PT. Clipan Finance Indonesia Tbk
IDX:CFIN.JK
374 (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
| 28,841.029 | 31,383.357 | 25,662.852 | 32,721.347 | 38,183.641 | 154,552.883 | 44,246.974 | 31,326.05 | 47,759.645 | 103,866.17 | 470,778.148 | 126,780.101 | 529,905.886 | 972,806.956 | 786,388.477 | 1,924,784.701 | 1,061,896.074 | 573,380.173 | 44,977.619 | 104,364.99 | 41,846.909 | 25,329.024 | 46,935.045 | 53,010.796 | 42,850.061 | 93,375.28 | 880,665.14 | 28,547.33 | 63,035.345 | 28,427.93 | 27,828.82 | 30,322.531 | 37,075.308 | 18,300.81 | 28,666.762 | 30,395.779 | 23,171.214 | 193,653.057 | 20,709.045 | 35,767.746 | 272,839.315 | 173,443.048 | 67,164.537 | 95,642.328 | 116,183.866 | 95,719.475 | 116,449.434 | 189,137.282 | 219,210.049 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 300,000 | 0 | 0 | 0 | 0 | 10,208 | 0 | 10,392 | 10,344 | 10,520 | 10,767 | 10,866 | 70,937.6 | 71,148.6 | 71,454 | 81,626.01 | 81,232 | 0 | 0 | 0 | 19,846 | 20,727.745 | 20,689.048 | 20,575.735 | 44,883.64 | 19,424 | 34,643.867 | 50,834.16 | 34,903 | 34,908.75 | 0 | 55,406.25 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 28,841.029 | 31,383.357 | 25,662.852 | 32,721.347 | 38,183.641 | 154,552.883 | 44,246.974 | 31,326.05 | 47,759.645 | 103,866.17 | 470,778.148 | 126,780.101 | 529,905.886 | 972,806.956 | 786,388.477 | 1,924,784.701 | 1,361,896.074 | 573,380.173 | 44,977.619 | 104,364.99 | 41,846.909 | 35,537.024 | 46,935.045 | 63,402.796 | 53,194.061 | 103,895.28 | 891,432.14 | 39,413.33 | 133,972.945 | 99,576.53 | 99,282.82 | 111,948.541 | 118,307.308 | 18,300.81 | 28,666.762 | 30,395.779 | 43,017.214 | 214,380.802 | 41,398.093 | 56,343.481 | 317,722.955 | 192,867.048 | 101,808.404 | 146,476.488 | 151,086.866 | 130,628.225 | 116,449.434 | 244,543.532 | 219,210.049 |
Nettovorderingen
| 9,719,446.988 | 9,724,793.066 | 9,764,835.794 | 9,365,112.124 | 8,887,074.846 | 8,520,337.28 | 8,027,056.53 | 7,494,779.089 | 6,695,121.496 | 6,494,418.042 | 6,401,384.935 | 6,408,426.124 | 7,017,859.341 | 7,489,206.176 | 8,033,610.727 | 8,719,352.134 | 9,231,275.297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| -9,711,884.677 | 0 | 0 | 0 | 0 | 0 | 0 | -7,494,779.089 | -6,695,121.496 | -6,494,418.042 | -6,399,567.616 | -6,441,401.814 | -7,017,859.341 | -7,489,206.176 | -8,033,610.727 | -8,719,352.134 | -9,231,275.297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,692,436.832 | -9,756,176.423 | -9,790,498.646 | -9,397,833.471 | -8,925,258.487 | -8,674,890.163 | -8,071,303.504 | 7,500,167.975 | 6,714,444.151 | 3,189,398.33 | 6,460,442.813 | 6,411,377.801 | 7,031,314.078 | 7,497,536.344 | 8,044,090.907 | 8,726,086.936 | 9,237,775.16 | 5,237,383.64 | 11,536,809.569 | 11,749,897.525 | 0 | 11,859,003.318 | 0 | 10,777,475.656 | 10,587,715.358 | 10,652,229.445 | 10,063,095.479 | 9,635,730.931 | 45,881.889 | 7,801,935.753 | 43,994.848 | 39,755.504 | 29,816.73 | 29,815.73 | 29,761.914 | 29,762.416 | 32,300.039 | 32,261.874 | 33,595.87 | 34,585.93 | 7,465.531 | 18,877.612 | 17,079.241 | 13,344.839 | 14,159.478 | 11,057.337 | 0 | 7,715.782 | 0 |
