112,619.274 | -89,432.908 | -75,680.8 | -79,642.219 | -57,420.381 | 0 | -57,201.45 | 147,558.008 | -36,469.973 | 109,844.096 | -43,025.809 | -1,948.917 | -31,948.03 | -28,775.319 | -24,592.712 | -19,113.392 | -29,700.148 | -15,697.395 | -14,468.195 | -17,060.72 | -10,757.76 | -26,646.188 | -4,132.852 | -4,260.767 | -2,143.618 | -2,134.858 |
Totaal niet-vlottende activa
| 1,331,497.309 | 1,563,788.115 | 907,598.807 | 0 | 874,678.612 | 894,662.575 | 465,606.324 | 466,131.585 | 449,416.799 | 427,969.182 | 403,233.987 | 399,384.263 | 376,234.22 | 376,704.702 | 357,363.9 | 336,884.889 | 308,815.049 | 334,531.809 | 311,478.931 | 306,400.228 | 286,495.839 | 279,699.555 | 266,103.157 | 259,586.55 | 223,088.845 | 203,580.92 | 189,305.2 | 172,614.046 | 111,996.996 | 148,748.424 | 132,896.569 | 127,389.99 | 116,455.556 | 124,800.811 | 123,260.57 | 136,274.518 | 133,741.7 | 138,104.792 | 112,619.274 | 89,432.908 | 75,680.8 | 79,642.219 | 57,420.381 | 0 | 57,201.45 | 150,167.613 | 36,469.973 | 112,311.89 | 43,025.809 | 1,948.917 | 31,948.03 | 28,775.319 | 24,592.712 | 19,113.392 | 14,850.074 | 15,697.395 | 14,468.195 | 17,060.72 | 10,757.76 | 26,646.188 | 4,132.852 | 4,260.767 | 2,143.618 | 2,134.858 |
Totaal activa
| 1,692,961.513 | 1,047,745.413 | 931,948.049 | 898,059.606 | 910,576.981 | 925,402.484 | 879,323.734 | 924,164.122 | 898,588.949 | 860,688.546 | 825,320.965 | 831,396.509 | 815,302.812 | 791,272.815 | 771,009.151 | 733,846.111 | 673,446.676 | 702,899.172 | 693,301.695 | 623,022.246 | 600,631.4 | 559,314.278 | 537,035.648 | 540,370.006 | 496,937.869 | 436,729.08 | 429,568.066 | 440,455.4 | 454,262.388 | 431,648.187 | 415,556.773 | 404,726.304 | 390,732.142 | 411,749.042 | 386,028.059 | 415,889.26 | 433,314.129 | 454,342.387 | 481,359.679 | 596,108.659 | 379,457.225 | 319,302.454 | 174,561.987 | 0 | 155,357.407 | 153,164.717 | 118,867.013 | 118,867.013 | 106,080.395 | 106,087.827 | 94,282.383 | 91,730.088 | 95,886.224 | 107,260.098 | 98,844.269 | 110,450.994 | 71,925.135 | 73,932.259 | 104,131.322 | 111,588.517 | 83,696.904 | 37,482.814 | 20,976.369 | 19,925.475 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 200,075.004 | 206,600.8 | 188,166.563 | 187,978.208 | 166,285.17 | 170,850.839 | 181,775.205 | 175,803.649 | 158,285.681 | 154,536.019 | 139,281.453 | 130,319.3 | 112,844.204 | 111,760.825 | 90,665.463 | 81,542.952 | 76,177.164 | 67,716.518 | 55,124.901 | 44,058.763 | 37,033.565 | 35,456.871 | 33,859.793 | 30,353.675 | 28,196.913 | 32,031.014 | 23,642.992 | 22,440.086 | 19,784.677 | 21,462.742 | 22,334.49 | 23,845.944 | 23,305.603 | 23,835.454 | 23,285.855 | 22,820.285 | 22,863.202 | 21,759.862 | 27,316.888 | 22,185.123 | 18,571.526 | 15,224.681 | 0 | 9,263.695 | 0 | 154.095 | 0 | 6,350.177 | 0 | 84.973 | 152.356 | 83.453 | 21.411 | 10.28 | 10.632 | 84.945 | 30.752 | 95.484 | 44.365 | 2,132.234 | 36.475 | 781.044 | 1,373.167 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 213,520.