
Industrial Securities Co.,Ltd.
SSE:601377.SS
6.36 (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 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 122,572.626 | 133,908.188 | 129,586.322 | 10,804.139 | 12,597.601 | 17,500.727 | 125,000.11 | 124,733.892 | 119,980.831 | 128,383.562 | 138,026.402 | 123,882.258 | 122,847.077 | 117,106.492 | 115,865.309 | 110,128.116 | 101,797.259 | 94,180.411 | 93,723.707 | 82,715.71 | 83,408.505 | 79,187.368 | 72,336.509 | 72,806.809 | 66,433.772 | 53,849.652 | 28,222.366 | 28,532.494 | 27,241.912 | 26,023.155 | 24,406.71 | 24,288.707 | 25,255.491 | 29,285.443 | 23,425.309 | 24,282.533 | 22,645.593 | 29,117.125 | 24,196.712 | 45,923.875 | 32,349.08 | 22,455.556 | 11,400.441 | 8,170.028 | 9,670.301 | 7,397.021 | 5,636.241 | 5,359.458 | 4,364.959 | 3,216.303 | 3,600.616 | 3,786.008 | 4,174.305 | 3,303.632 | 12,149.095 | 14,491.172 | 18,015.498 | 22,878.788 | 19,795.241 | 21,294.614 | 20,978.763 |
Kortetermijnbeleggingen
| 0 | 0 | -115,792.261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 122,572.626 | 133,908.188 | 13,794.061 | 10,804.139 | 12,597.601 | 17,500.727 | 125,000.11 | 124,733.892 | 119,980.831 | 128,383.562 | 138,026.402 | 123,882.258 | 122,847.077 | 117,106.492 | 115,865.309 | 110,128.116 | 101,797.259 | 94,180.411 | 93,723.707 | 82,715.71 | 83,408.505 | 79,187.368 | 72,336.509 | 72,806.809 | 66,433.772 | 53,849.652 | 28,222.366 | 28,532.494 | 27,241.912 | 26,023.155 | 24,406.71 | 24,288.707 | 25,255.491 | 29,285.443 | 23,425.309 | 24,282.533 | 22,645.593 | 29,117.125 | 24,196.712 | 45,923.875 | 32,349.08 | 22,455.556 | 11,400.441 | 8,170.028 | 9,670.301 | 7,397.021 | 5,636.241 | 5,359.458 | 4,364.959 | 3,216.303 | 3,600.616 | 3,786.008 | 4,174.305 | 3,303.632 | 12,149.095 | 14,491.172 | 18,015.498 | 22,878.788 | 19,795.241 | 21,294.614 | 20,978.763 |
Nettovorderingen
| 34,395.22 | 47,654.977 | 28,883.365 | 0 | 30,837.124 | 0 | 31,251.325 | 1,848.136 | 2,041.434 | 41,740.765 | 30,782.061 | 2,449.77 | 33,382.592 | 1,691.382 | 2,388.364 | 45,826.21 | 2,367.384 | 1,951.852 | 32,492.932 | 30,377.348 | 22,131.734 | 2,412.086 | 24,011.65 | 2,162.272 | 2,144.988 | 2,258.413 | 26,343.94 | 27,368.913 | 4,423.775 | 2,679.324 | 24,177.85 | 2,182.153 | 22,742.75 | 21,859.468 | 6,245.816 | 5,493.404 | 0 | 1,746.326 | 1,826.801 | 0 | 1,881.69 | 0 | 920.647 | 748.734 | 686.375 | 0 | 359.259 | 287.531 | 247.924 | 0 | 202.599 | 169.106 | 167.041 | 150.293 | 149.306 | 118.559 | 88.46 | 55.841 | 57.208 | 44.135 | 26.004 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 330.341 | 44,093.943 | 97.402 | 47,068.114 | 141.511 | 