Totaal vlottende activa
| 3,728,840.172 | 3,639,504.265 | 3,899,029.359 | 3,833,370.011 | 8,706,838.609 | 3,704,572.665 | 8,081,557.65 | 7,531,494.025 | 6,762,203.796 | 3,293,264.5 | 6,933,038.28 | 6,505,182.212 | 7,561,219.964 | 8,470,343.3 | 8,830,479.384 | 10,650,871.637 | 10,599,671.234 | 5,810,763.813 | 11,588,879.161 | 11,854,262.515 | 41,846.909 | 11,894,540.342 | 46,935.045 | 10,840,878.452 | 10,640,909.419 | 10,756,124.725 | 10,954,527.619 | 9,675,144.261 | 8,735,877.547 | 7,901,512.283 | 7,208,249.962 | 6,597,029.974 | 6,491,028.823 | 6,513,598.341 | 6,500,824.926 | 6,509,524.729 | 6,581,066.898 | 6,742,012.928 | 6,740,275.447 | 6,562,893.138 | 2,020,411.759 | 1,942,832.026 | 2,426,129.035 | 2,323,078.487 | 2,222,256.983 | 1,877,713.808 | 116,449.434 | 4,792,734.83 | 219,210.049 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 205,552.885 | 209,661.577 | 206,998.723 | 207,320.754 | 205,044.849 | 207,409.948 | 209,065.525 | 217,608.054 | 189,523.337 | 180,471.989 | 185,768.425 | 188,618.328 | 172,998.117 | 184,623.59 | 190,120.725 | 198,491.397 | 209,556.932 | 217,643.498 | 220,482.406 | 200,925.828 | 200,355.423 | 196,218.022 | 191,009.258 | 187,227.415 | 157,871.468 | 160,754.674 | 159,183.709 | 153,841.901 | 145,012.119 | 142,739.37 | 142,203.38 | 136,647.02 | 128,911.746 | 106,307.624 | 121,505.544 | 121,973.598 | 56,255.349 | 57,056.011 | 56,606.917 | 70,239.434 | 64,711.418 | 62,474.874 | 61,316.588 | 55,503.229 | 57,186.355 | 55,483.503 | 51,927.001 | 48,294.906 | 50,476.978 |
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
| 12,491.991 | 13,842.836 | 12,301.615 | 13,637.317 | 13,450.908 | 14,821.083 | 15,308.088 | 15,688.522 | 16,279.963 | 17,384.799 | 16,435.107 | 15,570.387 | 12,317.555 | 12,398.549 | 14,208.121 | 15,462.122 | 15,863.61 | 16,817.945 | 18,343.839 | 18,462.168 | 17,787.39 | 18,498.516 | 15,809.051 | 16,863.885 | 15,108.775 | 15,577.271 | 15,785.442 | 16,543.898 | 15,771.747 | 15,089.338 | 14,066.111 | 9,888.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 12,491.991 | 13,842.836 | 12,301.615 | 13,637.317 | 13,450.908 | 14,821.083 | 15,308.088 | 15,688.522 | 16,279.963 | 17,384.799 | 16,435.107 | 15,570.387 | 12,317.555 | 12,398.549 | 14,208.121 | 15,462.122 | 15,863.61 | 16,817.945 | 18,343.839 | 18,462.168 | 17,787.39 | 18,498.516 | 15,809.051 | 16,863.885 | 15,108.775 | 15,577.271 | 15,785.442 | 16,543.898 | 15,771.747 | 15,089.338 | 14,066.111 | 9,888.