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 1,028.221 | 849.596 | 597.863 | 694.16 | 1,364.863 | 861.905 | 884.253 | 2,269.489 | 2,091.5 | 387.621 | 1,246.981 | 1,731.619 | 2,561.636 | 1,512.525 | 1,926.453 | 2,397.077 | 2,450.134 | 2,121.703 | 1,787.914 | 1,918.789 | 2,274.217 | 1,751.128 | 1,291.001 | 1,805.003 | 1,919.31 | 1,622.964 | 1,882.542 | 1,478.963 | 2,606.83 | 1,873.505 | 1,574.331 | 2,786.929 | 3,820.987 | 2,753.006 | 2,768.519 | 4,311.141 | 5,022.006 | 3,892.352 | 3,850.951 | 2,495.369 | 2,128.476 | 586.918 | 0 | 1,176.32 | 0 | 637.553 | 0 | 552.024 | 0 | 626.95 | 814.484 | 761.494 | 993.73 | 509.214 | 1,535.061 | 926.493 | 2,025.488 | 1,826.261 | 2,666.943 | 1,432.546 | 279.277 | -4.188 | 20.127 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 88.606 | 256.968 | 182.682 | 551.393 | 160.829 | 470.701 | 266.007 | 530.104 | -82,027.112 | -148,984.875 | -103,734.274 | 95.59 | -101,955.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -201,103.225 | -207,450.397 | -188,764.426 | -402,281.176 | -167,650.034 | -171,895.427 | -183,210.85 | -178,233.967 | -160,847.882 | -155,189.647 | -141,058.538 | -132,050.918 | -115,405.84 | -113,273.35 | -92,687.505 | -83,940.03 | -78,627.298 | -69,838.221 | -56,912.815 | -45,977.552 | -39,307.782 | -37,207.998 | -35,150.794 | -32,158.678 | -24,712.166 | -33,653.979 | -25,525.534 | -23,919.049 | -22,391.507 | -23,336.246 | -23,908.821 | -26,632.873 | -27,126.59 | -26,588.46 | -26,054.374 | -27,131.426 | -27,885.208 | -25,652.214 | -31,167.839 | -24,680.492 | -20,700.002 | -15,811.599 | 0 | -10,440.015 | 0 | -791.649 | 0 | -6,902.201 | 0 | -711.923 | -814.484 | -844.946 | -1,015.14 | -519.494 | -1,535.061 | -1,011.438 | -2,025.488 | -1,921.744 | -2,666.943 | -3,564.78 | -315.752 | -776.856 | -1,393.293 |
Totaal kortlopende verplichtingen
| 0 | 0 | 0 | 416,053.622 | 401,498.41 | 8,140.799 | 170,850.839 | 181,775.205 | 175,803.649 | 158,285.681 | 154,536.019 | 139,281.453 | 130,319.3 | 112,844.204 | 111,760.825 | 90,665.463 | 81,542.952 | 76,177.164 | 67,716.518 | 55,124.901 | 44,058.763 | 37,033.565 | 35,456.871 | 33,859.793 | 30,353.675 | 28,274.707 | 32,031.014 | 23,642.992 | 22,440.086 | 21,277.39 | 21,462.742 | 22,334.49 | 23,845.944 | 23,305.603 | 23,835.454 | 23,285.855 | 22,820.285 | 22,863.202 | 21,759.862 | 27,316.888 | 22,185.123 | 18,571.526 | 15,224.681 | 0 | 9,263.695 | 38,665.047 | 154.095 | 39,486.237 | 6,350.177 | 0 | 84.973 | 152.356 | 83.453 | 21.411 | 10.28 | 10.632 | 84.945 | 30.752 | 95.484 | 44.365 | 2,132.234 | 1,023.98 | 781.044 | 1,373.167 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 317,535.871 | 0 | 0 | 153,628.833 | 162,954.141 | 108,027.43 | 138,254.652 | 1,791.614 | 168,196.117 | 1,313.701 | 139,367.087 | 1,849.915 | 130,048.842 | 1,429.121 | 0 | 1,944.