 |
|
|
|
 |
/
|
|
|
|
|
|
재무정보
*단위 :100만원
과목 |
1Q |
2Q |
3Q |
4Q |
1.유동자산 |
1.Current assets |
301,606 |
|
|
|
2.비유동자산 |
2.Non-current assets |
194,640 |
|
|
|
자산총계 |
Total assets |
496,246 |
|
|
|
1.유동부채 |
1.Current Liabilities |
252,994 |
|
|
|
2.비유동부채 |
2.Long-term Liabilities |
135,426 |
|
|
|
부채총계 |
Total Liabilities |
388,420 |
|
|
|
1.자본금 |
1.Capital stock |
8,020 |
|
|
|
2.기타불입자본 |
2.Other paid-in capital |
132,914 |
|
|
|
3.기타자본구성요소 |
3.Elements of other shareholder's equity |
2,263 |
|
|
|
4.이익잉여금(결손금) |
4. Retained earnings |
-12,238 |
|
|
|
5.비지배지분 |
5. Non-controlling interests |
-23,133 |
|
|
|
자본총계 |
Total Shareholder's equity |
107,825 |
|
|
|
부채와 자본총계 |
Total liabilities and Shareholder's equity |
496,246 |
|
|
|
※ 2019년부터 K-IFRS 제 1116호 적용
과목 |
1Q |
2Q |
3Q |
4Q |
1.유동자산 |
1.Current assets |
139,405 |
250,893 |
233,845 |
270,540 |
2.비유동자산 |
2.Non-current assets |
250,063 |
190,259 |
190,324 |
184,889 |
자산총계 |
Total assets |
389,468 |
441,152 |
424,169 |
455,429 |
1.유동부채 |
1.Current Liabilities |
174,731 |
207,329 |
208,366 |
232,759 |
2.비유동부채 |
2.Long-term Liabilities |
184,874 |
122,606 |
129,023 |
122,969 |
부채총계 |
Total Liabilities |
359,605 |
329,936 |
337,390 |
355,728 |
1.자본금 |
1.Capital stock |
6,970 |
8,020 |
8,020 |
8,020 |
2.기타불입자본 |
2.Other paid-in capital |
29,906 |
132,914 |
132,914 |
132,914 |
3.기타자본구성요소 |
3.Elements of other shareholder's equity |
2,369 |
2,677 |
1,626 |
2,642 |
4.이익잉여금(결손금) |
4. Retained earnings |
20,004 |
-8,251 |
-29,114 |
-20,269 |
5.비지배지분 |
5. Non-controlling interests |
-29,385 |
-24,143 |
-26,667 |
-23,606 |
자본총계 |
Total Shareholder's equity |
29,863 |
111,217 |
86,779 |
99,702 |
부채와 자본총계 |
Total liabilities and Shareholder's equity |
389,468 |
441,152 |
424,169 |
455,429 |
※ 2019년부터 K-IFRS 제 1116호 적용
과목 |
1Q |
2Q |
3Q |
4Q |
1.유동자산 |
1.Current assets |
176,331 |
257,227 |
185,480 |
166,208 |
2.비유동자산 |
2.Non-current assets |
483,312 |
362,031 |
369,806 |
264,388 |
자산총계 |
Total assets |
659,643 |
619,259 |
555,285 |
430,596 |
1.유동부채 |
1.Current Liabilities |
182,866 |
275,065 |
153,155 |
172,523 |
2.비유동부채 |
2.Long-term Liabilities |
393,979 |
306,574 |
317,548 |
200,317 |
부채총계 |
Total Liabilities |
576,844 |
