PT Sentul City Tbk
IDX:BKSL.JK
44 (IDR) • At close September 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.
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
| 154,982.812 | 159,076.845 | 217,617.172 | 150,624.703 | 259,206.329 | 279,722.096 | 290,278.109 | 244,221.278 | 255,748.386 | 232,616.715 | 315,190.922 | 427,227.575 | 455,120.611 | 211,982.942 | 214,193.119 | 201,371.673 | 216,849.094 | 247,169.566 | 368,408.481 | 211,892.47 | 278,410.216 | 182,253.49 | 250,874.91 | 307,437.902 | 361,812.639 | 237,681.206 | 587,660.923 | 299,060.739 | 514,119.207 | 253,710.48 | 306,610.256 | 432,710.021 | 486,797.543 | 508,900.317 | 567,976.512 | 274,736.054 | 280,906.483 | 277,510.648 | 243,426.004 | 341,075.16 | 388,641.648 | 406,225.128 | 452,498.268 | 877,430.76 | 313,395.992 | 122,167.059 | 76,910.552 | 211,824.563 | 53,344.373 | 64,426.387 | 88,819.872 |
Kortetermijnbeleggingen
| 1,000 | 1,007.709 | -88,258.811 | -68,342.517 | -37,730.587 | -16,862.311 | -17,238.434 | -13,848.496 | -14,604.121 | 10,400 | 10,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500 | 1,000 | 1,000 | 1,000 | 168,060.646 | 1,000 | 1,000 | 1,500 | 1,500 | 7,300 | 7,300 | 8,355.915 | 2,038.237 | 2,020.879 | 1,013.5 | 1,985.839 | 500,289.646 | 524,770.143 | 1,934.729 | 1,918.499 | 510,231.358 | 887.462 | 871.287 | 855.912 | 120,077.094 | 822.664 | 7,313.207 | 799.59 | 71,378.503 | 769.38 | 16,027.232 | 15,742.129 | 732.582 |
Liquide middelen en kortetermijnbeleggingen
| 154,982.812 | 159,076.845 | 217,617.172 | 150,624.703 | 259,206.329 | 279,722.096 | 290,278.109 | 244,221.278 | 255,748.386 | 232,616.715 | 315,190.922 | 427,227.575 | 455,120.611 | 211,982.942 | 214,193.119 | 201,371.673 | 216,849.094 | 247,169.566 | 368,908.481 | 212,892.47 | 279,410.216 | 183,253.49 | 418,935.556 | 308,437.902 | 362,812.639 | 239,181.206 | 589,160.923 | 306,360.739 | 521,419.207 | 262,066.396 | 308,648.493 | 434,730.9 | 487,811.043 | 510,886.156 | 1,068,266.158 | 799,506.196 | 282,841.212 | 279,429.147 | 753,657.362 | 341,962.622 | 389,512.935 | 407,081.04 | 572,575.362 | 878,253.424 | 320,709.199 | 122,966.65 | 148,289.055 | 212,593.942 | 69,371.604 | 80,168.516 | 89,552.454 |
Nettovorderingen
| 1,039,380.01 | 171,308.592 | 879,799.439 | 791,972.277 | 753,948.196 | 955,806.235 | 843,197.246 | 929,067.635 | 679,103.387 | 663,042.8 | 126,844.226 | 699,955.866 | 532,435.921 | 551,898.683 | 517,518.949 | 256,384.638 | 211,291.231 | 252,444.176 | 846,983.274 | 1,163,763.421 | 1,152,187.756 | 1,149,869.057 | 1,149,423.179 | 1,078,708.162 | 1,019,936.765 | 1,079,526.034 | 1,238,609.484 | 1,223,608.2 | 1,110,946.491 | 936,292.927 | 953,215.524 | 668,089.543 | 556,815.1 | 556,302.423 | 551,551.248 | 569,769.656 | 560,405.627 | 584,392.279 | 586,613.945 | 628,934.751 | 633,118.97 | 624,180.612 | 623,999.97 | 611,866.907 | 634,429.145 | 501,003.329 | 464,953.52 | 444,537.871 | 432,414.499 | 366,833.345 | 421,102.134 |
Voorraad
