PT Batavia Prosperindo Finance Tbk
IDX:BPFI.JK
314 (IDR) • At close November 5, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0 | 28,679.609 | 30,158.571 | 20,506.502 | 20,206.599 | 19,735.683 | 22,365.03 | 24,977.614 | 84,000.315 | 16,812.494 | 43,001.849 | 69,475.633 | 76,106.381 | 32,669.727 | 72,851.228 | 61,313.385 | 36,971.034 | 65,285.8 | 124,214.764 | 32,305.984 | 67,810.177 | 64,701.885 | 89,559.829 | 115,871.988 | 110,480.478 | 185,694.454 | 16,505.291 | 34,403.517 | 44,333.764 | 48,010.896 | 87,728.634 | 16,165.236 | 43,933.946 | 254,382.272 | 14,205.477 | 13,867.992 | 30,115.12 | 68,394.992 | 64,207.785 | 174,214.127 | 42,113.267 | 13,292.807 | 4,863.024 | 9,310.463 | 6,656.33 | 6,176.827 | 6,186.366 | 9,034.164 | 8,445.887 |
Kortetermijnbeleggingen
| 0 | -1,446.798 | -1,441.798 | -39,571.207 | 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 |
Liquide middelen en kortetermijnbeleggingen
| 0 | 27,232.811 | 28,716.773 | -19,064.705 | 20,206.599 | 19,735.683 | 22,365.03 | 24,977.614 | 84,000.315 | 16,812.494 | 43,001.849 | 69,475.633 | 76,106.381 | 32,669.727 | 72,851.228 | 61,313.385 | 36,971.034 | 65,285.8 | 124,214.764 | 32,305.984 | 67,810.177 | 64,701.885 | 89,559.829 | 115,871.988 | 110,480.478 | 185,694.454 | 16,505.291 | 34,403.517 | 44,333.764 | 48,010.896 | 87,728.634 | 16,165.236 | 43,933.946 | 254,382.272 | 14,205.477 | 13,867.992 | 30,115.12 | 68,394.992 | 64,207.785 | 174,214.127 | 42,113.267 | 13,292.807 | 4,863.024 | 9,310.463 | 6,656.33 | 6,176.827 | 6,186.366 | 9,034.164 | 8,445.887 |
Nettovorderingen
| 0 | 74,457.976 | 80,038.103 | 79,673.759 | 58,565.981 | 57,804.015 | 53,191.102 | 58,549.659 | 71,792.478 | 101,715.959 | 106,941.095 | 115,001.769 | 130,940.795 | 152,305.057 | 186,089.584 | 166,319.54 | 173,367.397 | 203,151.548 | 213,697.813 | 218,122.558 | 161,486.473 | 187,848.978 | 138,402.022 | 195,942.819 | 230,588.627 | 185,436.29 | 152,600.786 | 167,026.07 | 188,092.835 | 244,279.654 | 196,632.907 | 235,904.265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | -101,690.787 | -156,046.334 | -60,609.055 | -61,576.773 | -60,238.431 | -50,385.272 | -52,556.162 | -122,181.55 | -82,957.338 | -112,336.511 | -138,970.61 | -160,850.582 | -125,948.823 | -192,332.214 | 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 vlottende activa
| 83,825.048 | 79,927.217 | 76,008.23 | 58,457.638 | 61,576.773 | 60,238.431 | 50,385.272 | 52,556.162 | 122,181.55 | 82,957.338 | 112,336.511 | 138,970.61 | 160,850.582 | 125,948.823 | 192,332.214 | 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 |
Totaal vlottende activa
