
Huatai Securities Co., Ltd.
SSE:601688.SS
18.49 (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 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 32,099.973 | 387,536.087 | 382,736.553 | 43,410.7 | 56,362.066 | 345,521.3 | 336,893.856 | 348,595.735 | 329,353.643 | 337,712.748 | 337,077.208 | 330,816.203 | 327,604.248 | 334,028.378 | 370,134.695 | 363,412.937 | 338,634.832 | 308,612.24 | 284,790.981 | 246,971.572 | 235,760.151 | 221,228.45 | 203,939.633 | 196,660.958 | 190,011.816 | 144,196.4 | 73,433.743 | 79,296.348 | 80,562.595 | 83,872.643 | 82,778.567 | 73,407.152 | 81,098.56 | 92,124.181 | 84,061.461 | 72,484.513 | 69,276.11 | 109,510.199 | 101,701.716 | 162,626.223 | 115,176.162 | 87,336.833 | 45,597.568 | 32,241.823 | 33,348.046 | 31,753.282 | 41,686.853 | 45,450.036 | 41,507.527 | 42,916.283 | 43,674.719 | 49,432.76 | 57,604.646 | 54,135.271 | 55,779.195 | 62,961.556 | 72,822.437 | 87,728.478 | 74,699.973 | 86,968.672 | 105,218.613 | 87,233.083 | 77,594.853 |
Kortetermijnbeleggingen
| 0 | 0 | -326,978.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -66,555.935 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 32,099.973 | 387,536.087 | 55,758.481 | 43,410.7 | 56,362.066 | 345,521.3 | 336,893.856 | 348,595.735 | 329,353.643 | 337,712.748 | 337,077.208 | 330,816.203 | 327,604.248 | 334,028.378 | 370,134.695 | 363,412.937 | 338,634.832 | 308,612.24 | 284,790.981 | 246,971.572 | 235,760.151 | 221,228.45 | 203,939.633 | 196,660.958 | 190,011.816 | 144,196.4 | 73,433.743 | 79,296.348 | 80,562.595 | 83,872.643 | 82,778.567 | 73,407.152 | 81,098.56 | 92,124.181 | 84,061.461 | 72,484.513 | 69,276.11 | 109,510.199 | 101,701.716 | 162,626.223 | 115,176.162 | 87,336.833 | 45,597.568 | 32,241.823 | 33,348.046 | 31,753.282 | 41,686.853 | 45,450.036 | 41,507.527 | 42,916.283 | 43,674.719 | 49,432.76 | 57,604.646 | 54,135.271 | 55,779.195 | 62,961.556 | 72,822.437 | 87,728.478 | 8,144.039 | 86,968.672 | 105,218.613 | 87,233.083 | 77,594.853 |
Nettovorderingen
| 140,718.3 | 172,317.819 | 7,980.69 | 146,448.126 | 0 | 9,743.761 | 10,472.092 | 155,569.088 | 158,167.261 | 151,860.173 | 119,895.752 | 146,806.741 | 10,028.854 | 155,625.734 | 11,835.2 | 139,237.345 | 15,326.988 | 9,095.56 | 6,334.316 | 86,346.085 | 89,678.585 | 5,511.168 | 75,480.098 | 73,422.409 | 71,673.424 | 3,090.165 | 65,660.678 | 9,261.67 | 67,013.783 | 7,611.318 | 72,658.448 | 5,752.723 | 67,961.987 | 70,571.083 | 6,097.532 | 6,632.982 | 5,609.083 | 3,904.037 | 3,664.112 | 0 | 2,802.567 | 0 | 1,651.453 | 1,140.075 | 1,019.289 | 848.022 | 735.634 | 610.223 | 382.734 | 96.824 | 70.99 | 70.781 | 52.736 | 65.736 | 65.274 | 37.86 | 33.534 | 19.909 | 9.796 | 15.992 | 23.014 | 17.351 | 9.453 |
Voorraad