581,639 |
470,703 |
372,839 |
1.자본금 |
1.Capital stock |
6,970 |
6,970 |
6,970 |
6,970 |
2.기타불입자본 |
2.Other paid-in capital |
35,371 |
35,434 |
35,434 |
29,906 |
3.기타자본구성요소 |
3.Elements of other shareholder's equity |
2,522 |
2,757 |
1,405 |
1,947 |
4.이익잉여금(결손금) |
4. Retained earnings |
52,541 |
13,216 |
63,503 |
46,505 |
5.비지배지분 |
5. Non-controlling interests |
-14,605 |
-20,756 |
-22,730 |
-27,571 |
자본총계 |
Total Shareholder's equity |
82,799 |
37,620 |
84,582 |
57,756 |
부채와 자본총계 |
Total liabilities and Shareholder's equity |
659,643 |
619,259 |
555,285 |
430,596 |
※ 2019년부터 K-IFRS 제 1116호 적용
1.유동자산 |
369,049 |
312,581 |
212,841 |
208,326 |
|
2.비유동자산 |
596,682 |
566,875 |
556,180 |
494,935 |
|
자산총계 |
965,732 |
879,456 |
769,021 |
703,261 |
|
1.유동부채 |
270,457 |
264,648 |
187,420 |
173,262 |
|
2.비유동부채 |
385,269 |
372,294 |
371,848 |
404,685 |
|
부채총계 |
655,726 |
636,942 |
559,267 |
577,947 |
|
1.자본금 |
6,970 |
6,970 |
6,970 |
6,970 |
|
2.기타불입자본 |
205,286 |
205,319 |
205,344 |
205,366 |
|
3.기타자본구성요소 |
2,877 |
2,629 |
2,664 |
2,211 |
|
4.이익잉여금(결손금) |
65,033 |
14,831 |
-12,859 |
-79,508 |
|
5. 소주주주지분 |
29,839 |
12,765 |
7,635 |
-9,725 |
|
자본총계 |
310,005 |
242,513 |
209,754 |
125,314 |
|
부채와 자본총계 |
965,732 |
879,456 |
769,021 |
703,261 |
|
1.유동자산 |
497,711 |
514,662 |
462,800 |
408,232 |
|
2.비유동자산 |
218,410 |
508,835 |
515,926 |
599,324 |
|
자산총계 |
716,122 |
1,023,497 |
978,727 |
1,007,556 |
|
1.유동부채 |
413,590 |
498,739 |
467,534 |
407,502 |
|
2.비유동부채 |
62,652 |
282,655 |
280,389 |
382,174 |
|
부채총계 |
476,242 |
781,394 |
747,923 |
789,676 |
|
1.자본금 |
5,805 |
5,808 |
5,808 |
5,808 |
|
2.기타불입자본 |
77,349 |
77,423 |
77,448 |
77,487 |
|
3.기타자본구성요소 |
-1,533 |
1,016 |
2,317 |
538 |
|
4.이익잉여금(결손금) |
118,245 |
118,293 |
105,879 |
96,938 |
|
5. 소주주주지분 |
40,010 |
39,563 |
39,351 |
37,108 |
|
자본총계 |
239,880 |
242,103 |
230,803 |
217,879 |
|
부채와 자본총계 |
716,122 |
1,023,497 |
978,727 |
1,007,556 |
|
1.유동자산 |
427,175 |
462,255 |
465,710 |
32,002 |
|
2.비유동자산 |
176,291 |
215,423 |
216,801 |
1,609 |
|
자산총계 |
603,466 |
677,678 |
682,511 |
33,611 |
|
1.유동부채 |
336,224 |
368,693 |
378,059 |
35,530 |
|
2.비유동부채 |
20,973 |
58,985 |
59,298 |
3,353 |
|
부채총계 |
357,196 |
427,677 |
437,358 |
38,884 |