| 83,825.048 | 79,927.217 | 28,716.773 | 58,457.638 | 78,772.579 | 77,539.697 | 75,556.132 | 83,527.273 | 155,792.793 | 118,528.452 | 149,942.944 | 184,477.402 | 207,047.176 | 184,974.784 | 258,940.812 | 227,632.926 | 210,338.431 | 268,437.348 | 337,912.577 | 250,428.542 | 229,296.651 | 252,550.863 | 227,961.85 | 311,814.807 | 341,069.105 | 371,130.745 | 169,106.077 | 201,429.587 | 232,426.599 | 292,290.55 | 284,361.542 | 252,069.501 | 43,933.946 | 254,382.272 | 14,205.477 | 13,867.992 | 30,115.12 | 68,394.992 | 64,207.785 | 174,214.127 | 42,113.267 | 13,292.807 | 4,863.024 | 9,310.463 | 6,656.33 | 6,176.827 | 6,186.366 | 9,034.164 | 8,445.887 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 120,763.815 | 122,361.214 | 126,963.995 | 128,709.672 | 129,051.678 | 129,561.188 | 132,004.802 | 133,900.417 | 138,159.012 | 139,682.087 | 142,041.828 | 145,677.594 | 142,269.712 | 148,736.711 | 132,015.826 | 135,097.01 | 125,460.601 | 127,253.313 | 129,179.33 | 130,193.26 | 124,349.964 | 124,452.084 | 123,368.593 | 119,396.92 | 98,661.292 | 94,927.043 | 95,636.084 | 97,232.531 | 71,964.379 | 72,455.138 | 67,844.961 | 68,438.434 | 71,585.79 | 68,215.307 | 61,041.297 | 61,618.58 | 34,690.206 | 35,646.186 | 35,959.241 | 34,519.959 | 35,277.826 | 34,162.13 | 27,336.789 | 23,677.008 | 20,291.166 | 21,111.486 | 18,829.521 | 19,199.894 | 19,744.46 |
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 | 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 | 0 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 174,060.359 | 172,934.701 | 172,889.71 | 167,775.234 | 175,545.404 | 153,858.992 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37,016.552 | 33,145.54 | 29,032.59 | 28,548.714 | 29,516.467 | 23,951.887 | 15,000.172 | 12,338.851 | 12,096.913 | 15,484.048 | 15,484.048 | 14,758.233 | 14,758.233 | 14,758.233 | 14,758.233 | 41,855.317 | 66,881.944 | 66,972.413 | 74,652.234 | 52,269.145 | 51,463.481 | 50,609.715 | 49,967.238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,638.28 | 2,252.668 | 1,820.474 | 3,043.192 | 2,707.774 | 2,108.721 | 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
| 1,771,448.768 | 1,751,308.833 | 1,777,342.329 | 1,663,237.016 | -129,051.678 | -129,561.188 | -132,004.802 | -133,900.417 | -138,159.012 | -176,698.639 | -175,187.369 | -174,710.184 | -170,818.426 | -178,253.178 | -155,967.713 | -150,097.181 | -137,799.452 | -139,350.225 | -144,663.378 | -145,677.308 | -139,108.197 | -139,210.318 | -138,126.826 | -134,155.154 | -140,516.61 | -161,808.987 | -162,608.497 | -171,884.765 | -124,233.524 | -123,918.619 | -118,454.675 | -118,405.672 | 889,211.49 | 909,247.473 | 940,031.417 | 906,236.743 | 947,952.424 | 945,170.711 | 933,949.646 | 858,698.509 | 771,476.352 | 768,533.86 | 790,521.583 | 766,060.259 | 738,502.296 | 655,562.828 | 533,574.555 | -19,199.894 | -19,744.46 |
Totaal niet-vlottende activa