| 0 | 0 | -55,758.481 | 0 | 0 | 209,412.137 | 168,123.944 | 203,080.235 | 207,258.797 | 197,040.919 | 172,550.888 | 186,823.694 | 197,957.448 | 192,863.535 | 218,164.354 | 204,423.501 | 217,521.496 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -172,818.273 | 0 | -7,980.69 | -189,858.826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 559,853.906 | -0 | 0 | 56,362.066 | 355,265.061 | 347,365.948 | 358,557.582 | 337,732.442 | 345,517.089 | 354,763.581 | 340,957.564 | 337,633.102 | 344,315.552 | 381,969.895 | 373,764.463 | 353,961.82 | 317,707.8 | 291,125.297 | 254,411.123 | 243,356.329 | 226,739.618 | 208,246.177 | 202,992.027 | 195,180.346 | 147,286.565 | 83,043.298 | 88,558.018 | 89,828.724 | 91,483.961 | 89,501.531 | 79,159.875 | 86,632.203 | 97,269.696 | 90,158.993 | 79,117.495 | 74,885.193 | 113,414.236 | 105,365.828 | 167,201.53 | 117,978.729 | 89,451.163 | 47,249.021 | 33,381.898 | 34,367.335 | 32,601.303 | 42,422.486 | 46,060.259 | 41,890.261 | 43,013.107 | 43,745.709 | 49,503.541 | 57,657.381 | 54,201.007 | 55,844.469 | 62,999.416 | 72,855.971 | 87,748.387 | 8,153.834 | 86,984.664 | 105,241.627 | 87,250.433 | 77,604.306 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 6,352.7 | 6,489.412 | 6,425.171 | 6,553.429 | 6,558.821 | 6,519.71 | 6,448.711 | 6,420.996 | 6,330.965 | 6,287.383 | 6,046.378 | 6,030.947 | 5,155.308 | 5,178.222 | 5,064.876 | 5,046.55 | 4,956.256 | 5,014.084 | 4,866.73 | 4,729.751 | 4,735.444 | 4,668.116 | 4,492.15 | 4,433.29 | 4,421.238 | 3,548.153 | 3,692.204 | 3,690.955 | 3,741.498 | 3,737.471 | 3,782.837 | 3,791.528 | 3,575.275 | 3,567.451 | 2,746.563 | 3,496.92 | 2,697.83 | 3,379.018 | 3,875.627 | 3,689.75 | 3,713.83 | 3,303.686 | 2,595.587 | 2,512.261 | 2,394.066 | 2,298.514 | 1,455.773 | 1,944.623 | 962.254 | 1,001.234 | 1,038.966 | 1,073.137 | 1,105.055 | 1,112.689 | 1,153.95 | 1,178.84 | 1,203.459 | 1,227.174 | 1,191.693 | 1,126.44 | 1,069.986 | 1,064.818 | 1,093.966 |
Goodwill
| 51.342 | 51.342 | 51.342 | 3,446.916 | 3,594.826 | 3,419.332 | 3,622.882 | 3,489.002 | 3,399.36 | 3,352.219 | 3,154.95 | 2,984.528 | 2,824.787 | 2,836.429 | 2,937.137 | 2,240.812 | 2,277.574 | 2,260.945 | 2,358.923 | 2,450.192 | 2,450.336 | 2,333.862 | 2,352.554 | 2,284.201 | 2,057.422 | 2,099.412 | 2,074.245 | 1,996.345 | 1,971.722 | 1,971.722 | 2,091.252 | 2,043.428 | 2,091.252 | 2,091.252 | 51.342 | 51.342 | 51.342 | 51.342 | 51.342 | 51.342 | 51.342 | 51.342 | 51.342 | 51.342 | 51.342 | 51.342 | 51.342 | 51.342 | 51.342 | 51.342 | 51.342 | 51.342 | 51.342 | 51.342 | 51.342 | 51.342 | 51.342 | 51.342 | 51.342 | 51.342 | 51.342 | 51.342 | 51.342 |
Immateriële activa
