PT Citra Marga Nusaphala Persada Tbk
IDX:CMNP.JK
1450 (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 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||
Vlottende activa: | |||||||||||||||||||
Liquide middelen & kasequivalenten
| 158,700.685 | 356,925.223 | 1,085,205.044 | 3,763,110.8 | 2,909,631.916 | 3,481,236.101 | 2,829,143.844 | 1,689,777.459 | 1,787,564.869 | 2,024,168.577 | 1,681,299.216 | 1,102,959.308 | 722,030.535 | 405,442.682 | 96,772.183 | 78,396.99 | 151,659.035 | 133,410.24 | 113,567.749 |
Kortetermijnbeleggingen
| 655,000 | 644,434.021 | 160,679.452 | -930,585.611 | 50,000 | -683,108.69 | -737,500.836 | -817,046.375 | -702,889.02 | 1,000 | 0 | 20,000 | 0 | 47.348 | 82,017.758 | 39.133 | 4,035.803 | 4,032.918 | 1,713.388 |
Liquide middelen en kortetermijnbeleggingen
| 813,700.685 | 1,001,359.244 | 1,245,884.496 | 3,763,110.8 | 2,959,631.916 | 3,481,236.101 | 2,829,143.844 | 1,689,777.459 | 1,787,564.869 | 2,025,168.577 | 1,681,299.216 | 1,122,959.308 | 722,030.535 | 405,490.03 | 178,789.941 | 78,436.123 | 155,694.838 | 137,443.158 | 115,281.137 |
Nettovorderingen
| 474,812.388 | 844,172.628 | 1,159,349.954 | 2,000,732.887 | 2,850,894.561 | 488.206 | 81.805 | 743,065.855 | 88,021.662 | 22,698.381 | 16,732.335 | 964.559 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | 0 | 0 | 383.192 | 393.589 | 393.589 | -81.805 | 0 | 0 | 97,634.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 13,981.969 | 84,296.072 | 69,788.885 | 48,902.985 | 40,498.324 | 1,620,677.138 | 1,100,128.807 | 929,410.052 | 190,398.497 | 211.8 | 24,387.701 | 15.03 | 1,398.894 | 703.304 | 1,098.456 | 426.112 | 1,472.951 | 1,779.708 | 376.817 |
Totaal vlottende activa
| 1,302,495.042 | 1,929,827.944 | 2,475,023.335 | 5,813,129.864 | 5,851,745.009 | 5,102,306.827 | 3,929,272.652 | 2,619,187.511 | 1,977,963.366 | 2,145,713.419 | 1,705,686.917 | 1,133,017.247 | 733,235.117 | 414,809.56 | 185,370.738 | 95,193.476 | 160,706.228 | 145,558.623 | 123,922.489 |
Niet-vlottende activa: | |||||||||||||||||||
Materiële vaste activa, netto
| 255,480.253 | 271,318.977 | 205,690.139 | 206,664.212 | 201,774.11 | 182,731.637 | 174,102.027 | 158,323.08 | 206,518.883 | 183,249.897 | 333,282.127 | 244,121.672 | 2,268,542.461 | 2,359,263.128 | 2,433,540.572 | 2,531,425.459 | 2,434,691.396 | 1,721,028.829 | 1,454,237.092 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 18,526,924.59 | 14,554,956.692 | 11,100,148.086 | 8,794,346.759 | 7,952,844.921 | 6,768,256.503 | 5,610,544.291 | 4,074,622.707 | 3,054,713.088 | 2,677,608.944 | 2,465,242.929 | 2,194,835.902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 18,526,924.59 | 14,554,956.692 | 11,100,148.086 | 8,794,346.759 | 7,952,844.921 | 6,768,256.503 | 5,610,544.291 | 4,074,622.707 | 3,054,713.088 | 2,677,608.944 | 2,465,242.929 | 2,194,835.902 | 0 | 0 | 184,648.667 | 106,752.247 | 76,000.043 | 52,910.583 | 49,968.577 |