| 2,409,852.838 | 2,424,008.897 | 2,373,982.52 | 3,066,980.355 | 3,323,723.383 | 3,281,861.947 | 3,265,946.84 | 3,248,766.436 | 3,224,231.364 | 3,240,458.921 | 3,207,887.97 | 3,983,055.562 | 3,279,747.044 | 3,243,798.178 | 3,184,161.257 | 3,109,139.101 | 3,125,369.336 | 3,093,802.81 | 2,563,391.193 | 2,835,772.564 | 2,714,463.338 | 2,538,457.049 | 2,472,251.933 | 2,281,551.13 | 2,221,550.656 | 2,190,288.84 | 2,137,378.069 | 2,202,398.801 | 2,548,174.863 | 2,228,079.353 | 2,195,886.135 | 2,268,902.374 | 2,240,747.509 | 2,155,259.363 | 2,091,135.695 | 2,004,467.781 | 1,992,245.839 | 5,409,319.076 | 1,935,663.557 | 5,398,927.441 | 5,265,148.439 | 5,171,356.029 | 1,435,412.087 | 5,116,897.61 | 5,083,245.601 | 937,584.039 | 1,270,180.582 | 1,067,596.261 | 1,140,241.506 | 1,384,800.492 | 1,124,722.149 |
Overige vlottende activa
| -1,194,362.822 | 864,148.042 | -3,497,112.426 | -4,027,124.652 | -4,408,278.185 | -4,585,691.43 | -4,466,513.328 | 1,385,248.764 | 1,162,696.518 | 1,186,138.136 | 483,382.487 | -1,127,183.441 | -987,556.532 | -4,007,679.803 | -3,915,873.326 | 999,169.08 | 1,028,246.521 | 984,742.405 | 127,017.434 | 234,543.467 | 722,679.343 | 712,910.085 | 109,576.751 | 739,046.43 | 681,970.822 | 629,611.902 | 74,622.864 | 0 | 566,824.884 | 551,723.584 | 561,289.993 | 584,947.834 | 580,905.748 | 583,233.432 | 978,604.205 | 0 | 831,443.784 | 761,903.438 | 958,330.106 | 530,941.079 | 0 | 498,192.942 | 496,972.93 | 612,536.458 | 588,000.673 | -0 | 287,188.392 | -0 | 36,925.85 | 31,508.38 | 25,981.951 |
Totaal vlottende activa
| 3,702,365.036 | 3,618,542.376 | 3,574,283.102 | 4,939,918.741 | 5,326,893.148 | 5,272,973.296 | 4,481,703.36 | 4,878,236.477 | 4,642,676.268 | 4,659,213.772 | 4,654,627.251 | 5,821,830.585 | 4,979,793.932 | 4,677,007.464 | 4,588,731.044 | 4,566,064.492 | 4,581,756.181 | 4,578,158.958 | 4,726,295.211 | 5,151,680.003 | 4,868,740.653 | 4,584,489.681 | 4,547,349.271 | 4,407,743.624 | 4,286,270.881 | 4,138,607.983 | 4,596,876.388 | 4,290,179.952 | 4,747,365.445 | 3,978,162.26 | 4,019,040.145 | 3,956,670.652 | 3,867,269.59 | 3,805,681.374 | 4,191,414.243 | 3,719,328.822 | 3,666,936.463 | 7,035,043.94 | 3,725,936.243 | 6,900,765.894 | 6,794,122.838 | 6,700,810.623 | 3,016,877.997 | 7,219,554.4 | 6,626,384.62 | 2,012,835.379 | 2,100,019.495 | 1,724,728.074 | 1,678,953.46 | 1,863,310.733 | 1,661,358.689 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 14,822,464.254 | 3,991,444.336 | 3,992,923.738 | 3,872,341.186 | 3,923,749.469 | 3,926,944.231 | 589,601.611 | 584,706.372 | 580,984.303 | 581,293.968 | 574,362.421 | 10,655,357.76 | 1,941,187.762 | 11,421,306.034 | 11,448,713.33 | 1,924,913.961 | 1,914,255.957 | 1,978,732.756 | 564,705.074 | 567,031.801 | 568,615.501 | 569,980.962 | 571,677.791 | 576,308.069 | 576,688.009 | 553,722.494 | 548,913.166 | 988,755.926 | 990,226.286 | 179,577.988 | 723,231.45 | 759,239.599 | 755,675.037 | 748,337.36 | 741,564.483 | 628,368.336 | 636,296.356 | 1,517,836.422 | 1,477,862.822 | 2,761,872.712 | 2,741,453.896 | 2,865,026.514 | 2,698,398.666 | 2,473,104.308 | 2,358,444.522 | 1,070,031.019 | 1,159,459.688 | 40,385.004 | 42,751.624 | 43,905.865 | 945,065.844 |
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 | 1,100 | 0 | 0 | 0 | 758.943 | 0 | 0 | 758.943 |
Immateriële activa