| 1,988.952 | 2,035.899 | 2,162.26 | 7,684.101 | 7,369.365 | 7,515.26 | 7,353.036 | 7,581.158 | 7,186.795 | 7,439.816 | 7,397.227 | 7,047.773 | 6,767.138 | 6,790.673 | 6,852.941 | 5,394.883 | 5,541.013 | 5,276.069 | 5,491.699 | 5,734.911 | 5,736.564 | 5,711.457 | 5,686.31 | 5,521.415 | 5,327.979 | 5,462.012 | 5,410.814 | 5,214.859 | 4,937.448 | 5,137.749 | 5,163.797 | 5,309.168 | 5,443.348 | 5,509.024 | 413.799 | 407.046 | 418.829 | 424.968 | 399.511 | 394.741 | 389.344 | 401.211 | 381.482 | 382.499 | 372.627 | 381.942 | 367.13 | 366.556 | 370.928 | 379.011 | 361.923 | 365.243 | 364.159 | 366.201 | 369.55 | 370.557 | 374.99 | 376.081 | 370.583 | 373.804 | 377.047 | 381.102 | 371.158 |
Goodwill en immateriële activa
| 2,040.294 | 2,087.241 | 2,213.602 | 11,131.017 | 10,964.191 | 10,934.591 | 10,975.918 | 11,070.16 | 10,586.155 | 10,792.035 | 10,552.177 | 10,032.301 | 9,591.926 | 9,627.103 | 9,790.078 | 7,635.696 | 7,818.588 | 7,537.014 | 7,850.621 | 8,185.103 | 8,186.899 | 8,045.319 | 8,038.864 | 7,805.616 | 7,385.4 | 7,561.424 | 7,485.059 | 7,211.204 | 6,909.169 | 7,109.471 | 7,255.049 | 7,352.596 | 7,534.601 | 7,600.276 | 465.141 | 458.387 | 470.17 | 476.309 | 450.853 | 446.083 | 440.685 | 452.553 | 432.823 | 433.841 | 423.968 | 433.283 | 418.471 | 417.897 | 422.27 | 430.353 | 413.264 | 416.584 | 415.5 | 417.542 | 420.891 | 421.899 | 426.331 | 427.423 | 421.924 | 425.146 | 428.389 | 432.444 | 422.5 |
Langetermijnbeleggingen
| 0 | 0 | 434,214.228 | 462,681.908 | 422,439.444 | 516,638.015 | 487,312.309 | 490,396.222 | 482,274.804 | 445,874.008 | 474,056.755 | 475,530.308 | 448,152.654 | 432,424.854 | 414,802.561 | 383,468.853 | 352,227.388 | 364,793.356 | 370,257.983 | 307,703.29 | 319,780.077 | 302,390.451 | 266,921.766 | 248,613.036 | 193,117.586 | 164,086.857 | 158,441.737 | 160,117.871 | 149,325.704 | 138,421.212 | 141,528.742 | 136,619.527 | 136,604.442 | 130,332.663 | 132,416.585 | 136,682.194 | 144,444.74 | 172,370.413 | 138,810.123 | 98,738.736 | 67,926.397 | 67,176.408 | 44,520.424 | 31,987.632 | 30,031.844 | 30,385.908 | 30,841.202 | 28,132.103 | 23,066.859 | 25,153.988 | 22,412.466 | 26,735.466 | 25,225.057 | 24,714.746 | 21,625.106 | 22,988.257 | 21,662.893 | 21,615.589 | 20,424.068 | 13,837.318 | 11,131.711 | 9,115.935 | 6,015.174 |
Belastingvorderingen
| 1,404.22 | 0 | 761.02 | 761.121 | 696 | 702.722 | 817.018 | 787.07 | 583.279 | 596.499 | 697.896 | 491,593.556 | 462,899.887 | 654.651 | 437.998 | 5,707.422 | 327.483 | 377,344.455 | 382,975.334 | 320,618.144 | 332,702.42 | 315,103.886 | 279,452.78 | 260,851.941 | 204,924.224 | 175,196.434 | 169,619.001 | 171,020.03 | 159,976.371 | 149,268.153 | 152,566.628 | 147,763.651 | 147,714.317 | 141,500.39 | 135,628.288 | 140,637.502 | 147,612.74 | 176,225.74 | 143,136.602 | 102,874.568 | 72,080.912 | 70,932.647 | 47,548.834 | 34,933.734 | 32,849.879 | 33,117.705 | 32,715.447 | 30,494.623 | 24,451.382 | 26,585.575 | 23,864.695 | 28,225.187 | 26,745.612 | 26,244.977 | 23,199.947 | 24,588.996 | 23,292.684 | 23,270.186 | 22,037.685 | 15,388.905 | 12,630.086 | 10,613.196 | 7,531.64 |
