PT Bukit Uluwatu Villa Tbk
IDX:BUVA.JK
67 (IDR) • At close November 5, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||
Vlottende activa: | |||||||||||||||
Liquide middelen & kasequivalenten
| 117,338.147 | 6,822.534 | 4,421.754 | 2,820.66 | 14,768.583 | 20,125.519 | 28,005.655 | 90,178.748 | 23,676.944 | 38,206.784 | 33,044.056 | 35,083.897 | 71,435.396 | 22,864.743 | 6,281.352 |
Kortetermijnbeleggingen
| 70,000 | -213.025 | -181.563 | -181.563 | 38,940 | 38,940 | 38,940 | 38,940 | 38,940 | 77,140 | 74,802.778 | 104,116 | 19,365.5 | 55,000 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 187,338.147 | 6,822.534 | 4,421.754 | 2,820.66 | 53,708.583 | 59,065.519 | 66,945.655 | 129,118.748 | 62,616.944 | 115,346.784 | 107,846.834 | 139,199.897 | 90,800.896 | 77,864.743 | 6,281.352 |
Nettovorderingen
| 40,256.704 | 83,112.906 | 64,721.054 | 134,341.632 | 309,397.716 | 302,417.483 | 359,714.746 | 420,884.953 | 172,165.502 | 184,105.28 | 117,920.64 | 73,540.242 | 0 | 0 | 0 |
Voorraad
| 4,333.064 | 2,194.642 | 807.647 | 1,129.548 | 10,702.664 | 12,317.917 | 4,167.227 | 4,539.15 | 4,472.579 | 4,001.169 | 3,386.801 | 2,595.376 | 3,959.166 | 2,245.322 | 2,652.657 |
Overige vlottende activa
| 4,300.572 | 3,737.165 | 1,533.748 | 1,519.04 | 14,397.6 | 316,835.542 | 452,604.215 | 425,241.337 | 178,396.793 | 4.9 | 184,225.071 | 78,125.167 | 68,114.379 | 57,270.875 | 7,563.233 |
Totaal vlottende activa
| 236,228.487 | 95,867.246 | 71,484.204 | 139,810.879 | 388,206.564 | 388,218.978 | 523,717.097 | 558,899.234 | 245,486.316 | 303,458.133 | 295,458.707 | 219,920.44 | 162,874.441 | 137,380.94 | 16,497.241 |
Niet-vlottende activa: | |||||||||||||||
Materiële vaste activa, netto
| 1,320,309.825 | 1,091,039.785 | 1,119,808.788 | 1,162,816.895 | 1,705,277.189 | 1,539,975.933 | 1,083,402.039 | 1,052,827.515 | 1,021,992.318 | 440,079.577 | 456,769.145 | 473,094.817 | 608,564.995 | 607,293.403 | 499,739.793 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 7,260.16 | 6,197.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 0 | 7,260.16 | 6,197.071 | 1,672,851.432 | 1,233,311.238 | 0 | 0 | 0 | 585,486.472 | 79,045.505 | 169,010.988 | 0 |
Langetermijnbeleggingen
| 24,747.557 | 27,431.683 | 5,113.148 | 5,068.455 | -28,988.928 | -25,233.969 | -8,463.387 | -9,351.81 | -15,905.06 | -52,859.549 | -60,273.661 | -90,370.438 | -6,406.15 | -42,222.98 | 0 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 15,125.354 | 9,490.79 | 12,478.269 | 12,451.36 | 0 | 0 | 0 | 1,035.868 | 2,108.408 | 717.707 | 0 |
Overige niet-vlottende activa
| 126,963.552 | 629,442.255 | 666,453.258 | 969,523.967 | 2,103,612.725 | 2,188,078.118 | 347.917 | 124,747.946 | 1,311,769.579 | 976,733.672 | 788,766.621 | 29,371.759 | 22,492.574 | 10,009.613 | 34,943.917 |
Totaal niet-vlottende activa
| 1,472,020.934 | 1,747,913.723 | 1,791,375.195 | 2,137,409.316 | 3,802,286.501 | 3,718,507.943 | 2,760,616.27 | 2,413,986.248 | 2,317,856.837 | 1,363,953.701 | 1,185,262.105 | 998,618.478 | 705,805.332 | 744,808.731 | 534,683.71 |
Totaal activa
| 1,708,249.421 | 1,843,780.969 | 1,862,859.398 | 2,277,220.196 | 4,190,493.064 | 4,106,726.921 | 3,284,333.368 | 2,972,885.482 | 2,563,343.153 | 1,667,411.834 | 1,480,720.812 | 1,218,538.918 | 868,679.773 | 882,189.671 | 551,180.951 |
Passiva en Eigen Vermogen: | |||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||
Crediteuren
| 8,610.64 | 121,984.71 | 12,637.144 | 178,401.678 | 292,443.341 | 230,542.27 | 87,599.908 | 50,462.673 | 41,215.681 | 4,798.032 | 4,097.079 | 3,476.584 | 3,808.302 | 3,444.978 | 9,027.014 |
Kortlopende schulden
| 162,954.373 | 1,127,544.701 | 1,126,833.902 | 1,137,783.946 | 772,969.262 | 713,973.562 | 916,090.265 | 363,786.733 | 298,267.412 | 178,123.32 | 140,544.385 | 97,708.505 | 0 | 0 | 0 |
Belastingschulden