| 1,855.142 | 1,855.142 | 1,855.142 | 1,855.142 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,162.678 | 2,012.751 | 6,186.741 | 6,186.741 | 5,837.366 | 2,013.805 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 4,176.539 | 3,132.974 | 4,610.079 | 5,460.019 | 912.751 | 2,012.751 | 916.551 | 916.551 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 1,855.142 | 1,855.142 | 1,855.142 | 1,855.142 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 2,162.678 | 2,012.751 | 6,186.741 | 6,186.741 | 5,837.366 | 2,013.805 | 2,012.751 | 2,012.751 | 2,012.751 | 2,012.751 | 4,176.539 | 3,132.974 | 4,610.079 | 5,460.019 | 2,012.751 | 2,012.751 | 916.551 | 916.551 | 758.943 | 758.943 | 758.943 | 758.943 |
Langetermijnbeleggingen
| 114,923.129 | 117,286.255 | 209,081.58 | 199,909.318 | 170,513.385 | 263,090.309 | 267,682.478 | 273,765.252 | 285,662.566 | 262,131.584 | 263,416.351 | 276,101.428 | 276,069.267 | 367,164.921 | 364,625.69 | 278,928.318 | 225,962.461 | 226,586.797 | 228,359.645 | 194,873.309 | 212,261.412 | 163,110.29 | 141,904.644 | 149,716.626 | 155,119.149 | 159,634.342 | 162,438.359 | 62,858.335 | 62,812.466 | 62,937.242 | 63,101.108 | 58,539.704 | 58,546.395 | 37,026.25 | 36,821.282 | 39,681.432 | 39,762.48 | 44,865.553 | 47,252.229 | 41,977.595 | 78,765.341 | 36,925.992 | 36,579.084 | 31,323.336 | 32,437.522 | 1,784,609.708 | 1,787,840.808 | 1,760,481.475 | 2,150,495.648 | 1,559,150.788 | 1,558,891.451 |
Belastingvorderingen
| 11,234.8 | 11,234.8 | 11,234.8 | 11,109.58 | 11,109.58 | 11,109.58 | 11,109.58 | 10,926.178 | 10,926.178 | 11,724.148 | 11,724.148 | 13,048.145 | 13,048.145 | 13,048.145 | 13,048.145 | 12,796.283 | 12,796.283 | 12,625.985 | 14,456.929 | 14,001.827 | 14,001.827 | 14,001.827 | 14,001.827 | 14,199.078 | 14,199.078 | 14,154.459 | 14,109.839 | 13,272.994 | 13,272.994 | 0 | 13,272.994 | 13,098.447 | 13,098.447 | 12,326.415 | 12,326.415 | 12,213.884 | 12,213.884 | 12,657.156 | 11,190.457 | 35,400.852 | 26,163.046 | 22,655.608 | 14,871.876 | 11,007.715 | 11,007.715 | 4,858.285 | 4,822.821 | 5,025.002 | 4,509.576 | 4,804.508 | 4,680.968 |
Overige niet-vlottende activa
| 1,746,769.337 | 12,214,783.513 | 12,097,499.521 | 11,394,654.111 | 11,241,345.863 | 11,409,563.1 | 11,369,650.483 | 11,086,603.322 | 11,081,569.388 | 11,114,378.505 | 11,148,846.416 | 293,269.823 | 9,774,535.015 | 1,962,036.489 | 1,954,099.014 | 11,934,358.899 | 11,910,846.33 | 11,814,351.332 | 11,739,442.999 | 11,075,652.944 | 11,068,686.759 | 11,046,843.972 | 10,975,785.901 | 10,731,753.306 | 10,531,084.009 | 10,363,710.302 | 9,652,690.617 | 9,000,620.73 | 8,571,200.809 | 7,116,301.47 | 6,538,847.862 | 6,302,515.004 | 6,253,688.635 | 6,175,215.098 | 6,161,756.581 | 5,715,860.158 | 5,679,495.353 | 1,197,122.987 | 4,722,719.078 | 1,208,363.573 | 1,153,336.913 | 1,144,180.662 | 4,882,012.964 | 1,321,404.613 | 1,234,303.803 | 1,431,883.48 | 1,101,171.941 | 2,368,500.467 | 1,954,140.983 | 1,873,011.004 | 1,119,627.022 |
Totaal niet-vlottende activa
| 16,697,246.662 | 16,336,604.046 | 16,312,594.781 | 15,479,869.338 | 15,348,731.048 | 15,612,719.971 | 12,240,056.904 | 11,958,013.874 | 11,961,155.186 | 11,971,540.955 | 12,000,362.087 | 11,239,789.906 | 12,006,852.941 | 13,765,568.34 | 13,782,498.93 | 14,153,010.212 | 14,065,873.782 | 14,034,309.621 | 12,548,977.398 | 11,853,572.632 | 11,865,578.25 | 11,795,949.802 | 11,705,382.914 | 11,473,989.829 | 11,279,102.996 | 11,093,234.347 | 10,380,164.733 | 10,067,520.736 | 9,639,525.305 | 7,360,979.377 | 7,340,466.166 | 7,139,579.494 | 7,087,195.255 | 6,978,742.489 | 6,954,482.566 | 6,398,136.561 | 6,369,780.823 | 2,774,494.869 | 6,261,037.336 | 4,051,791.271 | 4,002,852.171 | 4,073,398.856 | 7,637,322.609 | 3,838,852.723 | 3,638,206.313 | 4,292,299.043 | 4,054,211.81 | 4,175,150.891 | 4,152,656.773 | 3,481,631.109 | 3,629,024.228 |