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 9,745,935.708 | 5,918,725.348 | 5,584,727.133 | 239,454.68 | 4,992,645.953 | 0 | 0 | 0 | 0 | 0 | 46,199.69 | 12,457 | 0 | 0 | 0 | 0 | 0 | 5,365.027 | 5,365.027 | 0 | -13,488.561 | 0 | -16,431.535 | 10,437 | 10,437 | 10,437 | 10,437 | -15,771.747 | -15,089.338 | 0 | -9,888.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 71,935.63 | 68,918.169 | 69,348.486 | 70,748.638 | 68,934.447 | 65,684.646 | 69,622.054 | 66,942.36 | 64,147.105 | 60,405.642 | 44,287.354 | 97,432.311 | 41,768.793 | 50,420.772 | 45,348.32 | 40,174.06 | 37,953.4 | 37,296.343 | 36,401.422 | 31,370.558 | 0 | 21,509.343 | 0 | 19,620.189 | 1,562.807 | 9,672.911 | 6,734.677 | 4,750.123 | 2,481.114 | 1,062.704 | 0 | 76.354 | 5,431.229 | 4,865.343 | 4,740.641 | 4,736.6 | 5,882.537 | 5,772.075 | 6,258.161 | 5,614.846 | 4,417.641 | 4,938.574 | 5,254.976 | 4,179.384 | 1,055.906 | 780.167 | 0 | 1,173.479 | 0 |
Overige niet-vlottende activa
| 6,234,376.985 | -3,404,769.589 | 201,450.294 | 201,450.294 | 199,942.108 | 204,121.771 | 217,454.104 | 217,522.854 | 214,776.028 | 3,564,095.958 | 277,201.82 | 270,901.091 | 3,896.75 | 12,457 | 12,457 | 12,457 | 12,457 | 5,072,694.834 | 7,091.973 | 7,091.973 | 11,892,021.854 | 25,945.561 | 11,385,745.701 | 28,888.535 | 30,180.624 | 30,182.853 | 30,217.148 | 30,130.143 | 10,437 | 55,479.073 | -3,629.111 | 10,437 | 10,437 | 29,627.177 | 10,437 | 10,437 | 13,035.279 | 15,272.145 | 16,691.489 | 2,295.412 | 4,285,038.252 | 4,094,597.505 | 3,756,057.975 | 3,691,707.971 | 3,595,715.569 | 3,468,009.803 | 4,648,382.152 | 11,431.639 | -50,476.978 |
Totaal niet-vlottende activa
| 6,524,357.491 | 6,633,588.701 | 6,408,824.466 | 6,077,884.136 | 726,826.992 | 5,484,683.401 | 511,449.771 | 517,761.79 | 484,726.433 | 3,822,358.388 | 523,692.706 | 618,721.807 | 243,438.215 | 259,899.911 | 262,134.166 | 266,584.579 | 275,830.942 | 5,344,452.62 | 287,684.667 | 263,215.554 | 12,110,164.667 | 248,682.881 | 11,592,564.01 | 236,168.489 | 215,160.674 | 226,624.709 | 222,357.976 | 215,703.065 | 157,930.233 | 199,281.147 | 152,640.38 | 147,160.374 | 144,779.975 | 140,800.144 | 136,683.185 | 137,147.198 | 75,173.165 | 78,100.231 | 79,556.567 | 78,149.692 | 4,354,167.311 | 4,162,010.953 | 3,822,629.539 | 3,751,390.584 | 3,653,957.83 | 3,524,273.473 | 4,700,309.153 | 60,900.024 | 50,476.978 |
Totaal activa
