PT Bukaka Teknik Utama Tbk.
IDX:BUKK.JK
950 (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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 564,577.833 | 234,830.815 | 351,232.104 | 515,746.306 | 356,379.006 | 345,337.487 | 389,092.2 | 513,535.195 | 458,228.186 | 365,491.42 | 391,853.715 | 586,852.18 | 556,390.173 | 682,716.409 | 531,646.567 | 731,931.545 | 272,100.205 | 249,764.472 | 256,413.376 | 422,212.049 | 395,649.628 | 332,960.315 | 286,387.95 | 288,907.997 | 190,673.812 | 257,878.329 | 233,746.208 | 256,906.85 | 475,168.556 | 162,121.133 | 159,009.877 | 297,859.154 | 98,984.863 | 146,600.003 | 161,037.868 | 149,382.845 | 160,460.651 | 115,915.453 | -98,320.926 | 98,320.926 | -156,649.951 |
Kortetermijnbeleggingen
| 0 | 0 | -4,447.773 | 0 | -4,479.879 | -3,925.034 | -4,544.021 | -4,129.973 | -4,839.462 | -4,766.124 | -4,261.776 | -4,251.649 | -9,300.326 | -9,902.348 | -1,520,683.437 | -15,052.98 | -15,346.578 | -15,386.905 | -15,304.543 | -16,915.286 | -14,554.264 | -14,808.972 | -9,178.462 | -50,377.638 | -10,177.429 | -612,511.068 | -6,132.785 | -11,126.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 196,641.852 | 0 | 313,299.902 |
Liquide middelen en kortetermijnbeleggingen
| 564,577.833 | 234,830.815 | 351,232.104 | 515,746.306 | 356,379.006 | 345,337.487 | 389,092.2 | 513,535.195 | 458,228.186 | 365,491.42 | 391,853.715 | 586,852.18 | 556,390.173 | 682,716.409 | 531,646.567 | 731,931.545 | 272,100.205 | 249,764.472 | 256,413.376 | 422,212.049 | 395,649.628 | 332,960.315 | 286,387.95 | 288,907.997 | 190,673.812 | 257,878.329 | 233,746.208 | 256,906.85 | 475,168.556 | 162,121.133 | 159,009.877 | 297,859.154 | 98,984.863 | 146,600.003 | 161,037.868 | 149,382.845 | 160,460.651 | 115,915.453 | 98,320.926 | 98,320.926 | 156,649.951 |
Nettovorderingen
| 509,900.926 | 488,364.286 | 1,390,116.24 | 305,478.72 | 817,646.441 | 887,462.852 | 721,213.209 | 402,106.049 | 486,820 | 540,654 | 643,607 | 417,606 | 539,541 | 608,403.709 | 832,492.043 | 577,336.098 | 799,225.321 | 661,844.098 | 717,278.03 | 635,105.945 | 716,380.813 | 679,440.757 | 862,768.95 | 745,012.443 | 703,352.317 | 499,711.56 | 459,515.858 | 367,452.154 | 381,756.329 | 620,277.245 | 410,536.663 | 344,419.644 | 324,973.379 | 363,651.494 | 245,956.151 | 321,360.303 | 334,436.475 | 378,781.405 | 0 | 422,097.304 | 0 |
Voorraad
| 790,500.89 | 1,008,170.333 | 701,706.364 | 852,101.361 | 490,114.873 | 823,314.699 | 885,653.828 | 763,491.414 | 1,153,726.796 | 709,190.757 | 713,347.472 | 670,012.584 | 793,789.913 | 683,613.99 | 724,456.59 | 662,144.648 | 694,903.729 | 858,934.726 | 1,107,527.739 | 1,080,059.767 | 1,282,113.497 | 999,775.994 | 830,182.061 | 881,075.637 | 891,043.15 | 1,045,448.609 | 1,052,221.149 | 968,193.481 | 738,984.377 | 591,130.446 | 543,043.496 | 529,004.426 | 568,496.675 | 492,582.667 | 454,317.176 | 421,730.208 | 548,190.461 | 558,736.439 | 0 | 526,301.036 | 0 |
