{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["영업규모","신기술금융현황","자본의 적정성","수익성","건전성","연체채권","재무제표","자회사 경영실적"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"영업규모","index":0,"n_rows":40,"n_cols":6,"rows_kept":40,"merged":[[4,0,4,5],[5,0,5,1],[5,2,5,3],[5,4,5,5],[16,0,16,1],[17,0,17,1],[21,0,21,1],[22,0,22,1],[23,0,23,1],[29,0,29,5],[30,0,30,1],[30,2,30,3],[30,4,30,5],[39,0,39,1]],"flags":["formulas_cached_only"]}
["영업규모"]
[]
["I. 취급업무별 영업실적 (년간 취급액 기준)"]
[]
["(단위 : 억원, %)"]
["업종별",null,"FY2003",null,"FY2004 상반기"]
[null,null,"금액","구성비","금액","구성비"]
["카드","일시불",676,{"v":0.12623716153127917,"d":"12.6%"},673,{"v":0.12276317469582823,"d":"12.3%"}]
[null,"할부",23,{"v":0.004295051353874884,"d":"0.4%"},46,{"v":0.008390945075792123,"d":"0.8%"}]
[null,"현금서비스",1,{"v":0.00018674136321195143,"d":"0.0%"},null,{"v":0.001,"d":"0.1%"}]
[null,"카드론",{"$nulls":3}," "]
[null,"소계",700,{"v":0.13,"d":"13.0%"},719,{"v":0.13115411977162036,"d":"13.1%"}]
["리스","금융",507,{"v":0.09467787114845938,"d":"9.5%"},{"v":1052.6,"d":"1,053"},{"v":0.1920067127560606,"d":"19.2%"}]
[null,"운용",281,{"v":0.05247432306255836,"d":"5.2%"},{"v":157.2,"d":"157"},{"v":0.02867514273727221,"d":"2.9%"}]
[null,"연불판매",0,null,0," "]
[null,"소계",788,{"v":0.14715219421101774,"d":"14.7%"},{"v":1209.8,"d":"1,210"},{"v":0.22068185549333283,"d":"22.1%"}]
["할부금융",null,0,null,0," "]
["팩토링",null,678,{"v":0.12661064425770308,"d":"12.7%"},474,{"v":0.08646321665055362,"d":"8.6%"}]
["신기술금융","투자(조합포함)",167,{"v":0.031185807656395892,"d":"3.1%"},{"v":268.9,"d":"269"},{"v":0.049050546323489166,"d":"4.9%"}]
[null,"융자",{"v":2771,"d":"2,771"},{"v":0.5174603174603175,"d":"51.7%"},{"v":2333.4,"d":"2,333"},{"v":0.4256398095620291,"d":"42.6%"}]
[null,"소계",{"v":2938,"d":"2,938"},{"v":0.5486461251167134,"d":"54.9%"},{"v":2602.3,"d":"2,602"},{"v":0.47469035588551833,"d":"47.5%"}]
["CRC",null,251,{"v":0.04687208216619981,"d":"4.7%"},477,{"v":0.08701045219897484,"d":"8.7%"}]
["기타부수업무",{"$nulls":3},0," "]
["합계",null,{"v":5355,"d":"5,355"},{"v":1,"d":"100.0%"},{"v":5482.1,"d":"5,482"},{"v":1,"d":"100.0%"}]
["* 팩토링, 카드는 평잔기준"]
[]
["II. 부문별 영업실적"]
[]
["1. 리스현황 (년간 취급액 기준)"]
["(단위 : 억원, %)"]
["업종별",null,"FY2003",null,"FY2004 상반기"]
[null,null,"금액","구성비","금액","구성비"]
["물건별","국산",158,{"v":0.20282413350449294,"d":"20.3%"},{"v":168.7,"d":"169"},{"v":0.13943877340166133,"d":"13.9%"}]
[null,"외산",621,{"v":0.7971758664955071,"d":"79.7%"},{"v":1041,"d":"1,041"},{"v":0.8604372442864817,"d":"86.0%"}]