Overige niet-vlottende activa
| -9,797.214 | 766,172.383 | -443,614.021 | -327,352.328 | 365,602.098 | -702.722 | -817.018 | -787.07 | -583.279 | -596.499 | -697.896 | -983,187.111 | -462,899.887 | -654.651 | -437.998 | -5,707.422 | -327.483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 774,749.036 | 847,457.736 | 153,775.147 | 806,260.554 | 534,092.316 | 504,736.939 | 507,887.379 | 499,191.924 | 462,953.426 | 490,655.31 | 491,593.556 | 462,899.887 | 447,230.18 | 429,657.515 | 396,151.099 | 365,002.231 | 377,344.455 | 382,975.334 | 320,618.144 | 332,702.42 | 315,103.886 | 279,452.78 | 260,851.941 | 204,924.224 | 175,196.434 | 169,619.001 | 171,020.03 | 159,976.371 | 149,268.153 | 152,566.628 | 147,763.651 | 147,714.317 | 141,500.39 | 135,628.288 | 140,637.502 | 147,612.74 | 176,225.74 | 143,136.602 | 102,874.568 | 72,080.912 | 70,932.647 | 47,548.834 | 34,933.734 | 32,849.879 | 33,117.705 | 32,715.447 | 30,494.623 | 24,451.382 | 26,585.575 | 23,864.695 | 28,225.187 | 26,745.612 | 26,244.977 | 23,199.947 | 24,588.996 | 23,292.684 | 23,270.186 | 22,037.685 | 15,388.905 | 12,630.086 | 10,613.196 | 7,531.64 |
Totaal activa
| 823,254.264 | 814,270.494 | 847,457.736 | 834,581.631 | 862,622.62 | 905,508.389 | 868,055.922 | 887,070.258 | 853,201.152 | 846,567.016 | 861,843.063 | 849,322.707 | 833,459.631 | 806,650.833 | 826,998.89 | 790,110.729 | 744,600.857 | 716,751.235 | 692,130.927 | 594,164.217 | 599,233.482 | 562,180.638 | 510,450.146 | 493,013.037 | 445,581.159 | 368,665.874 | 381,125.112 | 395,638.308 | 399,762.09 | 381,482.54 | 374,624.972 | 368,830.012 | 382,254.966 | 401,450.398 | 387,847.881 | 402,679.317 | 421,775.399 | 452,614.615 | 475,484.689 | 580,161.265 | 347,684.257 | 272,226.036 | 172,934.871 | 110,931.46 | 106,002.53 | 98,248.263 | 100,738.164 | 95,320.571 | 80,877.777 | 79,271.092 | 75,301.89 | 84,667.081 | 90,303.501 | 85,742.37 | 82,962.109 | 92,407.758 | 99,303.225 | 113,462.824 | 99,386.564 | 104,903.216 | 118,995.449 | 98,801.777 | 85,983.141 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 72,295.696 | 97,298.98 | 86,006.634 | 94,013.038 | 110,286.901 | 116,577.398 | 112,722.382 | 103,846.844 | 105,297.64 | 113,858.324 | 101,944.242 | 94,274.976 | 103,636.913 | 78,530.465 | 60,640.038 | 50,564.666 | 43,706.056 | 38,652.468 | 27,379.246 | 17,629.541 | 11,311.17 | 10,812.45 | 4,768.21 | 6,431.765 | 7,476.963 | 9,610.952 | 10,251.783 | 11,359.172 | 6,635.428 | 5,021.95 | 4,259.193 | 6,865.188 | 8,983.052 | 7,280.151 | 2,683.956 | 6,036.692 | 10,127.674 | 11,132.453 | 5,771.02 | 5,411.043 | 5,219.532 | 4,979.732 | 1,045.422 | 1,305.143 | 1,790.773 | 214.742 | 78.477 | 4.795 | 1,215.905 | 3.127 | 1.701 | 0.474 | 6.053 | 0.787 | 2.407 | 0.412 | 0.562 | 0.606 | 0.498 | 50.872 | 14.198 | 122.224 |