Overige vlottende activa
| 249,496.962 | 306,902.718 | 0.001 | 266,951.03 | 234,627.194 | 182,561.654 | 215,497.466 | 138,106.03 | 570,450.611 | 948,859.043 | 1,178,448.329 | 859,175.102 | 983,343.324 | 1,003,323.065 | 1,247,659.44 | 955,677.237 | 1,357,126.908 | 1,202,880.673 | 1,123,482.585 | 1,030,862.926 | 1,145,129.191 | 1,131,127.895 | 1,283,051.482 | 1,014,140.045 | 987,470.16 | 765,974.754 | 601,547.13 | 519,773.287 | 735,460.721 | 0.002 | 622,610.111 | 460,804.096 | 472,723.387 | 527,455.031 | 386,167.245 | 405,854.005 | 437,294.283 | 483,343.776 | 0 | 489,826.917 | 0 |
Totaal vlottende activa
| 2,114,476.611 | 2,038,268.152 | 2,443,054.709 | 1,940,277.417 | 2,126,208.12 | 2,435,165.536 | 2,422,509.536 | 2,252,136.247 | 2,669,225.593 | 2,023,541.22 | 2,283,649.516 | 2,116,039.846 | 2,333,523.41 | 2,369,653.464 | 2,503,762.597 | 2,349,753.43 | 2,324,130.842 | 2,311,579.871 | 2,487,423.7 | 2,533,134.742 | 2,822,892.316 | 2,463,864.204 | 2,399,621.493 | 2,184,123.679 | 2,069,187.122 | 2,069,301.692 | 1,887,514.487 | 1,744,873.618 | 1,949,613.654 | 1,373,528.826 | 1,324,663.484 | 1,287,667.676 | 1,140,204.925 | 1,166,637.701 | 1,001,522.289 | 976,967.058 | 1,145,945.395 | 1,157,995.668 | 98,320.926 | 1,114,448.879 | 156,649.951 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 874,591.936 | 884,454.126 | 909,801.196 | 922,140.923 | 879,174.609 | 894,039.171 | 943,469.989 | 1,029,277.263 | 1,160,235.581 | 1,123,923.615 | 973,718.158 | 1,141,679.615 | 999,379.75 | 1,000,057.946 | 1,035,446.932 | 1,057,808.252 | 1,054,878.882 | 1,130,206.948 | 1,217,587.721 | 1,105,735.28 | 1,139,184.587 | 1,197,436.647 | 1,214,471.743 | 1,224,248.145 | 1,235,049.064 | 1,227,148.168 | 1,205,294.943 | 1,101,832.305 | 901,181.817 | 867,351.181 | 822,852.681 | 825,383.152 | 818,086.439 | 812,916.451 | 821,468.589 | 805,988.486 | 801,837.455 | 810,688.963 | 0 | 825,752.876 | 0 |
Goodwill
| 0 | 0 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 1,232.277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 1,058.486 | 1,273.086 | 1,469.756 | 1,701.866 | 2,382.646 | 2,496.799 | 2,583.558 | 2,599.961 | 2,224.298 | 2,120.922 | 2,060.404 | 2,208.118 | 2,381.472 | 1,956.187 | 973.65 | 504.012 | 548.698 | 209.031 | 827.644 | 889.548 | 994.71 | 1,293.078 | 1,631.659 | 1,856.879 | 1,334.021 | 1,681.445 | 2,337.99 | 2,272.667 | 0 | 0 | 0 | 2,943.532 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 1,058.486 | 1,273.086 | 2,702.033 | 2,934.143 | 3,614.923 | 3,729.076 | 3,815.835 | 3,832.238 | 3,456.575 | 3,353.199 | 3,292.681 | 3,440.395 | 3,613.749 | 3,188.464 | 2,205.927 | 1,736.289 | 1,780.975 | 1,441.308 | 2,059.921 | 2,121.825 | 2,226.987 | 2,525.355 | 2,863.936 | 3,089.156 | 2,566.298 | 2,913.722 | 3,570.267 | 3,504.944 | 1,232.277 | 1,232.277 | 1,232.277 | 4,175.809 | -156,250 | -156,250 | -156,250 | -156,250 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 5,408,443.96 | 5,179,301.119 | 5,128,230.57 | 5,134,454.45 | 4,413,970.571 | 3,686,290.788 | 3,293,940.5 | 2,917,536.626 | 2,121,276.962 | 2,059,755.506 | 2,059,251.158 | 1,909,241.031 | 1,647,486.269 | 1,522,940.568 | 1,522,816.885 | 1,528,091.2 | 1,385,516.323 | 1,325,556.65 | 1,057,524.288 | 1,059,135.031 | 982,074.481 | 928,529.188 | 922,898.678 | 964,097.854 | 837,967.66 | 615,058.471 | 609,992.016 | 614,985.302 | 71,871.73 | 63,017.776 | 114,813.807 | 94,313.26 | 156,250 | 156,250 | 156,250 | 156,250 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 60,058.308 | 60,058.308 | 60,087.828 | 60,087.828 | 56,479.405 | 49,124.351 | 49,124.351 | 49,124.351 | 51,115.037 | 51,115.037 | 51,115.037 | 51,115.037 | 37,204.594 | 37,204.594 | 37,204.594 | 37,204.594 | 35,782.083 | 35,782.083 | 35,782.083 | 35,782.083 | 34,458.403 | 34,520.583 | 34,520.583 | 34,520.583 | 37,816.413 | 37,816.413 | 37,816.413 | 37,884.685 | 31,346.563 | 31,346.563 | 31,346.563 | 31,408.743 | 27,643.111 | 27,634.36 | 27,634.36 | 27,705.173 | 25,834.611 | 25,834.611 | 0 | 25,738.088 | 0 |
Overige niet-vlottende activa
| 501,648.28 | 544,534.728 | 469,884.769 | 319,793.769 | 264,234.399 | 163,175.602 | 4,766.274 | 7,457.542 | 4,761.589 | 4,761.882 | 4,736.398 | 4,954.398 | 1,627.828 | 1,627.828 | 1,627.828 | 1,627.828 | 3,255.656 | 3,255.657 | 3,255.657 | 3,255.656 | 6,020.019 | 4,627.628 | 5,226.18 | 4,216.991 | 5,303.125 | 4,216.991 | 4,231.037 | 4,216.991 | 27,146.625 | 17,811.912 | 18,388.916 | 17,504.098 | 172,740.215 | 182,918.032 | 184,795.751 | 182,553.502 | 15,137.038 | 33,652.092 | -98,320.926 | 49,809.151 | -156,649.951 |
Totaal niet-vlottende activa
| 6,845,800.97 | 6,669,621.367 | 6,570,706.396 | 6,439,411.113 | 5,617,473.907 | 4,796,358.988 | 4,295,116.949 | 4,007,228.02 | 3,340,845.744 | 3,242,909.239 | 3,092,113.432 | 3,110,430.476 | 2,689,312.19 | 2,565,019.4 | 2,599,302.166 | 2,626,468.163 | 2,481,213.919 | 2,496,242.646 | 2,316,209.67 | 2,206,029.875 | 2,163,964.477 | 2,167,639.401 | 2,179,981.12 | 2,230,172.729 | 2,118,702.56 | 1,887,153.765 | 1,860,904.676 | 1,762,424.227 | 1,032,779.012 | 980,759.709 | 988,634.244 | 972,785.062 | 1,018,469.765 | 1,023,468.843 | 1,033,898.7 | 1,016,247.161 | 842,809.104 | 870,175.666 | -98,320.926 | 901,300.115 | -156,649.951 |
Totaal activa