Totaal activa
| 20,399,611.699 | 19,955,146.423 | 19,886,877.883 | 20,419,788.079 | 20,675,624.196 | 20,885,693.267 | 16,721,760.264 | 16,836,250.352 | 16,603,831.453 | 16,630,754.727 | 16,654,989.338 | 17,061,620.491 | 16,986,646.873 | 18,442,575.804 | 18,371,229.974 | 18,719,074.705 | 18,647,629.964 | 18,612,468.579 | 17,275,272.609 | 17,005,252.635 | 16,734,318.903 | 16,380,439.483 | 16,252,732.184 | 15,881,733.454 | 15,565,373.877 | 15,231,842.33 | 14,977,041.121 | 14,357,700.688 | 14,386,890.75 | 11,339,141.637 | 11,359,506.311 | 11,096,250.146 | 10,954,464.844 | 10,784,423.863 | 11,145,896.81 | 10,117,465.383 | 10,036,717.285 | 9,809,538.809 | 9,986,973.58 | 10,952,557.165 | 10,796,975.009 | 10,774,209.479 | 10,654,200.607 | 11,058,407.123 | 10,264,590.932 | 6,305,134.422 | 6,154,231.305 | 5,899,878.965 | 5,831,610.232 | 5,344,941.842 | 5,290,382.917 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 268,923.28 | 292,332.989 | 268,566.92 | 124,268.75 | 131,336.711 | 138,104.372 | 143,977.069 | 57,615.443 | 51,864.201 | 47,023.745 | 59,235.326 | 409,034.6 | 452,362.23 | 463,505.72 | 408,465.991 | 435,843.255 | 418,993.404 | 372,353.385 | 352,295.29 | 442,093.288 | 448,048.56 | 526,344.341 | 438,263.099 | 410,914.243 | 378,615.926 | 388,848.039 | 406,105.937 | 404,495.733 | 381,522.41 | 231,979.25 | 169,723.271 | 210,339.444 | 203,354.9 | 223,141.395 | 212,959.118 | 239,146.509 | 669,533.53 | 202,248.035 | 215,384.389 | 412,662.829 | 379,674.501 | 316,508.883 | 280,973.293 | 448,858.9 | 577,004.984 | 77,143.182 | 70,061.984 | 71,717.01 | 78,801.978 | 65,024.831 | 56,419.67 |
Kortlopende schulden
| 1,131,361.574 | 1,355,218.831 | 1,160,858.445 | 550,189.753 | 550,189.753 | 619,110.563 | 1,166,591.396 | 769,846.994 | 692,397.416 | 536,537.57 | 536,613.501 | 1,232,999.697 | 1,086,912.803 | 1,102,287.27 | 1,173,532.493 | 734,947.634 | 735,434.799 | 675,847.332 | 752,508.688 | 547,704.451 | 549,239.452 | 550,208.953 | 551,290.345 | 538,641.261 | 650,150.625 | 416,355.687 | 399,704.479 | 730,925.404 | 709,045.97 | 1,260,529.177 | 807,280.596 | 868,761.245 | 883,172.915 | 951,890.781 | 1,022,685.426 | 1,028,350.576 | 760,663.086 | 935,589.462 | 948,554.84 | 920,081.528 | 845,760.774 | 616,955.374 | 583,265.235 | 857,687.744 | 473,314.183 | 357,714.998 | 354,871.764 | 356,930.969 | 0 | 0 | 336,713.75 |
Belastingschulden
| 82,640.069 | 65,940.625 | 63,415.991 | 48,110.315 | 44,370.959 | 44,320.686 | 42,196.527 | 37,116.392 | 48,459.515 | 46,342.759 | 55,732.487 | 152,334.399 | 138,211.726 | 164,205.295 | 122,143.825 | 110,984.418 | 90,455.734 | 96,435.943 | 120,184.103 | 122,854.836 | 126,774.069 | 109,494.091 | 116,513.87 | 101,880.503 | 69,651.872 | 75,724.476 | 151,539.092 | 57,771.915 | 108,743.443 | 0 | 100,908.547 | 58,198.854 | 42,999.708 | 57,114.547 | 49,779.285 | 62,343.247 | 56,612.18 | 47,123.804 | 44,024.612 | 54,556.3 | 50,454.18 | 57,171.659 | 70,652.135 | 54,800.082 | 65,714.171 | 47,122.813 | 41,795.877 | 48,150.598 | 0 | 0 | 34,798.575 |
Uitgestelde opbrengsten