Kortlopende schulden
| 168,738.6 | 0 | 0 | 0 | 179,324.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 524.925 | 916.711 | 460.026 | 738.239 | 661.931 | 1,052.474 | 1,088.367 | 1,056.729 | 999.46 | 1,312.998 | 1,249.913 | 1,296.586 | 2,035.82 | 1,996.59 | 846.16 | 2,104.091 | 1,949.983 | 1,558.962 | 1,559.414 | 1,406.804 | 1,128.392 | 1,209.942 | 960.454 | 920.497 | 846.736 | 349.282 | 468.133 | 956.34 | 977.589 | 601.934 | 1,014.537 | 856.419 | 881.06 | 880.891 | 1,251.588 | 2,714.509 | 2,700.687 | 1,948.081 | 2,998.377 | 2,266.555 | 1,429.904 | 1,094.964 | 601.679 | 917.431 | 1,005.091 | 762.55 | 539.654 | 696.904 | 857.166 | 305.106 | 527.933 | 493.822 | 336.182 | 335.246 | 755.063 | 425.167 | 605.75 | 319.756 | 58.676 | 440.554 | 485.031 | 627.475 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 107,839.775 | 335.752 | 177.5 | 540.421 | 276.677 | 213.16 | 218.943 | 246.655 | 350.611 | 0 | -143,323.063 | -108,272.538 | 106.245 | 102.559 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -168,738.6 | -72,820.62 | -98,215.691 | -460.026 | -274,075.435 | -839.432 | -117,629.872 | -1,365.044 | -104,903.573 | -1,218.402 | -115,171.322 | -1,600.524 | -95,571.561 | 141,287.243 | -80,527.054 | -952.406 | -52,668.757 | -45,656.039 | -40,211.429 | -28,938.66 | -19,036.345 | -12,439.562 | -12,022.392 | -5,728.664 | -7,352.263 | -8,323.699 | -9,960.235 | -10,719.916 | -12,315.512 | -7,613.018 | -5,623.884 | -5,273.73 | -7,721.607 | -9,864.112 | -8,161.042 | -3,935.544 | -8,751.201 | -12,828.361 | -13,080.535 | -8,769.397 | -7,677.598 | -6,649.436 | -6,074.696 | -1,647.101 | -2,222.574 | -2,795.864 | -977.291 | -618.131 | -701.698 | -2,073.071 | -308.233 | -529.634 | -494.296 | -342.235 | -336.033 | -757.471 | -425.579 | -606.312 | -320.362 | -59.174 | -491.425 | -499.229 | -749.699 |
Totaal kortlopende verplichtingen
| 0 | 83,526.555 | 0 | 193,846.409 | 179,324.158 | 110,286.901 | 116,577.398 | 112,722.382 | 103,846.844 | 105,297.64 | 113,858.324 | 101,944.242 | 94,274.976 | 103,636.913 | 78,530.465 | 60,640.038 | 50,564.666 | 43,706.056 | 38,652.468 | 27,379.246 | 17,629.541 | 11,311.17 | 10,812.45 | 4,768.21 | 6,431.765 | 7,476.963 | 9,610.952 | 10,251.783 | 11,359.172 | 8,828.301 | 5,021.95 | 4,259.193 | 6,865.188 | 8,983.052 | 7,280.151 | 2,683.956 | 6,036.692 | 10,127.674 | 11,132.453 | 5,771.02 | 5,411.043 | 5,219.532 | 4,979.732 | 1,045.422 | 1,305.143 | 597.776 | 214.742 | 78.477 | 4.795 | 7.689 | 3.127 | 1.701 | 0.474 | 6.053 | 0.787 | 2.407 | 0.412 | 0.562 | 0.606 | 0.498 | 50.872 | 14.198 | 122.224 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 170,677.611 | 0 | 0 | 0 | 196,327.