["이용자별","대기업",3,{"v":0.0038510911424903724,"d":"0.4%"},{"v":5.68,"d":"6"},{"v":0.00469479687564574,"d":"0.5%"}]
[null,"중소기업",752,{"v":0.9653401797175867,"d":"96.5%"},{"v":867.3,"d":"867"},{"v":0.716865727156259,"d":"71.7%"}]
[null,"공공기타",24,{"v":0.03080872913992298,"d":"3.1%"},{"v":336.8,"d":"337"},{"v":0.27838161755589536,"d":"27.8%"}]
["업종별","제조업",49,{"v":0.06290115532734275,"d":"6.3%"},{"v":109.15,"d":"109"},{"v":0.09021779559449518,"d":"9.0%"}]
[null,"비제조업",730,{"v":0.9370988446726572,"d":"93.7%"},{"v":1100.7,"d":"1,101"},{"v":0.9097822044055047,"d":"91.0%"}]
["합계",null,779,{"v":1,"d":"100.0%"},{"v":1209.8500000000001,"d":"1,210"},{"v":1,"d":"100.0%"}]

{"sheet":"신기술금융현황","index":1,"n_rows":31,"n_cols":4,"rows_kept":31,"merged":[[3,0,3,3],[4,1,4,3],[9,0,9,3],[10,1,10,3],[21,0,21,3]],"flags":["formulas_cached_only"]}
["2. 신기술금융현황"]
[]
["  1) 투자주식 실적 (잔액 기준)"]
["(단위 : 억원)"]
["구분","2004년도 상반기"]
[null,"투자액","시가","평가손익"]
["투자주식",{"v":734.6,"d":"735"},{"v":403.7,"d":"404"},{"v":-330.90000000000003,"d":"-331"}]
[]
["  2) 재원별 대출금 (년간 취급액 기준)"]
["(단위 : 억원)"]
["구분","2004년도 상반기"]
[null,"계정과목","금액","평균이자율"]
["원화","단기대출",{"v":1820.9,"d":"1,821"},{"v":0.0822,"d":"8.22%"}]
[null,"장기대출",214,{"v":0.1103,"d":"11.03%"}]
[null,"에너지대",237,{"v":0.0398,"d":"3.98%"}]
[null,"정보대",{"v":61.4,"d":"61"},{"v":0.0487,"d":"4.87%"}]
[null,"과기대",0," "]
["외화표시","미불화표시",0]
["합계",null,{"v":2333.3,"d":"2,333"}]
[" "]
["  3) 영업수익발생 원천별 실적"]
["(단위 : 억원)"]
["구분","2003년도","2004년도 상반기","증감"]
["카드수익",82,47,-35]
["리스수익",686,313,-373]
["할부금융수익",0,0,0]
["신기술금융수익",363,67,-296]
["부수업무수익",0,0,0]
["기타수익",{"v":1138,"d":"1,138"},426,-712]
["합계",{"v":2269,"d":"2,269"},853,{"v":-1416,"d":"-1,416"}]
[" "]

{"sheet":"자본의 적정성","index":2,"n_rows":41,"n_cols":6,"rows_kept":41,"merged":[[3,0,3,5],[4,0,4,2],[5,0,20,0],[5,1,9,1],[10,1,13,1],[14,1,19,1],[20,1,20,2],[21,0,27,0],[21,1,21,2],[22,1,26,1],[27,1,27,2],[28,0,28,2],[32,0,32,5],[33,0,33,2],[34,0,38,0],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,0,40,2]],"flags":["formulas_cached_only"]}
[" 자본의 적정성관련 지표"]
[]
["  1. 조정자기자본비율"]
["(단위: 백만원, %)"]
["구분",null,null,"FY2003","FY2004 반기","증감"]
["조정자기자본","기본자본","자본금",{"v":310877,"d":"310,877"},{"v":310877,"d":"310,877"},0]
[null,null,"자본잉여금",{"v":668728,"d":"668,728"},0,{"v":-668728,"d":"-668,728"}]
[null,null,"이익잉여금",{"v":-701508,"d":"-701,508"},{"v":-21626,"d":"-21,626"},{"v":679882,"d":"679,882"}]
[null,null,"자본조정",{"v":-82386,"d":"-82,386"},{"v":-83704,"d":"-83,704"},{"v":-1318,"d":"-1,318"}]