| 10,253,197.663 | 10,273,092.966 | 10,307,853.825 | 9,911,254.148 | 9,433,665.601 | 9,189,256.066 | 8,593,007.421 | 8,049,255.816 | 7,246,930.229 | 7,115,622.888 | 7,456,730.986 | 7,123,904.019 | 7,804,658.179 | 8,730,243.211 | 9,092,613.55 | 10,917,456.216 | 10,875,502.176 | 11,155,216.433 | 11,876,563.828 | 12,117,478.069 | 12,152,011.576 | 12,143,223.223 | 11,639,499.055 | 11,077,046.941 | 10,856,070.093 | 10,982,749.434 | 11,176,885.595 | 9,890,847.326 | 8,893,807.78 | 8,100,793.43 | 7,360,890.342 | 6,744,190.348 | 6,635,808.799 | 6,654,398.485 | 6,637,508.111 | 6,646,671.927 | 6,656,240.063 | 6,820,113.159 | 6,819,832.014 | 6,641,042.83 | 6,374,579.07 | 6,104,842.979 | 6,248,758.574 | 6,074,469.071 | 5,876,214.813 | 5,401,987.281 | 4,816,758.587 | 4,853,634.854 | 5,091,287.877 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 49,167.484 | 62,385.517 | 79,052.914 | 80,061.265 | 88,758.084 | 62,326.601 | 97,510.182 | 124,265.063 | 95,515.384 | 79,852.87 | 96,602.06 | 61,486.211 | 41,870.571 | 35,866.291 | 42,136.806 | 32,652.761 | 29,409.251 | 17,620.766 | 48,327.11 | 87,771.94 | 0 | 65,190.442 | 0 | 68,879.633 | 62,348.102 | 61,007.225 | 84,434.65 | 88,531.344 | 70,302.965 | 17,120.266 | 17,124.859 | 14,519.723 | 131,483.174 | 123,954.366 | 130,851.873 | 121,880.78 | 116,167.162 | 144,371.843 | 12,440.184 | 154,776.937 | 114,214.632 | 133,490.474 | 106,101.051 | 124,434.302 | 15,834.19 | 14,672.507 | 0 | 14,221.771 | 0 |
Kortlopende schulden
| 1,707,394.138 | 295,607.581 | 481,462.894 | 465,388.611 | 410,576.698 | 150,719.057 | 171,042.328 | 165,364.377 | 115,247.294 | 50,377.916 | 134.228 | 300,394.939 | 300,291.896 | 800,605.496 | 800,910.716 | 815,792.345 | 306,122.603 | 71,391.106 | 286,659.61 | 380,000 | 0 | 640,000 | 0 | 365,000 | 395,000 | 1,000,000 | 1,310,000 | 1,515,000 | 0 | 698,951.895 | 1,044,375 | 510,000 | 279,812.5 | 439,328.738 | 409,068.287 | 264,937.5 | 115,000 | 149,562.5 | 474,145.833 | 589,979.166 | 424,765.625 | 299,916.667 | 459,677.083 | 299,979.167 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 11,944.931 | 10,401.326 | 13,612.429 | 14,216.649 | 79,263.531 | 158,430.145 | 57,530.805 | 48,182.255 | 3,948.981 | 7,094.344 | 38,925.699 | 38,618.48 | 5,637.761 | 22,448.914 | 17,268.707 | 4,029.525 | 1,407.875 | 9,608.869 | 14,651.62 | 21,524.555 | 0 | 18,036.925 | 0 | 40,007.144 | 16,052.257 | 15,901.553 | 46,770.212 | 31,438.617 | 21,169.227 | 13,730.653 | 17,159.438 | 8,635.618 | 5,715.386 | 7,466.114 | 7,961.647 | 1,173.026 | 10,686.219 | 10,970.262 | 12,277.708 | 42,454.297 | 13,026.474 | 11,956.176 | 26,114.903 | 24,420.736 | 19,615.853 | 17,864.268 | 0 | 27,440.781 | 0 |
Uitgestelde opbrengsten