| 1,892,212.583 | 1,873,670.047 | 1,904,306.324 | 1,791,946.687 | 129,051.678 | 129,561.188 | 132,004.802 | 133,900.417 | 138,159.012 | 176,698.639 | 175,187.369 | 174,710.184 | 170,818.426 | 178,253.178 | 155,967.713 | 150,097.181 | 137,799.452 | 139,350.225 | 144,663.378 | 145,677.308 | 139,108.197 | 139,210.318 | 138,126.826 | 134,155.154 | 140,516.61 | 161,808.987 | 162,608.497 | 171,884.765 | 124,233.524 | 123,918.619 | 118,454.675 | 118,405.672 | 960,797.279 | 977,462.78 | 1,001,072.714 | 967,855.323 | 982,642.629 | 980,816.897 | 969,908.886 | 893,218.468 | 806,754.178 | 802,695.99 | 817,858.372 | 789,737.267 | 758,793.462 | 676,674.314 | 552,404.076 | 19,199.894 | 19,744.46 |
Totaal activa
| 1,976,037.632 | 1,953,597.264 | 1,933,023.097 | 1,850,404.325 | 1,687,905.014 | 1,534,741.779 | 1,414,391.344 | 1,316,472.329 | 1,292,070.342 | 1,296,350.699 | 1,309,025.397 | 1,297,609.12 | 1,314,597.683 | 1,337,489.713 | 1,443,903.531 | 1,472,642.353 | 1,474,603.07 | 1,613,581.426 | 1,827,489.809 | 1,821,625.64 | 1,795,909.756 | 1,757,788.606 | 1,711,909.36 | 1,827,720.515 | 1,898,044.546 | 1,956,179.108 | 1,801,788.142 | 1,571,343.073 | 1,509,744.713 | 1,491,709.243 | 1,150,573.758 | 1,037,602.204 | 1,004,731.225 | 1,231,845.052 | 1,015,278.191 | 981,723.315 | 1,012,757.749 | 1,049,211.889 | 1,034,116.671 | 1,067,432.595 | 848,867.445 | 815,988.797 | 822,721.396 | 799,047.73 | 765,449.793 | 682,851.141 | 558,590.442 | 529,226.62 | 527,888.427 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 4,269.91 | 4,327.45 | 4,408.276 | 4,011.201 | 3,485.203 | 4,531.629 | 3,628.218 | 5,597.654 | 4,220.64 | 7,333.641 | 3,726.224 | 7,627.587 | 3,297.475 | 3,709.228 | 4,026.958 | 2,843.622 | 2,633.207 | 4,406.533 | 4,470.828 | 4,472.078 | 2,416.463 | 4,065.918 | 4,744.901 | 4,811.555 | 6,053.666 | 8,218.391 | 4,806.95 | 7,099.731 | 6,384.615 | 1,582.976 | 1,529.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 0 | 0 | 0 | 574,837.893 | 0 | 0 | 0 | 121,072.52 | 0 | 0 | 0 | 125,536.742 | 0 | 0 | 405,944.565 | 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 |
Belastingschulden
| 0 | 7,132.778 | 10,728.529 | 8,992.508 | 8,186.447 | 7,054.018 | 6,486.908 | 2,591.616 | 3,511.957 | 5,483.132 | 8,090.323 | 9,882.961 | 5,288.435 | 5,365.36 | 8,562.873 | 8,682.896 | 3,511.117 | 2,883.221 | 12,062.689 | 10,977.352 | 8,189.863 | 6,257.119 | 10,456.909 | 9,294.036 | 8,822.903 | 7,628.886 | 7,625.765 | 4,278.872 | 1,884.074 | 1,867.608 | 4,844.345 | 2,433.685 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | -4,408.276 | 0 | 0 | 0 | -117,444.302 | 0 | 0 | 0 | -121,810.519 | 0 | 0 | -402,235.337 | 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 kortlopende verplichtingen
| 47,021.681 | 40,830.044 | 41,749.839 | 42,364.541 | -4,011.201 | -3,485.203 | -4,531.629 | -3,628.218 | -5,597.654 | -4,220.64 | -7,333.641 | -3,726.224 | -7,627.587 | -3,297.475 | -3,709.228 | -4,026.958 | -2,843.622 | -2,633.207 | -4,406.533 | -4,470.828 | -4,472.078 | -2,416.463 | -4,065.918 | -4,744.901 | -4,811.555 | -6,053.666 | -8,218.391 | -4,806.95 | -7,099.731 | -6,384.615 | -1,582.976 | -1,529.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal kortlopende verplichtingen