[null,null,"기본자본계(A)",{"v":195711,"d":"195,711"},{"v":205547,"d":"205,547"},{"v":9836,"d":"9,836"}]
[null,"보완자본","대손충당금",{"v":9171,"d":"9,171"},{"v":11568,"d":"11,568"},{"v":2397,"d":"2,397"}]
[null,null,"무보증후순위채무",{"v":18000,"d":"18,000"},null,{"v":-18000,"d":"-18,000"}]
[null,null,"기본자본초과금액(△)",0,null,0]
[null,null,"보완자본계(B)",{"v":27171,"d":"27,171"},{"v":11568,"d":"11,568"},{"v":-15603,"d":"-15,603"}]
[null,"공제항목","이연법인세차",0,0,0]
[null,null,"창업비",0,0,0]
[null,null,"개발비",{"v":2573,"d":"2,573"},{"v":2175,"d":"2,175"},-398]
[null,null,"환율조정차(외화환산차)",null,null,0]
[null,null,"영업권",0,0,0]
[null,null,"공제항목계(C)",{"v":2573,"d":"2,573"},{"v":2175,"d":"2,175"},-398]
[null,"조정자기자본 계(D=A+B-C)",null,{"v":220309,"d":"220,309"},{"v":214940,"d":"214,940"},{"v":-5369,"d":"-5,369"}]
["조정총자산","총자산(E)",null,{"v":1513841,"d":"1,513,841"},{"v":1501318,"d":"1,501,318"},{"v":-12523,"d":"-12,523"}]
[null,"공제항목","현금",6,6,0]
[null,null,"담보약정이 없는 단기성예금",{"v":127058,"d":"127,058"},{"v":21700,"d":"21,700"},{"v":-105358,"d":"-105,358"}]
[null,null,"만기3개월이내의 국,공채 ",2,2,0]
[null,null,"조정자기자본의 공제항목계",{"v":2573,"d":"2,573"},{"v":2175,"d":"2,175"},-398]
[null,null,"공제항목계(F)",{"v":129639,"d":"129,639"},{"v":23883,"d":"23,883"},{"v":-105756,"d":"-105,756"}]
[null,"조정총자산 계(G=E-F)",null,{"v":1384202,"d":"1,384,202"},{"v":1477435,"d":"1,477,435"},{"v":93233,"d":"93,233"}]
["조정자기자본비율(D/G)",null,null,{"v":0.15915957353045293,"d":"15.92%"},{"v":0.14548186553046327,"d":"14.55%"},{"v":-0.013677707999989658,"d":"-0.01"}]
[]
[]
["  2. 단순자기자본비율"]
["                      (단위: 백만원, %)"]
["구 분",null,null,"FY2003","FY2004 반기","증감"]
["A.자기자본","납입자본금",null,{"v":310877,"d":"310,877"},{"v":310877,"d":"310,877"},0]
[null,"자본잉여금",null,{"v":668728,"d":"668,728"},0,{"v":-668728,"d":"-668,728"}]
[null,"이익잉여금",null,{"v":-701508,"d":"-701,508"},{"v":-21626,"d":"-21,626"},{"v":679882,"d":"679,882"}]
[null,"자본조정",null,{"v":-82386,"d":"-82,386"},{"v":-83704,"d":"-83,704"},{"v":-1318,"d":"-1,318"}]
[null,"합계",null,{"v":195711,"d":"195,711"},{"v":205547,"d":"205,547"},{"v":9836,"d":"9,836"}]
["B.총자산","자산총계",null,{"v":1513841,"d":"1,513,841"},{"v":1501318,"d":"1,501,318"},{"v":-12523,"d":"-12,523"}]
["C. 단순자기자본비율(A/B)",null,null,{"v":0.12928108037766187,"d":"12.93%"},{"v":0.13691103417130815,"d":"13.69%"},{"v":0.0076299537936462825,"d":"0.01"}]

{"sheet":"수익성","index":3,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[3,0,3,5],[4,0,4,2],[5,0,8,0],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,0,9,2],[10,0,10,2],[15,0,15,2],[16,0,20,0],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,0,21,2],[22,0,22,2]],"flags":["formulas_cached_only"]}
