PT Bank Syariah Indonesia Tbk
IDX:BRIS.JK
2930 (IDR) • At close November 13, 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
| 37,524,947 | 36,781,834 | 42,322,103 | 40,047,306 | 31,430,119 | 38,092,704 | 35,453,212 | 39,260,070 | 23,242,904 | 21,755,685 | 24,160,870 | 26,570,658 | 24,368,198 | 27,494,256 | 27,520,672 | 4,555,547 | 6,114,739 | 4,766,323 | 4,314,262 | 5,166,118 | 2,754,386 | 4,843,352 | 6,620,449 | 6,267,707 | 5,046,680 | 4,234,731 | 4,805,848 | 4,609,444 | 5,220,096 | 5,185,311 | 296,528 | 4,585,674 | 313,560 | 368,357 | 262,761 | 3,132,272 | 290,188 | 285,493 | 263,161 | 1,817,087 | 282,568 | 269,323 | 202,719 | 1,298,356 | 209,194 | 150,278 | 141,262 | 1,317,732 | 107,732 |
Kortetermijnbeleggingen
| 0 | -67,850,964 | -79,061,682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 37,524,947 | -31,069,130 | -36,739,579 | 40,047,306 | 31,430,119 | 38,092,704 | 35,453,212 | 39,260,070 | 23,242,904 | 21,755,685 | 24,160,870 | 26,570,658 | 24,368,198 | 27,494,256 | 27,520,672 | 4,555,547 | 6,114,739 | 4,766,323 | 4,314,262 | 5,166,118 | 2,754,386 | 4,843,352 | 6,620,449 | 6,267,707 | 5,046,680 | 4,234,731 | 4,805,848 | 4,609,444 | 5,220,096 | 5,185,311 | 296,528 | 4,585,674 | 313,560 | 368,357 | 262,761 | 3,132,272 | 290,188 | 285,493 | 263,161 | 1,817,087 | 282,568 | 269,323 | 202,719 | 1,298,356 | 209,194 | 150,278 | 141,262 | 1,317,732 | 107,732 |
Nettovorderingen
| 5,347,874 | 1,046,165 | 2,189,904 | 794,016 | 1,381,601 | 2,552,671 | 1,439,728 | 256,036 | 1,260,524 | 1,247,762 | -4,040 | -148,536 | -306,263 | 171,228 | 16,303 | -346,726 | -417,641 | -565,323 | -579,309 | -619,984 | -639,356 | -544,542 | -533,879 | -344,897 | -334,235 | -305,803 | 1,468,936 | -64,283 | 8,224 | 189,813 | 0 | 146,891 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 10,332,843 | 30,022,965 | 34,549,675 | -43,242,037 | -34,175,018 | -41,904,832 | -38,208,285 | -41,556,949 | -23,319,816 | -21,812,483 | -24,212,692 | -26,684,914 | -24,455,737 | -27,763,975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -7,521,903 | 40,422,678 | 46,143,745 | 43,242,037 | 34,175,018 | 41,904,832 | 38,208,285 | 41,556,949 | 23,319,816 | 21,812,483 | 24,212,692 | 26,684,914 | 24,455,737 | 27,763,975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 45,683,761 | 40,422,678 | 46,143,745 | 40,841,322 | 32,811,720 | 40,645,375 | 36,892,940 | 39,516,106 | 24,503,428 | 23,003,447 | 24,156,830 | 26,422,122 | 24,061,935 | 27,665,484 | 27,536,975 | 4,208,821 | 5,697,098 | 4,201,000 | 3,734,953 | 4,546,134 | 2,115,030 | 4,298,810 | 6,086,570 | 5,922,810 | 4,712,445 | 3,928,928 | 6,274,784 | 4,545,161 | 5,228,320 | 5,375,124 | 296,528 | 4,732,565 | 313,560 | 368,357 | 262,761 | 3,132,272 | 290,188 | 285,493 | 263,161 | 1,817,087 | 282,568 | 269,323 | 202,719 | 1,298,356 | 209,194 | 150,278 | 141,262 | 1,317,732 | 107,732 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 9,435,179 | 5,942,923 | 5,383,453 | 7,542,950 | 7,693,464 | 7,151,079 | 7,009,159 | 7,139,271 | 5,831,237 | 5,114,651 | 5,219,224 | 4,957,518 | 4,758,707 | 4,623,228 | 4,795,875 | 1,528,830 | 1,608,054 | 1,748,911 | 