58,728.671 | 201.1 | 50,785.952 | 62,095.588 | 59,166.22 | 403.084 | 54,358.766 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1,338.446 | -1,327.565 | -42,677.427 | 0 | -43,434.724 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 155,629.4 | 180,235.6 | 0 | 10,804.139 | 0 | 69,478.946 | 126,778.072 | 126,582.027 | 122,022.265 | 130,103.093 | 139,902.926 | 126,332.028 | 124,735.98 | 118,797.874 | 118,253.673 | 112,304.85 | 104,164.643 | 96,132.264 | 95,479.407 | 84,510.916 | 85,818.613 | 81,599.455 | 75,763.159 | 74,969.081 | 68,578.76 | 56,108.065 | 32,787.165 | 32,981.662 | 31,665.688 | 28,702.479 | 27,884.826 | 26,470.86 | 28,365.71 | 31,381.553 | 25,611.76 | 26,208.76 | 24,719.709 | 30,863.451 | 26,023.513 | 48,112.559 | 34,230.77 | 23,742.65 | 12,321.088 | 8,918.762 | 10,356.676 | 8,028.427 | 5,995.5 | 5,646.989 | 4,612.883 | 3,410.809 | 3,803.216 | 3,955.115 | 4,341.346 | 3,453.925 | 12,298.401 | 14,609.731 | 18,103.958 | 22,934.628 | 19,852.449 | 21,338.749 | 21,004.768 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,339.263 | 1,434.737 | 1,521.676 | 1,586.124 | 1,540.55 | 1,548.347 | 1,457.985 | 1,444.497 | 1,467.882 | 1,558.717 | 1,499.989 | 1,575.941 | 1,642.249 | 1,655.713 | 1,651.731 | 1,544.086 | 1,572.654 | 651.686 | 633.784 | 638.074 | 586.377 | 606.698 | 612.775 | 598.537 | 523.307 | 533.829 | 530.262 | 527.512 | 511.075 | 516.346 | 509.771 | 521.432 | 611.228 | 621.653 | 727.495 | 731.564 | 737.155 | 746.32 | 739.425 | 745.174 | 724.97 | 722.59 | 737.819 | 740.998 | 745.866 | 752.598 | 747.251 | 756.456 | 761.919 | 767.31 | 741.832 | 744.48 | 743.169 | 746.906 | 752.162 | 754.743 | 702.609 | 584.849 | 582.956 | 584.893 | 583.565 |
Goodwill
| 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 12.264 | 0 | 0 | 0 | 12.264 | 0 | 0 | 0 |
Immateriële activa
| 379.558 | 439.081 | 329.631 | 372.501 | 420.038 | 479.39 | 339.788 | 358.721 | 386.249 | 432.776 | 302.737 | 315.919 | 321.278 | 362.434 | 233.17 | 223.678 | 245.792 | 259.155 | 175.872 | 171.887 | 196.424 | 200.172 | 120.546 | 125.062 | 112.474 | 122.136 | 89.036 | 92.49 | 83.937 | 92.881 | 59.008 | 60.445 | 62.979 | 69.145 | 40.261 | 41.913 | 46.961 | 52.297 | 36.763 | 36.11 | 40.487 | 41.367 | 31.465 | 35.385 | 36.261 | 41.157 | 30.685 | 32.127 | 36.255 | 38.969 | 25.546 | 26.964 | 26.809 | 28.333 | 1.744 | 1.971 | 2.262 | 2.69 | 3.143 | 3.625 | 4.648 |
Goodwill en immateriële activa
