PT Asiaplast Industries Tbk
IDX:APLI.JK
540 (IDR) • At close November 14, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 111,516.173 | 107,606.219 | 118,806.442 | 125,411.188 | 104,825.255 | 87,853.086 | 111,011.664 | 109,067.27 | 98,325.932 | 76,537.808 | 63,749.39 | 58,744.257 | 47,781.555 | 38,206.362 | 55,597.583 | 40,705.951 | 17,379.721 | 9,492.508 | 20,419.271 | 10,481.381 | 5,050.438 | 9,315.314 | 23,584.952 | 60,972.25 | 16,397.612 | 2,988.123 | 4,700.77 | 5,634.25 | 476.701 | 1,962.406 | 454.841 | 2,304.391 | 986.092 | 438.485 | 392.587 | 4,807.616 | 414.511 | 7,150.877 | 17,112.314 | 673.291 | 4,411.734 | 26,583.389 | 10,742.701 | 38,871.839 | 20,662.49 | 7,533.516 | 1,730.898 | 7,986.209 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 185.307 | 109.61 | 213.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 111,516.173 | 107,606.219 | 118,806.442 | 125,411.188 | 104,825.255 | 87,853.086 | 111,011.664 | 109,067.27 | 98,325.932 | 76,537.808 | 63,749.39 | 58,744.257 | 47,781.555 | 38,206.362 | 55,597.583 | 40,705.951 | 17,379.721 | 9,492.508 | 20,419.271 | 10,481.381 | 5,050.438 | 9,315.314 | 23,584.952 | 60,972.25 | 16,397.612 | 2,988.123 | 4,700.77 | 5,634.25 | 662.008 | 2,072.017 | 667.861 | 2,304.391 | 986.092 | 438.485 | 392.587 | 4,807.616 | 414.511 | 7,150.877 | 17,112.314 | 673.291 | 4,411.734 | 26,583.389 | 10,742.701 | 38,871.839 | 20,662.49 | 7,533.516 | 1,730.898 | 7,986.209 |
Nettovorderingen
| 44,150.889 | 56,223.699 | 52,061.117 | 51,217.845 | 58,036.822 | 56,251.752 | 61,821.298 | 58,031.019 | 65,291.758 | 71,521.374 | 63,579.21 | 54,293.192 | 56,281.016 | 44,741.248 | 44,170.625 | 47,733.435 | 45,754.611 | 30,494.435 | 55,434.807 | 55,345.178 | 62,286.228 | 59,636.733 | 75,180.888 | 66,822.259 | 75,439.217 | 53,288.283 | 60,437.522 | 57,587.238 | 56,798.579 | 46,324.124 | 47,446.683 | 38,577.152 | 44,275.115 | 48,291.695 | 48,670.102 | 33,735.104 | 43,218.962 | 38,064.262 | 36,303.881 | 49,153.448 | 45,569.058 | 43,342.7 | 38,729.796 | 43,465.444 | 35,477.227 | 34,662.342 | 40,723.998 | 40,655.318 |
Voorraad
| 54,277.876 | 54,582.207 | 60,911.83 | 54,776.954 | 57,753.398 | 54,999.848 | 60,807.004 | 55,701.755 | 55,505.767 | 63,892.105 | 60,503.563 | 59,576.978 | 60,393.89 | 55,135.464 | 63,092.188 | 47,918.719 | 46,909.137 | 59,392.006 | 59,039.363 | 56,372.02 | 61,905.477 | 57,373.26 | 56,488.084 | 65,477.642 | 56,091.027 | 52,963.728 | 54,909.913 | 53,923.043 | 35,760.085 | 27,100.527 | 26,306.279 | 40,552.731 | 26,039.425 | 27,441.439 | 27,515.111 | 30,089.436 | 33,510.036 | 32,295.059 | 33,610.241 | 35,111.851 | 33,223.127 | 33,607.792 | 34,005.196 | 33,591.527 | 34,374.992 | 33,467.698 | 41,763.471 | 43,661.551 |
Overige vlottende activa