| 47,021.681 | 45,099.954 | 46,077.289 | 617,202.433 | 4,011.201 | 3,485.203 | 4,531.629 | 3,628.218 | 5,597.654 | 4,220.64 | 7,333.641 | 3,726.224 | 7,627.587 | 3,297.475 | 3,709.228 | 4,026.958 | 2,843.622 | 2,633.207 | 4,406.533 | 4,470.828 | 4,472.078 | 2,416.463 | 4,065.918 | 4,744.901 | 4,811.555 | 6,053.666 | 8,218.391 | 4,806.95 | 7,099.731 | 6,384.615 | 1,582.976 | 1,529.119 | 9,471.61 | 14,666.052 | 18,192.04 | 8,738.397 | 17,640.779 | 18,843.902 | 15,684.017 | 7,570.775 | 13,913.376 | 12,081.261 | 9,930.789 | 2,604.043 | 10,283.891 | 4,143.681 | 2,576.241 | 1,824.356 | 0 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 814,550.915 | 789,172.415 | 793,872.191 | 156,945.249 | 601,852.024 | 469,019.66 | 366,143.476 | 305,289.112 | 295,758.843 | 289,412.555 | 315,679.157 | 323,138.033 | 360,492.783 | 401,409.998 | 510,744.01 | 561,120.848 | 584,733.956 | 730,665.06 | 928,912.049 | 949,084.73 | 948,922.516 | 908,063.824 | 869,280.569 | 1,014,970.664 | 1,075,425.722 | 1,158,082.179 | 1,060,826.999 | 914,260.605 | 901,647.423 | 897,741.563 | 573,728.99 | 513,149.733 | 484,423.136 | 680,375.805 | 86,062.208 | 110,417.979 | 150,625.736 | 480,998.31 | 357,898.872 | 0 | 529,506.545 | 488,274.195 | 552,682.339 | 278,519.97 | 533,138.97 | 466,784.343 | 345,683.564 | 327,719.829 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 5,179.808 | -38,688.208 | -3,413.003 | -37,044.495 | 598,710.576 | 465,733.465 | -3,264.896 | 0 | 325,037.726 | 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2,430.129 | 2,650.088 | 3,413.003 | 4,026.735 | 3,141.448 | 3,286.195 | 3,264.896 | 0 | 3,023.886 | 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 verplichtingen
| 12,353.257 | 55,472.403 | 11,866.511 | 50,761.724 | -601,852.024 | -469,019.66 | -361,611.847 | -301,660.894 | -295,758.843 | -285,191.916 | -308,345.517 | -319,411.81 | -360,492.783 | -401,409.998 | -510,744.01 | -561,120.848 | -584,733.956 | -730,665.06 | -928,912.049 | -949,084.73 | -948,922.516 | -908,063.824 | -869,280.569 | -1,014,970.664 | -1,075,425.722 | -1,158,082.179 | -1,060,826.999 | -914,260.605 | -901,647.423 | -897,741.563 | -573,728.99 | -513,149.733 | 14,574.274 | 44,047.425 | 398,162.316 | 363,348.013 | 367,776.272 | 85,743.575 | 210,729.314 | 0 | 61,542.536 | 79,706.411 | 29,523.175 | 297,250.475 | 11,413.097 | 10,261.335 | 13,002.157 | -327,719.829 | 0 |
Totaal niet-vlottende verplichtingen
| 834,514.109 | 808,606.697 | 805,738.702 | 174,689.213 | 601,852.024 | 469,019.66 | 4,531.629 | 3,628.218 | 328,061.612 | 4,220.64 | 7,333.641 | 3,726.224 | 360,492.783 | 401,409.998 | 510,744.01 | 561,120.848 | 584,733.956 | 730,665.06 | 928,912.049 | 949,084.73 | 948,922.516 | 908,063.824 | 869,280.569 | 1,014,970.664 | 1,075,425.722 | 1,158,082.179 | 1,060,826.999 | 914,260.605 | 901,647.423 | 897,741.563 | 573,728.99 | 513,149.733 | 498,997.41 | 724,423.23 | 484,224.524 | 473,765.992 | 518,402.008 | 566,741.886 | 568,628.186 | 0 | 591,049.081 | 567,980.606 | 582,205.514 | 575,770.445 | 544,552.067 | 477,045.678 | 358,685.721 | 327,719.829 | 0 |