1,737,667 | 1,821,281 | 1,894,170 | 1,903,322 | 1,893,671 | 1,898,126 | 1,829,030 | 1,740,727 | 240,237 | 1,324,855 | 1,005,428 | 867,246 | 135,353 | 426,997 | 131,911 | 137,262 | 140,164 | 156,188 | 133,954 | 127,261 | 142,518 | 151,387 | 146,724 | 150,969 | 149,238 | 163,163 | 126,752 | 132,345 | 123,823 | 123,065 | 125,335 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62,886,180 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,468,274 | 1,328,363 | 1,412,297 | 1,128,334 | 0 | 0 | 0 | 258,688 | 0 | 0 | 0 | 0 | 1,618,920 | 1,619,171 | 1,578,336 | 158,202 | 158,202 | 158,202 | 146,005 | 146,005 | 146,005 | 137,212 | 137,212 | 137,212 | 118,434 | 109,112 | 5,503 | 103,671 | 2,557 | 77,427 | 2,293 | 66,674 | 5,166 | 6,868 | 8,598 | 0 | 12,282 | 14,415 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 1,468,274 | 1,328,363 | 1,412,297 | 1,128,334 | 61,490,778 | 56,665,073 | 68,598,650 | 63,144,868 | 61,107,132 | 68,435,192 | 73,222,294 | 70,886,478 | 1,618,920 | 1,619,171 | 1,578,336 | 158,202 | 158,202 | 158,202 | 146,005 | 146,005 | 146,005 | 137,212 | 137,212 | 137,212 | 118,434 | 109,112 | 5,503 | 103,671 | 2,557 | 77,427 | 2,293 | 66,674 | 5,166 | 6,868 | 8,598 | 0 | 12,282 | 14,415 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 57,839,504 | 63,288,911 | 65,015,899 | 71,169,020 | 55,530,396 | 51,216,765 | 63,203,601 | 57,680,700 | 56,632,613 | 64,668,492 | 69,327,723 | 67,374,284 | 63,536,116 | 58,364,520 | 47,393,471 | 13,012,006 | 9,353,885 | 7,206,752 | 7,278,341 | 10,268,270 | 8,187,811 | 7,165,011 | 8,624,821 | 9,098,114 | 9,124,741 | 10,137,445 | 9,437,617 | 7,411,068 | 6,147,415 | 5,762,395 | 0 | 4,706,065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 1,478,082 | 1,475,643 | 1,485,652 | 1,665,694 | 1,733,082 | 1,702,771 | 1,614,110 | 1,675,103 | 1,356,718 | 1,347,951 | 1,324,653 | 1,445,324 | 1,290,765 | 1,081,012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -70,221,039 | 248,497,298 | 238,462,577 | -1,665,694 | -63,223,860 | -58,367,844 | -70,212,760 | -64,819,971 | -62,463,850 | -69,783,143 | -74,546,947 | -72,331,802 | -1,290,765 | -1,081,012 | -53,767,682 | -14,699,038 | -11,120,141 | -9,113,865 | -9,162,013 | -12,235,556 | -10,227,986 | -9,205,545 | -10,655,704 | -11,133,452 | -11,072,205 | -11,987,284 | -9,683,357 | -8,839,594 | -7,155,400 | -6,707,068 | 28,072,682 | -5,199,736 | 25,117,848 | 24,441,454 | 23,857,181 | 20,941,787 | 22,378,392 | 21,200,165 | 20,162,591 | 18,372,559 | 18,125,160 | 17,896,567 | 17,227,342 | 15,939,395 | 16,437,012 | 16,133,822 | 14,838,632 | -123,065 | -125,335 |
Totaal niet-vlottende activa
| 325,038,586 | 320,533,138 | 311,759,878 | 79,840,304 | 63,223,860 | 58,367,844 | 70,212,760 | 64,819,971 | 62,463,850 | 69,783,143 | 74,546,947 | 72,331,802 | 69,913,743 | 64,606,919 | 53,767,682 | 14,699,038 | 11,120,141 | 9,113,865 | 9,162,013 | 12,235,556 | 10,227,986 | 9,205,545 | 10,655,704 | 11,133,452 | 11,072,205 | 11,987,284 | 9,683,357 | 8,839,594 | 7,155,400 | 6,707,068 | 28,210,328 | 5,199,736 | 25,254,925 | 24,585,584 | 24,005,943 | 21,097,975 | 22,524,628 | 21,341,841 | 20,305,109 | 18,523,946 | 18,271,884 | 18,047,536 | 17,376,580 | 16,102,558 | 16,563,764 | 16,266,167 | 14,962,455 | 123,065 | 125,335 |