| 12,403.254 | 11,246.71 | 6,670.571 | 477.676 | 10,239.728 | 6,106.293 | 2,277.573 | 208.487 | 5,823.876 | 4,072.484 | 2,494.29 | 960.406 | 1,979.492 | 1,086.253 | 894.77 | 385.814 | 2,023.524 | 1,208.088 | 4,825.357 | 1,471.06 | 5,256.666 | 8,717.187 | 9,973.671 | 8,651.452 | 10,294.916 | 10,412.363 | 9,457.296 | 9,260.422 | 11,132.67 | 13,849.809 | 7,664.802 | 10,431.858 | 9,291.487 | 14,090.517 | 13,961.911 | 12,487.471 | 13,121.515 | 8,000.717 | 7,097.765 | 4,570.799 | 12,991.75 | 3,560.265 | 3,387.447 | 10,976.892 | 43,843.033 | 39,177.856 | 41,072.432 | 47,776.265 |
Totaal vlottende activa
| 222,348.192 | 229,658.793 | 236,679.218 | 231,702.144 | 230,855.203 | 205,210.98 | 235,917.54 | 223,008.532 | 224,947.333 | 216,023.771 | 190,326.452 | 173,574.833 | 166,435.954 | 139,169.327 | 163,755.166 | 136,743.919 | 112,066.993 | 100,587.037 | 139,718.797 | 123,669.639 | 134,498.809 | 135,042.495 | 165,227.595 | 201,923.603 | 158,222.772 | 119,652.496 | 129,505.501 | 126,404.953 | 104,353.342 | 89,346.476 | 82,085.627 | 95,591.354 | 80,592.12 | 90,262.135 | 90,539.711 | 81,119.627 | 90,265.024 | 85,510.914 | 94,124.2 | 89,509.389 | 96,195.669 | 107,094.146 | 86,865.14 | 126,905.702 | 134,357.742 | 114,841.412 | 125,290.798 | 140,079.343 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 246,165.879 | 241,708.142 | 250,659.237 | 247,805.155 | 245,480.313 | 242,491.633 | 238,529.154 | 238,202.879 | 240,958.758 | 241,328.656 | 246,515.254 | 251,673.689 | 250,967.218 | 256,752.399 | 261,077.431 | 263,559.925 | 271,655.197 | 277,214.461 | 282,774.397 | 284,043.986 | 289,266.605 | 290,060.731 | 293,846.354 | 255,455.818 | 256,057.325 | 259,394.632 | 257,192.919 | 261,132.927 | 222,844.602 | 226,078.92 | 229,043.489 | 274,228.875 | 163,924.748 | 167,566.941 | 170,522.417 | 171,109.293 | 173,480.561 | 165,556.188 | 163,218.261 | 165,967.227 | 162,188.139 | 165,912.492 | 168,901.137 | 171,880.874 | 175,578.614 | 178,676.547 | 185,349.223 | 187,612.241 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | -1,390.569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 9,940.925 | 9,380.784 | 11,290.891 | 9,330.239 | 9,156.426 | 8,628.421 | 7,297.889 | 7,084.275 | 6,416.747 | 6,525.433 | 6,838.56 | 5,825.789 | 5,665.142 | 5,156.905 | 5,702.867 | 5,383.923 | 4,026.939 | 4,454.562 | 3,726.437 | 5,608.101 | 6,083.487 | 6,967.112 | 6,948.837 | 5,654.018 | 6,078.255 | 6,326.663 | 7,464.812 | 8,348.608 | 8,640.654 | 7,968.831 | 7,802.134 | 6,710.207 | 4,410.444 | 3,765.819 | 3,155.989 | 3,129.385 | 2,701.817 | 6,759.547 | 6,005.164 | 5,472.374 | 4,134.891 | 3,178.315 | 570.697 | 219.997 | 0 | 0 | 0 | 200.593 |
Belastingvorderingen
| 1,390.569 | 1,390.569 | 1,390.569 | 1,390.569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 activa