| 713,968.331 | 906,116.978 | 781,489.546 | 451,986.478 | 362,117.812 | 269,254.111 | 236,589.031 | 216,805.793 | 182,907.294 | 0 | 166,504.063 | 152,334.399 | 138,211.726 | 491,459.083 | 464,510.945 | 110,984.418 | 90,455.734 | 96,435.943 | 120,184.103 | 122,854.836 | 126,774.069 | 109,494.091 | 116,513.87 | 101,880.503 | 69,651.872 | 75,724.476 | 151,539.092 | 57,771.915 | 108,743.443 | 0 | 100,908.547 | 58,198.854 | 42,999.708 | 57,114.547 | 49,779.285 | 62,343.247 | 56,612.18 | 47,123.804 | 40,057.925 | 54,556.3 | 50,454.18 | 57,171.659 | 70,652.135 | 54,800.082 | 65,714.171 | 47,122.813 | 41,795.877 | 48,150.598 | 0 | 0 | 84,602.897 |
Overige kortlopende verplichtingen
| 1,364,081.682 | 707,386.569 | 849,894.339 | 1,071,644.81 | 732,338.259 | 701,498.435 | 669,278.236 | 614,744.553 | 812,217.573 | 1,071,106.27 | 880,208.504 | 1,365,529.594 | 1,420,445.184 | 982,096.594 | 1,223,652.121 | 2,159,043.591 | 2,273,273.01 | 2,226,784.182 | 2,078,542.787 | 2,105,112.913 | 2,405,390.236 | 1,961,964.322 | 1,987,216.924 | 2,151,809.668 | 2,240,216.907 | 2,193,172.932 | 1,996,937.62 | 2,166,982.842 | 2,065,598.99 | 1,363,942.747 | 1,770,758.766 | 1,879,574.755 | 1,754,840.333 | 1,543,250.839 | 1,942,500.998 | 1,981,671.133 | 1,706,759.252 | 1,115,406.217 | 1,298,329.07 | 844,860.593 | 855,022.842 | 820,889.837 | 543,913.72 | 682,599.181 | 615,284.246 | 328,222.497 | 195,266.48 | 176,078.122 | 16,699.374 | 20,201.474 | 47,359.874 |
Totaal kortlopende verplichtingen
| 3,478,334.867 | 3,261,055.367 | 3,060,809.249 | 2,198,089.79 | 1,775,982.534 | 1,727,967.48 | 2,216,435.732 | 1,659,012.784 | 1,739,386.485 | 1,654,667.585 | 1,642,561.395 | 3,159,898.29 | 3,097,931.944 | 3,039,348.667 | 3,270,161.549 | 3,440,818.899 | 3,518,156.947 | 3,371,420.842 | 3,303,530.868 | 3,217,765.489 | 3,529,452.318 | 3,148,011.708 | 3,093,284.238 | 3,203,245.676 | 3,338,635.33 | 3,074,101.135 | 2,954,287.128 | 3,360,175.895 | 3,264,910.813 | 2,856,451.175 | 2,848,671.181 | 3,016,874.298 | 2,884,367.857 | 2,775,397.562 | 3,227,924.827 | 3,311,511.465 | 3,193,568.048 | 2,300,367.519 | 2,502,326.223 | 2,232,161.25 | 2,130,912.297 | 1,811,525.752 | 1,478,804.383 | 2,043,945.906 | 1,731,317.583 | 810,203.49 | 661,996.105 | 652,876.7 | 95,501.352 | 85,226.306 | 525,096.191 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,280,220.193 | 1,233,749.288 | 1,253,076.687 | 1,662,162.863 | 1,917,697.259 | 1,910,448.425 | 2,284,251.074 | 2,762,276.599 | 1,587,728.564 | 1,715,691.436 | 1,694,912.379 | 1,598,908.503 | 1,598,926.868 | 2,486,891.052 | 2,428,108.387 | 2,192,018.819 | 2,132,570.822 | 2,191,918.629 | 2,176,782.025 | 1,985,541.885 | 1,364,319.166 | 1,377,455.611 | 1,392,760.78 | 1,377,276.205 | 1,254,935.205 | 1,135,857.872 | 1,090,596.613 | 667,054.382 | 635,475.818 | 404,805.714 | 412,567.745 | 404,095.668 | 411,861.15 | 419,626.15 | 399,861.094 | 312,584.002 | 114,189.786 | 393,149.845 | 418,304.214 | 795,875.971 | 849,241.865 | 1,204,146.827 | 1,251,558.004 | 989,686.831 | 610,924.775 | 259,226.36 | 247,984.332 | 239,314.242 | 553,057.949 | 343,709.155 | 463,465.186 |
Uitgestelde opbrengsten niet-vlottend
