PT Adhi Karya (Persero) Tbk
IDX:ADHI.JK
276 (IDR) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 1,905,628.154 | 2,667,483.611 | 6,422,611.08 | 4,503,731.723 | 3,180,733.742 | 3,479,697.511 | 2,315,134.494 | 4,336,901.032 | 752,870.388 | 2,516,048.311 | 1,334,731.548 | 3,152,278.75 | 1,625,232.821 | 670,931.208 | 786,334.859 | 2,363,649.065 | 2,046,036.528 | 885,616.554 | 1,174,602.301 | 3,255,009.865 | 1,458,623.919 | 2,234,228.542 | 1,998,124.578 | 3,263,036.627 | 1,503,477.268 | 1,606,860.135 | 4,303,916.925 | 4,131,173.781 | 3,801,176.137 | 4,340,496.163 | 2,245,936.162 | 3,364,910.489 | 3,562,442.912 | 3,353,768.181 | 3,739,177.99 | 4,317,347.903 | 962,692.351 | 799,983.962 | 903,384.767 | 811,411.723 | 471,236.473 | 777,512.322 | 778,778.853 | 1,939,959.893 | 750,104.831 | 847,416.132 | 1,113,575.8 | 948,845.842 | 419,731.816 | 304,812.101 | 249,974.225 | 552,203.273 |
Kortetermijnbeleggingen
| 430,049.013 | 430,049.013 | 471,486.722 | 256,465.956 | 19,349.365 | 19,349.365 | 1,811,472.847 | 19,349.365 | 10,067.66 | 10,067.66 | 614,197.478 | 10,067.66 | -3,634,981.94 | -4,401,272.735 | -3,974,483.41 | -3,943,875.986 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -318,404.531 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,132.283 | 2,132.283 |
Liquide middelen en kortetermijnbeleggingen
| 2,335,677.168 | 2,667,483.611 | 6,422,611.08 | 4,760,197.679 | 3,200,083.106 | 3,499,046.875 | 4,126,607.341 | 4,356,250.397 | 762,938.048 | 2,526,115.971 | 1,948,929.026 | 3,162,346.41 | 1,625,232.821 | 670,931.208 | 786,334.859 | 2,363,649.065 | 2,046,036.528 | 885,616.554 | 1,174,602.301 | 3,255,009.865 | 1,458,623.919 | 2,234,228.542 | 1,998,124.578 | 3,263,036.627 | 1,503,477.268 | 1,606,860.135 | 4,303,916.925 | 4,131,173.781 | 3,801,176.137 | 4,340,496.163 | 2,245,936.162 | 3,364,910.489 | 3,562,442.912 | 3,353,768.181 | 3,739,177.99 | 4,317,347.903 | 962,692.351 | 799,983.962 | 903,384.767 | 811,411.723 | 471,236.473 | 777,512.322 | 778,778.853 | 1,939,959.893 | 750,104.831 | 847,416.132 | 1,113,575.8 | 948,845.842 | 419,731.816 | 304,812.101 | 252,106.507 | 554,335.555 |
Nettovorderingen
| 12,499,686.37 | 12,949,389.128 | 14,046,300.224 | 17,453,824.443 | 14,654,546.715 | 18,343,542.994 | 17,544,560.599 | 13,940,531.079 | 20,143,408.093 | 20,047,200.734 | 21,087,524.558 | 17,203,200.633 | 20,533,798.172 | 20,574,515.08 | 20,056,329.797 | 19,634,139.487 | 21,761,238.942 | 23,100,048.238 | 21,615,185.05 | 22,113,367.374 | 20,974,360.919 | 19,462,640.176 | 18,822,179.144 | 17,573,687.219 | 17,975,486.725 | 16,410,666.871 | 14,865,442.88 | 16,616,465.249 | 13,333,061.099 | 12,577,453.182 | 11,827,731.953 | 11,085,914.574 | 9,746,654.636 | 9,001,552.732 | 8,498,871.922 | 6,404,524.694 | 6,056,960.363 | 8,037,228.443 | 7,757,143.88 | 5,512,879.358 | 6,771,415.089 | 6,788,683.819 | 5,243,441.942 | 6,101,662.612 | 6,919,257.308 | 6,321,362.285 | 5,020,634.062 | 4,943,480.715 | 5,383,005.638 | 5,000,223.659 | 4,627,435.605 | 4,604,743.828 |
Voorraad