Totaal activa
| 370,722,347 | 360,955,816 | 357,903,623 | 353,624,124 | 319,846,454 | 313,612,591 | 313,252,694 | 305,727,438 | 280,002,034 | 277,342,955 | 271,293,823 | 265,289,081 | 251,051,724 | 247,299,611 | 234,427,001 | 57,715,586 | 56,096,769 | 49,580,078 | 42,229,396 | 43,123,488 | 37,052,848 | 36,792,828 | 38,560,841 | 37,915,084 | 36,177,022 | 36,140,568 | 34,733,951 | 31,543,384 | 30,422,031 | 29,900,404 | 28,506,856 | 27,687,188 | 25,568,485 | 24,953,941 | 24,268,704 | 24,230,247 | 22,814,816 | 21,627,334 | 20,568,270 | 20,341,033 | 18,554,452 | 18,316,859 | 17,579,299 | 17,400,914 | 16,772,958 | 16,416,445 | 15,103,717 | 14,088,914 | 12,199,092 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 72,350,332 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 15,402,230 | 16,084,149 | 14,214,337 | 14,504,024 | 1,685,714 | 2,129,386 | 1,444,794 | 4,372,072 | 284,804 | 120,950 | 85,039 | 115,938 | 122,792 | 117,148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 492,344 | 302,034 | 652,899 | 735,816 | 593,832 | 473,961 | 791,023 | 812,638 | 564,241 | 347,722 | 733,733 | 608,280 | 561,684 | 625,078 | 400,224 | 208,143 | 75,907 | 18,571 | 71,110 | 80,926 | 27,161 | 56,676 | 25,440 | 32,265 | 30,271 | 29,352 | 0 | 40,391 | 0 | 36,958 | 0 | 49,613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 4,006,220 | 218,754 | 210,623 | 217,140 | 209,111 | 178,503 | 31,042 | 33,458 | 19,772 | 18,272 | 28,188 | 27,899 | 32,684 | 43,366 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -73,655,206 | 71,510,344 | 69,413,075 | 68,512,254 | 64,459,089 | 61,405,869 | 65,516,274 | 66,674,911 | 62,984,738 | 62,157,091 | 58,787,114 | 57,775,794 | 52,643,088 | 53,268,272 | -400,224 | -208,143 | -75,907 | -18,571 | -71,110 | -80,926 | -27,161 | -56,676 | -25,440 | -32,265 | -30,271 | -29,352 | 0 | -40,391 | 0 | -36,958 | 0 | -49,613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal kortlopende verplichtingen
| 90,946,252 | 88,115,281 | 84,490,934 | 83,969,234 | 66,947,746 | 64,187,719 | 67,783,133 | 71,893,079 | 63,853,555 | 62,644,035 | 59,634,074 | 58,527,911 | 53,360,248 | 54,053,864 | 513,299 | 1,179,562 | 302,960 | 211,813 | 198,595 | 169,091 | 187,447 | 95,861 | 150,518 | 81,578 | 9,687 | 8,891 | 0 | 88,459 | 0 | 17,603 | 0 | 56,004 | 0 | 0 | 0 | 41,993 | 0 | 0 | 42,540 | 8,305 | 34,729 | 32,436 | 37,868 | 1,099 | 27,466 | 26,338 | 28,702 | 2,444 | 21,933 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,510,828 | 1,511,061 | 211,295 | 1,104,265 | 2,305,225 | 2,332,644 | 2,350,654 | 2,334,197 | 2,335,042 | 1,591,921 | 1,640,573 | 1,664,101 | 1,593,446 | 1,442,159 | 1,540,885 | 1,080,764 | 1,085,051 | 1,089,754 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,100,000 | 1,100,000 | 1,671,771 | 1,100,000 | 999,042 | 752,184 | 729,592 | 100,000 | 751,770 | 1,778,501 | 611,453 | 100,000 | 812,569 | 915,296 | 1,366,441 | 100,000 | 796,964 | 436,864 | 619,032 | 100,000 | 647,269 |
Uitgestelde opbrengsten niet-vlottend