| 246.428 | 11,109.408 | 246.428 | 278.805 | 238.72 | 238.72 | 246.198 | 246.198 | 206.343 | 206.343 | 206.343 | 206.343 | 206.343 | 336.183 | 355.587 | 753.129 | 1,098.521 | 1,360.981 | 1,937.904 | 5,942.803 | 2,597.136 | 5,995.411 | 6,005.685 | 40,144.061 | 9,772.509 | 3,223.138 | 3,339.485 | 2,812.292 | 9,868.84 | 4,494.766 | 5,005.202 | 5,931.342 | 65,578.106 | 64,323.586 | 59,261.699 | 53,262.082 | 30,743.621 | 10,224.141 | 12,928.611 | 12,177.668 | 2,948.677 | 2,948.677 | 4,095.454 | 4,587.918 | 4,315.451 | 4,296.047 | 6,175.717 | -187,812.834 |
Totaal niet-vlottende activa
| 257,743.802 | 262,198.333 | 263,587.126 | 258,804.768 | 254,875.46 | 251,358.773 | 246,073.242 | 245,533.352 | 247,581.847 | 248,060.432 | 253,560.157 | 257,705.821 | 256,838.702 | 262,245.486 | 267,135.885 | 269,696.977 | 276,780.657 | 283,030.004 | 288,438.738 | 295,594.89 | 297,947.228 | 303,023.254 | 306,800.876 | 301,253.896 | 271,908.089 | 268,944.433 | 267,997.217 | 272,293.827 | 241,354.096 | 238,542.516 | 241,850.825 | 286,870.424 | 233,913.298 | 235,656.346 | 232,940.105 | 227,500.76 | 206,925.999 | 182,539.876 | 182,152.036 | 183,617.269 | 169,271.706 | 172,039.484 | 173,567.288 | 176,688.789 | 179,894.065 | 182,972.594 | 191,524.939 | 187,812.834 |
Totaal activa
| 480,091.993 | 491,857.126 | 500,266.343 | 490,506.912 | 485,730.662 | 456,569.753 | 481,990.781 | 468,541.883 | 472,529.18 | 464,084.203 | 443,886.609 | 431,280.654 | 423,274.656 | 401,414.813 | 430,891.051 | 406,440.896 | 388,847.65 | 383,617.04 | 428,157.536 | 419,264.529 | 432,446.037 | 438,065.748 | 472,028.471 | 503,177.499 | 430,130.862 | 388,596.929 | 397,502.718 | 398,698.78 | 345,707.438 | 327,888.992 | 323,936.452 | 382,461.777 | 314,505.417 | 325,918.481 | 323,479.816 | 308,620.387 | 297,191.023 | 268,050.791 | 276,276.237 | 273,126.658 | 265,467.375 | 279,133.63 | 260,432.428 | 303,594.491 | 314,251.807 | 297,814.007 | 316,815.738 | 333,867.3 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 22,701.273 | 32,258.785 | 31,201.745 | 25,594.018 | 25,224.339 | 16,667.513 | 27,405.31 | 22,438.262 | 24,149.905 | 27,794.019 | 27,982.412 | 30,051.71 | 24,089.426 | 21,188.724 | 17,606.976 | 15,465.9 | 11,993.472 | 11,429.422 | 20,036.325 | 18,879.689 | 21,826.471 | 33,114.32 | 34,027.141 | 48,602.951 | 34,532.632 | 29,447.413 | 40,795.174 | 40,272.595 | 30,367.073 | 21,179.345 | 21,219.296 | 16,088.76 | 13,497.799 | 12,324.384 | 12,832.566 | 8,778.233 | 14,221.742 | 5,796.58 | 9,116.393 | 17,772.936 | 11,984.861 | 18,351.516 | 9,042.498 | 13,924.151 | 15,223.882 | 25,212.432 | 19,510.936 | 13,075.251 |
Kortlopende schulden
| 29,202.948 | 31,979.808 | 44,141.178 | 52,517.095 | 47,985.614 | 50,562.911 | 71,994.951 | 84,771.91 | 97,039.06 | 107,081.654 | 84,523.399 | 87,818.38 | 70,433.646 | 51,017.991 | 83,729.121 | 60,161.52 | 45,086.08 | 38,051.545 | 64,800.731 | 56,786.097 | 62,527.311 | 56,680.065 | 82,843.111 | 129,606.333 | 66,424.745 | 30,068.274 | 20,397.974 | 21,956.312 | 30,783.037 | 26,577.91 | 19,172.329 | 22,972.728 | 26,411.066 | 49,059.388 | 52,086.102 | 50,988.279 | 31,046.785 | 11,633.7 | 11,795.831 | 3,798.959 | 1,303.244 | 7,102.409 | 2,188.641 | 44,398.767 | 60,724.787 | 27,875.759 | 47,548.003 | 0 |