| 8,960,277.581 | 8,707,889.519 | 9,013,761.105 | 8,379,688.53 | 7,743,682.027 | 7,231,524.524 | 6,717,626.485 | 6,259,364.267 | 6,010,071.337 | 5,266,450.459 | 5,375,762.948 | 5,226,470.322 | 5,022,835.6 | 4,934,672.864 | 5,103,064.763 | 4,976,221.593 | 4,805,344.761 | 4,807,822.517 | 4,803,633.37 | 4,739,164.617 | 4,986,856.793 | 4,631,503.605 | 4,579,602.613 | 4,414,296.408 | 4,187,889.682 | 3,956,455.457 | 3,748,419.163 | 3,507,297.845 | 2,982,392.666 | 2,354,288.535 | 2,313,297.728 | 2,260,452.738 | 2,158,674.69 | 2,190,106.544 | 2,035,420.989 | 1,993,214.219 | 1,988,754.499 | 2,028,171.334 | 0 | 2,015,748.994 | 0 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 386,140.238 | 494,111.944 | 433,099.41 | 441,793.964 | 443,896.864 | 416,827.142 | 431,151.245 | 422,475.925 | 438,268.164 | 331,279.58 | 393,702.53 | 448,076.788 | 387,746.03 | 409,181.598 | 404,455.519 | 458,057.035 | 422,062.931 | 501,974.641 | 549,319.675 | 640,041.527 | 767,775.575 | 719,671.546 | 587,095.012 | 532,198.88 | 261,604.586 | 233,667.858 | 229,085.001 | 210,580.757 | 175,912.192 | 125,735.736 | 139,366.928 | 134,407.162 | 86,557.612 | 123,085.507 | 113,041.323 | 100,295.013 | 93,960.729 | 84,250.824 | 0 | 111,569.879 | 0 |
Kortlopende schulden
| 789,221.742 | 659,731.501 | 695,499.998 | 734,429.425 | 651,252.425 | 657,338.476 | 693,188.672 | 771,016.968 | 1,058,098.254 | 606,392.296 | 585,349.04 | 652,554.041 | 789,561.771 | 754,860.307 | 857,467.768 | 831,593.941 | 882,741.745 | 978,366.757 | 822,350.162 | 755,829.743 | 892,514.918 | 775,644.892 | 866,523.141 | 925,450.817 | 937,970.861 | 983,362.087 | 872,414.776 | 689,608.649 | 425,461.428 | 411,188.307 | 418,001.905 | 444,149.092 | 343,760.487 | 332,187.827 | 316,895.293 | 305,883.979 | 313,962.093 | 359,918.904 | 0 | 336,870.515 | 0 |
Belastingschulden
| 0 | 20,795.314 | 26,552.464 | 3,340.804 | 19,300.135 | 15,251.909 | 68,144.841 | 36,713.754 | 19,299.135 | 17,933 | 17,825.432 | 30,411.459 | 14,252.364 | 14,047.835 | 16,935.697 | 25,777.161 | 14,109.325 | 13,118.027 | 35,476.09 | 30,952.448 | 15,570.518 | 23,342.265 | 41,196.713 | 17,253.735 | 51,211.787 | 12,093.336 | 15,895.662 | 24,533.256 | 85,117.659 | 46,446.622 | 34,958.576 | 26,441.485 | 26,990.72 | 40,748.051 | 33,911.213 | 31,375.53 | 72,323.544 | 67,247.938 | 0 | 72,037.518 | 0 |
Uitgestelde opbrengsten
| 381,229.11 | 355,941.632 | 336,636.421 | 144,489.235 | 140,033.002 | 144,479.25 | 136,181.425 | 127,535.354 | 304,396.408 | 266,918.778 | 448,386.858 | 284,163.469 | 14,252.364 | 14,047.835 | 16,935.697 | 25,777.161 | 622,579.545 | 523,463.185 | 724,808.842 | 752,685.932 | 662,542.484 | 749,545.042 | 813,933.325 | 820,699.613 | 867,012.667 | 776,380.824 | 794,024.38 | 716,096.345 | 85,117.659 | 298,242.247 | 344,893.133 | 301,374.316 | 286,907.386 | 314,621.463 | 254,306.633 | 249,167.306 | 245,612.921 | 265,938.203 | 0 | 268,808.096 | 0 |