| 6,007,275.436 | 6,744,042.699 | 6,708,622.335 | 5,684,612.747 | 6,925,664.954 | 6,914,445.116 | 6,912,353.082 | 6,988,293.371 | 8,044,414.347 | 7,539,299.042 | 7,598,976.435 | 7,451,040.279 | 7,278,975.215 | 6,430,141.379 | 6,310,412.415 | 6,321,043.207 | 6,302,787.351 | 6,107,219.005 | 7,426,214.666 | 4,778,581.868 | 4,493,651.257 | 4,270,861.776 | 3,846,679.973 | 4,360,890.51 | 4,443,391.074 | 4,275,849.145 | 4,077,244.759 | 3,683,144.505 | 3,255,397.604 | 2,301,844.114 | 2,125,103.46 | 2,276,457.867 | 2,282,443.127 | 2,035,109.203 | 1,707,880.795 | 1,719,998.428 | 1,463,431.416 | 1,424,678.718 | 1,303,604.191 | 1,221,425.584 | 1,294,492.97 | 1,354,983.915 | 1,173,145.283 | 1,057,844.303 | 560,513.551 | 538,696.796 | 560,697.118 | 522,338.924 | 174,924.844 | 149,637.62 | 98,307.577 | 68,562.178 |
Overige vlottende activa
| 12,470,971.742 | 1,317,577.94 | 1,041,690.565 | 681,915.895 | 3,465,305.683 | -0 | 0 | 18,248,960.099 | 603,846.2 | 574,766.382 | 10,067.66 | 3,784,355.605 | 3,322,917.251 | 2,722,087.333 | 2,267,823.683 | 1,771,671.628 | 185,914.994 | 204,767.826 | 196,806.397 | 168,196.171 | 130,428.015 | 136,330.754 | 134,716.825 | 231,929.811 | 472,379.456 | 408,293.697 | 413,478.748 | 386,887.666 | 114,937.368 | 112,594.136 | 119,636.539 | 108,125.145 | 1,277.747 | 1,576.849 | 4,073.973 | 8,653,806.166 | 8,445,897.388 | -0 | -0 | 7,451,461.601 | 0 | -0 | 6,717,713.154 | 0 | 0 | -0 | 5,983,092.71 | 5,811,912.707 | 228,477.474 | 189,727.922 | 164,903.339 | 150,018.001 |
Totaal vlottende activa
| 22,310,348.867 | 23,678,493.378 | 28,219,224.204 | 28,580,550.764 | 28,520,011.431 | 28,757,034.985 | 28,583,521.022 | 29,593,503.867 | 29,554,606.688 | 30,687,382.129 | 30,645,497.679 | 31,600,942.926 | 32,760,923.459 | 30,397,674.999 | 29,420,900.755 | 30,090,503.386 | 30,295,977.815 | 30,297,651.622 | 30,412,808.414 | 30,315,155.278 | 27,057,064.11 | 26,104,061.249 | 24,801,700.521 | 25,429,544.168 | 24,394,734.523 | 22,701,669.848 | 23,660,083.312 | 24,817,671.201 | 20,504,572.207 | 19,332,387.595 | 16,318,408.115 | 16,835,408.075 | 15,592,818.422 | 14,392,006.965 | 13,950,004.679 | 14,691,152.497 | 10,872,021.156 | 10,261,891.123 | 9,964,132.839 | 9,484,298.908 | 8,537,144.532 | 8,921,180.056 | 8,669,637.29 | 9,099,466.807 | 8,229,875.691 | 7,707,475.213 | 7,657,365.627 | 7,283,097.473 | 6,206,139.772 | 5,644,401.302 | 5,142,753.028 | 5,377,659.563 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,014,225.779 | 6,226,541.339 | 6,254,123.617 | 2,364,779.711 | 2,117,530.238 | 2,124,836.844 | 1,818,177.258 | 2,105,422.197 | 2,120,533.925 | 2,131,219.909 | 2,147,009.368 | 2,166,220.891 | 2,192,279.081 | 2,197,878.683 | 2,209,796.444 | 2,230,450.043 | 1,923,554.542 | 1,841,178.771 | 1,813,810.829 | 1,836,864.787 | 1,555,610.812 | 1,521,226.148 | 1,541,924.791 | 1,573,323.728 | 1,552,658.982 | 1,569,250.76 | 1,549,962.13 | 1,520,930.722 | 1,404,878.078 | 1,421,505.646 | 1,424,705.598 | 1,459,815.812 | 1,355,848.306 | 1,237,282.728 | 1,183,424.632 | 1,099,426.73 | 631,439.103 | 597,754.07 | 535,465.571 | 496,095.844 | 415,981.534 | 383,714.238 | 329,580.134 | 300,137.967 | 243,060.07 | 218,292.047 | 194,510.721 | 187,437.136 | 257,456.729 | 227,280.614 | 227,434.359 | 220,861.286 |
Goodwill