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75,831.784 | 72,567.453 | 77,192.566 | 66,688.702 | 62,496.606 | 0 | 66,857.653 | 0 | 0 | 0 | 59,427.027 | 0 | 72,389.221 | 33,813.069 | 27,294.526 | 0 | 0 | 12,457.701 | 11,000 | 9,037 | 9,037 | 3,000 | 3,000 | 0 | 3,162.14 | 0 | 0 | 0 | 440.25 | 0 | 1,650 | 0 | 4,018.2 | 3,550 | 3,890 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 42.686 | 88.606 | 256.968 | 182.682 | 551.393 | 160.829 | 470.701 | 266.007 | 530.104 | -72.843 | 255.327 | 174,307.175 | 95.59 | 158,759.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 331.402 | 521.92 | 155.14 | 287.744 | 256.62 | 207.673 | 128.523 | 141.96 | 104.804 | 72.843 | 111.309 | 322.325 | 272.752 | 227.856 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 939,731.475 | 0 | 0 | -154,002.921 | -25,603.674 | -108,027.43 | -138,725.078 | -1,791.614 | -168,564.619 | -1,313.701 | -139,775.055 | -1,849.915 | -130,121.685 | -1,429.121 | -174,629.5 | -1,944.095 | -158,986.974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -75,831.784 | -72,567.453 | 144,291.529 | -66,688.702 | -62,496.606 | 0 | -66,857.653 | 0 | 0 | 0 | -59,427.027 | 0 | -72,389.221 | -33,813.069 | -27,294.526 | 0 | 0 | -12,457.701 | 68,497.52 | -9,037 | 36,639.564 | 0 | -3,000 | 0 | -3,162.14 | 0 | 0 | 0 | -440.25 | 0 | -1,650 | 0 | -4,018.2 | -3,550 | -3,890 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 1,257,267.346 | 0 | 1,683.831 | 513,628.153 | 137,350.467 | 743,883.675 | 178,198.744 | 190,939.654 | 175,803.649 | 158,285.681 | 154,536.019 | 139,281.453 | 130,319.3 | 112,844.204 | 174,629.5 | 175,996.318 | 158,986.974 | 165,950.371 | 172,918.145 | 122,886.486 | 124,337.809 | 110,653.109 | 108,006.807 | 112,501.478 | 96,153.186 | 93,745.292 | 98,198.841 | 118,703.119 | 125,262.004 | 123,887.004 | 107,635.339 | 88,823.701 | 101,493.021 | 100,427.052 | 79,105.591 | 69,949.432 | 69,804.72 | 78,425.068 | 79,827.818 | 97,336.361 | 66,004.707 | 64,559.911 | 41,444.315 | 0 | 28,345.382 | 79,497.52 | 11,011.238 | 45,676.564 | 10,681.779 | 3,000 | 4,829.893 | 3,162.14 | 3,723.509 | 0 | 436.195 | 440.25 | 1,650 | 1,650 | 1,650 | 4,018.2 | 3,550 | 3,890 | 4,598.8 | 4,101.471 |
Totaal passiva
| 1,356,523.588 | 870,271.715 | 758,977.38 | 743,166.226 | 754,520.438 | 771,943.153 | 707,033.315 | 754,188.838 | 731,474.52 | 696,862.457 | 666,896.837 | 680,509.268 | 662,555.985 | 640,636.223 | 623,682.92 | 590,289.95 | 528,254.31 | 556,661.355 | 549,108.057 | 481,714.735 | 452,729.679 | 413,220.456 | 393,249.641 | 401,532.945 | 359,221.354 | 303,055.688 | 295,691.28 | 308,064.869 | 317,491.271 | 297,952.964 | 283,977.131 | 276,961.252 | 280,459.138 | 300,997.32 | 277,714.288 | 313,048.512 | 329,682.016 | 352,705.666 | 382,994.101 | 498,743.039 | 323,972.844 | 272,003.788 | 137,093.617 | 0 | 120,355.258 | 118,162.568 | 85,162.801 | 85,162.801 | 73,527.774 | 3,000 | 63,221.752 | 63,504.638 | 68,173.841 | 80,512.67 | 76,264.235 | 87,158.744 | 52,796.552 | 56,955.354 | 88,325.721 | 88,113.799 | 75,682.074 | 33,027.075 | 18,201.4 | 17,690.936 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,128.259 | 1,128.26 | 1,128.26 | 1,128.26 | 1,128.26 | 1,128.263 | 1,128.264 | 1,128.264 | 1,128.266 | 1,129.798 | 1,129.803 | 1,129.799 | 1,129.803 | 1,129.803 | 1,129.811 | 1,129.819 | 1,129.823 | 1,129.823 | 1,129.824 | 1,129.841 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 318.207 | 0 | 0 | 0 | 310.