
Bank of Shanghai Co., Ltd.
SSE:601229.SS
11.03 (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 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2009 Q4 | 2009 Q2 | 2008 Q4 | 2008 Q2 | 2007 Q4 | 2007 Q2 | 2006 Q4 | 2006 Q2 | 2005 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 416,488.27 | 394,833.262 | 387,679.977 | 396,501.506 | 401,653.741 | 372,619.434 | 372,556.905 | 386,975.761 | 360,881.823 | 372,754.976 | 386,535.856 | 365,631.053 | 373,012.138 | 358,107.249 | 366,970.061 | 369,159.56 | 372,831.757 | 348,949.348 | 341,116.298 | 342,498.208 | 312,797.987 | 324,914.535 | 294,665.232 | 296,377.167 | 262,880.291 | 275,540.557 | 140,523.032 | 282,506.918 | 136,319.249 | 272,030.19 | 128,355.132 | 116,520.693 | 120,867.042 | 115,670.64 | 120,078.611 | 264,853.193 | 111,452.891 | 118,345.395 | 69,238.847 | 94,958.782 | 72,784.295 | 109,120.693 | 0 | 157,617.139 | 72,664.869 | 152,193.101 | 66,572.423 | 27,746.289 | 10,633.439 | 24,441.17 | 18,936.432 | 24,129.609 | 12,798.639 | 17,749.363 | 16,418.046 | 19,199.675 | 31,439.727 | 10,156.874 | 23,641.068 | 9,687.061 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | -539,507.346 | -508,908.704 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 416,488.27 | 394,833.262 | 387,679.977 | 396,501.506 | -137,853.605 | -136,289.27 | 372,556.905 | 386,975.761 | 360,881.823 | 372,754.976 | 386,535.856 | 365,631.053 | 373,012.138 | 358,107.249 | 366,970.061 | 369,159.56 | 372,831.757 | 348,949.348 | 341,116.298 | 342,498.208 | 312,797.987 | 324,914.535 | 294,665.232 | 296,377.167 | 262,880.291 | 275,540.557 | 140,523.032 | 282,506.918 | 136,319.249 | 272,030.19 | 128,355.132 | 116,520.693 | 120,867.042 | 115,670.64 | 120,078.611 | 264,853.193 | 111,452.891 | 118,345.395 | 69,238.847 | 94,958.782 | 72,784.295 | 109,120.693 | 0 | 157,617.139 | 72,664.869 | 152,193.101 | 66,572.423 | 27,746.289 | 10,633.439 | 24,441.17 | 18,936.432 | 24,129.609 | 12,798.639 | 17,749.363 | 16,418.046 | 19,199.675 | 31,439.727 | 10,156.874 | 23,641.068 | 9,687.061 |
Nettovorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 138,525.117 | 129,764.897 | 140,148.126 | 142,590.42 | 144,381.812 | 141,630.034 | 154,173.411 | 187,783.12 | 247,677.984 | 284,345.455 | 326,934.952 | 358,050.364 | 307,856.429 | 0 | 319,919.636 | 0 | 220,717.782 | 0 | 21,846.854 | 0 | 15,887.856 | 9,010.137 | 8,450.868 | 16,613.436 | 15,921.986 | 19,847.043 | 6,871.513 | 5,168.165 | 5,396.981 | 5,405.9 | 5,457.586 | 732.651 | 2,714.712 | 1,688.484 | 226.204 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 693,547.09 | 0 | 770,406.747 | 747,041.571 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 416,488.27 | 394,833.262 | 693,547.09 | 396,501.506 | 