Langetermijnbeleggingen
| -93,316.029 | -103,351.336 | 467,752.063 | 1,571,340.193 | 365,610.077 | 1,017,345.58 | 1,005,396.05 | 1,080,741.152 | 942,935.976 | 177,860.882 | 164,009.06 | 26,596 | 0 | 11,673.652 | -70,296.758 | 15,290.252 | 11,396.074 | 11,342.872 | 4,668.356 |
Belastingvorderingen
| 8,883.447 | 77,790.998 | 13,957.865 | 19,260.463 | 17,372.962 | 9,728.475 | 15,593.038 | 3,045.167 | 2,952.409 | 924.625 | -164,009.06 | 158,537.877 | 0 | 0 | 16,900.935 | 8,462.541 | 16,485.984 | 15,129.993 | 8,407.833 |
Overige niet-vlottende activa
| 1,575,497.233 | 1,656,052.885 | 1,183,336.801 | 93,181.756 | 1,064,167.637 | 18,136.564 | 2,000 | 2,000 | 2,000 | 112,750.803 | 278,991.021 | 2,000 | 196,817.47 | 90,586.579 | 43,466.138 | 33,983.95 | 21,199.824 | 21,117.526 | 41,168.929 |
Totaal niet-vlottende activa
| 20,273,469.494 | 16,456,768.216 | 12,970,884.954 | 10,684,793.383 | 9,601,769.707 | 7,996,198.76 | 6,807,635.406 | 5,318,732.107 | 4,209,120.356 | 3,152,395.151 | 3,077,516.077 | 2,626,091.451 | 2,465,359.93 | 2,461,523.359 | 2,608,259.554 | 2,695,914.448 | 2,559,773.322 | 1,821,529.803 | 1,558,450.787 |
Totaal activa
| 21,575,964.536 | 18,386,596.16 | 15,445,908.289 | 16,497,923.247 | 15,453,514.716 | 13,098,505.587 | 10,736,908.058 | 7,937,919.618 | 6,187,083.722 | 5,298,108.57 | 4,783,202.994 | 3,759,108.698 | 3,198,595.047 | 2,876,332.919 | 2,793,630.292 | 2,791,107.924 | 2,720,479.55 | 1,967,088.426 | 1,682,373.276 |
Passiva en Eigen Vermogen: | |||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||
Crediteuren
| 368,099.357 | 212,766.098 | 143,099.959 | 97,536.728 | 335,759.689 | 280,345.258 | 227,549.375 | 44,008.995 | 29,006.455 | 25,815.505 | 22,445.583 | 24,208.077 | 0 | 61,070.606 | 27,498.12 | 70,036.278 | 27,318.433 | 106,868.03 | 3,333.848 |
Kortlopende schulden
| 1,116,591.005 | 448,286.584 | 513,680.629 | 1,051,522.407 | 2,284,555.322 | 547,749.188 | 205,831.794 | 18,340.638 | 10,655.447 | 230,902.984 | 363,264.383 | 7,982.668 | 25,881.318 | 25,388.8 | 33,333.333 | 951,334.089 | 108,221.317 | 55,972.681 | 64,137.4 |
Belastingschulden
| 76,044.855 | 178,754.096 | 123,512.438 | 30,829.077 | 56,661.727 | 32,293.128 | 60,446.387 | 60,538.01 | 21,272.034 | 20,773.225 | 14,862.426 | 30,067.133 | 0 | 11,270.131 | 15,312.992 | 17,048.982 | 11,311.962 | 18,579.014 | 13,650.939 |
Uitgestelde opbrengsten
| 2,027,511.931 | 546,199.813 | 551,052.123 | 197,396.312 | 336,854.091 | 32,293.128 | 1,012,718.19 | 844,198.406 | 646,150.152 | 277,336.718 | 14,862.426 | 30,067.133 | 0 | 11,270.131 | 15,312.992 | 167,573.358 | 11,311.962 | 18,579.014 | 13,650.939 |