Overige kortlopende verplichtingen
| 460,410.075 | 450,870.552 | 849,494.264 | 612,286.823 | 695,801.586 | 662,092.507 | 528,962.371 | 440,564.482 | 375,996.822 | 385,110.93 | 391,417.7 | 379,290.044 | 533,354.174 | 577,348.787 | 713,037.794 | 664,276.948 | 4,481.182 | 4,295.763 | 5,321.217 | 4,805.347 | 22,518.256 | 24,442.65 | 16,019.986 | 17,827.489 | 17,159.725 | 16,255.654 | 19,186.029 | 18,286.945 | 725,088.531 | 4,241.018 | 4,453.533 | 4,071.489 | 3,735.362 | 3,975.984 | 3,772.002 | 6,811.311 | 7,554.016 | 7,002.339 | 0 | 6,569.484 | 0 |
Totaal kortlopende verplichtingen
| 2,017,001.165 | 1,960,655.629 | 2,314,730.093 | 1,932,999.447 | 1,930,983.877 | 1,880,737.375 | 1,789,483.713 | 1,761,592.729 | 2,176,759.648 | 1,589,701.584 | 1,818,856.128 | 1,764,084.342 | 1,724,914.339 | 1,755,438.527 | 1,991,896.778 | 1,979,705.085 | 1,931,865.403 | 2,008,100.346 | 2,101,799.896 | 2,153,362.549 | 2,345,351.233 | 2,269,304.13 | 2,283,571.464 | 2,296,176.799 | 2,083,747.839 | 2,009,666.423 | 1,914,710.186 | 1,634,572.696 | 1,411,579.81 | 839,407.308 | 906,715.499 | 884,002.059 | 720,960.847 | 773,870.781 | 688,015.251 | 662,157.609 | 661,089.759 | 717,110.27 | 0 | 723,817.974 | 0 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,516,324.499 | 1,559,781.998 | 1,659,919.001 | 1,648,865.993 | 1,336,543.691 | 1,062,705.065 | 812,279.399 | 554,903.239 | 13,196.149 | 14,066.306 | 13,545.252 | 16,193.023 | 22,583.519 | 23,730.024 | 27,944.911 | 28,511.211 | 23,287.793 | 27,051.182 | 25,291.942 | 28,883.876 | 28,972.815 | 42,285.025 | 41,811.54 | 47,224.049 | 52,682.379 | 82,669.754 | 71,638.091 | 79,772.002 | 100,676.383 | 63,715.096 | 40,434.436 | 37,846.27 | 167,255.244 | 152,755.415 | 37,763.119 | 29,198.66 | 44,397.379 | 22,963.546 | 0 | 21,676.288 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 335,644.056 | 323,968.351 | 331,048.238 | 263,695.981 | 138,056.255 | 127,142.643 | 115,959.433 | 114,767.314 | 131,104.758 | 128,592.548 | 124,161.261 | 127,572.934 | 123,302.678 | 126,550.77 | 122,984.325 | 126,883.243 | 105,246.972 | 101,478.162 | 106,750.175 | 115,305.615 | 90,888.091 | 93,120.134 | 98,238.244 | 103,401.931 | 107,524.304 | 112,557.018 | 116,602.865 | 235,515.295 | 90,063.683 | 91,339.071 | 98,199.223 | 109,642.732 | 77,960 | 81,031.678 | 86,455.484 | 100,189.909 | 114,642.054 | 112,703.094 | 0 | 123,027.315 | 0 |
Totaal niet-vlottende verplichtingen