770,406.747 | 747,041.571 | 372,556.905 | 386,975.761 | 360,881.823 | 372,754.976 | 386,535.856 | 365,631.053 | 373,012.138 | 358,107.249 | 366,970.061 | 369,159.56 | 372,831.757 | 348,949.348 | 341,116.298 | 342,498.208 | 312,797.987 | 324,914.535 | 294,665.232 | 296,377.167 | 262,880.291 | 414,065.674 | 270,287.929 | 422,655.044 | 278,909.669 | 416,412.002 | 269,985.166 | 270,694.104 | 308,650.162 | 363,348.624 | 404,424.066 | 591,788.145 | 469,503.255 | 426,201.824 | 69,238.847 | 414,878.418 | 72,784.295 | 329,838.475 | 0 | 179,463.993 | 72,664.869 | 168,080.957 | 75,582.56 | 36,197.157 | 27,246.875 | 40,363.156 | 38,783.475 | 31,001.122 | 17,966.804 | 23,146.344 | 21,823.946 | 24,657.261 | 32,172.378 | 12,871.586 | 25,329.552 | 10,642.792 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 11,662.891 | 11,874.115 | 12,570.969 | 12,707.686 | 12,586.993 | 12,915.489 | 12,764.6 | 12,666.813 | 11,854.741 | 11,842.159 | 11,859.158 | 11,524.107 | 11,564.934 | 7,711.318 | 7,627.361 | 7,622.639 | 7,609.005 | 5,863.562 | 5,429.396 | 5,467.464 | 5,474.203 | 5,566 | 5,567.969 | 5,643.201 | 5,716.729 | 5,779.671 | 5,331.988 | 4,328.964 | 4,360.074 | 4,394.538 | 4,419.622 | 4,509.375 | 4,398.857 | 4,449.419 | 3,904.156 | 4,299.235 | 4,101.637 | 4,172.874 | 4,200.23 | 4,287.88 | 4,287.88 | 4,414.499 | 0 | 3,851.409 | 3,851.409 | 3,632.189 | 3,551.001 | 3,432.875 | 3,233.531 | 3,031.538 | 2,975.087 | 3,070.668 | 3,102.423 | 3,120.327 | 2,512.169 | 2,381.469 | 2,008.333 | 2,030.445 | 1,585.987 | 1,815.272 |
Goodwill
| 0 | 0 | 180.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 1,377.131 | 1,354.805 | 1,163.224 | 1,323.272 | 1,287.319 | 1,309.048 | 1,283.981 | 1,147.972 | 1,205.236 | 1,289.216 | 1,223.444 | 1,187.396 | 1,223.478 | 1,076.045 | 1,009.747 | 850.184 | 847.61 | 756.584 | 790.208 | 718.457 | 712.476 | 743.64 | 729.476 | 600.907 | 630.808 | 536.143 | 501.754 | 484.43 | 484.876 | 510.67 | 514.344 | 522.734 | 548.769 | 579.615 | 534.086 | 556.518 | 565.434 | 579.911 | 530.423 | 554.623 | 554.623 | 532.652 | 0 | 321.367 | 321.367 | 341.319 | 298.147 | 264.547 | 272.643 | 415.172 | 424.822 | 259.223 | 223.18 | 213.236 | 214.803 | 210.511 | 360.392 | 134.074 | 382.685 | 137.258 |
Goodwill en immateriële activa
| 1,377.131 | 1,354.805 | 1,343.495 | 1,323.272 | 1,287.319 | 1,309.048 | 1,283.981 | 1,147.972 | 1,205.236 | 1,289.216 | 1,223.444 | 1,187.396 | 1,223.478 | 1,076.045 | 1,009.747 | 850.184 | 847.61 | 756.584 | 790.208 | 718.457 | 712.476 | 743.64 | 729.476 | 600.907 | 630.808 | 536.143 | 501.754 | 484.43 | 484.876 | 510.67 | 514.344 | 522.734 | 548.769 | 579.615 | 534.086 | 556.518 | 565.434 | 579.911 | 530.423 | 554.623 | 554.623 | 532.652 | 0 | 321.367 | 321.367 | 341.319 | 298.147 | 264.547 | 272.643 | 415.172 | 424.822 | 259.223 | 223.18 | 213.236 | 214.803 | 210.511 | 360.392 | 134.074 | 382.685 | 137.258 |