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 92,581.554 | 111,489.295 | 113,468.422 | 110,884.284 | 99,023.05 | 78,668.689 | 86,020.801 | 0 | 0 | 0 | 74,378.415 | 0 | 75,458.001 | 70,937.987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 351.513 | 0 | 334.481 | 383.77 | 335.752 | 177.5 | 540.421 | 276.677 | 213.16 | 218.943 | 246.655 | 350.611 | 466.672 | 265.637 | 134.253 | 106.245 | 102.559 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 559.445 | 0 | 742.972 | 1,517.067 | 2,233.383 | 1,960.663 | 2,658.076 | 2,458.361 | 2,329.654 | 2,203.855 | 1,903.293 | 2,377.925 | 2,739.637 | 2,619.161 | 2,998.154 | 8,668.509 | 2,383.909 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -171,588.57 | 617,284.585 | -1,077.453 | -1,900.837 | -196,327.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -92,581.554 | -111,489.295 | -113,468.422 | -110,884.284 | -99,023.05 | -78,668.689 | -86,020.801 | 0 | 0 | 0 | -74,378.415 | 0 | -75,458.001 | -70,937.987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 0 | 617,284.585 | 0 | 482,100.219 | 312,584.606 | 238,421.82 | 223,808.725 | 220,001.733 | 103,846.844 | 105,297.64 | 113,858.324 | 101,944.242 | 94,274.976 | 103,636.913 | 199,576.179 | 195,597.949 | 183,484.339 | 158,843.884 | 163,029.17 | 119,070.317 | 132,722.772 | 129,941.721 | 120,171.78 | 104,272.376 | 99,638.972 | 94,542.777 | 92,581.554 | 111,489.295 | 113,468.422 | 110,884.284 | 99,023.05 | 78,668.689 | 86,020.801 | 84,579.071 | 65,430.465 | 55,710.625 | 74,378.415 | 77,598.488 | 75,458.001 | 99,064.984 | 57,829.209 | 47,771.052 | 32,803.278 | 26,249.585 | 24,373.548 | 19,065.104 | 14,213.85 | 11,913.85 | 2,800 | 600 | 0 | 590 | 0 | 0 | 0 | 0 | 0 | 0 | 83.413 | 65.429 | 2,052.477 | 2,017.334 | 2,016.73 |
Totaal passiva
| 0 | 622,376.573 | 661,626.199 | 676,843.604 | 703,600.932 | 723,290.957 | 692,885.038 | 716,556.908 | 682,226.854 | 678,718.307 | 700,599.213 | 692,930.158 | 676,523.25 | 654,615.049 | 684,165.973 | 653,919.18 | 609,283.102 | 584,439.201 | 561,777.223 | 465,870.962 | 470,888.717 | 436,525.93 | 387,399.209 | 374,810.235 | 337,575.846 | 263,916.27 | 273,540.409 | 304,187.275 | 309,577.75 | 292,892.627 | 287,027.47 | 283,228.283 | 294,367.336 | 315,790.201 | 304,682.683 | 322,941.961 | 340,364.206 | 371,085.845 | 397,577.69 | 502,410.64 | 306,008.978 | 230,281.628 | 133,760.24 | 73,969.039 | 68,968.859 | 61,923.009 | 64,794.802 | 60,253.405 | 45,404.45 | 44,633.564 | 41,134.23 | 50,702.853 | 56,114.446 | 52,126.995 | 49,494.508 | 58,898.881 | 65,399.382 | 80,223.035 | 67,217.162 | 74,015.489 | 88,504.467 | 84,667.684 | 72,954.663 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.359 | 30.504 | 30.888 | 0 | 31.589 | 28.508 | 