| 391.822 | 451.345 | 341.895 | 384.765 | 432.303 | 491.654 | 352.052 | 370.985 | 398.513 | 445.04 | 315.001 | 328.184 | 333.542 | 374.698 | 245.435 | 235.942 | 258.056 | 271.419 | 188.136 | 184.151 | 208.689 | 212.436 | 132.81 | 137.326 | 124.739 | 134.4 | 101.3 | 104.754 | 96.201 | 105.145 | 71.273 | 72.709 | 75.243 | 81.409 | 52.525 | 54.177 | 59.225 | 64.561 | 49.027 | 48.375 | 52.751 | 53.631 | 43.729 | 47.649 | 48.525 | 53.421 | 42.95 | 44.391 | 48.519 | 51.233 | 37.81 | 39.228 | 39.073 | 40.597 | 1.744 | 1.971 | 2.262 | 2.69 | 3.143 | 3.625 | 4.648 |
Langetermijnbeleggingen
| 154,056.884 | 154,437.612 | 147,831.672 | 145,237.711 | 91,568.348 | 102,330.621 | 133,453.548 | 123,182.985 | 106,590.435 | 101,215.152 | 103,796.154 | 101,920.771 | 91,038.378 | 87,232.459 | 82,111.775 | 81,487.503 | 77,070.174 | 76,103.065 | 73,123.229 | 73,889.89 | 76,774.481 | 75,830.795 | 68,091.36 | 69,950.482 | 72,717.839 | 73,333.355 | 75,505.89 | 74,372.67 | 73,918.331 | 66,074.837 | 58,324.099 | 58,516.51 | 50,351.258 | 55,541.464 | 46,952.964 | 40,520.711 | 39,872.492 | 37,377.155 | 28,458.605 | 21,326.229 | 19,290.748 | 17,522.303 | 17,344.725 | 16,422.002 | 13,982.145 | 12,884.63 | 12,053.023 | 11,038.167 | 11,139.641 | 9,250.425 | 8,838.98 | 8,965.832 | 7,201.055 | 7,632.433 | 6,129.816 | 6,977.596 | 5,475.826 | 6,600.672 | 2,865.691 | 2,570.495 | 3,520.611 |
Belastingvorderingen
| 0 | 0 | 1,343.649 | 1,179.093 | 1,140.421 | 1,090.598 | 1,038.632 | 784.162 | 1,012.715 | 988.223 | 876.907 | 103,824.896 | 93,014.17 | 1,149.74 | 976.391 | 931.377 | 1,207.492 | 77,026.17 | 73,945.149 | 74,712.116 | 77,569.547 | 76,649.929 | 68,836.944 | 70,686.345 | 73,365.884 | 74,001.584 | 76,137.451 | 75,004.936 | 74,525.606 | 66,696.328 | 58,905.143 | 59,110.651 | 51,037.729 | 56,244.527 | 47,732.984 | 41,306.452 | 40,668.872 | 38,188.036 | 29,247.057 | 22,119.777 | 20,068.469 | 18,298.524 | 18,126.273 | 17,210.65 | 14,776.536 | 13,690.649 | 12,843.223 | 11,839.014 | 11,950.079 | 10,068.968 | 9,618.622 | 9,749.541 | 7,983.297 | 8,419.936 | 6,883.721 | 7,734.31 | 6,180.697 | 7,188.211 | 3,451.79 | 3,159.012 | 4,108.824 |
Overige niet-vlottende activa
| -155,787.969 | -156,323.695 | -151,038.892 | -148,387.693 | 67,193.469 | 98,671.279 | -1,038.632 | -784.162 | -1,012.715 | -988.223 | -876.907 | -207,649.792 | -93,014.17 | -1,149.74 | -976.391 | -931.377 | -1,207.492 | -77,026.17 | -73,945.149 | -74,712.116 | -77,569.547 | -76,649.929 | -68,836.944 | -70,686.345 | -73,365.884 | -74,001.584 | -76,137.451 | -75,004.936 | -74,525.606 | -66,696.328 | -58,905.143 | -59,110.651 | -51,037.729 | -56,244.527 | -47,732.984 | -41,306.452 | -40,668.872 | -38,188.036 | -29,247.057 | -22,119.777 | -20,068.469 | -18,298.524 | -18,126.273 | -17,210.65 | -14,776.536 | -13,690.649 | -12,843.223 | -11,839.014 | -11,950.079 | -10,068.968 | -9,618.622 | -9,749.541 | -7,983.297 | -16,839.871 | -6,883.721 | -7,734.31 | -6,180.697 | -7,188.211 | -3,451.79 | -3,159.012 | -4,108.824 |