Langetermijnbeleggingen
| 1,344,610.295 | 1,395,670.046 | 1,374,463.44 | 1,367,204.544 | 13,290.916 | 15,538.34 | 1,283,998.239 | 1,251,162.547 | 1,209,522.545 | 1,167,930.937 | 1,139,882.946 | 1,125,388.523 | 1,085,632.206 | 1,049,198.663 | 1,049,643.291 | 1,042,412.127 | 1,005,695.837 | 1,002,534.408 | 1,015,046.376 | 980,880.128 | 956,764.766 | 934,808.41 | 931,584.278 | 919,335.473 | 878,053.652 | 731,936.858 | 705,513.332 | 684,469.948 | 661,666.212 | 697,736.137 | 705,495.456 | 686,640.313 | 710,242.704 | 677,212.021 | 539,966.849 | 453,549.208 | 366,132.787 | 289,232.969 | 0 | 234,770.619 | 0 | 170,474.44 | 0 | 133,986.474 | 0 | 111,341.838 | 126,654.508 | 136,813.208 | 126,792.126 | 125,632.084 | 119,255.245 | 113,805.905 | 107,231.062 | 91,986.508 | 87,380.648 | 76,649.514 | 45,611.525 | 81,588.153 | 10,967.23 | 68,755.236 |
Belastingvorderingen
| 0 | 0 | 21,459.584 | 21,755.226 | 22,078.987 | 21,954.617 | 23,679.632 | 22,965.81 | 23,787.144 | 23,522.307 | 23,602.782 | 22,466.224 | 20,823.322 | 20,375.598 | 19,131.362 | 17,530.823 | 16,845.884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 activa
| -1,357,650.317 | -1,408,898.966 | 2,484,865.353 | -21,755.226 | 2,335,092.661 | 2,286,757.408 | -23,679.632 | -22,965.81 | -23,787.144 | -23,522.307 | -23,602.782 | -22,466.224 | -20,823.322 | -20,375.598 | -19,131.362 | -17,530.823 | -16,845.884 | -1,009,154.554 | -1,021,265.98 | -987,066.049 | -962,951.445 | -941,118.05 | -937,881.723 | -925,579.581 | -884,401.189 | -738,252.672 | -711,347.074 | -689,283.342 | -666,511.162 | -702,641.345 | -710,429.422 | -691,672.422 | -715,190.33 | -682,241.055 | -544,405.091 | -458,404.961 | -370,799.858 | -293,985.754 | 1,333,130.172 | -239,613.122 | 1,287,544.019 | -175,421.591 | 0 | -138,159.25 | -4,172.776 | -115,315.346 | -130,503.656 | -140,510.63 | -130,298.3 | -129,078.794 | -122,655.154 | -117,135.796 | -110,556.665 | -95,320.071 | -90,107.62 | -79,241.494 | -47,980.25 | -83,752.672 | -12,935.902 | -70,707.766 |
Totaal niet-vlottende activa
| 2,854,276.433 | 2,831,822.339 | 3,894,702.841 | 1,381,235.502 | 2,384,336.876 | 2,338,474.902 | 1,298,046.82 | 1,264,977.332 | 1,222,582.522 | 1,181,062.312 | 1,152,965.548 | 1,138,100.026 | 1,098,420.618 | 1,057,986.026 | 1,058,280.399 | 1,050,884.95 | 1,014,152.452 | 1,009,154.554 | 1,021,265.98 | 987,066.049 | 962,951.445 | 941,118.05 | 937,881.723 | 925,579.581 | 884,401.189 | 738,252.672 | 711,347.074 | 689,283.342 | 666,511.162 | 702,641.345 | 710,429.422 | 691,672.422 | 715,190.33 | 682,241.055 | 544,405.091 | 458,404.961 | 370,799.858 | 293,985.754 | 1,337,860.825 | 239,613.122 | 1,292,386.522 | 175,421.591 | 0 | 138,159.25 | 4,172.776 | 115,315.346 | 130,503.656 | 140,510.63 | 130,298.3 | 129,078.794 | 122,655.154 | 117,135.796 | 110,556.665 | 95,320.071 | 90,107.62 | 79,241.494 | 47,980.25 | 83,752.672 | 12,935.902 | 70,707.766 |
