PT Sentul City Tbk
IDX:BKSL.JK
44 (IDR) • At close September 19, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) IDR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||
Vlottende activa: | |||||||||||||||||||
Liquide middelen & kasequivalenten
| 217,617.172 | 290,278.109 | 315,190.922 | 147,255.919 | 368,408.481 | 331,960.298 | 660,536.19 | 384,384.214 | 631,764.369 | 295,967.469 | 493,413.277 | 76,910.552 | 88,819.872 | 190,979.299 | 13,804.381 | 9,198.001 | 13,510.824 | 67,583.622 | 6,411.577 |
Kortetermijnbeleggingen
| -88,258.811 | -17,238.434 | -16,396.429 | -86,495.1 | 500 | 1,000 | 1,513.5 | 2,038.237 | 1,968.38 | 1,902.631 | 841.588 | 786.449 | 732.582 | 671.037 | 516.452 | 3,592 | 93,657.433 | 164,066.072 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 217,617.172 | 290,278.109 | 315,190.922 | 147,255.919 | 368,908.481 | 332,960.298 | 662,049.69 | 386,422.45 | 633,732.748 | 297,870.1 | 494,254.865 | 77,697.001 | 89,552.454 | 191,650.336 | 14,320.833 | 12,790.001 | 107,168.257 | 231,649.694 | 6,411.577 |
Nettovorderingen
| 879,799.439 | 843,197.246 | 681,973.866 | 517,518.949 | 1,666,978.103 | 1,268,780.132 | 1,325,943.182 | 1,048,495.886 | 1,044,858.345 | 586,613.945 | 623,999.97 | 464,953.52 | 310,059.201 | 170,911.715 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 2,373,982.52 | 3,265,946.84 | 3,207,887.97 | 3,184,161.257 | 2,563,391.193 | 2,472,251.933 | 2,137,378.069 | 2,195,886.135 | 2,091,135.695 | 5,378,816.734 | 5,069,546.966 | 1,253,660.439 | 1,124,722.149 | 1,222,818.541 | 1,151,547.736 | 1,099,772.211 | 918,933.396 | 958,981.547 | 590,169.774 |
Overige vlottende activa
| -3,497,112.426 | -4,466,513.328 | 483,382.487 | -3,915,873.326 | 127,017.434 | 16,252,732.184 | 14,977,041.121 | 11,359,506.311 | -3,769,726.788 | 958,330.106 | 496,972.93 | 287,188.392 | 25,981.951 | 12,180.43 | 158,559.539 | 81,164.593 | 138,455.971 | 84,648.871 | 16,596.099 |
Totaal vlottende activa
| 3,574,283.102 | 4,481,703.36 | 4,688,435.244 | 4,588,731.044 | 4,726,295.211 | 4,547,349.271 | 4,596,876.388 | 4,019,040.145 | 4,191,414.243 | 6,978,438.957 | 6,662,604.2 | 2,083,499.352 | 1,550,315.755 | 1,597,561.023 | 1,324,428.108 | 1,193,726.805 | 1,164,557.624 | 1,275,280.112 | 613,177.45 |
Niet-vlottende activa: | |||||||||||||||||||
Materiële vaste activa, netto
| 3,992,923.738 | 589,601.611 | 574,362.421 | 1,935,432.965 | 564,705.074 | 9,652,645.404 | 10,062,904.96 | 7,122,058.775 | 6,777,328.007 | 1,599,638.722 | 2,828,381.657 | 1,177,061.869 | 45,363.16 | 28,622.195 | 34,110.054 | 39,982.521 | 45,504.568 | 50,376.812 | 9,847.794 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 11,989.077 | 12,097.088 | 11,260.243 | 2,000.105 | -0 | 0 | 0 | 758.943 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 1,855.142 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,013.805 | 2,012.751 | 5,460.019 | 916.551 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 1,855.142 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 14,001.827 | 14,109.839 | 13,272.994 | 2,013.805 | 2,012.751 | 5,460.019 | 916.551 | 758.943 | 857,117.52 | 663,747.704 | 672,590.688 | 763,389.74 | 830,447.154 | 0 |
Langetermijnbeleggingen
| 209,081.58 | 267,682.478 | 290,212.781 | 364,625.69 | 227,859.645 | 141,904.644 | 162,438.359 | 63,101.108 | 162,814.339 | 47,252.229 | 36,579.084 | 1,787,840.808 | 1,558,891.451 | 1,558,305.357 | 24,510.939 | 20,498.222 | -69,567.21 | -139,975.85 | 0 |
Belastingvorderingen