Belastingschulden
| 0 | 5,561.383 | 7,582.383 | 4,391.279 | 15,292.76 | 10,009.454 | 15,874.99 | 9,981.653 | 12,178.368 | 6,679.653 | 9,258.934 | 5,778.595 | 6,568.483 | 4,316.15 | 5,133.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 opbrengsten
| 1,429.77 | 2,263.745 | 1,112.123 | 2,022.489 | 2,538.006 | 2,102.138 | 1,801.69 | 1,616.538 | 3,014.169 | 2,009.446 | 1,418.125 | 1,268.623 | 1,184.911 | 1,150.444 | 1,079.712 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14,830.888 | 8,231.945 | 11,373.617 | 10,430.976 | 13,339.103 | 13,586.383 | 17,310.765 | 24,037.271 | 24,134.06 | 28,561.494 | 31,280.599 | 31,654.798 | 5,902.138 | 5,054.498 | 5,929.216 | 10,587.629 | 8,104.906 | 7,175.214 | 13,544.899 | 12,291.471 | 11,028.861 | 14,663.32 | 21,756.59 | 23,117.943 | 13,271.099 | 12,124.367 | 14,565.115 | 11,410.045 | 7,167.774 | 8,997.344 | 13,098.664 | 21,017.754 | 13,785.102 | 11,363.361 | 11,858.772 | 9,069.005 | 9,191.122 | 7,894.638 | 12,673.817 | 9,518.413 | 9,566.289 | 11,304.526 | 10,822.385 | 10,618.665 | 8,369.831 | 8,302.967 | 11,266.117 | 84,424.225 |
Totaal kortlopende verplichtingen
| 68,164.879 | 78,133.17 | 90,480.848 | 90,785.195 | 96,901.694 | 83,449.128 | 120,998.13 | 124,402.292 | 143,154.825 | 150,457.806 | 136,250.21 | 130,517.093 | 105,554.675 | 80,865.884 | 110,159.806 | 86,215.049 | 65,184.458 | 56,656.18 | 98,381.955 | 87,957.257 | 95,382.643 | 104,457.705 | 138,626.843 | 201,327.227 | 114,228.476 | 71,640.053 | 75,758.263 | 73,638.952 | 68,317.883 | 56,754.599 | 53,490.289 | 60,079.243 | 53,693.966 | 72,747.133 | 76,777.44 | 68,835.517 | 54,459.649 | 25,324.918 | 33,586.042 | 31,090.309 | 22,854.394 | 36,758.45 | 22,053.524 | 68,941.583 | 84,318.499 | 61,391.158 | 78,325.056 | 97,499.476 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 41,150 | 41,150 | 41,150 | 41,150 | 41,196.447 | 41,371.676 | 41,824.154 | 41,150 | 986.778 | 43,123.557 | 45,110.335 | 69,123.812 | 8,475.559 | 81,182.965 | 84,508.086 | 13,560.894 | 15,256.005 | 89,913.016 | 18,646.229 | 26,556.75 | 26,556.75 | 26,640.908 | 39.124 | 60.163 | 81.203 | 102.242 | 123.282 | 0 | 0 | 0 | 34,335 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 34.365 | 92.458 | 150.552 | 208.646 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | -41,150 | -41,150 | -41,150 | -41,150 | -41,150 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 121.603 | 121.603 | 121.603 | 121.603 | 2,267.553 | 2,154.655 | 2,509.031 | 2,392.484 | 7,085.481 | 7,507.9 | 8,760.217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 67,753.399 | 25,976.399 | 25,349.399 | 24,722.399 | 25,578.622 | 24,951.622 | 24,324.622 | 23,360.545 | 26,437.525 | 64,692.972 | 25,425.002 | 24,618.455 | 30,319.845 | 99,434.55 | 30,614.582 | 29,726.945 | 92,326.263 | 91,932.264 | 26,933.243 | 90,030.93 | 91,213.609 | 89,649.799 | 87,850.007 | 86,050.214 | 89,621.939 | 87,809.288 | 86,507.934 | 85,218.618 | 0 | 0 | 0 | 22,311.815 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,924.718 | 17,125.633 | 17,730.785 | 17,672.424 | -208.646 |