Totaal niet-vlottende activa
| 134,166.324 | -0 | 0 | 254,807.55 | 161,875.091 | 204,132.5 | 135,263.585 | 124,998.467 | 108,456.829 | 103,218.91 | 105,611.144 | 103,824.896 | 93,014.17 | 89,262.87 | 84,008.941 | 83,267.531 | 78,900.885 | 77,026.17 | 73,945.149 | 74,712.116 | 77,569.547 | 76,649.929 | 68,836.944 | 70,686.345 | 73,365.884 | 74,001.584 | 76,137.451 | 75,004.936 | 74,525.606 | 66,696.328 | 58,905.143 | 59,110.651 | 51,037.729 | 56,244.527 | 47,732.984 | 41,306.452 | 40,668.872 | 38,188.036 | 29,247.057 | 22,119.777 | 20,068.469 | 18,298.524 | 18,126.273 | 17,210.65 | 14,776.536 | 13,690.649 | 12,843.223 | 11,839.014 | 11,950.079 | 10,068.968 | 9,618.622 | 9,749.541 | 7,983.297 | 8,419.936 | 6,883.721 | 7,734.31 | 6,180.697 | 7,188.211 | 3,451.79 | 3,159.012 | 4,108.824 |
Totaal activa
| 289,795.724 | 301,015.791 | 290,781.271 | 265,611.689 | 251,853.904 | 273,611.445 | 277,660.875 | 261,324.08 | 242,993.686 | 245,859.298 | 253,606.942 | 238,200.871 | 228,026.639 | 217,463.341 | 215,274.686 | 204,159.958 | 194,032.588 | 181,019.697 | 176,821.724 | 167,704.862 | 173,426.024 | 170,574.955 | 158,169.821 | 162,322.092 | 162,999.08 | 155,137.816 | 163,071.757 | 164,142.829 | 165,015.192 | 153,055.401 | 148,593.009 | 149,624.495 | 135,784.154 | 136,534.825 | 116,247.451 | 113,227.195 | 115,810.817 | 113,818.053 | 112,550.561 | 138,985.339 | 93,795.301 | 73,487.54 | 55,397.006 | 48,255.031 | 41,663.126 | 35,586.18 | 30,789.05 | 29,302.278 | 26,498.946 | 22,703.834 | 21,555.13 | 22,219.622 | 22,961.22 | 21,945.937 | 20,550.111 | 23,564.241 | 24,930.05 | 30,537.449 | 23,617.335 | 24,834.719 | 25,389.992 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 11,630.405 | 16,697.475 | 17,722.901 | 18,581.846 | 20,190.371 | 21,060.218 | 20,594.002 | 19,417.442 | 16,546.979 | 15,594.137 | 10,532.194 | 7,878.244 | 7,249.381 | 5,764.637 | 5,661.91 | 5,166.685 | 4,673.271 | 2,668.337 | 2,281.865 | 2,288.018 | 3,519.557 | 2,133.792 | 2,856.335 | 2,232.556 | 1,939.149 | 963.705 | 3,408.35 | 3,142.747 | 6,181.048 | 1,201.771 | 4,238.791 | 2,802.519 | 2,568.894 | 2,421.048 | 2,142.827 | 1,367.498 | 1,918.62 | 2,028.676 | 1,498.833 | 2,050.687 | 1,549.637 | 993.077 | 728.315 | 447.753 | 512.367 | 267.407 | 18.357 | 8.098 | 8.094 | 146.371 | 4.494 | 3.564 | 2.783 | 3.452 | 4.957 | 2.659 | 2.165 | 2.699 | 1.943 | 2.147 | 2.151 |
Kortlopende schulden