[" 수익성관련지표"]
[]
["1. 총자산 순이익율"]
["                                 (단위: 백만원, %)"]
[{"$nulls":3},"FY2003","FY2004 반기","증감"]
[" \n1년간 당기순이익","(a)올해 기초~당분기말 당기순이익",null,{"v":11418,"d":"11,418"},{"v":11154,"d":"11,154"},-264]
[null,"(b)전년 회계연도 당기순이익",null,{"v":-277062,"d":"-277,062"},{"v":11418,"d":"11,418"},{"v":288480,"d":"288,480"}]
[null,"(c)전년 기초~전년 동기말 당기순이익",null,{"v":-277062,"d":"-277,062"},{"v":10380,"d":"10,380"},{"v":287442,"d":"287,442"}]
[null,"소계(a+b-c)",null,{"v":11418,"d":"11,418"},{"v":12192,"d":"12,192"},774]
["1년간 총자산(평잔)",null,null,{"v":1624125,"d":"1,624,125"},{"v":1529847,"d":"1,529,847"},{"v":-94278,"d":"-94,278"}]
["총자산순이익률",null,null,{"v":0.7030247056107134,"d":"0.70"},{"v":0.7969424393419734,"d":"0.80"},{"v":0.09391773373126,"d":"0.09"}]
[]
[]
["2. 총자산경비율"]
[{"$nulls":5},"                                 (단위: 백만원, %)"]
[{"$nulls":3},"FY2003","FY2004 반기","증감"]
["연간 총경비","인건비",null,{"v":10983,"d":"10,983"},{"v":8613,"d":"8,613"},{"v":-2370,"d":"-2,370"}]
[null,"복리후생비",null,0,0,0]
[null,"제상각 및 제세공과",null,{"v":1146,"d":"1,146"},{"v":1021,"d":"1,021"},-125]
[null,"기타 판매비와 일반관리비",null,{"v":10493,"d":"10,493"},{"v":10317,"d":"10,317"}]
[null,"소계",null,{"v":22622,"d":"22,622"},{"v":19951,"d":"19,951"},{"v":-2671,"d":"-2,671"}]
["연간총자산 평잔",null,null,{"v":1624125,"d":"1,624,125"},{"v":1529847,"d":"1,529,847"},{"v":-94278,"d":"-94,278"}]
["총자산경비율",null,null,{"v":1.392873085507581,"d":"1.39"},{"v":1.304117339838559,"d":"1.30"},{"v":-0.088755745669022,"d":"-0.09"}]

{"sheet":"건전성","index":4,"n_rows":35,"n_cols":8,"rows_kept":35,"merged":[[7,0,7,2],[15,0,15,2],[30,0,30,1],[31,0,32,0],[33,0,34,0]],"flags":["formulas_cached_only"]}
[" 건전성 관련지표"]
[]
["1. 손실위험도 가중부실채권비율"]
[{"$nulls":4},"                                 (단위: 백만원, %)"]
[{"$nulls":3},"FY2003","FY2004 반기","증감"]
["A. 총채권등",null,null,{"v":1084184,"d":"1,084,184"},{"v":1171759,"d":"1,171,759"},{"v":87575,"d":"87,575"}]
["B. 가중부실채권등",null,null,{"v":61580,"d":"61,580"},{"v":42630,"d":"42,630"},{"v":-18950,"d":"-18,950"}]
["C. 손실위험도 가중부실채권 비율(B/A)*100",null,null,{"v":5.679847701128222,"d":"5.68"},{"v":3.638120125384145,"d":"3.64"},{"v":-2.0417275757440767,"d":"-2.04"}]
[]
[]
["2. 자기계열 여신비율"]
[{"$nulls":4},"                                 (단위: 백만원, %)"]
[{"$nulls":3},"FY2003","FY2004 반기","증감"]