|
1.자본금 |
5,808 |
5,808 |
5,808 |
5,808 |
|
2.기타불입자본 |
78,120 |
78,120 |
78,120 |
-771 |
|
3.기타자본구성요소 |
-2,523 |
-1,744 |
-3,219 |
1,686 |
|
4.이익잉여금(결손금) |
124,843 |
126,543 |
123,252 |
-5,007 |
|
5. 소주주주지분 |
40,021 |
41,274 |
41,192 |
-1,182 |
|
자본총계 |
246,269 |
250,000 |
245,153 |
-5,273 |
|
부채와 자본총계 |
603,466 |
677,678 |
682,511 |
33,611 |
|
1.유동자산 |
341,898 |
352,401 |
401,262 |
430,276 |
|
2.비유동자산 |
183,516 |
180,317 |
178,094 |
174,454 |
|
자산총계 |
525,413 |
532,718 |
579,356 |
604,730 |
|
1.유동부채 |
297,372 |
309,032 |
352,891 |
343,091 |
|
2.비유동부채 |
22,048 |
20,528 |
26,414 |
20,172 |
|
부채총계 |
319,420 |
329,559 |
379,306 |
363,263 |
|
1.자본금 |
5,808 |
5,808 |
5,808 |
5,808 |
|
2.기타불입자본 |
57,967 |
58,032 |
58,032 |
80,561 |
|
3.기타자본구성요소 |
-2,287 |
-1,598 |
-1,423 |
-4,368 |
|
4.이익잉여금(결손금) |
122,780 |
119,938 |
116,229 |
122,765 |
|
5. 소주주주지분 |
21,725 |
20,979 |
21,406 |
36,700 |
|
자본총계 |
205,993 |
203,159 |
200,051 |
241,466 |
|
부채와 자본총계 |
525,413 |
532,718 |
579,356 |
604,730 |
|
1.유동자산 |
319,104 |
315,215 |
347,881 |
345,656 |
|
2.비유동자산 |
182,458 |
189,408 |
176,013 |
174,594 |
|
자산총계 |
501,562 |
504,623 |
523,894 |
520,250 |
|
1.유동부채 |
276,819 |
278,258 |
299,465 |
286,652 |
|
2.비유동부채 |
11,987 |
14,371 |
15,132 |
21,521 |
|
부채총계 |
288,806 |
292,629 |
314,597 |
308,173 |
|
1.자본금 |
5,808 |
5,808 |
5,808 |
5,808 |
|
2.기타불입자본 |
57,560 |
58,100 |
58,103 |
58,106 |
|
3.기타자본구성요소 |
-823 |
139 |
-1,160 |
-832 |
|
4.이익잉여금(결손금) |
129,872 |
125,186 |
123,884 |
126,400 |
|
5. 소주주주지분 |
20,339 |
22,761 |
22,663 |
22,594 |
|
자본총계 |
212,756 |
211,993 |
209,297 |
212,076 |
|
부채와 자본총계 |
501,562 |
504,623 |
523,894 |
520,250 |
|
1.유동자산 |
300,237 |
275,071 |
305,323 |
340,250 |
|
2.비유동자산 |
124,354 |
140,105 |
148,225 |
164,104 |
|
자산총계 |
424,590 |
415,176 |
453,547 |
504,354 |
|
1.유동부채 |
220,578 |
198,279 |
238,306 |
275,441 |
|
2.비유동부채 |
6,552 |
6,391 |
7,756 |
11,626 |
|
부채총계 |
227,131 |
204,670 |
246,063 |
287,067 |
|
1.자본금 |
5,808 |
5,808 |
5,808 |
5,808 |
|
2.기타불입자본 |
57,548 |
57,624 |
57,769 |
57,322 |
|
3.기타자본구성요소 |
-1,545 |
-1,287 |
-343 |
-1,155 |
|
4.이익잉여금(결손금) |
123,002 |
132,745 |
127,948 |
134,944 |
|
5. 소주주주지분 |
12,647 |
15,616 |
16,303 |
20,369 |
|
자본총계 |
