PT Bumi Serpong Damai Tbk
IDX:BSDE.JK
1015 (IDR) • At close November 14, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | |||||||||||||||||
| Vlottende activa: | |||||||||||||||||
| Liquide middelen & kasequivalenten
| 9,897,506.302 | 9,734,419.24 | 7,766,937.332 | 10,916,966.64 | 6,860,252.636 | 8,139,323.594 | 5,793,029.077 | 3,568,915.923 | 6,109,239.577 | 2,966,813.508 | 4,331,624.074 | 3,961,464.628 | 3,479,082.438 | 3,545,384.624 | 1,049,739.003 | 951,049.423 | 275,096.083 |
| Kortetermijnbeleggingen
| 920,506.969 | 2,204,869.493 | 4,073,952.181 | 2,510,973.982 | 2,372,694.601 | 935,127.891 | 763,402.579 | 612,194.829 | 683,279.178 | 695,398.955 | 1,129,454.194 | 769,377.571 | 686,701.993 | 663,566.823 | 38,360 | 109,153.957 | 63,360 |
| Liquide middelen en kortetermijnbeleggingen
| 9,591,440.684 | 11,939,288.732 | 11,840,889.513 | 13,427,940.622 | 9,232,947.238 | 9,074,451.484 | 6,556,431.657 | 4,181,110.751 | 6,792,518.755 | 3,662,212.463 | 5,461,078.268 | 4,730,842.199 | 4,165,784.431 | 4,208,951.447 | 1,088,099.003 | 1,060,203.38 | 338,456.083 |
| Nettovorderingen
| 261,760.438 | 472,104.056 | 208,216.907 | 205,916.953 | 180,931.024 | 598,322.223 | 625,921.133 | 404,304.756 | 166,437.263 | 114,193.9 | 87,756.832 | 52,635.655 | -562,741.481 | 103,520.667 | 11,019.793 | 33,293.417 | 0 |
| Voorraad
| 14,319,506.959 | 12,609,569.766 | 11,857,045.407 | 10,697,402.657 | 10,176,880.621 | 9,048,273.039 | 7,914,571.884 | 7,444,344.154 | 6,551,315.334 | 5,242,348.083 | 3,798,061.697 | 3,376,071.145 | 3,012,273.393 | 2,883,392.14 | 1,734,151.735 | 1,689,566.086 | 1,376,991.658 |
| Overige vlottende activa
| 6,137,225.471 | 4,565,713.591 | 4,491,709.042 | 4,033,028.08 | 5,187,171.268 | 2,227,631.727 | 2,867,599.283 | 4,725,363.686 | 3,279,288.282 | 3,610,423.626 | 3,594,135.877 | 1,002,754.818 | 585,322.046 | 147,428.588 | -2,254,292.544 | 115,782.927 | 147,476.809 |
| Totaal vlottende activa
| 29,374,818.541 | 29,586,676.145 | 28,397,860.869 | 28,364,288.312 | 24,256,712.74 | 20,948,678.474 | 17,964,523.957 | 16,341,455.818 | 16,789,559.633 | 11,623,677.432 | 11,831,665.075 | 9,130,624.135 | 7,178,057.824 | 7,530,606.609 | 2,977,501.735 | 2,882,985.81 | 1,862,924.55 |
| Niet-vlottende activa: | |||||||||||||||||
| Materiële vaste activa, netto
| 14,598,215.217 | 562,880.871 | 534,629.467 | 599,727.079 | 631,541.383 | 676,536.086 | 771,937 | 823,400.89 | 803,252.704 | 607,789.87 | 437,868.16 | 461,357.22 | 4,207,025.611 | 313,734.349 | 111,474.98 | 1,420,974.881 | 1,649,589.687 |
| Goodwill
| 9,302.932 | 9,302.932 | 9,302.932 | 9,302.932 | 9,302.932 | 9,302.932 | 9,302.932 | 9,302.932 | 9,302.932 | 9,302.932 | 9,302.932 | 9,302.932 | 9,302.932 | 0 | 0 | 0 | 0 |
| Immateriële activa
| 4,914,513.309 | 4,500,404.147 | 3,550,937.248 | 2,488,453.922 | 1,652,225.607 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill en immateriële activa
| 4,923,816.242 | 4,509,707.08 | 3,560,240.18 | 2,497,756.854 | 1,661,528.539 | 9,302.932 | 9,302.932 | 9,302.932 | 9,302.932 | 9,302.932 | 9,302.932 | 9,302.932 | 9,302.932 | 4,277.706 | 1,006.953 | 0 | 0 |
| Langetermijnbeleggingen
| 17,857,469.142 | 4,725,492.899 | 2,311,162.591 | 6,043,052.356 | 5,134,122.859 | 7,891,406.713 | 6,441,765.535 | 5,250,932.395 | 4,730,935.562 | 4,108,299.14 | -606,431.731 | 668,907.826 | 0 | 0 | 0 | 0 | 0 |
| Belastingvorderingen