| 0 | 0 | -1,317,726.586 | 4,457,911.038 | 3,337,748.527 | 3,454,081.04 | -3,359,029.639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 1,408,730.286 | 1,317,726.586 | 1,290,037.749 | 1,482,874.459 | 1,361,474.401 | 1,507,019.218 | 1,352,464.7 | 951,629.738 | 872,242.725 | 754,053.884 | 623,310.782 | 273,809.578 | 174,543.696 | 169,116.477 | 169,116.477 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.196 | 70.393 | 105.59 | 140.786 | 175.983 | 211.179 | 246.376 | 281.572 | 316.769 | 351.965 | 387.162 | 422.358 | 457.555 | 492.751 | 527.948 | 563.144 | 598.341 | 633.537 | 668.734 | 703.93 | 739.127 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| -5,868,770.454 | 1,408,730.286 | 0 | 5,747,948.788 | 4,820,622.986 | 4,815,555.441 | -1,852,010.421 | 1,352,464.7 | 951,629.738 | 872,242.725 | 754,053.884 | 623,310.782 | 273,809.578 | 174,543.696 | 169,116.477 | 169,116.477 | -1,165,924.526 | -1,121,665.463 | -1,121,835.782 | -1,146,250.058 | 0 | 0 | 0 | -955,131.518 | 0 | 0 | 0 | 35.196 | 70.393 | 105.59 | 140.786 | 175.983 | 211.179 | 246.376 | 281.572 | 316.769 | 351.965 | 387.162 | 422.358 | 457.555 | 492.751 | 527.948 | 563.144 | 598.341 | 633.537 | 668.734 | 703.93 | 739.127 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 5,868,770.454 | 5,609,498.71 | 5,311,368.94 | 3,335,601.265 | 3,763,458.811 | 3,524,432.217 | 1,852,010.421 | 3,416,130.16 | 2,341,812.699 | 1,410,783.199 | 723,712.537 | 1,312,432.855 | 5,206,028.116 | 5,922,794.149 | 5,481,951.432 | 5,393,904.682 | 1,165,924.526 | 1,121,665.463 | 1,121,835.782 | 1,146,250.058 | 1,180,312.21 | 1,156,862.562 | 1,072,331.795 | 952,540.572 | 654,541.383 | 583,989.367 | 484,770.533 | 497,866.111 | 411,830.992 | 384,294.967 | 354,711.672 | 345,943.13 | 365,854.068 | 405,207.456 | 399,899.551 | 399,640.219 | 322,472.465 | 329,882.927 | 52,850.409 | 371,254.94 | 59,999.541 | 60,034.185 | 60,034.185 | 60,034.185 | 62,804.181 | 62,804.181 | 62,804.181 | 62,804.181 | 174,938.927 | 0 | 183,834.591 | 168,433.946 |
Belastingvorderingen
| 4,006.72 | 4,006.72 | 4,006.72 | 4,003.718 | 4,296.954 | 4,296.954 | 4,296.954 | 4,293.241 | 4,670.425 | 4,666.712 | 4,119.301 | 4,393.007 | 4,626.929 | 4,256.161 | 3,308.577 | 3,308.577 | 478.079 | 2,529.033 | 2,529.033 | 2,529.033 | 0 | 0 | 0 | 2,590.946 | 0 | 0 | 0 | -497,901.308 | -411,901.385 | -384,400.557 | -354,852.458 | -345,943.13 | -366,065.247 | -405,453.832 | -400,181.123 | -399,956.988 | 15.064 | 14.734 | 14.734 | 14.734 | -60,492.292 | -60,562.133 | -60,597.329 | -60,632.526 | -63,437.718 | -63,472.915 | -63,508.111 | -63,543.308 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 10,290,744.178 | -735,702.319 | 426,797.109 | 459,146.374 | 192,801.016 | 119,233.318 | 8,745,855.099 | 3,514,603.052 | 2,709,309.469 | 4,103,040.418 | 4,660,202.212 | 4,193,037.374 | 321,222.223 | 233,854.747 | 258,933.863 | 206,605.461 | 5,331,760.939 | 5,549,791.201 | 4,349,364.41 | 4,361,284.116 | 2,876,492.016 | 2,614,411.786 | 2,410,041.851 | 3,115,746.874 | 1,737,926.314 | 1,648,711.773 | 1,559,640.869 | 1,994,346.089 | 2,522,859.384 | 2,307,564.55 | 2,021,902.267 | 1,800,036.09 | 1,497,257.307 | 1,511,501.784 | 1,360,731.752 | 970,484.287 | 444,415.248 | 419,304.421 | 422,216.137 | 106,759.704 | 600,157.464 | 408,543.157 | 335,367.907 | 321,356.991 | 557,589.746 | 536,833.318 | 410,128.142 | 401,539.027 | 479,971.749 | 593,184.547 | 367,708.974 | 345,998.796 |
Totaal niet-vlottende activa