Totaal activa
| 3,270,764.703 | 3,226,655.601 | 3,226,948.963 | 3,223,330.59 | 3,154,743.623 | 3,085,516.473 | 3,059,114.383 | 3,033,046.069 | 2,970,129.894 | 2,878,524.759 | 2,882,182.545 | 2,814,652.578 | 2,757,977.32 | 2,653,198.679 | 2,652,036.988 | 2,628,363.42 | 2,551,376.936 | 2,462,144.021 | 2,443,968.364 | 2,388,229.36 | 2,286,314.299 | 2,237,081.943 | 2,187,559.376 | 2,164,744.265 | 2,061,522.441 | 2,027,772.399 | 1,958,328.269 | 1,918,725.038 | 1,837,474.289 | 1,807,766.938 | 1,759,998.933 | 1,711,415.742 | 1,782,347.344 | 1,755,371.102 | 1,650,924.142 | 1,618,128.931 | 1,528,377.572 | 1,449,140.487 | 1,407,099.672 | 1,365,170.817 | 1,365,170.817 | 1,187,452.197 | 0 | 816,903.953 | 816,903.953 | 717,939.977 | 655,800.006 | 608,838.273 | 566,775.198 | 527,684.954 | 509,001.418 | 466,038.951 | 417,334.483 | 367,735.975 | 335,739.103 | 308,986.012 | 292,989.41 | 262,902.617 | 262,644.995 | 237,662.663 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 647.901 | 0 | 9,277.282 | 0 | 1,816.812 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,383.127 | 16,000.702 | 17,134.488 | 16,181.092 | 16,570.559 | 16,685.738 | 16,545.3 | 16,361.588 | 15,849.413 | 16,176.105 | 15,295.36 | 16,158.228 | 14,766.539 | 0 | 13,921.886 | 0 | 12,726.008 | 0 | 7,422.969 | 0 | 6,094.138 | 4,891.999 | 4,302.282 | 3,598.426 | 3,572.413 | 3,306.916 | 2,723.234 | 2,942.707 | 2,534.062 | 2,394.357 | 1,603.945 | 1,475.747 | 1,244.911 | 1,031.611 | 687.084 |
Kortlopende schulden
| 0 | 0 | 154,301.281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,997.983 | 2,885.912 | 2,276.334 | 2,809.359 | 3,117.065 | 2,287.133 | 2,421.723 | 2,220.13 | 5,574.452 | 4,915.463 | 4,780.321 | 3,994.953 | 5,506.766 | 5,099.216 | 4,060.79 | 3,257.18 | 4,550.99 | 3,749.75 | 4,859.413 | 3,627.177 | 6,053.229 | 5,516.021 | 3,846.616 | 3,494.137 | 5,126.533 | 4,293.452 | 1,993.961 | 930.718 | 5,312.831 | 4,144.141 | 3,092.028 | 2,407.941 | 3,290.826 | 2,103.423 | 2,471.534 | 2,302.245 | 3,590.155 | 2,857.287 | 0 | 1,767.247 | 0 | 2,043.915 | 0 | 1,118.245 | 0 | 1,144.484 | 714.015 | 688.345 | 826.772 | 646.617 | 659.52 | 529.754 | 418.737 | 547.115 | 329.753 | 759.791 | 189.052 | 93.756 | 160.105 | 22.69 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 447.373 | 0 | 435.775 | 0 | 496.864 | 0 | 499.009 | 0 | 613.38 | 0 | 712.217 | 0 | 451.748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3,997.983 | -2,885.912 | 17,719.61 | -3,256.732 | 125,211.632 | -2,722.908 | -2,421.723 | -2,716.994 | -5,574.452 | -5,414.472 | -4,780.321 | -5,256.234 | -5,506.766 | -15,088.715 | -4,060.79 | -5,525.74 | -4,550.99 | -3,749.75 | -4,859.413 | -3,627.177 | -6,053.229 | -5,516.021 | -3,846.616 | -3,494.137 | -5,126.533 | -21,676.579 | -17,994.663 | -18,065.206 | -21,493.923 | -4,144.141 | -3,092.028 | -18,953.241 | -3,290.826 | -17,952.836 | -18,647.639 | -2,302.245 | -19,748.383 | -2,857.287 | 16,841.407 | -1,767.247 | 0 | -2,043.915 | 0 | -8,541.214 | 0 | -1,144.484 | -714.015 | -688.345 | -826.772 | -646.617 | -659.52 | -529.754 | -418.737 | -547.115 | -329.753 | -759.791 | -189.052 | -93.756 | -160.105 | 198.135 |
Totaal kortlopende verplichtingen
| 0 | 0 | 174,297.225 | 1,620,953.594 | 128,328.697 | 1,634,512.304 | 112,703.707 | 1,610,858.445 | 102,615.187 | 1,499,441.31 | 102,448.195 | 1,528,281.828 | 122,378.784 | 1,437,779.812 | 100,684.566 | 1,508,026.695 | 59,786.017 | 25,721.206 | 4,332.167 | 24,488.153 | 3,739.899 | 23,941.457 | 9,307.393 | 21,601.218 | 6,908.837 | 17,383.127 | 16,000.702 | 17,134.488 | 16,181.092 | 16,570.559 | 16,685.738 | 16,545.3 | 16,361.588 | 15,849.413 | 16,176.105 | 15,295.36 | 16,158.228 | 14,766.539 | 16,841.407 | 13,921.886 | 15,643.639 | 12,726.008 | 0 | 7,422.969 | 0 | 6,094.138 | 4,891.999 | 4,302.282 | 3,598.426 | 3,572.413 | 3,306.916 | 2,723.234 | 2,942.707 | 2,534.062 | 2,394.357 | 1,603.945 | 1,475.747 | 1,244.911 | 1,031.611 | 907.909 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 1,010,297.295 | 164,607.081 | 1,726.888 | 133,245.031 | 402,824.42 | 144,059.131 | 365,451.551 | 123,764.776 | 309,422.026 | 81,196.334 | 288,080.479 | 80,670.118 | 267,550.493 | 50,740.882 | 239,648.343 | 31,095.104 | 211,353.17 | 28,462.826 | 184,167.712 | 38,460.072 | 191,533.904 | 18,418.113 | 187,957.018 | 18,899.284 | 204,398.987 | 18,747.141 | 0 | 15,184.65 | 0 | 69,742.33 | 326,025.297 | 68,572.687 | 0 | 0 | 15,199.195 | 15,196.676 | 122,103.419 | 96,686.566 | 96,686.566 | 9,991.341 | 0 | 12,219.161 | 12,219.161 | 15,735.779 | 26,497.163 | 21,701.552 | 0 | 14,388.767 | 14,719.236 | 17,603.554 | 0 | 8,166.618 | 9,621.885 | 5,074.659 | 3,565.21 | 3,850.756 | 5.598 | 3,000 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 447.373 | 1,704,890.589 | 435.775 | 401,138.137 | 496.864 | 363,803.42 | 499.009 | 0 | 613.38 | 2,546,276.517 | 712.217 | 2,450,671.411 | 451.748 | 2,355,941.521 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.961 | 0.311 | 0.311 | 3.856 | 3.884 | 6.209 | 3.748 | 0 | 1.792 | 0.022 | 8.072 | 8.21 | 11.884 | 8.613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,803,555.988 | -164,607.081 | 2,779,001.911 | 1,078,273.89 | -402,824.42 | -144,059.131 | -365,451.551 | -123,764.776 | -309,422.026 | -81,196.334 | -2,834,357.018 | -80,670.118 | -2,718,230.114 | -50,740.882 | -2,595,598.477 | 810,522.839 | -211,353.17 | -28,462.826 | -184,167.712 | -38,460.072 | -191,533.904 | -18,418.113 | -187,957.018 | -18,899.284 | -204,398.987 | -18,747.141 | 0 | -15,184.65 | 0 | -69,742.33 | -326,025.297 | -68,572.687 | 0 | 0 | -15,199.195 | -15,196.676 | 1,178,754.253 | -96,686.566 | 1,182,394.722 | -9,991.341 | 0 | -12,219.161 | -12,219.161 | -15,735.779 | -26,497.163 | -21,701.552 | 0 | -14,388.767 | -14,719.236 | -17,603.554 | 0 | -8,166.618 | -9,621.885 | -5,074.659 | -3,565.21 | -3,850.756 | -5.598 | -3,000 |
Totaal niet-vlottende verplichtingen
| 0 | 0 | 2,813,853.283 | 491,208.774 | 2,780,729.11 | 1,211,955.007 | 401,141.993 | 385,763.385 | 363,809.629 | 358,783.927 | 2,665,017.249 | 2,602,477.696 | 2,546,276.539 | 2,447,430.234 | 2,450,679.621 | 2,431,555.944 | 2,355,950.134 | 2,271,205.002 | 2,256,616.25 | 2,205,052.909 | 2,103,489.031 | 2,059,855.312 | 2,013,755.403 | 1,996,981.667 | 1,894,909.085 | 257,711.668 | 249,639.716 | 254,158.474 | 252,072.663 | 219,949.174 | 260,396.858 | 254,031.32 | 297,093.312 | 280,451.264 | 261,235.601 | 241,193.568 | 198,753.394 | 154,169.503 | 1,300,857.672 | 129,429.357 | 1,263,437.649 | 62,659.953 | 0 | 27,388.348 | 12,219.161 | 15,735.779 | 26,497.163 | 21,701.552 | 17,548.56 | 14,388.767 | 14,719.236 | 17,603.554 | 14,809.246 | 8,166.618 | 9,621.885 | 5,074.659 | 3,565.21 | 3,850.756 | 5.598 | 3,000 |
Totaal passiva
| 3,011,576.598 | 2,971,998.867 | 2,979,824.335 | 491,208.774 | 2,909,057.807 | 2,846,467.311 | 401,141.993 | 385,763.385 | 363,809.629 | 358,783.927 | 2,665,017.249 | 2,602,477.696 | 2,546,276.539 | 2,447,430.234 | 2,450,679.621 | 2,431,555.944 | 2,355,950.134 | 2,271,205.002 | 2,256,616.25 | 2,205,052.909 | 2,103,489.031 | 2,059,855.312 | 2,013,755.403 | 1,996,981.667 | 1,894,909.085 | 1,866,003.791 | 1,799,918.77 | 1,765,547.321 | 1,685,535.134 | 1,660,325.535 | 1,635,380.719 | 1,590,175.394 | 1,662,057.464 | 1,639,152.488 | 1,547,105.645 | 1,518,407.027 | 1,431,889.252 | 1,356,306.092 | 1,317,699.079 | 1,279,081.288 | 1,279,081.288 | 1,113,093.236 | 0 | 774,632.335 | 12,219.161 | 679,098.829 | 620,523.587 | 577,068.343 | 537,288.108 | 499,018.698 | 481,579.997 | 444,526.86 | 397,573.712 | 348,895.862 | 319,268.671 | 294,224.654 | 279,343.456 | 250,561.521 | 251,909.237 | 227,344.692 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 19,957.17 | 0 | 19,957.17 | 0 | 19,957.17 | 0 | 19,957.17 | 0 | 19,957.17 | 0 | 19,957.17 | 0 | 19,957.17 | 20,323.364 | 19,957.17 | 20,323.375 | 19,957.17 | 19,957.17 | 19,957.17 | 19,957.17 | 19,957.17 | 19,957.17 | 19,957.17 | 19,957.17 | 19,957.17 | 19,957.17 | 19,957.17 | 19,957.17 | 19,957.17 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14,206.706 | 14,206.694 | 14,206.673 | 14,206.672 | 14,206.671 | 14,206.67 | 14,206.668 | 14,206.667 | 14,206.664 | 14,206.663 | 14,206.662 | 14,206.656 | 14,206.649 | 14,206.637 | 14,206.617 | 14,206.529 | 14,206.529 | 14,206.529 | 14,206.529 | 14,206.529 | 14,206.529 | 14,206.529 | 14,206.529 | 10,928.099 | 10,928.099 | 10,928.099 | 10,928.099 | 7,805.785 | 7,805.785 | 7,805.785 | 7,805.785 | 6,004.45 | 6,004.45 | 6,004.45 | 5,404 | 5,404 | 5,404 | 5,404 | 5,404 | 5,404 | 5,404 | 4,704 | 0 | 4,234 | 4,234 | 4,234 | 4,234 | 4,234 | 4,234 | 4,234 | 4,234 | 2,600 | 2,600 | 2,600 | 2,600 | 2,600 | 2,600 | 2,600 | 2,600 | 2,600 |
Ingehouden winsten
| 82,276.498 | 76,008.981 | 70,856.587 | 70,241.002 | 80,314.999 | 74,185.217 | 69,819.129 | 65,344.475 | 74,406.013 | 68,383.841 | 64,915.921 | 60,476.131 | 68,962.494 | 63,116.155 | 58,754.554 | 54,382.787 | 62,487.131 | 56,967.362 | 52,182.112 | 48,380.843 | 57,165.481 | 51,934.012 | 49,040.688 | 43,400.06 | 50,631.078 | 47,658.15 | 44,943.343 | 40,046.739 | 43,513.112 | 39,125.759 | 35,478.4 | 31,617.344 | 39,406.906 | 35,542.604 | 32,158.685 | 28,574.733 | 33,269.467 | 29,635.749 | 61,746.768 | 23,285.929 | 58,339.792 | 24,942.914 | 0 | 16,651.057 | 33,850.432 | 13,002.449 | 12,734.295 | 9,738.577 | 10,114.675 | 8,792.68 | 7,638.93 | 7,123.372 | 5,093.394 | 5,273.657 | 4,207.424 | 4,517.514 | 4,094.456 | 3,334.076 | 3,043.713 | 3,074.519 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 118,925.823 | 150,691.919 | 108,182.405 | 148,152.74 | 106,450.507 | 137,690.916 | -19,957.17 | 137,460.112 | 94,904.87 | 127,958.45 | -19,957.17 | 127,842.554 | 85,665.768 | 118,187.21 | 3,376.745 | 4,587.953 | 4,340.922 | 4,203.562 | 3,849.918 | 3,324.005 | 2,937.099 | 2,568.074 | 627.454 | -12.832 | -334.059 | -507.781 | -571.337 | 256.812 | 715.473 | 690.097 | 496.194 | 1,937.835 | 1,454.166 | 1,907.242 | 1,887.024 | 1,432.823 | 1,520.921 | 1,520.921 | 744.262 | 55,954.833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 162,241.429 | 144,020.368 | 161,594.157 | 22,413.578 | 0 | 22,047.368 | 0 | 128,869.51 | 0 | 22,052.783 | 0 | 22,052.715 | 0 | 22,052.525 | -20,323.364 | 22,049.984 | -20,323.375 | 22,051.459 | 95,882.181 | 22,051.459 | 86,766.718 | 22,051.459 | 0 | 25,329.889 | 82,021.903 | 25,329.889 | 82,102.886 | 28,452.203 | 80,680.148 | 28,452.203 | 0 | 83,160.34 | 0 | 30,253.538 | 0 | 20,392.698 | 20,392.698 | 20,392.698 | 20,392.698 | 20,392.698 | 20,392.698 | 15,688.71 | 365.155 | 3,869.549 | -38,084.432 | 21,290.859 | 18,160.719 | 17,651.481 | 15,138.415 | 15,639.576 | 15,548.491 | 11,788.719 | 12,067.377 | 10,966.456 | 9,663.008 | 7,643.844 | 6,951.498 | 6,407.02 | 5,092.045 | 4,643.452 |