| 4,006,220 | 218,754 | 210,623 | 217,140 | 209,111 | 178,503 | 31,042 | 33,458 | 19,772 | 18,272 | 28,188 | 27,899 | 32,684 | 43,366 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 187,592 | -891,015 | -1,052,138 | 887,125 | 2,096,114 | 2,154,141 | 2,319,612 | 272,188,370 | 252,440,284 | 250,818,872 | 245,280,362 | 240,247,248 | 226,896,961 | 223,914,328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -5,704,640 | 230,330,481 | 233,488,159 | -1,104,265 | -2,305,225 | -2,332,644 | -2,350,654 | -2,334,197 | -2,335,042 | -1,591,921 | -1,640,573 | -1,664,101 | -1,593,446 | -1,442,159 | -1,540,885 | -1,080,764 | -1,085,051 | -1,089,754 | -1,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | -1,100,000 | -1,100,000 | 0 | -1,100,000 | 0 | 0 | 0 | 21,748,442 | 0 | 0 | 18,169,191 | 18,518,238 | 16,003,037 | 15,669,909 | 14,458,091 | 15,601,687 | 14,221,975 | 14,279,806 | 13,326,612 | -100,000 | -647,269 |
Totaal niet-vlottende verplichtingen
| 236,285,443 | 231,169,281 | 232,857,939 | 1,104,265 | 2,305,225 | 2,332,644 | 2,350,654 | 272,221,828 | 252,460,056 | 250,837,144 | 245,308,550 | 240,275,147 | 226,929,645 | 223,957,694 | 211,929,191 | 52,271,298 | 50,801,495 | 44,368,332 | 37,063,070 | 38,035,452 | 31,979,535 | 31,737,203 | 33,503,699 | 32,888,444 | 31,107,281 | 31,100,358 | 31,074,223 | 28,940,543 | 27,789,123 | 27,322,903 | 1,671,771 | 25,177,174 | 999,042 | 752,184 | 729,592 | 21,848,442 | 751,770 | 1,778,501 | 18,780,644 | 18,618,238 | 16,815,606 | 16,585,205 | 15,824,532 | 15,701,687 | 15,018,939 | 14,716,670 | 13,945,644 | 100,000 | 647,269 |
Totaal passiva
| 327,231,695 | 319,284,562 | 317,348,873 | 1,104,265 | 2,305,225 | 2,332,644 | 2,350,654 | 272,221,828 | 252,460,056 | 250,837,144 | 245,308,550 | 240,275,147 | 226,929,645 | 223,957,694 | 211,929,191 | 52,271,298 | 50,801,495 | 44,368,332 | 37,063,070 | 38,035,452 | 31,979,535 | 31,737,203 | 33,503,699 | 32,888,444 | 31,107,281 | 31,100,358 | 31,074,223 | 28,940,543 | 27,789,123 | 27,322,903 | 1,671,771 | 25,177,174 | 999,042 | 752,184 | 729,592 | 21,890,435 | 751,770 | 1,778,501 | 18,823,184 | 18,626,543 | 16,850,335 | 16,617,641 | 15,862,400 | 15,702,786 | 15,046,405 | 14,743,008 | 13,974,346 | 13,020,350 | 11,120,821 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36,631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 23,064,630 | 23,064,630 | 23,064,630 | 23,064,630 | 23,064,630 | 23,064,630 | 23,064,630 | 23,064,630 | 20,564,654 | 20,564,654 | 20,564,654 | 20,564,654 | 20,564,434 | 20,564,434 | 20,515,604 | 4,950,254 | 4,858,057 | 4,858,057 | 4,858,057 | 4,858,057 | 4,858,057 | 4,858,057 | 4,858,057 | 4,858,057 | 4,858,057 | 4,858,057 | 3,546,381 | 1,979,000 | 1,979,000 | 1,979,000 | 1,979,000 | 1,979,000 | 1,979,000 | 1,979,000 | 1,979,000 | 1,979,000 | 1,979,000 | 1,479,000 | 1,479,000 | 1,479,000 | 1,479,000 | 1,479,000 | 1,479,000 | 1,479,000 | 1,479,000 | 1,479,000 | 979,000 | 979,000 | 979,000 |
Ingehouden winsten