| 46,628.869 | 444,393.67 | 20,146.872 | 29,203.179 | 25,043.548 | 0 | 25,542.489 | 24,579.522 | 22,235.178 | 19,263.578 | 0 | 0 | 5,637.761 | 22,448.914 | 17,268.707 | 4,029.525 | 1,407.875 | 9,608.869 | 25,762.357 | 21,524.555 | 0 | 18,036.925 | 0 | 40,007.144 | 16,052.257 | 15,901.553 | 46,770.212 | 31,438.617 | 0 | 13,730.653 | -1,027,215.562 | -501,364.382 | -274,097.114 | -431,862.624 | -401,106.64 | -263,764.474 | -104,313.781 | -138,592.238 | -438,553.903 | -547,524.869 | -411,739.151 | -287,960.491 | -433,562.18 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 124,135.815 | -295,607.581 | 148,330.292 | 142,487.408 | 244,474.421 | 718,547.216 | 247,337.332 | 225,901.59 | 182,701.755 | 152,861.819 | 234,285.842 | 214,330.535 | 182,824.162 | 191,782.561 | 195,158.677 | 179,985.871 | 225,899.092 | 238,454.646 | 285,516.477 | 293,078.032 | 0 | 252,944.388 | 0 | 276,071.333 | 244,204.858 | 254,571.472 | 275,649.572 | 235,442.565 | 247,693.966 | -467,991.169 | 229,108.994 | 177,925.626 | 26,448.495 | 42,952.254 | 47,264.419 | 48,184.008 | 28,704.267 | 29,250.509 | 31,613.654 | 31,780.432 | 25,750.311 | 29,927.326 | 40,830.277 | -275,558.431 | 33,349.125 | 31,980.613 | 0 | 88,303.517 | 0 |
Totaal kortlopende verplichtingen
| 1,927,326.306 | 506,779.187 | 728,992.972 | 717,140.463 | 768,852.751 | 931,592.874 | 541,432.331 | 540,110.552 | 415,699.611 | 302,356.183 | 331,022.13 | 576,211.685 | 530,624.39 | 1,050,703.262 | 1,055,474.906 | 1,032,460.502 | 562,838.821 | 337,075.387 | 646,265.554 | 782,374.527 | 68,237.642 | 976,171.755 | 102,330.923 | 749,958.11 | 717,605.217 | 1,331,480.25 | 1,716,854.434 | 1,870,412.526 | 317,996.931 | 261,811.645 | 263,393.291 | 201,080.967 | 163,647.055 | 174,372.734 | 186,077.939 | 171,237.814 | 155,557.648 | 184,592.614 | 79,645.768 | 229,011.666 | 152,991.417 | 175,373.976 | 173,046.231 | 148,855.038 | 49,183.315 | 46,653.12 | 29,819.523 | 102,525.288 | 0 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 2,511,986.828 | 3,995,844.951 | 3,868,558.73 | 3,564,505.058 | 3,167,316.747 | 2,827,122.944 | 2,767,375.673 | 2,331,506.44 | 1,888,620.492 | 1,943,362.465 | 2,266,837.357 | 1,692,299.748 | 2,390,857.762 | 2,779,532.455 | 3,189,679.766 | 5,078,503.156 | 5,489,489.836 | 5,957,438.512 | 6,382,255.414 | 6,568,251.559 | 6,496,071.071 | 6,608,831.323 | 6,433,877.975 | 5,933,439.467 | 5,849,416.102 | 5,444,251.432 | 5,325,840.249 | 3,961,830.046 | 4,590,287.558 | 3,915,721.812 | 3,236,906.223 | 2,742,189.44 | 2,730,295.142 | 2,786,706.038 | 2,799,943.541 | 2,873,795.799 | 2,988,865.096 | 3,190,673.097 | 3,388,358.826 | 3,154,727.978 | 3,109,695.13 | 2,960,321.563 | 3,211,800.078 | 3,146,304.135 | 3,132,132.68 | 2,766,812.582 | 1,553,888.549 | 2,289,490.951 | 2,010,965.568 |
Uitgestelde opbrengsten niet-vlottend