| 12,308,976.677 | 12,513,074.736 | 11,996,296.386 | 11,911,479.856 | 10,898,710.006 | 10,588,354.774 | 10,568,329.311 | 10,392,913.35 | 8,127,956.255 | 8,521,952.963 | 8,289,097.302 | 8,299,394.908 | 7,997,965.928 | 8,533,327.435 | 8,123,106.792 | 8,003,385.24 | 7,255,793.559 | 7,393,499.005 | 6,165,704.272 | 6,200,677.937 | 5,612,415.038 | 5,292,500.495 | 5,024,298.436 | 4,689,070.602 | 3,945,126.679 | 3,801,951.9 | 3,594,373.532 | 3,515,276.812 | 3,927,737.461 | 3,729,070.196 | 3,446,607.864 | 3,260,027.884 | 2,853,105.613 | 2,748,784.512 | 2,544,156.384 | 2,069,911.017 | 1,398,693.845 | 1,347,343.313 | 1,010,969.209 | 974,582.776 | 1,016,138.998 | 792,257.395 | 664,948.041 | 621,494.957 | 800,649.816 | 755,125.365 | 604,638.863 | 588,976.163 | 912,367.406 | 820,465.162 | 778,977.925 | 735,294.028 |
Totaal activa
| 34,619,325.544 | 36,191,568.114 | 40,215,520.589 | 40,492,030.62 | 39,418,721.437 | 39,345,389.759 | 39,151,850.333 | 39,986,417.217 | 37,682,562.944 | 39,209,335.092 | 38,934,594.98 | 39,900,337.835 | 40,758,889.388 | 38,931,002.435 | 37,544,007.547 | 38,093,888.627 | 37,551,771.374 | 37,691,150.627 | 36,578,512.686 | 36,515,833.215 | 32,669,479.148 | 31,396,561.744 | 29,825,998.957 | 30,118,614.77 | 28,339,861.202 | 26,503,621.748 | 27,254,456.844 | 28,332,948.013 | 24,432,309.669 | 23,061,457.791 | 19,765,015.979 | 20,095,435.959 | 18,445,924.036 | 17,140,791.477 | 16,494,161.062 | 16,761,063.515 | 12,270,715.001 | 11,609,234.436 | 10,975,102.047 | 10,458,881.684 | 9,553,283.529 | 9,713,437.45 | 9,334,585.331 | 9,720,961.764 | 9,030,525.506 | 8,462,600.577 | 8,262,004.49 | 7,872,073.635 | 7,118,507.178 | 6,464,866.464 | 5,921,730.953 | 6,112,953.591 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 8,560,848.075 | 11,366,928.891 | 12,197,112.73 | 8,838,821.657 | 8,967,960.181 | 10,349,843.524 | 10,915,309.284 | 11,343,194.486 | 11,882,621.24 | 13,224,042.305 | 12,704,789.713 | 12,770,774.583 | 12,729,321.024 | 12,552,730.985 | 11,318,662.317 | 12,661,070.627 | 12,337,293.691 | 11,253,708.603 | 9,411,913.941 | 8,746,800.611 | 7,578,359.868 | 7,310,167.744 | 7,634,356.66 | 7,185,756.12 | 11,679,184.736 | 7,701,781.347 | 12,449,393.567 | 11,924,979.15 | 8,961,882.119 | 8,120,459.119 | 8,259,795.84 | 8,604,351.09 | 6,654,708.174 | 5,954,302.659 | 6,029,975.827 | 6,703,597.184 | 5,280,577.758 | 5,097,609.587 | 4,913,960.036 | 5,144,024.649 | 3,948,280.046 | 4,667,567.304 | 4,572,581.293 | 4,937,788.167 | 4,277,212.338 | 3,947,680.981 | 4,053,175.717 | 4,408,741.409 | 2,852,897.042 | 2,438,575.492 | 2,602,422.516 | 3,132,496.024 |
Kortlopende schulden
| 4,989,672.992 | 5,908,822.1 | 6,776,019.092 | 6,534,532.269 | 6,889,153.71 | 5,484,585.408 | 5,128,589.553 | 4,910,437.149 | 4,735,046.414 | 5,501,155.027 | 8,231,703.531 | 8,442,809.61 | 8,927,917.723 | 6,144,252.774 | 4,770,352.854 | 4,709,056.354 | 4,466,905.785 | 5,274,399.1 | 4,956,499.1 | 5,558,497.783 | 5,541,664.33 | 5,033,407.173 | 3,700,451.838 | 3,913,877.914 | 3,363,499.1 | 2,013,344.499 | 2,305,747.5 | 3,662,093.311 | 3,450,665.768 | 3,171,665.768 | 2,611,088.85 | 2,719,014.412 | 3,304,424.955 | 2,176,167.1 | 1,437,786.6 | 1,115,499.1 | 1,623,646.389 | 1,381,432.466 | 1,151,113.518 | 696,040.804 | 1,079,984.729 | 533,047.796 | 98,952.729 | 229,847.91 | 250,729.447 | 190,550 | 124,393.653 | 200,919.948 | 545,688.083 | 1,184,453.883 | 905,263.774 | 1,246,848.164 |
Belastingschulden