["  A. 자기자본",null,null,{"v":195711,"d":"195,711"},{"v":205547,"d":"205,547"},{"v":9836,"d":"9,836"}]
["  B. 자기계열에 대한 여신",null,null,0,0,0]
["  C. 자기계열에 대한 여신비율(B/A)",null,null,0,0,0]
[]
[]
["3. 고정이하채권비율"]
[{"$nulls":4},"                                 (단위: 백만원, %)"]
[{"$nulls":3},"FY2003","FY2004 반기","증감"]
["A. 총채권등",null,null,{"v":1084184,"d":"1,084,184"},{"v":1171759,"d":"1,171,759"},{"v":87575,"d":"87,575"}]
["B. 고정이하분류채권등",null,"고정",{"v":26780,"d":"26,780"},{"v":43643,"d":"43,643"},{"v":16863,"d":"16,863"}]
[null,null,"회수의문",{"v":49914,"d":"49,914"},{"v":23711,"d":"23,711"},{"v":-26203,"d":"-26,203"}]
[null,null,"추정손실",{"v":18853,"d":"18,853"},{"v":16194,"d":"16,194"},{"v":-2659,"d":"-2,659"}]
[null,null,"합계",{"v":95547,"d":"95,547"},{"v":83548,"d":"83,548"},{"v":-11999,"d":"-11,999"}]
["C. 고정이하채권비율(B/A)*100",null,null,{"v":8.812802992849921,"d":"8.81"},{"v":7.130135121641907,"d":"7.13"},{"v":-1.6826678712080136,"d":"-1.68"}]
[]
["4. 대손충당금비율"]
[{"$nulls":7},"(단위 : 백만원)"]
[null,null,"정상","요주의","고정","회수의문","추정손실","합계"]
["FY2003","대손충당금 요적립액",{"v":4243,"d":"4,243"},{"v":2494,"d":"2,494"},{"v":5412,"d":"5,412"},{"v":38217,"d":"38,217"},{"v":25529,"d":"25,529"},{"v":75895,"d":"75,895"}]
[null,"대손충당금 실적립액",{"v":4298,"d":"4,298"},{"v":5282,"d":"5,282"},{"v":8394,"d":"8,394"},{"v":40427,"d":"40,427"},{"v":25529,"d":"25,529"},{"v":83930,"d":"83,930"}]
["FY2004 반기","대손충당금 요적립액",{"v":8241,"d":"8,241"},{"v":1963,"d":"1,963"},{"v":8900,"d":"8,900"},{"v":18272,"d":"18,272"},{"v":22677,"d":"22,677"},{"v":60053,"d":"60,053"}]
[null,"대손충당금 실적립액",{"v":8241,"d":"8,241"},{"v":3961,"d":"3,961"},{"v":13548,"d":"13,548"},{"v":19534,"d":"19,534"},{"v":22677,"d":"22,677"},{"v":67961,"d":"67,961"}]

{"sheet":"연체채권","index":5,"n_rows":43,"n_cols":6,"rows_kept":43,"merged":[[1,0,1,5],[2,0,4,2],[2,3,2,5],[3,3,3,5],[5,0,10,0],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,0,15,0],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,0,22,0],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,0,36,0],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,0,37,2],[38,0,41,0],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,0,42,2]],"flags":["formulas_cached_only"]}
["5. 연체채권현황"]
["                                 (단위: 백만원, %)"]
[{"$nulls":3},"FY 2004 상반기말 연체채권"]
[{"$nulls":3},"대차대조표 자산"]
[{"$nulls":3},"연체채권액","총채권액","연체채권비율"]
["카드자산","일시불카드대급금",null,{"v":10275,"d":"10,275"},{"v":72585,"d":"72,585"},{"v":14.155817317627609,"d":"14.16"}]
[null,"할부카드대급금",null,{"v":1041,"d":"1,041"},{"v":4962,"d":"4,962"},{"v":20.979443772672308,"d":"20.98"}]