197,460 |
210,506 |
207,485 |
217,287 |
|
부채와 자본총계 |
424,590 |
415,176 |
453,547 |
504,354 |
|
1.유동자산 |
302,071 |
281,916 |
290,013 |
316,439 |
|
2.비유동자산 |
106,677 |
110,964 |
112,307 |
120,953 |
|
자산총계 |
408,748 |
392,880 |
402,319 |
437,392 |
|
1.유동부채 |
206,367 |
195,518 |
215,248 |
242,969 |
|
2.비유동부채 |
6,068 |
6,375 |
6,748 |
6,424 |
|
부채총계 |
212,435 |
201,893 |
221,996 |
249,393 |
|
1.자본금 |
5,808 |
5,808 |
5,808 |
5,808 |
|
2.기타불입자본 |
85,551 |
74,473 |
58,956 |
57,383 |
|
3.기타자본구성요소 |
-745 |
-1,287 |
-1,151 |
-1,542 |
|
4.이익잉여금(결손금) |
99,570 |
105,726 |
109,783 |
118,641 |
|
5. 소주주주지분 |
6,130 |
6,267 |
6,927 |
7,710 |
|
자본총계 |
196,313 |
190,987 |
180,323 |
187,999 |
|
부채와 자본총계 |
408,748 |
392,880 |
402,319 |
437,392 |
|
1.유동자산 |
290,385 |
310,463 |
281,492 |
278,477 |
|
2.비유동자산 |
72,250 |
74,167 |
96,920 |
98,019 |
|
자산총계 |
362,635 |
384,630 |
378,413 |
376,496 |
|
1.유동부채 |
170,964 |
183,652 |
187,329 |
180,812 |
|
2.비유동부채 |
3,302 |
2,718 |
5,063 |
3,057 |
|
부채총계 |
174,266 |
186,369 |
192,392 |
183,869 |
|
1.자본금 |
5,808 |
5,808 |
5,808 |
5,808 |
|
2.기타불입자본 |
83,863 |
86,714 |
81,778 |
82,373 |
|
3.기타자본구성요소 |
-58 |
121 |
-418 |
-791 |
|
4.이익잉여금(결손금) |
81,286 |
87,668 |
92,691 |
98,776 |
|
5. 소주주주지분 |
17,468 |
17,949 |
6,162 |
6,461 |
|
자본총계 |
188,368 |
198,260 |
186,021 |
192,627 |
|
부채와 자본총계 |
362,635 |
384,630 |
378,413 |
376,496 |
|
1.유동자산 |
138,234 |
158,114 |
179,987 |
196,316 |
|
2.비유동자산 |
95,131 |
96,453 |
98,711 |
104,034 |
|
자산총계 |
233,365 |
254,567 |
278,698 |
300,350 |
|
1.유동부채 |
116,215 |
130,422 |
133,915 |
147,115 |
|
|
부채총계 |
116,215 |
130,422 |
133,915 |
147,503 |
|
1.자본금 |
5,808 |
5,808 |
5,808 |
5,808 |
|
2.기타불입자본 |
61,459 |
63,482 |
80,172 |
80,843 |
|
3.이익잉여금(결손금) |
49,883 |
54,854 |
58,803 |
66,195 |
|
자본총계 |
117,150 |
124,145 |
144,783 |
152,847 |
|
부채와 자본총계 |
233,365 |
254,567 |
278,698 |
300,350 |
|
1.유동자산 |
134,506 |
144,991 |
135,401 |
164,623 |
|
2.비유동자산 |
63,312 |
62,864 |
80,705 |
83,009 |
|
자산총계 |
197,818 |
207,856 |
216,106 |
247,632 |
|
1.유동부채 |
88,418 |
107,830 |
108,282 |
136,176 |
|
|
부채총계 |
88,418 |
107,830 |
108,282 |
136,176 |
|
1.자본금 |
5,808 |
5,808 |
5,808 |
5,808 |
|
2.자본 잉여금 |
81.863 |
81,930 |
82,769 |
82,896 |
|