| 701,505.724 | 10,402.764 | 127.578 | 1,043,225.356 | 932,967.291 | 810,736.425 | 676,249.878 | 537,596.219 | 594,046.504 | 660,361.854 | 539,528.434 | 473,670.073 | 778,009.122 | 693,502.274 | 708,579.399 | 683,364.083 | 707,096.114 | 565,958.199 | 416,729.735 | 346,903.724 | 507,786.378 | 489,987.733 | 430,012.583 | 386,348.383 | 447,427.907 | 369,942.145 | 416,019.314 | 381,374.773 | 561,342.359 | 531,115.879 | 425,758.553 | 387,638.614 | 481,346.402 | 484,786.562 | 451,495.358 | 435,488.344 | 493,072.869 | 432,641.789 | 361,630.55 | 279,847.707 | 348,918.053 | 392,004.26 | 358,244.49 | 259,695.784 | 274,431.867 | 292,406.47 | 219,942.766 | 146,667.708 | 107,677.143 | 78,373.674 | 80,446.388 | 58,219.886 |
Uitgestelde opbrengsten
| 1,673,644.809 | 1,729,627.945 | 1,820,005.7 | 9,523,924.854 | 8,219,223.454 | 7,258,366.445 | 1,545,007.624 | 1,367,392.109 | 1,241,019.609 | 1,175,978.356 | 1,038,370.569 | 9,800,342.338 | 10,459,422.147 | 9,186,846.647 | 10,061,501.426 | 9,575,672.382 | 9,761,980.453 | 9,541,016.348 | 11,195,768.154 | 10,125,020.072 | 6,251,853.641 | 7,014,898.759 | 7,185,421.689 | 7,022,753.7 | 2,236,227.171 | 6,087,456.962 | 1,310,434.723 | 1,380,438.542 | 1,893,594.711 | 1,723,565.998 | 1,060,163.039 | 989,298.509 | 1,858,770.026 | 824,461.873 | 867,468.144 | 903,158.317 | 1,857,634.43 | 1,683,412.996 | 1,548,935.31 | 735,124.818 | 1,297,659.317 | 1,387,641.624 | 1,620,024.03 | 1,367,853.164 | 1,542,321.784 | 1,471,452.188 | 1,229,234.356 | 1,204,215.405 | 1,430,535.738 | 1,542,369.342 | 1,171,658.853 | 496,143.612 |
Overige kortlopende verplichtingen
| 4,792,698.571 | 3,493,130.749 | 3,928,966.398 | 83,897.445 | 70,327.338 | 68,337.444 | 5,788,161.166 | 6,997,056.321 | 6,815,340.589 | 6,218,931.291 | 7,609,904.806 | 113,525.412 | 141,324.134 | -250,914.991 | 176,973.677 | 123,399 | 0 | 621,945.149 | 121,557.752 | 62,858.503 | 1,003,541.403 | 0 | 0 | 841,916.455 | 0 | 79,278.974 | 715,343.102 | 665,778.236 | 0 | 0 | 872,054.229 | 731,705.536 | -200,000 | 911,347.753 | 846,383.719 | 692,207.414 | 0 | 0 | 0 | 494,513.341 | 121,378.065 | 54,580.988 | 24,849.304 | 6,167.906 | 24,241.445 | 26,876.543 | 8,596.836 | 38,697.358 | 302,737.907 | 104,322.756 | 0 | 0 |
Totaal kortlopende verplichtingen
| 20,016,864.446 | 22,498,509.684 | 24,722,103.919 | 24,981,176.225 | 24,146,664.684 | 23,161,132.821 | 23,377,067.628 | 24,618,080.065 | 24,674,027.853 | 26,120,106.979 | 29,584,768.618 | 31,127,451.942 | 32,257,985.028 | 27,632,915.415 | 26,327,490.273 | 27,069,198.363 | 26,566,179.929 | 26,691,069.201 | 25,685,738.947 | 24,493,176.968 | 20,375,419.242 | 19,358,473.676 | 18,520,230.188 | 18,964,304.19 | 17,278,911.006 | 15,881,861.782 | 16,780,918.891 | 17,633,289.239 | 14,306,142.598 | 13,015,690.885 | 12,803,101.957 | 13,044,369.547 | 11,617,903.155 | 9,866,279.385 | 9,181,614.29 | 9,414,462.014 | 8,761,858.578 | 8,162,455.048 | 7,614,008.865 | 7,069,703.612 | 6,447,302.156 | 6,642,837.712 | 6,316,407.356 | 6,541,657.147 | 6,094,505.015 | 5,636,559.711 | 5,415,400.562 | 5,852,574.12 | 5,131,858.77 | 5,269,721.473 | 4,679,345.143 | 4,875,487.8 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 4,319,508.77 | 3,755,763.545 | 5,513,568.029 | 5,519,364.119 | 5,105,565.776 | 6,003,720.394 | 5,696,329.423 | 5,567,908.915 | 5,958,199.617 | 6,080,413.305 | 2,298,227.565 | 2,082,215.477 | 2,447,146.339 | 