| 8,044.347 | 14,399.708 | 20,146.872 | 29,203.179 | 25,043.548 | 25,262.581 | 25,542.489 | 24,579.522 | 22,235.178 | 19,263.578 | 16,769.198 | 15,459.998 | 15,672.724 | 16,360.857 | 17,060.525 | 19,698.644 | 32,178.378 | 36,762.105 | 29,040.481 | 31,478.464 | 0 | 2,385.403 | 0 | 3,009.195 | 7,826.835 | 6,677.889 | 5,454.874 | 3,750.101 | 3,042.212 | 2,132.923 | 1,954.607 | 1,988.917 | 2,138.773 | 2,318.433 | 2,507.891 | 2,710.206 | 2,931.319 | 3,165.356 | 0 | 578.993 | 537.365 | 602.563 | 1,259.703 | 1,774.127 | 11,650.426 | 0 | 0 | 9,993.809 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 10,623.811 | 239,793.528 | -20,146.872 | -29,203.179 | -25,043.548 | -25,262.581 | -25,542.489 | -24,579.522 | -22,235.178 | -19,263.578 | -16,769.198 | -15,459.998 | -15,672.724 | -16,360.857 | 0 | 0 | 36,053.262 | 0 | -29,040.481 | 0 | 0 | 0 | 0 | 0 | 0 | 25,041.265 | 0 | 0 | 0 | 0 | 140.981 | -674,409.022 | -442,577.618 | -587,992.574 | -564,451.209 | -405,004.079 | -259,569.991 | -322,884.721 | 0 | -1,532,970.887 | 0 | -2,494,580.7 | -2,694,082.572 | 0 | 5,548.928 | 4,435.98 | 0 | 9,993.809 | 0 |
Overige niet-vlottende verplichtingen
| 107,797.514 | -138,689.886 | 97,451.657 | 102,850.169 | 67,376.707 | 68,261.065 | 68,083.196 | 66,556.04 | 60,609.185 | 53,700.567 | 51,165.655 | 49,272.385 | 63,430.739 | 64,602.49 | 44,632.147 | 41,604.022 | -0.001 | 27,999.234 | 61,619.605 | 29,691.373 | 982,713.047 | 47,067.161 | 676,518.051 | 43,514.917 | 25,523.605 | -0.001 | 24,795.443 | 25,323.834 | 18,503.225 | 16,074.96 | 0 | 674,409.022 | 442,577.618 | 587,992.574 | 564,451.209 | 405,004.079 | 259,569.991 | 322,884.721 | 0 | 1,532,970.887 | 35,120.606 | 2,494,580.7 | 2,694,082.572 | 12,705.249 | 0.002 | 11,815.165 | 692,552.889 | -8,261.501 | -2,010,965.568 |
Totaal niet-vlottende verplichtingen
| 2,638,452.5 | 4,111,348.301 | 3,966,010.387 | 3,667,355.227 | 3,234,693.454 | 2,895,384.009 | 2,835,458.869 | 2,398,062.48 | 1,949,229.677 | 1,997,063.032 | 2,318,003.012 | 1,741,572.133 | 2,454,288.501 | 2,844,134.945 | 3,251,372.438 | 5,139,805.822 | 5,557,721.475 | 6,022,199.851 | 6,443,875.019 | 6,629,421.396 | 7,478,784.118 | 6,658,283.887 | 7,110,396.026 | 5,979,963.579 | 5,882,766.542 | 5,475,970.585 | 5,356,090.566 | 3,990,903.981 | 4,611,832.995 | 3,933,929.695 | 3,239,001.811 | 2,744,178.357 | 2,732,433.915 | 2,789,024.471 | 2,802,451.432 | 2,876,506.005 | 2,991,796.415 | 3,193,838.453 | 3,388,358.826 | 3,155,306.971 | 3,145,353.101 | 2,960,924.126 | 3,213,059.781 | 3,160,783.511 | 3,149,332.036 | 2,783,063.727 | 2,246,441.438 | 2,301,217.068 | 2,010,965.568 |
Totaal passiva