| 1,340,076.6 | 330,899.083 | 333,468.616 | 1,666,881.729 | 1,717,172.594 | 1,718,617.533 | 4,064.252 | 1,727,170.871 | 1,724,128.259 | 1,732,719.105 | 1,731,195.798 | 2,137,230.274 | 2,215,383.688 | 2,826,164.61 | 2,818,930.992 | 2,530,103.742 | 2,472,551.603 | 2,479,358.393 | 1,047,889.356 | 1,120,900.494 | 1,130,587.146 | 1,127,879.664 | 1,095,164.57 | 958,834.337 | 922,912.871 | 900,138.43 | 938,959.59 | 737,238.207 | 876,403.129 | 0 | 896,821.88 | 933,987.972 | 975,788.857 | 942,614.649 | 932,272.551 | 323,551.037 | 503,237.396 | 839,639.555 | 786,955.719 | 967,307.718 | 862,005.675 | 811,836.026 | 959,927.162 | 723,899.577 | 496,981.875 | 308,467.353 | 409,653.327 | 215,581.269 | 206,653.982 | 113,845.426 | 155,993.965 |
Uitgestelde belastingverplichtingen niet-vlottend
| -2,346,973.294 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -934,360.48 | -1,923,810.182 | -2,007,186.552 | -1,922,216.968 | -2,080,394.341 | -2,530,103.742 | -2,472,551.603 | -2,479,358.393 | -1,047,889.356 | -1,120,900.494 | -1,130,587.146 | 49,830.954 | -1,095,164.57 | -958,834.337 | -922,912.871 | -900,138.43 | -938,959.59 | -737,238.207 | -876,403.129 | 0 | -896,821.88 | -933,987.972 | -975,788.857 | -942,614.649 | -932,272.551 | 35,834.399 | -503,237.396 | 37,889.199 | 37,889.199 | 39,402.918 | 39,402.918 | 37,889.199 | 37,889.199 | 238,092.684 | 238,092.684 | 20,040.913 | 266,173.927 | 255,861.789 | 103,520.16 | 54,857.325 | -463,465.186 |
Overige niet-vlottende verplichtingen
| 1,434,728.643 | 97,926.639 | 98,440.07 | 175,402.861 | 180,365.124 | 180,820.931 | 1,893,798.365 | 281,726.544 | 1,085,495.881 | 1,076,832.632 | 2,034,630.702 | 1,514,127.422 | 1,519,675.066 | 1,496,998.02 | 1,684,324.419 | 2,580,916.129 | 2,524,511.423 | 2,529,098.864 | 1,098,036.907 | 1,166,896.719 | 1,177,783.095 | -0 | 1,145,561.597 | 1,012,801.372 | 977,067.765 | 952,507.399 | 989,602.747 | 778,052.73 | 917,549.711 | 917,545.262 | 938,018.477 | 969,798.836 | 1,011,854.148 | 977,924.096 | 968,391.543 | -0 | 539,547.91 | 39,881.833 | -7,399.054 | 25,052.384 | 25,578.15 | 26,193.535 | 5,838.199 | 18,527.618 | 22,962.023 | 0 | -247,984.332 | -239,314.242 | 133,821.185 | 82,228.916 | 14,756.525 |
Totaal niet-vlottende verplichtingen
| 1,708,052.142 | 1,662,575.01 | 1,684,985.374 | 3,504,447.453 | 3,815,234.976 | 3,809,886.889 | 4,182,113.692 | 4,771,174.015 | 4,397,352.703 | 4,525,243.173 | 4,526,378.399 | 3,326,456.017 | 3,326,799.069 | 4,887,836.714 | 4,850,969.457 | 4,772,934.948 | 4,657,082.245 | 4,721,017.492 | 3,274,818.932 | 3,152,438.604 | 2,542,102.261 | 2,555,166.229 | 2,538,322.377 | 2,390,077.577 | 2,232,002.97 | 2,088,365.271 | 2,080,199.36 | 1,445,107.112 | 1,553,025.528 | 1,322,350.976 | 1,350,586.222 | 1,373,894.504 | 1,423,715.298 | 1,397,550.246 | 1,368,252.637 | 671,969.438 | 653,737.696 | 1,310,560.432 | 1,235,750.077 | 1,827,638.99 | 1,776,228.608 | 2,080,065.586 | 2,255,212.563 | 1,970,206.71 | 1,368,961.357 | 587,734.625 | 675,827.254 | 471,443.058 | 997,053.275 | 594,640.822 | 170,750.49 |
Totaal passiva