[null,"기타 카드대급금",null,0,0," "]
[null,"현금서비스",null,1,1,{"v":100,"d":"100.00"}]
[null,"카드론"]
[null,"소계",null,{"v":11317,"d":"11,317"},{"v":77548,"d":"77,548"},{"v":14.59354206426987,"d":"14.59"}]
["할부금융자산","내구재할부금융"]
[null,"주택할부금융"]
[null,"기계할부금융"]
[null,"기타할부금융"]
[null,"소계",null,0,0,{"v":0,"d":"0.00"}]
["리스자산","운용리스",null,{"v":3834,"d":"3,834"},{"v":68689,"d":"68,689"},{"v":5.581679744937326,"d":"5.58"}]
[null,"금융리스",null,{"v":19884,"d":"19,884"},{"v":445193,"d":"445,193"},{"v":4.466377503689411,"d":"4.47"}]
[null,"해지리스"]
[null,"선급리스",null,null,313]
[null,"렌탈자산"]
[null,"관련 미수금",null,null,{"v":6734,"d":"6,734"}]
[null,"소계",null,{"v":23718,"d":"23,718"},{"v":520929,"d":"520,929"},{"v":4.553019701341258,"d":"4.55"}]
["여신성 \n신기술자산","신기술대출금",null,{"v":4353,"d":"4,353"},{"v":119363,"d":"119,363"},{"v":3.646858741821167,"d":"3.65"}]
["여신성\n금융자산","콜론"]
[null,"할인어음"]
[null,"팩토링",null,275,{"v":92291,"d":"92,291"},{"v":0.29797054967439945,"d":"0.30"}]
[null,"장단기대출금",null,{"v":11671,"d":"11,671"},{"v":350538,"d":"350,538"},{"v":3.329453582778472,"d":"3.33"}]
[null,"가계대출금"]
[null,"관계회사대출금"]
[null,"지급보증대지급금"]
[null,"종업원대여금"]
[null,"지급보증"]
[null,"여신성가지급금",{"$nulls":3},{"v":3,"d":"3.00"}]
[null,"여신성미수금"]
[null,"기타 여신성 금융자산"]
[null,"소계",null,{"v":11946,"d":"11,946"},{"v":442829,"d":"442,829"},{"v":2.697655302611166,"d":"2.70"}]
["여신성채권의 합계",null,null,{"v":51334,"d":"51,334"},{"v":1160669,"d":"1,160,669"},{"v":4.422794095474248,"d":"4.42"}]
["기타자산","기타 가지급금",null,null,{"v":10927,"d":"10,927"}]
[null,"기타 미수금"]
[null,"기타",null,null,73]
[null,"소계",null,null,{"v":11000,"d":"11,000"}]
["총채권 등*",null,null,{"v":51334,"d":"51,334"},{"v":1171669,"d":"1,171,669"},{"v":4.38127150244651,"d":"4.38"}]

{"sheet":"재무제표","index":6,"n_rows":34,"n_cols":6,"rows_kept":34,"merged":[[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1]],"flags":["formulas_cached_only"]}
[" 요약 재무제표"]
[]
["1) 대차대조표"]
[{"$nulls":5},"(단위 : 억원, %)"]
["구           분",null,"FY2003",null,"FY2004 반기"]
[{"$nulls":3},"구성비",null,"구성비"]
[null,"유동자산",{"v":1752,"d":"1,752"},{"v":0.11573523583036067,"d":"11.6%"},643,{"v":0.09188127455259712,"d":"9.2%"}]
[null,"카드자산",660,{"v":0.04359889021006738,"d":"4.4%"},717,{"v":0.036010475774770845,"d":"3.6%"}]
["자","할부금융",null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[null,"팩 토 링",927,{"v":0.061236623067776455,"d":"6.1%"},918,{"v":0.05057835006547359,"d":"5.1%"}]