| -14,115,427.316 | 0 | 26,662,002.081 | 23,354,590.59 | 22,759,202.438 | 22,573,955.701 | 20,762,084.325 | 15,866,698.456 | 13,688,682.165 | 11,785,240.531 | 10,899,340.497 | -668,907.826 | 0 | 0 | 0 | 0 | 12,906.755 |
| Overige niet-vlottende activa
| 73,329.345 | 25,614,646.486 | 3,816.978 | 3,511.397 | 1,741.093 | 1,612.299 | 1,574.727 | 415.493 | 415.493 | 415.493 | 414.558 | 7,155,433.74 | -4,216,328.543 | 3,846,129.238 | 1,502,852.814 | 77,124.626 | 82,540.292 |
| Totaal niet-vlottende activa
| 37,452,829.946 | 35,412,727.336 | 33,071,851.297 | 32,498,638.275 | 30,188,136.312 | 31,152,813.731 | 27,986,664.518 | 21,950,750.166 | 19,232,588.856 | 16,511,047.966 | 10,740,494.416 | 7,626,093.892 | 4,216,328.543 | 4,164,141.292 | 1,615,334.747 | 1,498,099.507 | 1,745,036.734 |
| Totaal activa
| 66,827,648.486 | 64,999,403.481 | 61,469,712.166 | 60,862,926.587 | 54,444,849.052 | 52,101,492.205 | 45,951,188.475 | 38,292,205.984 | 36,022,148.49 | 28,134,725.397 | 22,572,159.491 | 16,756,718.028 | 12,787,376.914 | 11,694,747.902 | 4,592,836.482 | 4,381,085.317 | 3,607,961.284 |
| Passiva en Eigen Vermogen: | |||||||||||||||||
| Kortlopende verplichtingen: | |||||||||||||||||
| Crediteuren
| 1,029,788.791 | 901,047.441 | 1,111,568.077 | 933,984.491 | 695,301.096 | 1,162,638.344 | 1,767,640.71 | 298,773.048 | 316,601.006 | 156,151.446 | 95,714.599 | 177,681.119 | 44,601.957 | 1,095,015.708 | 31,774.644 | 40,736.16 | 27,728.843 |
| Kortlopende schulden
| 1,638,075.124 | 1,495,666.891 | 2,152,596.12 | 5,512,273.061 | -3,453,108.549 | 827,065.448 | 2,050,659.66 | 1,120,860.151 | 2,055,457.989 | 1,522,975.411 | 1,330,000 | 91,000 | 97,000 | -640,169.549 | 313,500 | 250,000 | 250,000 |
| Belastingschulden
| 2,232.485 | 77,612.982 | 70,748.519 | 87,207.607 | 108,665.622 | 125,221.453 | 112,151.698 | 71,670.463 | 62,270.878 | 55,729.826 | 42,958.152 | 36,690.678 | 36,468.946 | 34,292.998 | 14,492.663 | 27,615.153 | 19,591.469 |
| Uitgestelde opbrengsten
| 8,512,879.446 | 8,067,416.373 | 7,028,841.263 | 4,787,337.077 | 4,441,807.987 | 125,221.453 | 3,460,704.961 | 3,937,448.275 | 3,502,057.373 | 3,385,021.816 | 2,822,604.56 | 4,488,992.731 | 36,468.946 | 1,869,347.613 | 55,121.781 | 674,035.341 | 906,729.285 |
| Overige kortlopende verplichtingen
| 714,738.553 | 791,110.577 | 844,838.929 | 695,570.094 | 639,259.905 | 4,116,308.138 | 489,469.059 | 451,347.895 | 3,712,073.191 | 399,361.324 | 2,967,444.46 | 4,603,578.437 | 417,929.097 | -615,910.398 | 565,130.542 | 861,448.35 | 888,539.416 |
| Totaal kortlopende verplichtingen
| 11,897,714.399 | 11,332,854.264 | 10,967,892.74 | 11,965,625.225 | 6,159,441.543 | 6,231,233.383 | 7,568,816.958 | 5,566,196.841 | 6,146,403.064 | 5,329,326.982 | 4,436,117.21 | 4,908,950.235 | 596,000 | 3,309,915.469 | 924,897.849 | 966,495.984 | 1,185,859.728 |
| Langlopende verplichtingen: | |||||||||||||||||
| Langetermijnschulden
| 10,194,987.802 | 10,482,251.907 | 9,842,025.016 | 11,608,784.942 | 12,766,473.469 | 13,131,230.462 | 7,034,192.136 | 6,543,704.206 | 6,043,458.361 | 2,823,407.222 | 2,762,942.364 | 1,034,408.67 | 67,401 | 67,401 | 67,401 | 0 | 0 |
| Uitgestelde opbrengsten niet-vlottend
| 0 | 4,573,075.233 | 4,160,814.126 | 2,281,631.13 | 531,518.226 | 571,087.733 | 491,671.987 | 507,620.486 | 491,204.157 | 345,935.489 | 351,986.734 | 0 | 463,337.912 | 454,846.159 | 1,024,774.123 | 1,055,840.98 | 929,688.678 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 300,847.627 | 357,268.318 | 436,517.745 | 377,573.43 | 406,045.104 | 321,457.958 | 272,456.412 | 203,246.344 | 191,727.173 | 0 | 663,811.6 | 120,137.939 | 0 | 0 | 0 |