| 5,186,387.009 | 4,923,630.377 | 4,745,794.623 | 5,702,537.244 | 5,591,217.51 | 5,537,854.369 | 6,398,549.424 | 6,430,186.8 | 6,136,739.188 | 6,179,910.759 | 6,168,939.794 | 6,486,354.307 | 6,424,731.013 | 7,927,185.381 | 8,121,131.006 | 8,213,753.847 | 8,175,239.192 | 8,092,438.334 | 6,578,349.8 | 6,370,204.093 | 6,071,554.579 | 5,703,177.937 | 5,631,606.615 | 5,593,323.253 | 5,570,638.3 | 5,162,466.406 | 5,034,486.489 | 4,805,283.007 | 4,817,936.341 | 4,178,802.151 | 4,199,257.403 | 4,390,768.803 | 4,308,083.155 | 4,172,947.808 | 4,596,177.464 | 3,983,480.903 | 3,847,305.744 | 3,610,927.951 | 3,738,076.301 | 4,059,800.239 | 3,907,140.905 | 3,891,591.338 | 3,734,016.946 | 4,014,152.616 | 3,100,278.94 | 1,397,938.115 | 1,337,823.359 | 1,124,319.758 | 1,092,554.627 | 679,867.128 | 695,846.681 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 187,711.718 | 187,711.718 | 187,711.718 | 187,711.718 | 187,711.718 | 188,711.718 | 10,700 | 0 | 0 | 0 | 0 | 10,700 | 10,700 | 9,700 | 9,700 | 9,700 | 9,700 | 8,700 | 8,700 | 9,200 | 8,700 | 7,700 | 7,700 | 6,700 | 6,700 | 0 | 6,700 | 5,700 | 5,700 | 5,700 | 5,700 | 5,700 | 5,700 | 4,700 | 43,897.666 | 4,700 | 2,600 | 2,600 | 2,600 | 2,600 | 1,000 | 1,000 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 12,562,188.664 | 12,562,188.664 | 12,562,188.664 | 12,562,188.664 | 12,562,188.664 | 12,562,188.664 | 7,530,921.583 | 7,530,921.583 | 7,530,921.583 | 7,530,921.583 | 7,530,921.583 | 7,530,921.583 | 7,530,921.583 | 7,530,921.583 | 7,530,921.583 | 7,530,921.583 | 7,530,921.583 | 7,530,921.554 | 6,348,432.123 | 6,348,431.983 | 6,348,431.421 | 6,348,431.428 | 6,348,431.407 | 6,348,431.296 | 6,348,431.237 | 6,348,431.207 | 6,348,430.907 | 6,348,420.757 | 6,348,420.757 | 4,276,225.026 | 4,276,225.026 | 4,276,225.026 | 4,276,225.026 | 4,276,225.026 | 4,276,225.026 | 4,119,240.501 | 4,119,240.501 | 4,119,240.501 | 4,119,240.501 | 4,119,240.501 | 4,119,240.501 | 4,119,240.501 | 4,119,240.501 | 4,119,240.501 | 4,119,240.501 | 4,119,240.501 | 4,119,240.501 | 4,119,240.501 | 4,119,240.501 | 4,119,240.501 | 4,119,240.501 |
Ingehouden winsten
| 981,432.54 | 806,061.894 | 914,128.372 | 492,320.494 | 375,402.033 | 578,914.655 | 581,279.231 | 671,074.441 | 726,461.456 | 720,124.965 | 741,193.99 | 786,784.642 | 767,885.813 | 712,763.876 | 473,417.223 | 758,941.863 | 849,968.058 | 895,823.947 | 2,418,505.697 | 2,408,626.513 | 2,436,869.351 | 2,452,755.883 | 2,363,534.145 | 2,062,675.55 | 2,070,931.131 | 2,145,870.651 | 2,021,190.028 | 1,630,311.321 | 1,645,710.53 | 1,564,215.077 | 1,558,949.561 | 1,129,480.229 | 1,077,695.989 | 1,049,670.922 | 995,914.166 | 857,381.681 | 914,737.219 | 946,137.527 | 941,929.445 | 926,425.629 | 925,452.686 | 917,567.43 | 939,952.424 | 1,084,453.027 | 1,171,036.454 | 375,453.788 | 284,629.558 | 245,362.044 | 208,663.361 | 135,051.733 | 63,506.988 |
Overige gereserveerde algehele resultaten
| 52,100.802 | 34,400.802 | 46,100.802 | 46,100.802 | -187,711.718 | -187,711.718 | -187,711.718 | -187,711.718 | -187,711.718 | -188,711.718 | -199,411.718 | -188,655.131 | -188,665.92 | -188,665.92 | -188,711.718 | -109,586.788 | -4,115.346 | -4,121.553 | -4,115.347 | -4,698.405 | -4,698.45 | -5,299.153 | -5,100.578 | 34,400.802 | 34,400.802 | 34,400.802 | 34,400.802 | 34,852.967 | 34,914.339 | 34,846.907 | 34,822.587 | -5,455.432 | -5,472.622 | -5,490.473 | 33,689.733 | -15,128.932 | -15,145.589 | -17,830.694 | -15,177.688 | -31,672.176 | -31,688.351 | -31,703.726 | -31,718.05 | -31,791.56 | -31,801.016 | -31,814.633 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 863,624.088 | 875,324.088 | 863,624.088 | 863,624.088 | 675,912.37 | 731,257.142 | 731,257.142 | 731,257.142 | 731,257.142 | 730,257.142 | 918,968.86 | 918,968.86 | 918,968.86 | 918,968.86 | 918,968.86 | 918,968.889 | 918,968.86 | 918,968.856 | 741,595.441 | 741,595.42 | 741,595.336 | 741,595.329 | 741,595.334 | 783,053.927 | 741,595.32 | 741,595.304 | 741,595.259 | 751,504.193 | 751,504.193 | 502,840.705 | 502,840.705 | 502,840.705 | 502,840.705 | 502,840.705 | 502,840.705 | 424,348.442 | 424,348.442 | 424,348.442 | 424,348.442 | 424,348.442 | 424,348.442 | 424,348.442 | 424,348.442 | 424,348.442 | 424,348.442 | 424,348.442 | 393,520.668 | -4,364,602.545 | 392,868.533 | 392,573.884 | 393,573.884 |
Totaal eigen vermogen van aandeelhouders
| 14,459,346.095 | 14,277,975.449 | 14,386,041.927 | 13,964,234.048 | 13,613,503.068 | 13,872,360.461 | 8,843,457.956 | 8,933,253.166 | 8,988,640.181 | 8,981,303.69 | 9,002,372.715 | 9,048,019.955 | 9,029,110.337 | 8,973,988.4 | 8,734,595.948 | 9,109,945.548 | 9,306,443.155 | 9,351,292.803 | 9,514,117.915 | 9,503,655.511 | 9,531,897.658 | 9,546,183.486 | 9,457,160.308 | 9,237,761.574 | 9,204,058.49 | 9,277,997.964 | 9,153,316.996 | 8,771,789.238 | 8,787,249.819 | 6,378,127.715 | 6,379,537.878 | 5,908,790.528 | 5,856,989.098 | 5,828,946.181 | 5,814,369.631 | 5,391,541.693 | 5,448,880.573 | 5,476,595.776 | 5,514,238.366 | 5,443,042.397 | 5,439,953.278 | 5,432,052.647 | 5,454,423.317 | 5,598,850.411 | 5,683,824.381 | 4,888,228.098 | 4,797,390.727 | 4,757,213.226 | 4,720,772.395 | 4,646,866.117 | 4,576,321.372 |
Totaal eigen vermogen
| 15,213,224.689 | 15,031,516.046 | 15,141,083.26 | 14,717,250.835 | 15,084,406.686 | 15,347,838.897 | 10,323,210.84 | 10,406,063.552 | 10,467,092.265 | 10,450,843.968 | 10,486,049.544 | 10,575,266.183 | 10,561,915.86 | 10,515,390.423 | 10,250,098.967 | 10,505,320.857 | 10,472,390.772 | 10,520,030.245 | 10,696,922.809 | 10,635,048.542 | 10,662,764.325 | 10,677,261.546 | 10,621,125.569 | 10,288,410.201 | 9,994,735.578 | 10,069,375.925 | 9,942,554.632 | 9,552,417.681 | 9,568,954.409 | 7,160,339.486 | 7,160,248.908 | 6,705,481.343 | 6,646,381.689 | 6,611,476.055 | 6,549,719.346 | 6,133,984.48 | 6,189,411.541 | 6,198,610.859 | 6,248,897.279 | 6,892,756.925 | 6,889,834.104 | 6,882,618.141 | 6,920,183.661 | 7,044,254.507 | 7,164,311.993 | 4,907,196.307 | 4,816,407.946 | 4,775,559.207 | 4,739,055.605 | 4,665,074.714 | 4,594,536.235 |
Totaal passiva en aandeelhoudersvermogen
| 20,399,611.699 | 19,955,146.423 | 19,886,877.883 | 20,419,788.079 | 20,675,624.196 | 20,885,693.267 | 16,721,760.264 | 16,836,250.352 | 16,603,831.453 | 16,630,754.727 | 16,654,989.338 | 17,061,620.491 | 16,986,646.873 | 18,442,575.804 | 18,371,229.974 | 18,719,074.705 | 18,647,629.964 | 18,612,468.579 | 17,275,272.609 | 17,005,252.635 | 16,734,318.903 | 16,380,439.483 | 16,252,732.184 | 15,881,733.454 | 15,565,373.877 | 15,231,842.33 | 14,977,041.121 | 14,357,700.688 | 14,386,890.75 | 11,339,141.637 | 11,359,506.311 | 11,096,250.146 | 10,954,464.844 | 10,784,423.863 | 11,145,896.81 | 10,117,465.383 | 10,036,717.285 | 9,809,538.809 | 9,986,973.58 | 10,952,557.165 | 10,796,975.009 | 10,774,209.479 | 10,654,200.607 | 11,058,407.123 | 10,264,590.932 | 6,305,134.422 | 6,154,231.305 | 5,899,878.965 | 5,831,610.232 | 5,344,941.842 | 5,290,382.917 |