Totaal niet-vlottende verplichtingen
| 67,753.399 | 67,126.399 | 66,499.399 | 65,872.399 | 66,728.622 | 66,148.068 | 65,696.298 | 65,184.698 | 67,587.525 | 67,834.405 | 68,548.559 | 69,728.79 | 99,443.657 | 107,910.108 | 111,797.547 | 114,235.031 | 114,095.158 | 115,562.925 | 116,846.259 | 118,566.202 | 127,440.485 | 126,482.048 | 125,724.759 | 97,665.396 | 102,545.82 | 100,202.477 | 98,890.646 | 97,875.831 | 0 | 0 | 0 | 56,646.815 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,929.718 | 17,159.998 | 17,823.243 | 17,822.976 | 208.646 |
Totaal passiva
| 135,918.277 | 145,259.569 | 156,980.246 | 156,657.594 | 163,630.316 | 149,597.196 | 186,694.428 | 189,586.99 | 210,742.35 | 218,292.212 | 204,798.769 | 200,245.884 | 204,998.332 | 188,775.992 | 221,957.354 | 200,450.08 | 179,279.616 | 172,219.105 | 215,228.214 | 206,523.459 | 222,823.128 | 230,939.752 | 264,351.601 | 298,992.622 | 216,774.296 | 171,842.531 | 174,648.91 | 171,514.782 | 68,317.883 | 56,754.599 | 53,490.289 | 116,726.058 | 53,693.966 | 72,747.133 | 76,777.44 | 68,835.517 | 54,459.649 | 25,324.918 | 33,586.042 | 31,090.309 | 22,854.394 | 36,758.45 | 22,053.524 | 85,871.302 | 101,478.497 | 79,214.402 | 96,148.032 | 115,231.507 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 8,407.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 136,267.14 | 150,000 | 150,000 | 150,000 | 150,000 | 150,000 | 150,000 | 150,000 | 150,000 | 150,000 | 150,000 | 141,850.13 | 144,563.25 | 150,000 | 150,000 | 144,674.15 | 150,000 | 150,000 | 148,384.85 |
Ingehouden winsten
| 193,041.062 | 200,422.47 | 190,898.018 | 183,419.279 | 174,087.957 | 159,484.707 | 149,235.287 | 133,104.093 | 116,664.338 | 100,659.479 | 93,638.639 | 86,594.674 | 75,369.226 | 70,238.139 | 65,987.357 | 67,461.876 | 70,612.612 | 72,007.544 | 74,268.448 | 73,606.542 | 69,023.397 | 65,632.928 | 65,772.481 | 63,988.115 | 75,882.624 | 79,264.287 | 83,977.345 | 87,439.707 | 81,748.278 | 77,613.905 | 75,811.319 | 75,043.406 | 69,975.384 | 63,093.869 | 55,835.181 | 49,933.923 | 53,412.002 | 51,934.418 | 50,637.666 | 48,079.649 | 47,589.904 | 45,694.998 | 41,832.268 | 38,388.571 | 33,362.39 | 36,607.958 | 38,579.837 | 36,506.985 |
Overige gereserveerde algehele resultaten