| 4,565,778.806 | 4,618,127.488 | 4,695,003.359 | 4,384,495.69 | 4,003,546.205 | 3,826,976.883 | 3,376,891.2 | 2,938,173.032 | 2,364,929.288 | 2,299,419.215 | 2,649,025.142 | 2,317,783.818 | 2,984,912.891 | 3,894,838.207 | 4,306,847.344 | 6,172,266.324 | 6,120,560.296 | 6,359,275.238 | 7,090,140.573 | 7,411,795.923 | 7,547,021.76 | 7,634,455.642 | 7,212,726.949 | 6,729,921.689 | 6,600,371.759 | 6,807,450.835 | 7,072,945 | 5,861,316.507 | 4,929,829.926 | 4,195,741.34 | 3,502,395.102 | 2,945,259.324 | 2,896,080.97 | 2,963,397.205 | 2,988,529.371 | 3,047,743.819 | 3,147,354.063 | 3,378,431.067 | 3,468,004.594 | 3,384,318.637 | 3,298,344.518 | 3,136,298.102 | 3,386,106.012 | 3,309,638.549 | 3,198,515.351 | 2,829,716.847 | 2,276,260.961 | 2,403,742.356 | 2,010,965.568 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 351,948.79 | 49,783.601 | 2,300 | 16,014.285 | 12,771.213 | 0 | 0 | 12,921.213 | 7,161.604 | 7,161.604 | 7,311.604 | 7,311.604 | 10,817.401 | 10,817.401 | 10,967.401 | 10,967.401 | 17,892.342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,749.078 | 1,749.078 | 0 | 2,482.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 996,130.114 | 945,817.924 | 943,699.354 | 943,699.354 | 943,699.354 | 943,699.354 | 943,699.333 | 943,699.222 | 943,699.192 | 943,699.186 |
Ingehouden winsten
| 4,306,474.906 | 4,272,967.258 | 4,230,282.391 | 4,141,800.106 | 4,043,694.97 | 3,974,067.559 | 3,827,527.208 | 3,721,948.938 | 3,487,062.017 | 3,421,084.165 | 3,412,723.215 | 3,411,061.297 | 3,437,477.543 | 3,451,783.503 | 3,401,778.322 | 3,360,763.242 | 3,378,261.125 | 3,417,444.634 | 3,407,067.037 | 3,324,837.391 | 3,211,894.772 | 3,112,517.897 | 3,032,112.473 | 2,950,603.23 | 2,871,093.268 | 2,789,045.42 | 2,717,236.811 | 2,642,434.579 | 2,571,939.884 | 2,511,316.947 | 2,464,465.636 | 2,404,620.583 | 2,337,320.509 | 2,288,729.525 | 2,246,706.985 | 2,196,656.353 | 2,162,556.174 | 2,093,603.188 | 2,003,748.516 | 1,908,645.289 | 1,818,717.59 | 1,714,841.341 | 1,608,949.026 | 1,511,126.986 | 1,423,995.926 | 1,318,566.937 | 1,286,794.328 | 1,195,489.254 | 1,118,728.698 |
Overige gereserveerde algehele resultaten
| -15,864.285 | -15,864.285 | 32,189.171 | -16,014.285 | -12,771.213 | 37,832.72 | 38,360.109 | -12,921.213 | -7,161.604 | -7,161.604 | -7,311.604 | -7,311.604 | -10,817.401 | -10,817.401 | -10,967.401 | -10,967.401 | -17,892.342 | 28,567.657 | 29,577.314 | 31,065.851 | 45,016.14 | 46,470.78 | 46,580.729 | 46,893.118 | 34,976.162 | 36,624.275 | 37,224.88 | 37,617.336 | 43,959.066 | 44,256.239 | 45,950.7 | 46,231.537 | 54,328.416 | 54,192.851 | 54,192.851 | 54,192.851 | -1,749.078 | -1,749.078 | -0 | -2,482.194 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 48,729.332 | 351,948.79 | 351,948.79 | 388,828.238 | 390,294.312 | 354,248.79 | 354,098.79 | 393,003.732 | 398,808.81 | 398,989.394 | 398,852.515 | 398,928.79 | 386,137.631 | 387,491.387 | 387,857.77 | 388,296.536 | 380,550.641 | 353,798.79 | 353,648.79 | 353,648.79 | 351,948.79 | 353,648.79 | 351,948.79 | 353,498.79 | 353,498.79 | 353,498.79 | 353,348.79 | 353,348.79 | 351,948.79 | 353,348.79 | 351,948.79 | 351,948.79 | 351,948.79 | 351,948.79 | 351,948.79 | 351,948.79 | 350,199.712 | 351,948.79 | 351,948.79 | 351,948.79 | 311,699.038 | 310,004.182 | 310,004.182 | 310,004.182 | 310,004.182 | 310,004.164 | 310,004.076 | 310,704.052 | -2,062,427.884 |