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 17,629.709 | 8,903.731 | 8,903.731 | 8,903.731 | 8,904.611 | 8,904.611 | 8,904.611 | 8,904.54 | 8,906.675 | 8,906.673 | 8,906.672 | 8,906.672 | 8,906.672 | 8,908.45 | 8,908.45 | 8,908.449 | 8,908.448 | 8,908.448 | 8,908.448 | 8,907.949 | 8,907.949 | 8,907.948 | 8,907.948 | 8,907.948 | 8,713.945 | 8,713.941 | 8,713.941 | 8,713.94 | 8,713.94 | 8,713.934 | 8,713.934 | 8,713.934 | 7,625 | 7,625 | 7,625 | 7,625 | 7,625 | 7,625 | 7,625 | 7,625 | 6,100 | 6,100 | 6,100 | 0 | 6,100 | 6,100 | 6,100 | 6,100 | 6,100 | 6,100 | 6,100 | 4,700 | 4,700 | 4,700 | 4,700 | 4,700 | 4,700 | 4,700 | 4,700 | 4,700 | 4,700 | 4,700 | 4,700 | 3,700 |
Ingehouden winsten
| 110,439.992 | 63,279.619 | 61,996.65 | 59,070.082 | 60,941.744 | 58,506.243 | 59,532.77 | 56,817.067 | 59,676.38 | 56,667.63 | 55,997.527 | 54,015.837 | 56,611.631 | 54,132.214 | 53,220.455 | 49,570.445 | 51,291.611 | 46,504.462 | 46,262.496 | 42,873.265 | 43,162.054 | 41,335.967 | 41,195.742 | 39,960.568 | 40,999.864 | 38,070.373 | 38,966.622 | 37,797.099 | 40,292.203 | 38,347.216 | 38,028.922 | 35,749.873 | 33,556.951 | 34,557.357 | 35,031.012 | 32,402.484 | 34,301.527 | 31,937.998 | 34,220.028 | 31,896.539 | 25,094.273 | 22,258.917 | 19,638.169 | 0 | 17,635.146 | 26,384.236 | 17,340.752 | 25,114.486 | 15,617.362 | 23,514.737 | 15,673.937 | 13,862.58 | 13,428.804 | 12,319.396 | 10,809.651 | 9,879.575 | 6,710.996 | 6,794.439 | 6,162.693 | 4,777.423 | 3,272.802 | -286.289 | -2,015.226 | -1,549.521 |
Overige gereserveerde algehele resultaten
| 193,846.667 | 0 | 0 | 34,495.426 | 80,037.376 | 34,110.124 | 77,914.454 | 33,635.873 | 77,793.885 | 32,806.635 | 74,341.088 | 30,207.786 | 74,422.972 | 29,974.915 | 72,350.65 | 27,478.43 | 72,063.957 | 10,523.568 | 10,627.521 | 10,704.357 | 62,210.696 | 16,379.267 | 62,408.046 | 11,116.898 | 11,335.499 | 10,292.239 | 55,423.625 | 11,063.074 | 55,796.456 | 12,167.527 | 56,049.044 | 11,141.298 | 40,187.814 | 10,484.306 | 10,250.8 | 9,611.401 | 9,910.865 | 11,211.595 | 10,532.96 | 11,907.208 | 6,865.958 | 1,874.305 | -318.207 | 34,065.166 | 266.435 | -351.133 | -310.233 | -310.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -221.108 | 98,592.04 | 95,579.262 | 80,203.775 | 79,675.892 | 79,639.72 | 97,471.65 | 97,974.241 | 92,319.193 | 92,109.169 | 88,633.253 | 83,200.207 | 82,611.877 | 82,954.741 | 80,482.726 | 80,320.147 | 80,102.18 | 80,812.084 | 78,893.33 | 79,355.964 | 23,539.865 | 86,127.775 | 21,577.014 | 78,816.326 | 65,206.733 | 75,592.736 | 19,349.165 | 74,226.34 | 19,355.335 | 75,251.003 | 17,923.47 | 72,456.359 | 17,923.47 | 57,782.061 | 44,588.701 | 54,225.594 | 44,554.637 | 55,761.417 | 29,272.764 | 51,782.064 | 11,809.411 | 13,681.551 | 10,365.54 | 936.983 | 10,330.02 | 1,932.063 | 9,246.862 | 1,783.36 | 9,881.696 | -29,614.737 | 8,494.98 | 8,876.959 | 8,813.544 | 8,966.027 | 6,962.928 | 8,607.346 | 7,717.587 | 5,387.141 | 4,942.908 | 13,936.46 | 42.028 | 698.95 | 46.408 | 42.028 |