3.이익 잉여금 |
41,228 |
36,017 |
43,014 |
46,057 |
|
4.자본조정 |
-19,499 |
-23,729 |
-23,767 |
-23,305 |
|
자본총계 |
109,400 |
100,026 |
107,824 |
111,456 |
|
부채와 자본총계 |
197,818 |
207,856 |
216,106 |
247,632 |
|
1.유동자산 |
116,271 |
135,534 |
140,772 |
156.300 |
|
2.비유동자산 |
55,824 |
59,476 |
62,127 |
63,970 |
|
자산총계 |
172,095 |
195,009 |
202,900 |
220,270 |
|
1.유동부채 |
76,580 |
94,137 |
94,296 |
109,270 |
|
|
부채총계 |
76,580 |
94,236 |
94,454 |
109,483 |
|
1.자본금 |
5,808 |
5,808 |
5,808 |
5,808 |
|
2.자본 잉여금 |
72,191 |
72,321 |
81,699 |
81,863 |
|
3.이익 잉여금 |
24,554 |
28,828 |
35,945 |
38,095 |
|
4.자본조정 |
-9,074 |
-8,495 |
-17,130 |
-17,157 |
|
자본총계 |
95,515 |
100,774 |
108,446 |
110,786 |
|
부채와 자본총계 |
172,095 |
195,009 |
202,900 |
220.270 |
|
1.유동자산 |
83,634 |
80,978 |
69,819 |
105.185 |
|
2.비유동자산 |
61,717 |
60,851 |
60,775 |
57.089 |
|
자산총계 |
145,351 |
141,829 |
130,594 |
162.274 |
|
1.유동부채 |
58,065 |
56,097 |
45,522 |
71.246 |
|
|
부채총계 |
58,998 |
56,610 |
45,971 |
71.347 |
|
1.자본금 |
5,808 |
5,808 |
5,808 |
5,808 |
|
2.자본 잉여금 |
60,689 |
60,689 |
70,045 |
72.191 |
|
3.이익 잉여금 |
26,226 |
25,792 |
24,453 |
20.508 |
|
4.자본조정 |
-8,636 |
-8,973 |
-17,317 |
-9.742 |
|
자본총계 |
86,353 |
85,219 |
84,622 |
90.927 |
|
부채와 자본총계 |
145,351 |
141,829 |
130,594 |
162.274 |
|
1.유동자산 |
146,686 |
123,271 |
119,719 |
90,772 |
|
2.비유동자산 |
61,799 |
64,245 |
63,822 |
63,407 |
|
자산총계 |
208,485 |
187,516 |
183,541 |
154,179 |
|
1.유동부채 |
92,616 |
80,731 |
81,270 |
63,799 |
|
2.비유동부채 |
1,351 |
1,661 |
1,428 |
959 |
|
부채총계 |
93,967 |
82,393 |
82,699 |
64,758 |
|
1.자본금 |
5,808 |
5,808 |
5,808 |
5,808 |
|
2.자본 잉여금 |
60,689 |
60,689 |
60,689 |
60,689 |
|
3.이익 잉여금 |
54,636 |
54,981 |
49,787 |
44,913 |
|
4.자본조정 |
-7,149 |
-16,932 |
-16,714 |
-23,892 |
|
자본총계 |
114,518 |
105,123 |
100,843 |
89,421 |
|
부채와 자본총계 |
208,485 |
187,516 |
183,541 |
154,179 |
|
1.유동자산 |
128,418 |
135,926 |
130,572 |
127,198 |
|
2.비유동자산 |
48,238 |
52,450 |
55,204 |
57,125 |
|
자산총계 |
176,656 |
188,375 |
185,775 |
184,323 |
|
1.유동부채 |
71,057 |
78,003 |
76,828 |
83,876 |
|
2.비유동부채 |
690 |
625 |
852 |
1,045 |
|
부채총계 |
71,747 |
78,628 |
77,680 |
84,922 |
|
1.자본금 |
5,808 |
5,808 |
5,808 |
5,808 |
|
2.자본 잉여금 |
60,689 |
60,689 |
60,689 |
60,689 |
|