| 23,391.827 | 10,023.845 | 24,641.793 | 22,681.14 | 20,259.046 | 19,731.04 | 18,300.509 | 18,086.894 | 17,356.81 | 17,365.497 | 17,678.623 | 16,665.852 | 15,130.435 | 14,622.198 | 15,168.16 | 2,341.376 | 2,761.268 | 3,188.892 | 2,460.766 | 2,931.357 | 4,393.537 | 5,277.162 | 5,637.249 | 3,964.068 | 1,206.802 | 1,222.971 | 2,609.323 | 3,467.851 | 1,700.45 | -143.441 | 866.93 | 18,023.738 | -275.329 | -919.953 | 26.604 | -1,002.95 | -576.661 | 1,110.524 | 356.141 | -344.93 | 8,149.87 | 5,436.75 | 0 | -0 | 5,325.85 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -8,407.84 | -21,215.681 | -12,707.84 | -12,707.84 | -12,707.84 | -12,707.84 | -12,607.84 | -12,607.84 | -12,607.84 | -12,507.84 | -12,507.84 | -12,507.84 | -12,507.84 | -12,507.84 | -12,507.84 | 0 | 0 | 0 | -8,407.84 | -8,407.84 | 0 | 0 | 0 | 0 | -9,273.116 | -9,505.354 | 0 | -8,407.84 | 36,362.968 | 36,362.968 | 25,730.108 | 41,825.914 | 25,730.108 | 22,630.108 | 22,630.108 | 22,630.108 | 22,630.108 | 22,630.108 | 24,983.234 | 26,838.273 | 27,175.058 | 29,150.163 | 29,334.618 | 29,334.618 | 29,410.92 | 31,991.647 | 32,087.868 | 33,743.958 |
Totaal eigen vermogen van aandeelhouders
| 344,292.188 | 346,713.455 | 343,399.111 | 333,959.719 | 322,206.302 | 307,075.047 | 295,395.095 | 279,050.286 | 261,880.448 | 245,884.275 | 239,176.561 | 231,119.826 | 218,358.961 | 212,719.636 | 209,014.817 | 206,070.392 | 209,641.02 | 211,463.576 | 212,996.354 | 212,805.039 | 209,684.074 | 207,177.229 | 207,676.87 | 204,219.323 | 213,356.566 | 216,754.398 | 222,853.808 | 227,174.697 | 256,078.837 | 250,100.572 | 249,308.357 | 265,697.251 | 242,330.163 | 234,804.023 | 228,491.893 | 221,561.081 | 225,465.449 | 225,675.05 | 225,977.041 | 224,572.991 | 224,764.963 | 224,845.161 | 221,166.885 | 217,723.189 | 212,773.31 | 218,599.605 | 220,667.705 | 218,635.793 |
Totaal eigen vermogen
| 344,173.716 | 346,597.558 | 343,286.097 | 333,849.318 | 322,100.347 | 306,972.557 | 295,296.354 | 278,954.893 | 261,786.83 | 245,791.992 | 239,087.84 | 231,034.77 | 218,276.324 | 212,638.821 | 208,933.697 | 205,990.816 | 209,568.034 | 211,397.935 | 212,929.322 | 212,741.07 | 209,622.909 | 207,125.996 | 207,676.87 | 204,184.877 | 213,356.566 | 216,754.398 | 222,853.808 | 227,183.997 | 256,078.837 | 250,100.572 | 249,308.357 | 265,735.719 | 242,330.163 | 234,804.023 | 228,491.893 | 221,561.081 | 225,465.449 | 225,675.05 | 225,977.041 | 224,572.991 | 224,764.963 | 224,845.161 | 221,166.885 | 217,723.189 | 212,773.31 | 218,599.605 | 220,667.705 | 218,635.793 |
Totaal passiva en aandeelhoudersvermogen
| 480,091.993 | 491,857.126 | 500,266.343 | 490,506.912 | 485,730.662 | 456,569.753 | 481,990.781 | 468,541.883 | 472,529.18 | 464,084.203 | 443,886.609 | 431,280.654 | 423,274.656 | 401,414.813 | 430,891.051 | 406,440.896 | 388,847.65 | 383,617.04 | 428,157.536 | 419,264.529 | 432,446.037 | 438,065.748 | 472,028.471 | 503,177.499 | 430,130.862 | 388,596.929 | 397,502.718 | 398,698.78 | 345,707.438 | 327,888.992 | 302,798.646 | 382,461.777 | 314,505.417 | 307,551.157 | 323,479.816 | 308,620.387 | 297,191.023 | 268,050.791 | 276,276.237 | 273,126.658 | 247,619.356 | 261,603.611 | 243,220.409 | 303,594.491 | 314,251.807 | 297,814.007 | 316,815.738 | 0 |