Totaal eigen vermogen van aandeelhouders
| 321,695.26 | 170,775.39 | 166,479.642 | 148,177.588 | 149,522.247 | 147,050.574 | 165,909.031 | 163,695.848 | 160,902.248 | 157,698.968 | 154,665.711 | 147,250.975 | 149,258.439 | 147,123.665 | 143,739.891 | 139,927.304 | 141,430.503 | 137,353.259 | 135,192.539 | 132,266.976 | 138,950.366 | 137,501.49 | 135,218.553 | 128,814.645 | 127,385.851 | 123,450.063 | 123,583.175 | 121,867.203 | 125,287.758 | 123,127.983 | 120,715.37 | 116,920.166 | 99,293.236 | 99,964.418 | 97,495.514 | 94,253.078 | 96,392.03 | 95,324.415 | 92,238.454 | 91,303.604 | 49,869.642 | 42,040.468 | 36,103.709 | 35,002.149 | 34,065.166 | 34,065.166 | 32,687.613 | 32,687.613 | 31,722.699 | 29,614.737 | 30,268.918 | 27,439.539 | 26,942.348 | 25,985.423 | 22,472.578 | 23,186.921 | 19,128.583 | 16,881.579 | 15,805.601 | 23,413.883 | 8,014.83 | 4,455.739 | 2,731.182 | 2,192.507 |
Totaal eigen vermogen
| 336,437.925 | 177,473.698 | 172,970.669 | 154,893.381 | 156,056.542 | 153,459.331 | 172,290.418 | 169,975.283 | 167,114.429 | 163,826.089 | 158,424.128 | 150,887.241 | 152,746.827 | 150,636.592 | 147,326.231 | 143,556.161 | 145,192.366 | 146,237.817 | 144,193.638 | 141,307.511 | 147,901.721 | 146,093.823 | 143,786.007 | 138,837.06 | 137,716.515 | 133,673.392 | 133,876.786 | 132,390.531 | 136,771.117 | 133,695.224 | 131,579.642 | 127,765.051 | 110,273.005 | 110,751.722 | 108,313.771 | 102,840.748 | 103,632.113 | 101,636.721 | 98,365.578 | 97,365.62 | 55,484.382 | 47,298.666 | 37,468.37 | 35,002.149 | 35,002.149 | 35,002.149 | 33,704.211 | 33,704.211 | 32,552.621 | 29,614.737 | 31,060.63 | 28,225.45 | 27,712.383 | 26,747.428 | 22,580.034 | 23,292.25 | 19,128.583 | 16,976.905 | 15,805.601 | 23,474.718 | 8,014.83 | 4,455.739 | 2,774.968 | 2,234.539 |
Totaal passiva en aandeelhoudersvermogen
| 1,692,961.513 | 1,047,745.413 | 931,948.049 | 898,059.606 | 910,576.981 | 925,402.484 | 879,323.734 | 924,164.122 | 898,588.949 | 860,688.546 | 825,320.965 | 831,396.509 | 815,302.812 | 791,272.815 | 771,009.151 | 733,846.111 | 673,446.676 | 702,899.172 | 693,301.695 | 623,022.246 | 600,631.4 | 559,314.278 | 537,035.648 | 540,370.006 | 496,937.869 | 436,729.08 | 429,568.066 | 440,455.4 | 454,262.388 | 431,648.187 | 415,556.773 | 404,726.304 | 390,732.142 | 411,749.042 | 386,028.059 | 415,889.26 | 433,314.129 | 454,342.387 | 481,359.679 | 596,108.659 | 379,457.225 | 319,302.454 | 174,561.987 | 35,002.149 | 155,357.407 | 153,164.717 | 118,867.013 | 118,867.013 | 106,080.395 | 0 | 94,282.383 | 91,730.088 | 95,886.224 | 107,260.098 | 98,844.269 | 110,450.994 | 71,925.135 | 73,932.259 | 104,131.322 | 111,588.517 | 83,696.904 | 37,482.814 | 20,976.369 | 19,925.475 |