| 0 | 0 | 0 | 83,541.228 | 45,372.69 | 86,363.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 296.632 | 333.072 | 234.782 | 180.357 | 212.105 | 230.379 | 219.676 | 456.75 | 497.615 | 556.79 | 302.183 | 449.331 | 1,170.166 | 2,062.193 | 1,179.215 | 742.887 | 1,919.855 | 1,866.395 | 1,487.284 | 734.85 | 1,237.876 | 903.661 | 845.906 | 810.251 | 706.219 | 597.651 | 308.597 | 592.687 | 663.631 | 723.423 | 428.874 | 499.696 | 758.781 | 813.141 | 711.446 | 577.521 | 1,027.365 | 923.834 | 942.911 | 1,199.756 | 827.024 | 632.901 | 407.464 | 243.488 | 321.407 | 270.742 | 191.461 | 165.659 | 206.076 | 134.179 | 127.44 | 142.881 | 209.057 | 177.394 | 155.945 | 135.847 | 271.514 | 281.611 | 213.321 | 136.446 | 165.68 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 64,959.382 | 104.803 | 96.129 | 102.006 | 91.177 | 76.687 | 83.718 | 82.138 | 77.957 | 0 | -51,957.041 | -41,398.766 | 66.446 | 71.612 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -11,927.037 | -17,030.546 | -17,957.683 | -83,721.584 | -20,507.28 | -39,930.289 | -321.682 | -547.927 | -574.301 | -640.507 | -384.322 | -527.288 | -1,170.166 | 49,894.848 | 40,219.551 | -809.333 | -1,991.467 | -4,534.732 | -3,769.149 | -3,022.868 | -4,757.433 | -3,037.452 | -3,702.241 | -3,042.806 | -2,645.368 | -1,561.356 | -3,716.947 | -3,735.435 | -6,844.679 | -1,925.194 | -4,667.666 | -3,302.215 | -3,327.675 | -3,234.189 | -2,854.273 | -1,945.018 | -2,945.985 | -2,952.51 | -2,441.744 | -3,250.442 | -2,376.662 | -1,625.978 | -1,135.779 | -691.24 | -833.774 | -538.149 | -209.818 | -173.757 | -214.17 | -280.55 | -131.935 | -146.445 | -211.839 | -180.846 | -160.902 | -138.507 | -273.679 | -284.31 | -215.263 | -138.593 | -167.831 |
Totaal kortlopende verplichtingen
| 0 | -0 | 0 | 83,541.228 | 45,372.69 | 67,819.815 | 20,594.002 | 19,417.442 | 16,546.979 | 15,594.137 | 10,532.194 | 7,878.244 | 7,249.381 | 5,764.637 | 5,661.91 | 5,166.685 | 4,673.271 | 2,668.337 | 2,281.865 | 2,288.018 | 3,519.557 | 2,133.792 | 2,856.335 | 2,232.556 | 1,939.149 | 963.705 | 3,408.35 | 3,142.747 | 6,181.048 | 2,438.622 | 4,238.791 | 2,802.519 | 2,568.894 | 2,421.048 | 2,142.827 | 1,367.498 | 1,918.62 | 2,028.676 | 1,498.833 | 2,050.687 | 1,549.637 | 993.077 | 728.315 | 447.753 | 512.367 | 267.407 | 18.357 | 8.098 | 8.094 | 5.539 | 4.494 | 3.564 | 2.783 | 3.452 | 4.957 | 2.659 | 2.165 | 2.699 | 1.943 | 2.147 | 2.151 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 37,326.515 | 60,392.574 | 33,242.754 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59,343.311 | 66,124.321 | 66,111.522 | 66,580.948 | 65,651.724 | 61,567.094 | 58,092.978 | 51,088.065 | 49,516.644 | 32,617.899 | 29,126.468 | 28,640.663 | 34,511.955 | 28,893.153 | 0 | 0 | 0 | 11,743.733 | 5,363.546 | 0 | 54.65 | 560 | 66 | 1,145 | 289.15 | 95.15 | 0 | 0 | 0 | 0 | 0 | 0 | 55.75 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 95.937 | 104.803 | 96.129 | 102.006 | 91.177 | 76.687 | 83.718 | 82.138 | 77.957 | 75.031 | 71.524 | 67.893 | 66.446 | 71.612 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 40.564 | 87.198 | 119.82 | 155.404 | 202.061 | 211.483 | 165.437 | 139.132 | 165.305 | 154.558 | 222.698 | 104.167 | 47.816 | 27.481 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -37,463.016 | -60,584.575 | -33,458.704 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -59,343.311 | -66,124.321 | -66,111.522 | -66,580.948 | -65,651.724 | -61,567.094 | -58,092.978 | -51,088.065 | -49,516.644 | -32,617.899 | -29,126.468 | -28,640.663 | -34,511.955 | -28,893.153 | 0 | 0 | 0 | -11,743.733 | -5,363.546 | 0 | -54.65 | -560 | -66 | -1,145 | -289.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -55.75 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 0 | 0 | 0 | 120,165.094 | 144,364.448 | 144,820.989 | 63,674.147 | 61,195.131 | 16,546.979 | 15,594.137 | 10,532.194 | 7,878.244 | 7,249.381 | 5,764.637 | 60,951.755 | 57,663.588 | 54,342.64 | 56,152.046 | 58,447.282 | 51,401.788 | 54,499.157 | 61,128.225 | 50,479.368 | 56,820.789 | 59,945.392 | 59,343.311 | 66,124.321 | 66,111.522 | 66,580.948 | 65,651.724 | 61,567.094 | 58,092.978 | 51,088.065 | 49,516.644 | 32,617.899 | 29,126.468 | 28,640.663 | 34,511.955 | 28,893.153 | 39,692.836 | 24,157.659 | 15,137.637 | 11,743.733 | 7,363.546 | 4,937.29 | 2,800 | 560 | 66 | 1,145 | 289.15 | 95.15 | 112.3 | 118.3 | 135.45 | 141.45 | 158.6 | 44.6 | 55.75 | 55.75 | 66.9 | 78.05 |
Totaal passiva
| 227,008.806 | 238,096.842 | 228,945.213 | 204,064.627 | 190,265.747 | 212,640.804 | 220,278.85 | 203,151.6 | 185,111.895 | 189,021.831 | 195,584.808 | 190,924.06 | 182,315.04 | 172,107.865 | 171,301.848 | 161,538.931 | 151,733.74 | 140,184.272 | 136,869.753 | 129,336.886 | 136,065.304 | 133,531.268 | 120,684.828 | 125,520.052 | 126,271.286 | 119,829.986 | 127,065.761 | 128,496.194 | 128,770.867 | 117,177.109 | 112,830.095 | 115,124.258 | 100,764.066 | 102,236.774 | 83,152.217 | 81,412.675 | 84,887.281 | 94,529.977 | 94,372.217 | 120,939.528 | 77,499.202 | 58,261.807 | 40,978.588 | 34,377.925 | 28,067.911 | 22,152.692 | 17,183.12 | 16,205.516 | 17,221.368 | 13,632.187 | 12,594.112 | 13,331.57 | 13,996.317 | 13,180.447 | 11,826.26 | 14,825.278 | 16,037.482 | 21,790.65 | 15,079.387 | 19,220.848 | 20,042.403 |