| 11,234.8 | 11,109.58 | 11,724.148 | 13,048.145 | 14,456.929 | 16,252,732.184 | 14,977,041.121 | 11,359,506.311 | 12,326.415 | 10,932.603 | 14,793.308 | 4,822.821 | 4,680.968 | 4,186.806 | 4,000.01 | 4,255.112 | 7,484.892 | 16,499.184 | 26,994.011 |
Overige niet-vlottende activa
| 12,097,499.521 | 11,369,650.483 | 11,088,241.993 | 11,467,379.379 | 11,739,942.999 | -14,355,901.145 | -14,836,329.546 | -11,217,473.022 | 0 | 1,157,790.001 | 1,117,895.095 | 1,100,089.904 | 2,130,372.64 | 768,522.252 | 733,224.967 | 612,129.639 | 612,803.391 | 603,506.28 | 1,272,861.399 |
Totaal niet-vlottende activa
| 16,312,594.781 | 12,240,056.904 | 11,966,554.094 | 13,782,498.93 | 12,548,977.398 | 11,705,382.914 | 10,380,164.733 | 7,340,466.166 | 6,954,482.566 | 2,817,626.305 | 4,003,109.162 | 4,070,731.954 | 3,740,067.162 | 3,216,754.131 | 1,459,593.674 | 1,349,456.183 | 1,359,615.38 | 1,360,853.581 | 1,309,703.204 |
Totaal activa
| 19,886,877.883 | 16,721,760.264 | 16,654,989.338 | 18,371,229.974 | 17,275,272.609 | 1,420,453.127 | 1,177,092.852 | 1,272,662.668 | 11,145,896.81 | 9,796,065.262 | 10,665,713.362 | 6,154,231.305 | 5,290,382.917 | 4,814,315.154 | 2,784,021.782 | 2,543,182.987 | 2,524,173.004 | 2,636,133.692 | 1,922,880.654 |
Passiva en Eigen Vermogen: | |||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||
Crediteuren
| 268,566.92 | 143,977.069 | 59,235.326 | 408,465.991 | 352,295.29 | 438,263.099 | 406,105.937 | 169,723.271 | 212,959.118 | 224,640.933 | 280,973.293 | 70,061.984 | 56,419.67 | 80,381.636 | 76,627.4 | 123,206.823 | 81,340.741 | 110,136.742 | 94,472.294 |
Kortlopende schulden
| 1,160,858.445 | 1,166,591.396 | 703,117.565 | 482,734.432 | 752,508.688 | 1,391,599.396 | 1,090,596.613 | 412,567.745 | 1,238,864.069 | 947,508.297 | 603,624.218 | 354,871.764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 63,415.991 | 42,196.527 | 55,732.487 | 122,143.825 | 120,184.103 | 116,513.87 | 151,539.092 | 100,908.547 | 49,779.285 | 40,057.925 | 70,652.135 | 41,795.877 | 34,798.575 | 60,948.025 | 7,857.581 | 14,133.707 | 160.706 | 21,914.408 | 25,723.762 |
Uitgestelde opbrengsten
| 781,489.546 | 236,589.031 | 0 | 464,510.945 | 546,973.591 | 116,513.87 | 151,539.092 | 100,908.547 | 49,779.285 | 40,057.925 | 70,652.135 | 41,795.877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 849,894.339 | 669,278.236 | 929,774.914 | 1,914,450.182 | 1,651,753.299 | 1,146,907.874 | 1,306,045.486 | 2,165,471.618 | 1,726,322.355 | 1,114,439.233 | 502,134.156 | 187,544.224 | 47,359.874 | 106,655.191 | 50,741.172 | 32,599.654 | 37,607.133 | 82,104.394 | 196,003.112 |
Totaal kortlopende verplichtingen
| 3,060,809.249 | 2,216,435.732 | 1,692,127.805 | 3,270,161.549 | 3,303,530.868 | 3,093,284.238 | 2,954,287.128 | 2,848,671.181 | 3,227,924.827 | 2,326,646.387 | 1,457,383.801 | 654,273.849 | 103,779.544 | 187,036.827 | 127,368.572 | 155,806.478 | 118,947.874 | 192,241.136 | 290,475.406 |
Langlopende verplichtingen: | |||||||||||||||||||
Langetermijnschulden
| 1,253,076.687 | 2,284,251.074 | 2,466,470.4 | 2,444,343.103 | 2,176,782.025 | 1,903,796.041 | 1,903,127.698 | 1,873,860.153 | 399,006.402 | 419,350.757 | 1,291,465.838 | 247,984.332 | 463,465.186 | 392,433.679 | 360,851.751 | 174,945.192 | 84,563.231 | 266,204.52 | 287,895.081 |
Uitgestelde opbrengsten niet-vlottend