22.632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 9,027.302 | 9,027.302 | 9,027.302 | 9,029.385 | 9,029.385 | 9,074.663 | 9,074.663 | 9,075.589 | 9,075.589 | 9,075.589 | 9,075.589 | 9,076.65 | 9,076.65 | 9,076.65 | 9,076.65 | 9,076.65 | 9,076.65 | 9,076.65 | 9,076.65 | 9,076.65 | 9,076.65 | 9,076.65 | 9,076.65 | 9,076.65 | 8,251.5 | 8,251.5 | 8,251.5 | 7,162.769 | 7,162.769 | 7,162.769 | 7,162.769 | 7,162.769 | 7,162.769 | 7,162.769 | 7,162.769 | 7,162.769 | 7,162.769 | 7,162.769 | 7,162.769 | 7,162.769 | 5,600 | 5,600 | 5,600 | 5,600 | 5,600 | 5,600 | 5,600 | 5,600 | 5,600 | 5,600 | 5,600 | 5,600 | 5,600 | 5,600 | 5,600 | 5,600 | 5,600 | 5,600 | 5,600 | 5,600 | 5,600 | 4,815.439 | 4,815.439 |
Ingehouden winsten
| 52,309.83 | 48,694.124 | 47,283.723 | 42,883.098 | 44,701.94 | 42,430.731 | 42,679.472 | 39,671.901 | 41,152.078 | 37,923.3 | 38,766.164 | 36,342.666 | 37,753.815 | 35,559.779 | 36,360.605 | 33,103.19 | 32,285.369 | 28,998.618 | 29,205.67 | 26,807.689 | 26,033.827 | 23,178.411 | 22,874.043 | 20,525.495 | 22,006.265 | 19,416.104 | 24,005.982 | 22,657.506 | 21,429.735 | 18,977.215 | 17,320.897 | 15,606.801 | 17,525.098 | 16,194.936 | 16,460.789 | 14,491.892 | 16,478.495 | 15,232.023 | 16,158.541 | 14,194.01 | 9,534.543 | 10,319.188 | 10,661.938 | 9,486.073 | 9,627.773 | 8,847.155 | 9,102.11 | 8,535.125 | 8,713.57 | 8,086.683 | 8,229.616 | 7,942.388 | 8,205.546 | 7,724.36 | 7,689.854 | 7,501.238 | 7,892.321 | 7,197.663 | 6,883.175 | 5,903.61 | 5,309.609 | 4,483.262 | 4,365.338 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 33,829.886 | 102,306.238 | 33,521.69 | 99,692.783 | 100,628.476 | 99,939.236 | 30,756.405 | 96,183.701 | 26,042.088 | 94,946.655 | 25,496.627 | 92,050.505 | 22,401.18 | 92,311.451 | 71,118.765 | 71,122.76 | 754.168 | 70,805.546 | 788.768 | 71,048.973 | 846.679 | 59,491.55 | 179.338 | 59,966.737 | 483.484 | 46,316.861 | 1,447.657 | 50,428.36 | 4,373.464 | 50,798.186 | 4,147.175 | 49,272.228 | 2,021.14 | 47,675.94 | 3,263.871 | 47,598.448 | 3,536.559 | 2,349.399 | 1,853.644 | -34.359 | -30.504 | -30.888 | 378.909 | -31.589 | -28.508 | -22.632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 133,928.709 | 133,952.476 | 129,244.003 | 94,344.968 | -228.371 | 127,602.973 | 27,819.829 | 118,756.666 | 117,936.912 | 118,082.526 | 110,672.958 | 107,050.28 | 23,464.712 | 78,289.754 | 93,815.665 | 90,726.598 | -1,675.51 | 68,277.018 | 17,686.909 | 68,618.727 | 0 | 69,903.564 | 0 | 87,221.742 | 0 | 58,858.009 | 0 | 45,815.285 | 0 | 61,195.954 | 0 | 45,836.029 | 0 | 45,836.029 | 0 | 57,147.402 | 9,288.5 | 58,390.133 | 6,304.463 | 55,696.988 | 23,525.724 | 25,379.368 | 21,894.58 | 21,238.814 | 21,203.274 | 22,641.27 | 20,647.085 | 20,425.755 | 20,694.702 | 20,495.148 | 19,917.027 | 20,011.68 | 19,992.732 | 19,904.268 | 19,800.351 | 20,038.349 | 20,049.435 | 20,084.14 | 19,345.24 | 19,149.576 | 19,360.5 | 4,622.614 | 3,642.219 |