Totaal passiva
| 881,535.79 | 853,706.651 | 851,815.991 | 791,891.646 | 653,383.776 | 511,440.095 | 409,326.864 | 335,938.184 | 328,061.612 | 341,325.134 | 371,686.681 | 377,313.273 | 414,750.633 | 447,791.66 | 566,003.695 | 613,538.953 | 632,036.743 | 775,273.244 | 989,770.642 | 1,002,298.779 | 995,346.401 | 946,501.533 | 919,558.726 | 1,056,294.546 | 1,120,715.755 | 1,196,390.945 | 1,158,857.312 | 949,598.362 | 938,572.236 | 930,331.314 | 600,062.568 | 533,796.771 | 508,469.02 | 739,089.282 | 502,416.564 | 482,504.39 | 536,042.787 | 585,585.788 | 584,312.202 | 7,570.775 | 604,962.458 | 580,061.867 | 592,136.303 | 578,374.488 | 554,835.958 | 481,189.359 | 361,261.962 | 340,746.41 | 0 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 174,181.212 | 0 | 542,180.22 | 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
| 267,399.536 | 267,399.536 | 267,399.536 | 267,399.536 | 267,399.536 | 267,399.536 | 267,399.536 | 267,399.536 | 267,399.536 | 267,399.536 | 267,399.536 | 178,266.358 | 178,266.358 | 178,266.358 | 178,266.358 | 178,266.358 | 178,266.358 | 178,266.358 | 178,266.358 | 178,266.358 | 178,266.358 | 178,266.358 | 178,266.358 | 178,266.358 | 178,266.358 | 178,266.358 | 158,258.91 | 158,258.91 | 158,258.91 | 158,258.91 | 158,258.91 | 136,062.71 | 136,062.71 | 136,062.71 | 136,062.71 | 136,062.71 | 136,062.71 | 136,062.71 | 136,062.71 | 136,062.71 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 |
Ingehouden winsten
| 603,846.494 | 609,186.796 | 48,723.069 | 567,169.738 | 544,496.426 | 532,977.268 | 514,740.064 | 489,872.48 | 474,575.047 | 448,826.324 | 434,965.095 | 421,957.542 | 403,187.87 | 391,772.2 | 384,686.019 | 374,333.451 | 358,902.711 | 354,886.504 | 350,910.354 | 332,518.048 | 317,876.459 | 328,600.177 | 309,663.739 | 288,739.073 | 276,562.125 | 257,664.43 | 239,899.81 | 218,713.69 | 204,176.381 | 193,080.577 | 182,213.838 | 198,545.289 | 191,083.413 | 187,259.553 | 206,722.881 | 193,611.507 | 195,077.49 | 181,988.629 | 168,166.997 | 153,498.897 | 141,253.743 | 133,275.686 | 127,933.849 | 118,021.998 | 107,962.591 | 99,010.538 | 94,677.236 | 85,828.965 | 77,638.197 |
Overige gereserveerde algehele resultaten
| 400 | 400 | 48,723.069 | 400 | 400 | 400 | 400 | 400 | 400 | 17,165.559 | 13,294.547 | 9,181.597 | 8,797.72 | 9,515.473 | 3,950.894 | 42,939.2 | 41,832.867 | 41,590.928 | 44,978.064 | 44,978.064 | 40,856.147 | 40,856.147 | 40,856.147 | 40,856.147 | 58,935.918 | 59,497.602 | 59,497.602 | 58,935.918 | 23,372.672 | 23,372.672 | 23,372.672 | 23,372.672 | 23,541.32 | 23,858.745 | 24,501.274 | 23,969.946 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 48,674.6 | 