| 333,468.616 | 4,064.252 | 1,731,195.798 | 2,354,420.047 | 1,047,889.356 | 5,631,606.615 | 5,034,486.489 | 4,199,257.403 | 61.461 | 770,938.548 | 973,390.216 | 417,375.583 | 113,845.426 | 96,996.851 | 0 | 0 | 18,799.762 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 2,909.751 | 16,234.716 | 23,529.57 | 1,161.384 | -2,869,421.954 | -3,287,612.997 | -1,988,206.065 | 37,889.199 | 37,889.199 | 266,173.927 | 0 | 13,686.557 | 0 | 0 | 8,418.402 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 98,440.07 | 1,893,798.365 | 276,236.04 | 35,971.591 | 26,617.98 | -4,998,241.663 | -1,987,992.872 | -1,434,918.336 | 2,957,390.839 | 30,412.785 | 25,741.483 | -247,984.332 | 14,756.525 | 17,332.392 | 13,304.388 | 13,592.789 | 40,300 | 6,835.935 | 5,767.389 |
Totaal niet-vlottende verplichtingen
| 1,684,985.374 | 4,182,113.692 | 4,476,811.989 | 4,850,969.457 | 3,274,818.932 | 2,538,322.377 | 2,080,199.36 | 1,350,586.222 | 1,368,252.637 | 1,258,591.289 | 2,328,486.736 | 683,549.51 | 592,067.137 | 520,449.478 | 374,156.139 | 188,537.981 | 152,081.396 | 273,040.455 | 293,662.47 |
Totaal passiva
| 4,745,794.623 | 6,398,549.424 | 6,168,939.794 | 8,121,131.006 | 6,578,349.8 | 6,348,431.407 | 6,348,430.907 | 4,276,225.026 | 4,596,177.464 | 3,585,237.676 | 3,785,870.537 | 1,337,823.359 | 695,846.681 | 707,486.305 | 501,524.711 | 344,344.458 | 271,029.27 | 465,281.59 | 584,137.876 |
Eigen vermogen: | |||||||||||||||||||
Preferente aandelen
| 914,128.372 | 187,711.718 | 188,711.718 | 188,711.718 | 2,418,505.697 | 2,363,534.145 | 2,021,190.028 | 1,593,350.363 | 0 | 4,700 | 2,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 12,562,188.664 | 7,530,921.583 | 7,530,921.583 | 7,530,921.583 | 6,348,432.123 | 3,599.422 | 42,100.802 | 7,121.784 | 4,276,225.026 | 4,119,240.501 | 4,119,240.501 | 4,119,240.501 | 4,119,240.501 | 3,833,840.501 | 1,981,250.86 | 1,930,500 | 1,930,500 | 1,930,500 | 1,115,400 |
Ingehouden winsten
| 914,128.372 | 581,279.231 | 741,193.99 | 473,417.223 | 2,418,505.697 | 9,457,160.308 | 9,153,316.996 | 6,379,537.878 | 1,029,251.972 | 956,578.905 | 913,257.853 | 284,629.558 | 64,506.988 | -71,060.577 | -126,737.003 | -129,194.17 | -75,738.947 | -161,246.668 | -175,288.853 |
Overige gereserveerde algehele resultaten
| 46,100.802 | -187,711.718 | -188,711.718 | -188,711.718 | 5,584.653 | 10,621,125.569 | 9,942,554.632 | 7,160,248.908 | 6,051.928 | -15,177.688 | -31,718.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -50,504.284 | 731,257.142 | 730,257.142 | 730,257.142 | -1,676,910.256 | -6,192,687.261 | -6,182,121.337 | -3,780,752.623 | 502,840.705 | 424,348.442 | 424,348.442 | 393,520.668 | 392,573.884 | 344,048.924 | 427,983.215 | 397,532.698 | 398,382.682 | 401,598.77 | 398,631.632 |
Totaal eigen vermogen van aandeelhouders
| 14,386,041.927 | 8,843,457.956 | 9,002,372.715 | 8,734,595.948 | 9,514,117.915 | 16,252,732.184 | 14,977,041.121 | 11,359,506.311 | 5,814,369.631 | 5,489,690.161 | 5,427,728.747 | 4,797,390.727 | 4,576,321.372 | 4,106,828.848 | 2,282,497.071 | 2,198,838.529 | 2,253,143.734 | 2,170,852.102 | 1,338,742.778 |
Totaal eigen vermogen
| 15,141,083.26 | 10,323,210.84 | 10,486,049.544 | 10,250,098.967 | 10,696,922.809 | 18,732,985.793 | 16,582,680.896 | 12,658,314.274 | 6,549,719.346 | 6,210,827.586 | 6,879,842.825 | 4,816,407.946 | 4,594,536.235 | 4,106,828.848 | 2,282,497.071 | 2,198,838.529 | 2,253,143.734 | 2,170,852.102 | 1,338,742.778 |
Totaal passiva en aandeelhoudersvermogen
| 19,886,877.883 | 16,721,760.264 | 16,654,989.338 | 18,371,229.974 | 17,275,272.609 | 2,813,213.907 | 2,267,689.465 | 1,685,230.413 | 11,145,896.81 | 9,796,065.262 | 10,665,713.362 | 6,154,231.305 | 5,290,382.917 | 4,814,315.154 | 2,784,021.782 | 2,543,182.987 | 2,524,173.004 | 2,636,133.692 | 1,922,880.654 |