| 19,785,658 | 18,072,956 | 18,381,916 | 16,674,732 | 15,171,165 | 13,793,117 | 13,802,853 | 12,327,446 | 11,272,515 | 10,198,553 | 10,417,641 | 9,429,956 | 2,278,955 | 1,502,172 | 944,543 | 392,547 | 335,076 | 261,693 | 219,648 | 159,296 | 141,737 | 120,831 | 136,657 | 106,600 | 151,148 | 120,157 | 54,381 | 577,491 | 603,699 | 589,956 | 552,475 | 519,299 | 478,255 | 439,369 | 392,041 | 349,090 | 319,568 | 286,605 | 254,134 | 226,453 | 225,117 | 220,262 | 237,943 | 219,128 | 247,591 | 194,465 | 150,371 | 89,564 | 99,271 |
Overige gereserveerde algehele resultaten
| 4,008,409 | 3,901,713 | 2,592,774 | 2,484,329 | 2,426,279 | 2,530,284 | 1,609,134 | 1,598,104 | 1,627,055 | 1,664,850 | 925,224 | 941,570 | 232,938 | 229,558 | -36,631 | 11,353,309 | 23,153 | 13,008 | 9,633 | 6,498 | 9,334 | 12,552 | 8,903 | 8,458 | 7,011 | 8,471 | 5,958 | 3,451 | 7,311 | 8,545 | 10,838 | 11,715 | 10,759 | 10,781 | 14,386 | 11,722 | 11,707 | 11,579 | 11,952 | 9,037 | 0 | -44 | -44 | 0 | -38 | -28 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -3,368,045 | -3,368,045 | -3,484,570 | -3,484,570 | -3,484,570 | -3,484,570 | -3,484,570 | -3,484,570 | -5,922,246 | -5,922,246 | -5,922,246 | -5,922,246 | 1,045,752 | 1,045,753 | 1,037,663 | -11,251,822 | 78,988 | 78,988 | 78,988 | 64,185 | 64,185 | 64,185 | 53,525 | 53,525 | 53,525 | 53,525 | 53,008 | 42,899 | 42,898 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 43,490,652 | 41,671,254 | 40,554,750 | 38,739,121 | 37,177,504 | 35,903,461 | 34,992,047 | 33,505,610 | 27,541,978 | 26,505,811 | 25,985,273 | 25,013,934 | 24,122,079 | 23,341,917 | 22,497,810 | 5,444,288 | 5,295,274 | 5,211,746 | 5,166,326 | 5,088,036 | 5,073,313 | 5,055,625 | 5,057,142 | 5,026,640 | 5,069,741 | 5,040,210 | 3,659,728 | 2,602,841 | 2,632,908 | 2,577,501 | 2,542,313 | 2,510,014 | 2,468,014 | 2,429,150 | 2,385,427 | 2,339,812 | 2,310,275 | 1,777,184 | 1,745,086 | 1,714,490 | 1,704,117 | 1,699,218 | 1,716,899 | 1,698,128 | 1,726,553 | 1,673,437 | 1,129,371 | 1,068,564 | 1,078,271 |
Totaal eigen vermogen
| 43,490,652 | 41,671,254 | 40,554,750 | 38,739,121 | 37,177,504 | 35,903,461 | 34,992,047 | 33,505,610 | 27,541,978 | 26,505,811 | 25,985,273 | 25,013,934 | 24,122,079 | 23,341,917 | 22,497,810 | 5,444,288 | 5,295,274 | 5,211,746 | 5,166,326 | 5,088,036 | 5,073,313 | 5,055,625 | 5,057,142 | 5,026,640 | 5,069,741 | 5,040,210 | 3,659,728 | 2,602,841 | 2,632,908 | 2,577,501 | 2,542,313 | 2,510,014 | 2,468,014 | 2,429,150 | 2,385,427 | 2,339,812 | 2,310,275 | 1,777,184 | 1,745,086 | 1,714,490 | 1,704,117 | 1,699,218 | 1,716,899 | 1,698,128 | 1,726,553 | 1,673,437 | 1,129,371 | 1,068,564 | 1,078,271 |
Totaal passiva en aandeelhoudersvermogen
| 370,722,347 | 360,955,816 | 357,903,623 | 353,624,124 | 319,846,454 | 313,612,591 | 313,252,694 | 305,727,438 | 280,002,034 | 277,342,955 | 271,293,823 | 265,289,081 | 251,051,724 | 247,299,611 | 234,427,001 | 57,715,586 | 56,096,769 | 49,580,078 | 42,229,396 | 43,123,488 | 37,052,848 | 36,792,828 | 38,560,841 | 37,915,084 | 36,177,022 | 36,140,568 | 34,733,951 | 31,543,384 | 30,422,031 | 29,900,404 | 4,214,084 | 27,687,188 | 3,467,056 | 3,181,334 | 3,115,019 | 24,230,247 | 3,062,045 | 3,555,685 | 20,568,270 | 20,341,033 | 18,554,452 | 18,316,859 | 17,579,299 | 17,400,914 | 16,772,958 | 16,416,445 | 15,103,717 | 0 | 0 |