| 1,851,968.555 | 1,883,750.349 | 1,990,967.239 | 1,912,561.974 | 1,474,599.946 | 1,189,847.708 | 928,238.832 | 669,670.553 | 144,300.907 | 142,658.854 | 137,706.513 | 143,765.957 | 145,886.197 | 150,280.794 | 150,929.236 | 155,394.454 | 128,534.765 | 128,529.344 | 132,042.117 | 144,189.491 | 119,860.906 | 135,405.159 | 140,049.784 | 150,625.98 | 160,206.683 | 195,226.772 | 188,240.956 | 315,287.297 | 190,740.066 | 155,054.167 | 138,633.659 | 147,489.002 | 245,215.244 | 233,787.093 | 124,218.603 | 129,388.569 | 159,039.433 | 135,666.64 | 0 | 144,703.603 | 0 |
Totaal passiva
| 3,868,969.72 | 3,844,405.978 | 4,305,697.332 | 3,845,561.421 | 3,405,583.823 | 3,070,585.083 | 2,717,722.545 | 2,431,263.282 | 2,321,060.555 | 1,732,360.438 | 1,956,562.641 | 1,907,850.299 | 1,870,800.536 | 1,905,719.321 | 2,142,826.014 | 2,135,099.539 | 2,060,400.168 | 2,136,629.69 | 2,233,842.013 | 2,297,552.04 | 2,465,212.139 | 2,404,709.289 | 2,423,621.248 | 2,446,802.779 | 2,243,954.522 | 2,204,893.195 | 2,102,951.142 | 1,949,859.993 | 1,602,319.876 | 994,461.475 | 1,045,349.158 | 1,031,491.061 | 966,176.091 | 1,007,657.874 | 812,233.854 | 791,546.178 | 820,129.192 | 852,776.91 | 0 | 868,521.577 | 0 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58,624.446 | 58,610.846 | 0 | 0 | 0 | 0 | 0 | 54,483.51 | 41,563.094 | 41,563.094 | 41,563.094 | 41,563.094 | 23,725.268 | 23,725.268 | 23,725.268 | 23,725.268 | 35,300.386 | 35,300.386 | 35,300.386 | 35,300.386 | 0 | 20,421.722 | 20,421.722 | 20,421.722 | 6,902.732 | 6,902.732 | 6,902.731 | 6,902.732 | 1,282.944 | 1,282.944 | 0 | 15,847.477 | 0 |
Gewone aandelen
| 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 892,472.776 | 0 | 892,472.776 | 0 |
Ingehouden winsten
| 4,012,962.162 | 3,783,640.944 | 3,780,948.932 | 3,469,202.272 | 3,430,935.693 | 3,246,870.719 | 3,088,864.624 | 2,917,846.364 | 2,799,447.999 | 2,643,531.441 | 2,567,879.322 | 2,467,345.077 | 2,301,772.203 | 2,178,925.494 | 2,043,688.965 | 1,924,541.042 | 1,815,724.184 | 1,808,331.611 | 1,707,046.139 | 1,578,853.737 | 1,640,955.77 | 1,346,135.855 | 1,275,324.585 | 1,086,835.983 | 911,833.442 | 719,447.003 | 613,336.564 | 525,293.091 | 495,889.016 | 475,632.427 | 383,703.783 | 344,721.307 | 300,417.869 | 290,353.972 | 334,196.145 | 312,631.266 | 273,853.345 | 280,703.9 | 0 | 252,528.747 | 0 |
Overige gereserveerde algehele resultaten
| 121,078.956 | 123,256.369 | 86,889.872 | 87,751.548 | 83,795.931 | 90,585.502 | 68,283.972 | 68,767.033 | -58,624.446 | -58,610.846 | 33,310.487 | 33,316.337 | 37,445.023 | 37,445.023 | 12,150.059 | -54,483.51 | -41,563.094 | -41,563.094 | -41,563.094 | -41,563.094 | -23,725.268 | -23,725.268 | -23,725.268 | -23,725.268 | -35,300.386 | -35,300.386 | -35,300.386 | -35,300.386 | -20,421.722 | -20,421.722 | -20,421.722 | -20,421.722 | -6,902.732 | -6,902.732 | -6,902.731 | -6,902.732 | -1,282.944 | -1,282.944 | 1,131,341.85 | -15,847.477 | 1,109,924.554 |