5,252,715.475 | 5,171,332.745 | 5,062,363.968 | 5,096,693.437 | 5,128,529.022 | 4,998,558.865 | 4,963,368.644 | 5,564,577.971 | 5,437,589.098 | 4,719,771.199 | 4,639,577.293 | 4,825,492.077 | 4,485,315.315 | 4,365,872.234 | 4,665,464.354 | 4,276,154.085 | 4,281,183.558 | 1,297,108.325 | 1,303,024.289 | 1,320,944.192 | 1,700,803.87 | 1,707,140.8 | 1,753,035.604 | 1,400,576.931 | 1,389,713.861 | 1,349,446.791 | 1,327,128.721 | 1,257,465.651 | 1,247,302.581 | 1,247,139.511 | 1,246,976.441 | 1,246,813.371 | 1,246,650.301 | 1,247,865.488 | 622,738.518 | 16,600 | 22,300 | 26,500 | 27,500 |
Uitgestelde opbrengsten niet-vlottend
| 43,250.656 | 45,317.001 | 98,553.442 | 122,362.946 | 113,525.917 | 215,084.984 | 232,406.784 | 326,973.397 | 347,678.966 | 353,872.264 | 380,511.095 | 371,004.093 | 66,333.308 | 71,764.849 | 77,485.215 | 41,729.597 | 21,638.688 | 22,066.757 | 29,081.521 | 491.569 | 6,096.318 | 11,875.359 | 20,460.284 | 24,168.421 | 44,626.135 | 68,618.169 | 78,409.864 | 80,271.035 | 74,016.894 | 64,327.113 | 77,079.237 | 80,215.745 | 101,502.583 | 103,772.925 | 83,157 | 84,453.5 | 38,940.571 | 51,201.944 | 51,092.579 | 48,155.67 | 51,490.389 | 58,490.9 | 47,556.6 | 84,833.363 | 75,829.124 | 79,416.331 | 47,019.919 | 47,061.117 | 132,060.416 | 139,023.12 | 176,684.251 | 176,684.251 |
Uitgestelde belastingverplichtingen niet-vlottend
| 26,281.745 | 25,784.801 | 25,784.801 | 27,131.354 | 37,325.649 | 32,254.791 | 28,752.476 | 27,247.605 | 25,784.801 | 25,781.088 | 27,246.939 | 27,246.939 | 28,045.452 | 30,137.841 | 27,446.828 | 27,446.828 | 26,017.429 | 20,605.799 | 20,605.799 | 20,605.799 | 16,462.445 | 16,462.445 | 16,462.445 | 16,462.445 | 17,827.321 | 17,212.094 | 17,827.321 | 17,827.321 | 19,073.406 | 19,073.406 | 19,073.406 | 19,073.406 | 2,111.696 | 2,111.696 | 2,111.696 | 2,111.696 | 393,228.888 | 339,910.412 | 263,723.969 | 214,194.661 | 218,257.631 | 279,158.177 | 233,184.768 | 214,499.73 | 293,369.839 | 292,864.65 | 359,130.751 | 124,361.075 | 0 | 0 | 40,831.552 | 40,422.155 |
Overige niet-vlottende verplichtingen
| 900,221.113 | 618,326.674 | 619,988.935 | 623,203.596 | 1,032,734.927 | 1,013,955.876 | 956,584.799 | 622,415.771 | 576,163.946 | 565,066.876 | 621,656.628 | 634,712.181 | 361,528.33 | 360,565.99 | 359,604.524 | 318,339.424 | 254,572.101 | 203,573.165 | 204,018.585 | 203,892.554 | 186,370.217 | 188,223.187 | 188,183.684 | 188,830.525 | 70,006.735 | 101,933.142 | 68,134.297 | 66,178.639 | 207,044.802 | 207,025.845 | 206,702.246 | 205,973.009 | 219,821.288 | 343,789.917 | 347,446.538 | 344,868.904 | 0 | 51,201.944 | 0 | 48,155.67 | 51,490.389 | 0 | 47,556.6 | 84,532.29 | -0 | -0 | -0 | 44,419.836 | 782,942.657 | 37,959.444 | 2,491.595 | 2,491.595 |
Totaal niet-vlottende verplichtingen
| 5,289,262.284 | 4,445,192.02 | 6,257,895.207 | 6,292,062.014 | 6,289,152.269 | 7,265,016.045 | 6,914,073.482 | 6,544,545.689 | 6,907,827.329 | 7,025,133.533 | 3,327,642.227 | 3,115,178.69 | 2,903,053.429 | 5,715,184.155 | 5,635,869.312 | 5,449,879.816 | 5,398,921.654 | 5,374,774.743 | 5,252,264.77 | 5,188,358.566 | 5,773,506.951 | 5,654,150.089 | 4,944,877.612 | 4,869,038.684 | 4,957,952.268 | 4,673,078.72 | 4,530,243.715 | 4,829,741.348 | 4,576,289.187 | 4,571,609.921 | 1,599,963.214 | 1,608,286.449 | 1,644,379.76 | 2,150,478.408 | 2,139,856.034 | 2,184,469.704 | 1,832,746.39 | 1,832,028.162 | 1,664,263.34 | 1,637,634.723 | 1,578,704.059 | 1,584,951.657 | 1,575,437.479 | 1,630,841.825 | 1,616,012.333 | 1,618,931.282 | 1,654,016.158 | 838,580.545 | 931,603.073 | 199,282.564 | 246,507.398 | 247,098.001 |