Totaal eigen vermogen van aandeelhouders
| 258,724.633 | 254,193.213 | 246,657.417 | 245,744.245 | 245,213.589 | 238,578.83 | 232,178.537 | 228,377.822 | 226,303.593 | 221,054.059 | 216,582.695 | 211,597.542 | 211,127.593 | 205,203.632 | 200,803.725 | 196,261.792 | 194,880.87 | 190,397.89 | 186,815.945 | 182,648.247 | 182,299.46 | 176,708.612 | 173,284.271 | 167,251.772 | 166,106.324 | 161,276.549 | 157,918.666 | 152,692.743 | 151,448.434 | 146,985.136 | 124,185.19 | 120,782.134 | 119,837.545 | 115,769.223 | 103,352.739 | 99,272.817 | 96,046.984 | 92,390.498 | 88,976.289 | 85,657.411 | 85,657.411 | 73,970.341 | 56,319.988 | 41,953.981 | 38,084.432 | 38,527.308 | 35,129.014 | 31,624.058 | 29,487.09 | 28,666.256 | 27,421.421 | 21,512.091 | 19,760.771 | 18,840.113 | 16,470.432 | 14,761.358 | 13,645.954 | 12,341.096 | 10,735.758 | 10,317.971 |
Totaal eigen vermogen
| 259,188.105 | 254,656.734 | 247,124.628 | 246,206.36 | 245,685.816 | 239,049.162 | 232,646.624 | 228,984.838 | 226,908.483 | 221,648.524 | 217,165.296 | 212,174.882 | 211,700.781 | 205,768.445 | 201,357.367 | 196,807.476 | 195,426.802 | 190,939.019 | 187,352.114 | 183,176.451 | 182,825.268 | 177,226.631 | 173,803.973 | 167,762.598 | 166,613.356 | 161,768.608 | 158,409.499 | 153,177.717 | 151,939.155 | 147,441.403 | 124,618.214 | 121,240.348 | 120,289.88 | 116,218.614 | 103,818.497 | 99,721.904 | 96,488.32 | 92,834.395 | 89,400.593 | 86,089.529 | 86,089.529 | 74,358.961 | 56,319.988 | 42,271.618 | 38,084.432 | 38,841.148 | 35,276.419 | 31,769.93 | 29,487.09 | 28,666.256 | 27,421.421 | 21,512.091 | 19,760.771 | 18,840.113 | 16,470.432 | 14,761.358 | 13,645.954 | 12,341.096 | 10,735.758 | 10,317.971 |
Totaal passiva en aandeelhoudersvermogen
| 3,270,764.703 | 3,226,655.601 | 3,226,948.963 | 3,223,330.59 | 3,154,743.623 | 3,085,516.473 | 3,059,114.383 | 3,033,046.069 | 2,970,129.894 | 2,878,524.759 | 2,882,182.545 | 2,814,652.578 | 2,757,977.32 | 2,653,198.679 | 2,652,036.988 | 2,628,363.42 | 2,551,376.936 | 2,462,144.021 | 2,443,968.364 | 2,388,229.36 | 2,286,314.299 | 2,237,081.943 | 2,187,559.376 | 2,164,744.265 | 2,061,522.441 | 2,027,772.399 | 1,958,328.269 | 1,918,725.038 | 1,837,474.289 | 1,807,766.938 | 1,759,998.933 | 1,711,415.742 | 1,782,347.344 | 1,755,371.102 | 1,650,924.142 | 1,618,128.931 | 1,528,377.572 | 1,449,140.487 | 1,407,099.672 | 1,365,170.817 | 1,365,170.817 | 1,187,452.197 | 56,319.988 | 816,903.953 | 0 | 717,939.977 | 655,800.006 | 608,838.273 | 566,775.198 | 527,684.954 | 509,001.418 | 466,038.951 | 417,334.483 | 367,735.975 | 335,739.103 | 308,986.012 | 292,989.41 | 262,902.617 | 262,644.995 | 237,662.663 |