| 201.681 | 22,714.405 | 35,507.457 | 25,433.642 | 29,793.599 | 23,870.371 | 5,092.795 | 15,067.261 | 12,800.119 | 11,252.505 | 10,891.43 | 9,841.376 | 13,504.672 | 6,883.985 | 6,586.18 |
Uitgestelde opbrengsten
| 25,453.011 | 38,056.093 | 32,371.132 | 49,790.25 | 51,615.502 | 37,025.118 | 28,534.399 | 0 | 27,747.861 | 51,374.361 | 48,420.082 | 38,139.399 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 80,842.006 | 696,369.611 | 623,308.344 | 342,129.126 | 256,134.931 | 112,495.906 | 53,482.877 | 72,633.581 | 11,717.159 | 7,424.387 | 12,235.798 | 4,311.825 | 110,642.765 | 166,295.201 | 116,868.952 |
Totaal kortlopende verplichtingen
| 277,860.03 | 1,983,955.115 | 1,795,150.522 | 1,708,105.001 | 1,373,163.036 | 1,094,036.856 | 1,085,707.448 | 486,882.987 | 378,948.112 | 241,720.099 | 205,297.343 | 143,636.313 | 114,451.067 | 169,740.179 | 125,895.966 |
Langlopende verplichtingen: | |||||||||||||||
Langetermijnschulden
| 455,143.292 | 879.677 | 358.25 | 75,721.912 | 564,226.574 | 655,626.216 | 454,129.901 | 733,544.938 | 740,820.225 | 523,292.478 | 434,835.84 | 307,062.692 | 233,362.572 | 249,674.809 | 217,681.891 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 14,208.014 | 10,634.255 | 23,382.293 | 20,966.194 | 13,142.193 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 274,681.603 | 538,926.017 | -342,677.825 | -2,351.106 | -6,237.508 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 18,987.672 | 18,035.311 | 30,959.415 | 31,705.93 | 25,279.288 | -251,197.839 | -514,479.313 | 361,351.878 | 20,966.194 | 13,142.193 | 5,097.11 | 4,241.904 | 3,369.591 | 2,419.4 | 1,846.591 |
Totaal niet-vlottende verplichtingen
| 474,130.964 | 18,914.988 | 31,317.665 | 107,427.842 | 589,505.862 | 693,317.993 | 489,210.86 | 775,601.284 | 780,401.507 | 543,339.358 | 439,932.95 | 311,304.596 | 236,732.163 | 252,094.209 | 219,528.482 |
Totaal passiva
| 751,990.994 | 2,002,870.103 | 1,826,468.187 | 1,815,532.843 | 1,962,668.898 | 1,787,354.85 | 1,574,918.308 | 1,262,484.27 | 1,159,349.619 | 785,059.456 | 645,230.294 | 454,940.91 | 351,183.229 | 421,834.388 | 345,424.448 |
Eigen vermogen: | |||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 535.659 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1,029,523.661 | 340,563.46 | 340,563.46 | 340,563.46 | 340,563.46 | 340,563.46 | 340,563.46 | 340,563.46 | 309,603.15 | 309,603.15 | 309,603.15 | 309,603.15 | 285,714.25 | 285,714.25 | 200,000 |
Ingehouden winsten
| -1,349,239.019 | -1,384,460.252 | -1,208,800.74 | -862,180.075 | 138,147.573 | 189,621.902 | 156,983.51 | 194,489.075 | 205,180.917 | 251,483.698 | 221,509.799 | 156,514.99 | 101,010.822 | 46,625.132 | 5,756.503 |
Overige gereserveerde algehele resultaten
| 795,119.083 | 714,844.726 | 713,201.338 | 710,189.033 | 940,676.914 | 926,256.616 | 630,895.603 | 613,673.554 | 563,573.163 | -535.659 | 546.947 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 478,419.33 | 345,582.432 | 345,582.432 | 345,582.432 | 345,582.432 | 345,753.914 | 345,753.914 | 349,555.393 | 210,314.512 | 210,904.17 | 210,314.512 | 210,389.272 | 126,873.424 | 126,322.007 | 0 |
Totaal eigen vermogen van aandeelhouders
| 953,823.055 | 16,530.366 | 190,546.49 | 534,154.85 | 1,764,970.379 | 1,802,195.892 | 1,474,196.486 | 1,498,281.483 | 1,288,671.742 | 771,991.018 | 741,974.409 | 676,507.412 | 513,598.495 | 458,661.389 | 205,756.503 |
Totaal eigen vermogen
| 956,258.427 | -159,089.134 | 36,391.211 | 461,687.353 | 2,227,824.166 | 2,319,372.072 | 1,709,415.06 | 1,710,401.212 | 1,403,993.534 | 882,352.378 | 835,490.519 | 763,598.008 | 517,496.543 | 460,355.283 | 205,756.503 |
Totaal passiva en aandeelhoudersvermogen
| 1,708,249.421 | 1,843,780.969 | 1,862,859.398 | 2,277,220.196 | 4,190,493.064 | 4,106,726.921 | 3,284,333.368 | 2,972,885.482 | 2,563,343.153 | 1,667,411.834 | 1,480,720.812 | 1,218,538.918 | 868,679.773 | 882,189.671 | 551,180.951 |