| Overige niet-vlottende verplichtingen
| 3,533,360.082 | 5,138,861.182 | 4,465,229.769 | 178,514.497 | 1,534,910.414 | 2,074,556.98 | 1,745,283.188 | 1,839,674.768 | 1,735,596.581 | 1,510,196.149 | 1,957,801.631 | 281,654.723 | 233,188.548 | -522,247.159 | 843,573.047 | 70,315.088 | 223,990.927 |
| Totaal niet-vlottende verplichtingen
| 13,728,347.884 | 15,621,113.089 | 14,608,102.411 | 14,426,198.886 | 14,737,901.628 | 15,583,360.871 | 9,185,520.428 | 8,373,102.134 | 7,779,054.942 | 4,331,968.41 | 4,720,743.994 | 1,316,063.394 | 530,738.912 | 969,563.538 | 1,327,813.204 | 1,339,459.747 | 1,153,679.605 |
| Totaal passiva
| 25,626,062.283 | 26,953,967.353 | 25,575,995.152 | 26,391,824.111 | 20,897,343.171 | 21,814,594.254 | 16,754,337.386 | 13,939,298.974 | 13,925,458.006 | 9,661,295.392 | 9,156,861.205 | 6,225,013.628 | 4,530,152.11 | 4,279,479.007 | 2,252,711.053 | 2,305,955.731 | 2,339,539.333 |
| Eigen vermogen: | |||||||||||||||||
| Preferente aandelen
| 49,352.88 | 441,406.019 | 211,166.317 | 155,270.817 | 146,961.911 | 417,626.934 | 125,223.418 | 110,834.77 | 147,245.817 | 181,540.907 | 62,347.555 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gewone aandelen
| 2,117,136.581 | 2,117,136.581 | 2,117,136.581 | 2,117,136.581 | 1,924,669.619 | 1,924,669.619 | 1,924,669.619 | 1,924,669.619 | 1,924,669.619 | 1,837,184.639 | 1,749,699.659 | 1,749,699.659 | 1,749,699.659 | 1,749,699.659 | 1,093,562.287 | 1,093,562.287 | 984,206.087 |
| Ingehouden winsten
| 26,722,537.904 | 24,786,157.899 | 22,374,205.49 | 20,982,036.769 | 21,248,132.167 | 18,479,076.132 | 17,130,410.814 | 12,376,630.229 | 10,693,844.044 | 8,882,045.983 | 5,339,072.013 | 2,912,130.967 | 1,828,866.782 | 1,088,781.701 | 761,897.041 | 496,901.198 | 273,439.401 |
| Overige gereserveerde algehele resultaten
| 406,300.415 | -441,406.019 | -211,166.317 | -155,270.817 | -146,961.911 | -417,626.934 | -125,223.418 | -110,834.77 | -147,245.817 | -181,540.907 | -62,347.555 | 0 | 0 | -1,472,020.645 | 0 | 0 | 0 |
| Overige totale aandeelhoudersvermogen
| 7,175,431.886 | 6,292,619.848 | 6,707,286.378 | 6,863,970.265 | 5,829,230.341 | 6,123,154.163 | 6,123,356.097 | 6,168,512.998 | 6,378,253.16 | 4,598,918.238 | 3,043,294.462 | 3,254,691.071 | 4,765,730.552 | 4,765,730.552 | -1,758,500.757 | 484,666.101 | 10,776.463 |
| Totaal eigen vermogen van aandeelhouders
| 36,470,759.666 | 33,637,320.347 | 31,455,607.64 | 30,119,334.419 | 29,149,454.031 | 26,109,732.973 | 25,341,472.822 | 20,580,647.616 | 18,849,521.006 | 15,381,774.606 | 10,224,226.563 | 7,916,521.697 | 6,872,536.122 | 6,132,282.084 | 2,340,125.429 | 2,075,129.586 | 1,268,421.951 |
| Totaal eigen vermogen
| 41,201,586.204 | 38,045,436.128 | 35,893,717.014 | 34,471,102.476 | 33,547,505.882 | 30,286,897.95 | 29,196,851.089 | 24,352,907.009 | 22,096,690.483 | 18,473,430.005 | 13,415,298.287 | 10,531,704.399 | 8,257,224.805 | 7,415,268.894 | 2,340,125.429 | 2,075,129.586 | 1,268,421.951 |
| Totaal passiva en aandeelhoudersvermogen
| 66,827,648.486 | 64,999,403.481 | 61,469,712.166 | 60,862,926.587 | 54,444,849.052 | 52,101,492.205 | 45,951,188.475 | 38,292,205.984 | 36,022,148.49 | 28,134,725.397 | 22,572,159.491 | 16,756,718.028 | 12,787,376.914 | 11,694,747.902 | 4,592,836.482 | 4,381,085.317 | 3,607,961.284 |