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 | 0 | 0 | 48.95 | 127.969 | 0 | 362.22 | 0 | 0 | 0 | 1.717 | 0.475 | 0 | 0 | 2.018 | 1.341 | 0.728 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 8,635.987 | 8,635.987 | 8,635.987 | 8,635.987 | 8,635.987 | 8,635.987 | 8,635.987 | 8,635.987 | 8,635.987 | 8,635.987 | 8,635.987 | 6,696.672 | 6,696.672 | 6,696.672 | 6,696.672 | 6,696.672 | 6,696.672 | 6,696.672 | 6,696.672 | 6,696.672 | 6,696.672 | 6,696.672 | 6,696.672 | 6,696.672 | 6,696.672 | 6,696.672 | 6,696.672 | 6,696.672 | 6,696.672 | 6,696.672 | 6,696.672 | 6,696.672 | 6,696.672 | 6,696.672 | 6,696.672 | 6,696.672 | 6,696.672 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 2,600 | 2,600 | 2,600 | 2,600 | 2,600 | 2,200 | 2,200 | 2,200 | 2,200 | 2,200 | 2,200 | 2,200 | 2,200 | 2,200 | 2,200 | 2,200 | 1,937 | 1,937 |
Ingehouden winsten
| 12,330.374 | 11,853.226 | 12,058.469 | 11,725.882 | 12,124.797 | 11,840.626 | 12,016.992 | 12,283.836 | 12,498.491 | 11,754.034 | 13,154.462 | 12,805.134 | 11,642.849 | 11,547.54 | 11,334.277 | 10,318.281 | 10,372.099 | 9,279.42 | 9,283.029 | 7,960.846 | 7,235.229 | 6,978.613 | 7,585.426 | 7,195.403 | 8,043.237 | 6,844.659 | 7,749.322 | 7,709.066 | 8,392.895 | 8,026.99 | 8,307.607 | 7,634.248 | 8,001.187 | 7,319.202 | 7,781.324 | 6,848.152 | 6,903.104 | 6,399.388 | 6,774.766 | 6,213.522 | 4,588.956 | 3,515.766 | 3,270.199 | 2,795.527 | 2,585.314 | 2,397.584 | 2,490.255 | 2,313.49 | 2,389.346 | 2,168.816 | 2,244.622 | 2,173.242 | 2,214.466 | 2,046.925 | 2,145.938 | 2,118.003 | 2,277.305 | 2,066.347 | 2,090.817 | 1,832.578 | 1,496.431 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 13,676.193 | 36,056.942 | 13,342.529 | 32,281.719 | 9,765.554 | 31,971.424 | 9,409.749 | 31,480.12 | 8,810.815 | 22,946.305 | 8,575.292 | 21,932.95 | 7,460.37 | 21,761.168 | 356.093 | 457.611 | 556.326 | 542.897 | 498.725 | 483.127 | 374.857 | 326.631 | 130.21 | 258.937 | 67.617 | 115.718 | 186.937 | 303.614 | 226.961 | 343.512 | 185.471 | 210.051 | -48.95 | -127.969 | 47.203 | -362.22 | 142.847 | 145.197 | 121.623 | -1.717 | -0.475 | 8.523 | 17.49 | -2.018 | -1.341 | -0.728 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 36,819.104 | 37,325.794 | 36,248.111 | 22,565.101 | 0 | 22,552.428 | 0 | 32,302.281 | 0 | 31,874.714 | 0 | 22,792.254 | 0 | 22,675.937 | 0 | 21,601.55 | 0 | 21,762.48 | 0 | 20,895.023 | 0 | 14,369.939 | 0 | 14,369.269 | 0 | 14,230.75 | 0 | 18,584.391 | 0 | 14,230.75 | 0 | 17,718.472 | -544.206 | 13,786.609 | -544.206 | 16,888.445 | 13,534.036 | 6,915.989 | 5,483.037 | 5,988.104 | 5,845.257 | 5,966.88 | 5,467.32 | 8,054.014 | 8,011.195 | 8,010.511 | 7,826.061 | 7,808.16 | 4,352.851 | 4,340.706 | 4,176.034 | 4,200.512 | 4,189.934 | 4,179.446 | 4,056.53 | 4,109.378 | 4,120.896 | 4,129.578 | 3,933.759 | 1,579.35 | 1,627.636 |