[null,"리스자산",{"v":5083,"d":"5,083"},{"v":0.3357775135420795,"d":"33.6%"},{"v":4850,"d":"4,850"},{"v":0.385312090790048,"d":"38.5%"}]
[null,"신기술금융자산",{"v":4943,"d":"4,943"},{"v":0.3265292641035804,"d":"32.7%"},{"v":2676,"d":"2,676"},{"v":0.3622872108249673,"d":"36.2%"}]
["산","복권회계",null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[null,"고정자산",{"v":1773,"d":"1,773"},{"v":0.11712247324613555,"d":"11.7%"},{"v":5209,"d":"5,209"},{"v":0.07393059799214317,"d":"7.4%"}]
[null,"자산총계",{"v":15138,"d":"15,138"},{"v":1,"d":"100.0%"},{"v":15013,"d":"15,013"},{"v":1,"d":"100.0%"}]
[null,"유동부채",{"v":3927,"d":"3,927"},{"v":0.25941339674990094,"d":"25.9%"},{"v":3132,"d":"3,132"},{"v":0.20861919669619663,"d":"20.9%"}]
["부","복권회계부채",null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[null,"고정부채",{"v":9254,"d":"9,254"},{"v":0.6113092878847932,"d":"61.1%"},{"v":9826,"d":"9,826"},{"v":0.6544994338240192,"d":"65.4%"}]
["채","이연부채",null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[null,"우발채무",null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[null,"부채총계",{"v":13181,"d":"13,181"},{"v":0.8707226846346942,"d":"87.1%"},{"v":12958,"d":"12,958"},{"v":0.8631186305202159,"d":"86.3%"}]
["자본","자본총계",{"v":1957,"d":"1,957"},{"v":0.12927731536530584,"d":"12.9%"},{"v":2056,"d":"2,056"},{"v":0.1369479784187038,"d":"13.7%"}]
["부채 및 자본 총계",null,{"v":15138,"d":"15,138"},{"v":1,"d":"100.0%"},{"v":15013,"d":"15,013"},{"v":1.0000666089389196,"d":"100.0%"}]
[]
["2) 손익계산서"]
[]
[{"$nulls":5},"(단위 : 억원, %)"]
["구    분",null,"FY2003",null,"FY2004 반기"]
[{"$nulls":3},"구성비",null,"구성비"]
["총 수 익",null,{"v":2269,"d":"2,269"},{"v":1,"d":"100.0%"},853,{"v":1,"d":"100.0%"}]
["총 비 용",null,{"v":2156,"d":"2,156"},{"v":0.9501983252534156,"d":"95.0%"},744,{"v":0.8722157092614302,"d":"87%"}]
["세전이익",null,114,{"v":0.0502423975319524,"d":"5.0%"},112,{"v":0.13130128956623682,"d":"13%"}]
["법인세등",null," ",null," "]
["당기순이익",null,114,null,112]

{"sheet":"자회사 경영실적","index":7,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[3,1,3,2],[3,3,3,4]],"flags":["formulas_cached_only"]}
["자회사 경영실적"]
[]
[{"$nulls":4},"(단위 : 억원, 천네팔루피, 백만태국바트)"]
["자회사명","재무상황",null,"손익상황",null,"결산기준일","비고"]
[null,"총자산","자기자본(자본금)","영업수익","당기순이익"]
["KILC(HK)",{"v":1930,"d":"1,930"},"-75,115(8,000)",2,-3,"2004.9","US$천"]
["ILFC",{"v":819293,"d":"819,293"},"140,347(120,000)",{"v":99571,"d":"99,571"},{"v":11643,"d":"11,643"},"2004.7","천루피"]
["VILC",{"v":26304,"d":"26,304"},"5,342(4,419)",358,276,"2004.9","US$천"]
["MILC",252,"218(200)",24,4,"2003.12","백만바트"]