3.이익 잉여금 |
51,807 |
55,092 |
60,229 |
63,382 |
|
4.자본조정 |
-13,452 |
-11,537 |
-18,461 |
-30,404 |
|
자본총계 |
104,909 |
109,747 |
108,096 |
99,401 |
|
부채와 자본총계 |
176,656 |
188,375 |
185,775 |
184,323 |
|
1.유동자산 |
62,523 |
66,387 |
90,734 |
136,234 |
|
2.비유동자산 |
41,907 |
43,990 |
44,882 |
47,630 |
|
자산총계 |
104,430 |
110,377 |
135,616 |
183,864 |
|
1.유동부채 |
59,070 |
62,493 |
81,570 |
90,713 |
|
|
부채총계 |
59,603 |
62,779 |
82,004 |
91,237 |
|
1.자본금 |
5,227 |
5,228 |
5,228 |
5,808 |
|
2.자본 잉여금 |
958 |
958 |
958 |
60,689 |
|
3.이익 잉여금 |
44,583 |
46,278 |
52,320 |
55,667 |
|
4.자본조정 |
-5,943 |
-4,866 |
-4,893 |
-29,537 |
|
자본총계 |
44,826 |
47,598 |
53,612 |
92,626 |
|
부채와 자본총계 |
104,429 |
110,377 |
135,616 |
183,864 |
|
1.유동자산 |
43,466 |
48,462 |
51,204 |
45,749 |
|
2.비유동자산 |
24,107 |
39,529 |
39,939 |
40,849 |
|
자산총계 |
67,573 |
87,991 |
91,143 |
86,599 |
|
1.유동부채 |
32,516 |
50,669 |
47,119 |
43,789 |
|
|
부채총계 |
32,542 |
50,957 |
47,406 |
44,341 |
|
1.자본금 |
5,159 |
5,159 |
47,407 |
5,159 |
|
|
3.이익 잉여금 |
28,677 |
30,212 |
37,513 |
39,556 |
|
4.자본조정 |
-933 |
-1,402 |
-802 |
-2,719 |
|
자본총계 |
35,031 |
37,034 |
43,736 |
42,257 |
|
부채와 자본총계 |
67,573 |
87,991 |
91,143 |
86,599 |
|
1.유동자산 |
34,453 |
34,606 |
42,305 |
43,820 |
|
2.비유동자산 |
9,110 |
12,756 |
13,056 |
13,973 |
|
자산총계 |
43,563 |
47,362 |
55,361 |
57,794 |
|
1.유동부채 |
20,545 |
23,414 |
27,443 |
29,213 |
|
|
부채총계 |
20,909 |
23,474 |
27,479 |
29,614 |
|
1.자본금 |
4,132 |
4,132 |
4,132 |
5,158 |
|
2.자본 잉여금 |
4,948 |
2,912 |
3,295 |
3,671 |
|
3.이익 잉여금 |
20,962 |
22,364 |
26,079 |
27,445 |
|
4.자본조정 |
-7,389 |
-5,520 |
-5,624 |
-8,096 |
|
자본총계 |
22,654 |
23,887 |
27,882 |
28,179 |
|
부채와 자본총계 |
43,563 |
47,362 |
55,361 |
57,793 |
|
1.유동자산 |
21,505 |
21,272 |
29,890 |
32,231 |
|
2.비유동자산 |
6,826 |
7,107 |
7,412 |
8,849 |
|
자산총계 |
28,332 |
28,834 |
37,302 |
41,080 |
|
1.유동부채 |
11,716 |
12,647 |
18,084 |
21,014 |
|
|
부채총계 |
11,944 |
13,245 |
18,842 |
21,059 |
|
1.자본금 |
2,250 |
2,250 |
4,132 |
4,132 |
|
2.자본 잉여금 |
5,545 |
8,354 |
2,722 |
5,475 |
|
3.이익 잉여금 |
15,319 |
14,922 |
17,707 |
19,889 |
|
4.자본조정 |
-6,726 |
-9,937 |
-6,102 |
-9,475 |
|
자본총계 |
16,388 |
15,589 |
18,459 |
20,021 |
|
부채와 자본총계 |
28,332 |
28,834 |
37,302 |
41,080 |
|
|