Totaal eigen vermogen van aandeelhouders
| 57,785.465 | 57,815.008 | 56,942.567 | 56,603.163 | 56,817.726 | 56,371.57 | 52,934.699 | 53,222.105 | 53,105.902 | 52,264.735 | 53,270.569 | 42,682.56 | 41,285.825 | 41,189.442 | 39,963.899 | 38,845.262 | 38,829.939 | 37,738.571 | 36,863.437 | 35,552.54 | 34,726.754 | 34,432.27 | 34,406.978 | 33,878.549 | 33,829.207 | 32,505.448 | 33,221.863 | 32,990.128 | 33,722.859 | 33,428.888 | 33,243.549 | 32,049.392 | 32,532.881 | 31,692.856 | 31,579.614 | 30,384.319 | 30,363.375 | 18,515.377 | 17,457.803 | 17,401.626 | 15,779.41 | 14,682.647 | 13,937.519 | 13,449.066 | 13,205.032 | 13,004.923 | 12,916.317 | 12,720.308 | 8,942.197 | 8,709.522 | 8,620.656 | 8,573.753 | 8,604.4 | 8,426.372 | 8,402.468 | 8,427.381 | 8,598.202 | 8,395.925 | 8,224.576 | 5,348.928 | 5,061.067 |
Totaal eigen vermogen
| 62,786.918 | 62,918.949 | 61,836.058 | 61,547.061 | 61,588.156 | 60,970.642 | 57,382.025 | 58,172.48 | 57,881.791 | 56,837.467 | 58,022.134 | 47,276.811 | 45,711.599 | 45,355.476 | 43,972.839 | 42,621.028 | 42,298.848 | 40,835.424 | 39,951.971 | 38,367.976 | 37,360.72 | 37,043.687 | 37,484.993 | 36,802.041 | 36,727.794 | 35,307.83 | 36,005.996 | 35,646.634 | 36,244.326 | 35,878.292 | 35,762.914 | 34,500.237 | 35,020.088 | 34,298.051 | 33,095.234 | 31,814.52 | 30,923.536 | 19,288.076 | 18,178.345 | 18,045.811 | 16,296.099 | 15,225.733 | 14,418.418 | 13,877.107 | 13,595.214 | 13,433.488 | 13,605.93 | 13,096.762 | 9,277.579 | 9,071.646 | 8,961.018 | 8,888.052 | 8,964.903 | 8,765.491 | 8,723.852 | 8,738.963 | 8,892.567 | 8,746.8 | 8,537.947 | 5,613.871 | 5,347.589 |
Totaal passiva en aandeelhoudersvermogen
| 289,795.724 | 301,015.791 | 290,781.271 | 265,611.689 | 251,853.904 | 273,611.445 | 277,660.875 | 261,324.08 | 242,993.686 | 245,859.298 | 253,606.942 | 238,200.871 | 228,026.639 | 217,463.341 | 215,274.686 | 204,159.958 | 194,032.588 | 181,019.697 | 176,821.724 | 167,704.862 | 173,426.024 | 170,574.955 | 158,169.821 | 162,322.092 | 162,999.08 | 155,137.816 | 163,071.757 | 164,142.829 | 165,015.192 | 153,055.401 | 148,593.009 | 149,624.495 | 135,784.154 | 136,534.825 | 116,247.451 | 113,227.195 | 115,810.817 | 113,818.053 | 112,550.561 | 138,985.339 | 93,795.301 | 73,487.54 | 55,397.006 | 48,255.031 | 41,663.126 | 35,586.18 | 30,789.05 | 29,302.278 | 26,498.946 | 22,703.834 | 21,555.13 | 22,219.622 | 22,961.22 | 21,945.937 | 20,550.111 | 23,564.241 | 24,930.05 | 30,537.449 | 23,617.335 | 24,834.719 | 25,389.992 |