Totaal eigen vermogen van aandeelhouders
| 5,687,418.857 | 5,654,965.478 | 5,612,850.466 | 5,526,758.458 | 5,430,119.396 | 5,362,279.183 | 5,216,116.221 | 5,111,082.784 | 4,882,000.941 | 4,816,203.673 | 4,807,705.844 | 4,806,120.201 | 4,819,745.288 | 4,835,405.004 | 4,785,766.206 | 4,745,189.892 | 4,754,941.88 | 4,795,941.195 | 4,786,423.255 | 4,705,682.146 | 4,604,989.816 | 4,508,767.581 | 4,426,772.106 | 4,347,125.252 | 4,255,698.334 | 4,175,298.599 | 4,103,940.595 | 4,029,530.819 | 3,963,977.854 | 3,905,052.09 | 3,858,495.24 | 3,798,931.024 | 3,739,727.829 | 3,691,001.28 | 3,648,978.74 | 3,598,928.108 | 3,508,886 | 3,441,682.092 | 3,351,827.42 | 3,256,724.193 | 3,076,234.552 | 2,968,544.877 | 2,862,652.562 | 2,764,830.522 | 2,677,699.462 | 2,572,270.434 | 2,540,497.626 | 2,449,892.498 | 2,062,427.884 |
Totaal eigen vermogen
| 5,687,418.857 | 5,654,965.478 | 5,612,850.466 | 5,526,758.458 | 5,430,119.396 | 5,362,279.183 | 5,216,116.221 | 5,111,082.784 | 4,882,000.941 | 4,816,203.673 | 4,807,705.844 | 4,806,120.201 | 4,819,745.288 | 4,835,405.004 | 4,785,766.206 | 4,745,189.892 | 4,754,941.88 | 4,795,941.195 | 4,786,423.255 | 4,705,682.146 | 4,604,989.816 | 4,508,767.581 | 4,426,772.106 | 4,347,125.252 | 4,255,698.334 | 4,175,298.599 | 4,103,940.595 | 4,029,530.819 | 3,963,977.854 | 3,905,052.09 | 3,858,495.24 | 3,798,931.024 | 3,739,727.829 | 3,691,001.28 | 3,648,978.74 | 3,598,928.108 | 3,508,886 | 3,441,682.092 | 3,351,827.42 | 3,256,724.193 | 3,076,234.552 | 2,968,544.877 | 2,862,652.562 | 2,764,830.522 | 2,677,699.462 | 2,572,270.434 | 2,540,497.626 | 2,449,892.498 | 2,062,427.884 |
Totaal passiva en aandeelhoudersvermogen
| 10,253,197.663 | 10,273,092.966 | 10,307,853.825 | 9,911,254.148 | 9,433,665.601 | 9,189,256.066 | 8,593,007.421 | 8,049,255.816 | 7,246,930.229 | 7,115,622.888 | 7,456,730.986 | 7,123,904.019 | 7,804,658.179 | 8,730,243.211 | 9,092,613.55 | 10,917,456.216 | 10,875,502.176 | 11,155,216.433 | 11,876,563.828 | 12,117,478.069 | 12,152,011.576 | 12,143,223.223 | 11,639,499.055 | 11,077,046.941 | 10,856,070.093 | 10,982,749.434 | 11,176,885.595 | 9,890,847.326 | 8,893,807.78 | 8,100,793.43 | 7,360,890.342 | 6,744,190.348 | 6,635,808.799 | 6,654,398.485 | 6,637,508.111 | 6,646,671.927 | 6,656,240.063 | 6,820,113.159 | 6,819,832.014 | 6,641,042.83 | 6,374,579.07 | 6,104,842.979 | 6,248,758.574 | 6,074,469.071 | 5,876,214.813 | 5,401,987.281 | 4,816,758.587 | 4,853,634.854 | 0 |