222,904.281 | 174,181.212 | 223,543.404 | 222,225.275 | 222,524.88 | 222,524.88 | 222,862.129 | 221,634.146 | 221,634.146 | 221,679.537 | 310,890.351 | 309,595.103 | 310,144.022 | 310,996.566 | 263,564.391 | 263,564.391 | 263,564.391 | 263,564.391 | 263,564.391 | 263,564.391 | 263,564.391 | 263,564.391 | 263,564.391 | 263,564.391 | 264,359.773 | 185,274.508 | 185,836.191 | 185,364.514 | 186,665.77 | 186,665.77 | 145,824.762 | 145,574.762 | 145,574.762 | 145,574.762 | 145,574.762 | 145,574.762 | 145,574.762 | 145,574.762 | 145,574.762 | 2,651.244 | 2,651.244 | 2,651.244 | 2,651.244 | 2,651.244 | 2,651.244 | 2,651.244 | 2,651.244 | -177,638.197 |
Totaal eigen vermogen van aandeelhouders
| 1,094,501.842 | 1,099,890.613 | 1,081,207.106 | 1,058,512.679 | 1,034,521.237 | 1,023,301.684 | 1,005,064.48 | 980,534.145 | 964,008.73 | 955,025.565 | 937,338.716 | 920,295.847 | 899,847.051 | 889,698.053 | 877,899.836 | 859,103.399 | 842,566.326 | 838,308.181 | 837,719.166 | 819,326.861 | 800,563.355 | 811,287.072 | 792,350.634 | 771,425.969 | 777,328.791 | 759,788.163 | 642,930.83 | 621,744.71 | 571,172.477 | 561,377.929 | 550,511.19 | 503,805.432 | 496,262.205 | 492,755.77 | 512,861.627 | 499,218.926 | 476,714.962 | 463,626.101 | 449,804.469 | 435,136.369 | 243,904.987 | 235,926.93 | 230,585.093 | 220,673.242 | 210,613.835 | 201,661.782 | 197,328.48 | 188,480.21 | 177,638.197 |
Totaal eigen vermogen
| 1,094,501.842 | 1,099,890.613 | 1,081,207.106 | 1,058,512.679 | 1,034,521.237 | 1,023,301.684 | 1,005,064.48 | 980,534.145 | 964,008.73 | 955,025.565 | 937,338.716 | 920,295.847 | 899,847.051 | 889,698.053 | 877,899.836 | 859,103.399 | 842,566.326 | 838,308.181 | 837,719.166 | 819,326.861 | 800,563.355 | 811,287.072 | 792,350.634 | 771,425.969 | 777,328.791 | 759,788.163 | 642,930.83 | 621,744.71 | 571,172.477 | 561,377.929 | 550,511.19 | 503,805.432 | 496,262.205 | 492,755.77 | 512,861.627 | 499,218.926 | 476,714.962 | 463,626.101 | 449,804.469 | 435,136.369 | 243,904.987 | 235,926.93 | 230,585.093 | 220,673.242 | 210,613.835 | 201,661.782 | 197,328.48 | 188,480.21 | 177,638.197 |
Totaal passiva en aandeelhoudersvermogen
| 1,976,037.632 | 1,953,597.264 | 1,933,023.097 | 1,850,404.325 | 1,687,905.014 | 1,534,741.779 | 1,414,391.344 | 1,316,472.329 | 1,292,070.342 | 1,296,350.699 | 1,309,025.397 | 1,297,609.12 | 1,314,597.683 | 1,337,489.713 | 1,443,903.531 | 1,472,642.353 | 1,474,603.07 | 1,613,581.426 | 1,827,489.809 | 1,821,625.64 | 1,795,909.756 | 1,757,788.606 | 1,711,909.36 | 1,827,720.515 | 1,898,044.546 | 1,956,179.108 | 1,801,788.142 | 1,571,343.073 | 1,509,744.713 | 1,491,709.243 | 1,150,573.758 | 1,037,602.204 | 1,004,731.225 | 1,231,845.052 | 1,015,278.191 | 981,723.315 | 1,012,757.749 | 1,049,211.889 | 1,034,116.671 | 442,707.144 | 848,867.445 | 815,988.797 | 822,721.396 | 799,047.73 | 765,449.793 | 682,851.141 | 558,590.442 | 0 | 0 |