Totaal eigen vermogen van aandeelhouders
| 195,265.841 | 191,673.902 | 185,555.028 | 154,387.337 | 155,809.192 | 179,108.367 | 172,082.745 | 167,504.157 | 168,164.579 | 165,087.201 | 158,514.712 | 152,469.597 | 153,239.034 | 148,422.81 | 139,252.92 | 132,827.186 | 131,997.96 | 129,071.499 | 127,091.989 | 125,055.654 | 125,151.76 | 122,537.479 | 119,946.231 | 116,823.887 | 106,625.541 | 103,393.577 | 106,243.632 | 90,172.251 | 88,932.6 | 87,335.938 | 85,927.032 | 83,995.61 | 86,500.867 | 84,357.456 | 82,184.286 | 78,802.063 | 80,605.703 | 80,784.925 | 77,224.22 | 77,053.767 | 41,009.666 | 41,298.556 | 38,156.517 | 36,355.391 | 36,431.047 | 35,698.582 | 35,349.195 | 34,589.388 | 35,008.271 | 34,181.831 | 33,746.643 | 33,554.068 | 33,798.278 | 33,228.629 | 33,090.205 | 33,139.587 | 33,541.756 | 32,881.803 | 31,828.415 | 30,653.186 | 30,270.109 | 13,921.315 | 12,822.996 |
Totaal eigen vermogen
| 195,317.26 | 191,893.921 | 185,831.537 | 157,728.287 | 159,021.688 | 182,217.432 | 175,170.884 | 170,513.35 | 170,974.299 | 167,848.709 | 161,243.85 | 156,392.548 | 156,936.381 | 152,035.784 | 142,832.917 | 136,191.549 | 135,317.755 | 132,312.034 | 130,353.704 | 128,293.254 | 128,344.766 | 125,654.708 | 123,050.937 | 118,202.802 | 108,005.313 | 104,749.604 | 107,584.703 | 91,451.032 | 90,184.34 | 88,589.912 | 87,597.502 | 85,601.729 | 87,887.629 | 85,660.197 | 83,165.198 | 79,737.356 | 81,411.193 | 81,528.771 | 77,907 | 77,750.625 | 41,675.279 | 41,944.408 | 39,174.632 | 36,962.42 | 37,033.671 | 36,325.254 | 35,943.363 | 35,067.166 | 35,473.327 | 34,637.528 | 34,167.66 | 33,964.228 | 34,189.055 | 33,615.376 | 33,467.601 | 33,508.877 | 33,903.843 | 33,239.788 | 32,169.401 | 30,887.727 | 30,490.982 | 14,134.092 | 13,028.478 |
Totaal passiva en aandeelhoudersvermogen
| 823,254.264 | 814,270.494 | 847,457.736 | 834,581.631 | 862,622.62 | 905,508.389 | 868,055.922 | 887,070.258 | 853,201.152 | 846,567.016 | 861,843.063 | 849,322.707 | 833,459.631 | 806,650.833 | 826,998.89 | 790,110.729 | 744,600.857 | 716,751.235 | 692,130.927 | 594,164.217 | 599,233.482 | 562,180.638 | 510,450.146 | 493,013.037 | 445,581.159 | 368,665.874 | 381,125.112 | 395,638.308 | 399,762.09 | 381,482.54 | 374,624.972 | 368,830.012 | 382,254.966 | 401,450.398 | 387,847.881 | 402,679.317 | 421,775.399 | 452,614.615 | 475,484.689 | 580,161.265 | 347,684.257 | 272,226.036 | 172,934.871 | 110,931.46 | 106,002.53 | 98,248.263 | 100,738.164 | 95,320.571 | 80,877.777 | 79,271.092 | 75,301.89 | 84,667.081 | 90,303.501 | 85,742.37 | 82,962.109 | 92,407.758 | 99,303.225 | 113,462.824 | 99,386.564 | 104,903.216 | 118,995.449 | 98,801.777 | 85,983.141 |