Overige totale aandeelhoudersvermogen
| 40,774.693 | 40,774.693 | -98,596.488 | 40,885.243 | -98,596.488 | -98,596.488 | -75,689.338 | -75,689.348 | -17,739.203 | -17,725.603 | -89,891.624 | -89,891.624 | -89,891.624 | -89,891.624 | 2,036.909 | 14,186.968 | 26,992.715 | -39,526.185 | -39,526.185 | -39,526.185 | -21,688.359 | -21,688.359 | -21,688.359 | -21,688.359 | 129,716.127 | 129,716.127 | 129,716.127 | 129,716.127 | 2,210.6 | -18,211.122 | -18,211.122 | -18,211.122 | -3,175.586 | -3,175.586 | -6,213.585 | -6,213.586 | -593.798 | -593.798 | 2,812.297 | -593.798 | 1,184.888 |
Totaal eigen vermogen van aandeelhouders
| 5,067,288.587 | 4,840,144.782 | 4,661,715.092 | 4,490,311.839 | 4,308,607.912 | 4,131,332.509 | 3,973,932.034 | 3,803,396.825 | 3,674,181.572 | 3,518,278.614 | 3,403,770.961 | 3,303,242.566 | 3,141,798.378 | 3,018,951.669 | 2,950,348.709 | 2,831,200.786 | 2,735,189.675 | 2,661,278.202 | 2,559,992.73 | 2,431,800.328 | 2,511,740.187 | 2,216,920.272 | 2,146,109.002 | 1,957,620.4 | 1,934,022.345 | 1,741,635.906 | 1,635,525.467 | 1,547,481.994 | 1,370,150.67 | 1,349,894.081 | 1,257,965.437 | 1,218,982.961 | 1,189,715.059 | 1,179,651.162 | 1,220,455.336 | 1,198,890.456 | 1,165,732.323 | 1,172,582.878 | 1,134,154.147 | 1,144,407.725 | 1,111,109.442 |
Totaal eigen vermogen
| 5,091,307.861 | 4,863,483.541 | 4,708,063.773 | 4,534,127.109 | 4,338,098.204 | 4,160,939.441 | 3,999,903.94 | 3,828,100.985 | 3,689,010.782 | 3,534,090.021 | 3,419,200.307 | 3,318,620.023 | 3,152,035.064 | 3,028,953.543 | 2,960,238.749 | 2,841,122.054 | 2,744,944.593 | 2,671,192.827 | 2,569,791.357 | 2,441,612.577 | 2,521,644.654 | 2,226,794.316 | 2,155,981.365 | 1,967,493.629 | 1,943,935.16 | 1,751,562.262 | 1,645,468.021 | 1,557,437.852 | 1,380,072.79 | 1,359,827.06 | 1,267,948.57 | 1,228,961.677 | 1,192,498.599 | 1,182,448.67 | 1,223,187.135 | 1,201,668.041 | 1,168,625.307 | 1,175,394.424 | 1,134,154.147 | 1,147,227.417 | 1,111,109.442 |
Totaal passiva en aandeelhoudersvermogen
| 8,960,277.581 | 8,707,889.519 | 9,013,761.105 | 8,379,688.53 | 7,743,682.027 | 7,231,524.524 | 6,717,626.485 | 6,259,364.267 | 6,010,071.337 | 5,266,450.459 | 5,375,762.948 | 5,226,470.322 | 5,022,835.6 | 4,934,672.864 | 5,103,064.763 | 4,976,221.593 | 4,805,344.761 | 4,807,822.517 | 4,803,633.37 | 4,739,164.617 | 4,986,856.793 | 4,631,503.605 | 4,579,602.613 | 4,414,296.408 | 4,187,889.682 | 3,956,455.457 | 3,748,419.163 | 3,507,297.845 | 2,982,392.666 | 2,354,288.535 | 2,313,297.728 | 2,260,452.738 | 2,158,674.69 | 2,190,106.544 | 2,035,420.989 | 1,993,214.219 | 1,988,754.499 | 2,028,171.334 | 1,134,154.147 | 2,015,748.994 | 1,111,109.442 |