Totaal passiva
| 25,306,126.73 | 26,943,701.704 | 30,979,999.126 | 31,273,238.239 | 30,435,816.953 | 30,426,148.866 | 30,291,141.11 | 31,162,625.753 | 31,581,855.182 | 33,145,240.512 | 32,912,410.845 | 34,242,630.632 | 35,161,038.457 | 33,348,099.571 | 31,963,359.585 | 32,519,078.179 | 31,965,101.583 | 32,065,843.944 | 30,938,003.717 | 29,681,535.535 | 26,148,926.193 | 25,012,623.765 | 23,465,107.8 | 23,833,342.874 | 22,236,863.274 | 20,554,940.502 | 21,311,162.607 | 22,463,030.587 | 18,882,431.785 | 17,587,300.807 | 14,403,065.171 | 14,652,655.996 | 13,262,282.915 | 12,016,757.793 | 11,321,470.324 | 11,598,931.718 | 10,594,604.968 | 9,994,483.211 | 9,278,272.205 | 8,707,338.335 | 8,026,006.216 | 8,227,789.369 | 7,891,844.835 | 8,172,498.972 | 7,710,517.348 | 7,255,490.993 | 7,069,416.72 | 6,691,154.666 | 6,063,461.843 | 5,469,004.037 | 4,925,852.541 | 5,122,585.801 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 4,755,656.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 147,847.438 | 148,505.944 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 840,760.898 | 840,760.898 | 840,760.898 | 840,760.898 | 840,760.898 | 840,760.898 | 840,760.898 | 840,760.898 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 180,132 | 180,132 | 180,132 | 180,132 | 180,132 | 180,132 | 180,132 | 180,132 | 180,132 | 180,132 | 180,132 | 180,132 | 180,132 | 180,132 | 180,132 | 180,132 |
Ingehouden winsten
| 2,406,749.209 | 2,095,185.909 | 2,134,368.596 | 2,337,427.819 | 2,138,325.564 | 2,127,199.122 | 2,123,239.201 | 2,114,788.477 | 2,087,998.84 | -1,463,391.102 | -1,411,375.632 | -1,420,054.611 | -1,454,587.003 | -1,463,325.861 | -1,464,862.042 | -1,471,606.75 | -1,427,492.53 | 1,075,740.152 | 547,981.542 | 533,424.535 | 351,223.309 | 215,003.694 | 719,699.019 | 644,158.905 | 633,081.862 | 479,833.944 | 491,311.634 | 418,029.186 | 107,691.294 | 253,341.945 | 141,173.423 | 188,755.618 | 116,049.322 | 56,400.936 | 348,354.631 | 337,669.675 | 138,223.348 | 77,781.322 | 8,181.425 | 321,624.141 | 98,574.449 | 57,467.055 | 13,789.143 | 403,529.58 | 177,316.029 | 65,994.251 | 220,668.267 | 209,143.173 | 820,266.962 | 761,106.162 | 796,252.479 | 790,783.857 |
Overige gereserveerde algehele resultaten
| 327,344.656 | 327,344.656 | 284,541.469 | 284,541.469 | 268,293.034 | 268,293.034 | 268,293.034 | 268,293.034 | 268,293.034 | 3,540,593.717 | 3,485,408.533 | 3,461,431.645 | 3,461,431.645 | 3,461,431.645 | 3,461,431.645 | 613,523.145 | 584,272.826 | 467,669.315 | 467,669.315 | 467,669.315 | 336,728.459 | 336,728.459 | 336,728.459 | 467,669.315 | 468,499.95 | 467,669.315 | 468,499.95 | 468,499.95 | 460,980.309 | 461,501.707 | 461,501.707 | 463,890.372 | 292,681.988 | 292,762.278 | 419,683.839 | 391,283.214 | -147,847.438 | -148,505.944 | 5,311.563 | 4,869.344 | 1,637.407 | 1,515.795 | 1,233.066 | 1,792.021 | 1,466.409 | 514.446 | 384.954 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 354,389.391 | 5,366,061.437 | 5,366,061.437 | 5,152,848.713 | 5,169,097.148 | 5,169,097.148 | 5,169,097.148 | 5,169,097.148 | 3,002,274.899 | 3,270,567.932 | 3,457,235.064 | 3,202,357.03 | 3,202,357.03 | 3,202,357.03 | 3,202,357.03 | 6,050,265.53 | 6,050,265.38 | 3,702,553.323 | 4,244,450.878 | 5,452,839.757 | 5,452,839.757 | 5,452,839.757 | 4,937,512.633 | 4,806,571.776 | 4,634,028.457 | 4,634,028.457 | 4,616,631.479 | 4,616,631.479 | 4,615,741.54 | 4,397,215.768 | 4,397,215.768 | 4,424,525.037 | 4,410,459 | 4,410,459 | 4,040,159.937 | 4,068,789.411 | 1,354,372.439 | 1,353,713.933 | 1,497,215.931 | 1,237,958.841 | 1,237,958.841 | 1,237,958.841 | 1,237,958.841 | 953,775.08 | 953,775.08 | 953,775.08 | 784,502.765 | 784,870.798 | 50,329.704 | 50,269.795 | 12,725.579 | 12,660.766 |
Totaal eigen vermogen van aandeelhouders
| 8,684,900.288 | 8,629,352.9 | 8,625,732.401 | 8,615,578.899 | 8,416,476.644 | 8,405,350.201 | 8,401,390.28 | 8,392,939.557 | 5,714,651.71 | 5,703,855.485 | 5,887,352.903 | 5,599,819.002 | 5,565,286.61 | 5,556,547.752 | 5,555,011.572 | 5,548,266.863 | 5,563,130.613 | 5,602,047.728 | 5,616,186.673 | 6,810,018.545 | 6,496,876.463 | 6,360,656.848 | 6,350,025.049 | 6,274,484.935 | 6,091,695.206 | 5,937,616.654 | 5,932,528.002 | 5,859,245.554 | 5,540,498.081 | 5,468,144.358 | 5,355,975.836 | 5,433,255.965 | 5,175,275.248 | 5,115,707.152 | 5,164,283.344 | 5,153,827.238 | 1,672,727.787 | 1,611,627.255 | 1,690,840.919 | 1,744,584.327 | 1,518,302.698 | 1,477,073.692 | 1,433,113.05 | 1,539,228.682 | 1,312,689.518 | 1,200,415.777 | 1,185,687.986 | 1,174,145.971 | 1,050,728.666 | 991,507.957 | 989,110.057 | 983,576.623 |
Totaal eigen vermogen
| 9,313,198.814 | 9,247,866.41 | 9,235,521.463 | 9,218,792.381 | 8,982,904.484 | 8,919,240.893 | 8,860,709.223 | 8,823,791.464 | 6,100,707.761 | 6,064,094.58 | 6,022,184.135 | 5,657,707.202 | 5,597,850.93 | 5,582,902.864 | 5,580,647.962 | 5,574,810.447 | 5,586,669.791 | 5,625,306.683 | 5,640,508.968 | 6,834,297.68 | 6,520,552.955 | 6,383,937.979 | 6,360,891.157 | 6,285,271.896 | 6,102,997.927 | 5,948,681.246 | 5,943,294.237 | 5,869,917.426 | 5,549,877.884 | 5,474,156.984 | 5,361,950.808 | 5,442,779.963 | 5,183,641.121 | 5,124,033.684 | 5,172,690.739 | 5,162,131.797 | 1,676,110.033 | 1,614,751.226 | 1,696,829.843 | 1,751,543.35 | 1,527,277.314 | 1,485,648.081 | 1,442,740.496 | 1,548,462.793 | 1,320,008.158 | 1,207,109.585 | 1,192,587.77 | 1,180,918.97 | 1,055,045.334 | 995,862.427 | 995,878.412 | 990,367.791 |
Totaal passiva en aandeelhoudersvermogen
| 34,619,325.544 | 36,191,568.114 | 40,215,520.589 | 40,492,030.62 | 39,418,721.437 | 39,345,389.759 | 39,151,850.333 | 39,986,417.217 | 37,682,562.944 | 39,209,335.092 | 38,934,594.98 | 39,900,337.835 | 40,758,889.388 | 38,931,002.435 | 37,544,007.547 | 38,093,888.627 | 37,551,771.374 | 37,691,150.627 | 36,578,512.686 | 36,515,833.215 | 32,669,479.148 | 31,396,561.744 | 29,825,998.957 | 30,118,614.77 | 28,339,861.202 | 26,503,621.748 | 27,254,456.844 | 28,332,948.013 | 24,432,309.669 | 23,061,457.791 | 19,765,015.979 | 20,095,435.959 | 18,445,924.036 | 17,140,791.477 | 16,494,161.062 | 16,761,063.515 | 12,270,715.001 | 11,609,234.436 | 10,975,102.047 | 10,458,881.684 | 9,553,283.529 | 9,713,437.45 | 9,334,585.331 | 9,720,961.764 | 9,030,525.506 | 8,462,600.577 | 8,262,004.49 | 7,872,073.635 | 7,118,507.178 | 6,464,866.464 | 5,921,730.953 | 6,112,953.591 |