Overige kortlopende verplichtingen
| -9 | 2,864,166.75 | 2,537,673.595 | 1,214,626.039 | 822,394.021 | 842,058.663 | 2,477.415 | 2,832.376 | 1,273.198 | 7,790.928 | 45,605.8 | 62,004.603 | 93,964.163 | 38,482.404 | 124,479.166 | 1,153 | 16,528.462 | 14,759.775 | 20,886.752 |
Totaal kortlopende verplichtingen
| 3,512,193.293 | 4,071,419.245 | 3,745,506.306 | 2,561,081.486 | 3,779,563.123 | 1,702,446.237 | 1,448,576.774 | 909,380.414 | 687,085.252 | 541,846.135 | 446,178.192 | 124,262.481 | 119,845.481 | 136,211.941 | 200,623.611 | 1,190,096.725 | 163,380.175 | 196,179.5 | 102,008.938 |
Langlopende verplichtingen: | |||||||||||||||||||
Langetermijnschulden
| 4,270,897.576 | 2,418,855.942 | 1,072,956.284 | 4,098,528.414 | 3,687,578.155 | 3,826,169.751 | 3,501,928.423 | 1,939,248.638 | 688,309.772 | 384,965.154 | 1,065,697.025 | 1,098,608.446 | 875,955.338 | 884,323.64 | 990,113.596 | 0 | 1,117,978.095 | 430,995.261 | 362,450.801 |
Uitgestelde opbrengsten niet-vlottend
| 17,388.723 | 29,181.39 | 16,254.48 | 0 | 0 | 137,817.81 | 172,059.432 | 381,390.503 | 9,865.356 | 17,920.911 | 0 | 9,302.17 | 0 | 0 | 0 | 770 | 1,768.933 | 2,450 | 3,523.737 |
Uitgestelde belastingverplichtingen niet-vlottend
| 62,199.28 | 42,377.666 | 36,682.835 | 21,574.858 | 6,042.524 | 476.94 | 24,854.02 | 23,835.522 | 35,821.283 | 42,119.225 | 1,933.393 | 1,946.897 | 0 | 746.487 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 702,137.076 | 58,812.234 | -13,968.063 | 7,544.18 | 63,905.239 | 593,694.27 | 852.546 | 667.285 | 594,119.172 | 587,269.151 | 15,824.331 | 13,654.731 | 42,053.425 | 42,074.63 | 68,964.389 | 127,681.139 | 12,195.798 | 12,782.642 | 8,910.072 |
Totaal niet-vlottende verplichtingen
| 5,052,622.655 | 2,549,227.232 | 1,111,925.536 | 4,127,647.452 | 3,757,525.919 | 4,558,158.771 | 3,699,694.42 | 2,345,141.948 | 1,328,115.582 | 1,032,274.442 | 1,083,454.749 | 1,123,512.243 | 918,008.763 | 927,144.756 | 1,059,077.985 | 128,451.139 | 1,131,942.827 | 446,227.903 | 374,884.611 |
Totaal passiva
| 8,564,815.948 | 6,620,646.477 | 4,857,431.842 | 6,688,728.938 | 7,537,089.042 | 6,260,605.008 | 5,148,271.194 | 3,254,522.362 | 2,015,200.835 | 1,574,120.577 | 1,529,632.942 | 1,247,774.724 | 1,037,854.244 | 1,063,356.697 | 1,259,701.596 | 1,318,547.864 | 1,295,323.001 | 642,407.403 | 476,893.549 |
Eigen vermogen: | |||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 2,718,239.755 | 2,717,650.323 | 2,715,979.313 | 2,715,623.958 | 1,810,415.972 | 1,810,415.972 | 1,672,915.972 | 1,375,000 | 1,375,000 | 1,100,000 | 1,100,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 |
Ingehouden winsten
| 5,690,493.153 | 4,691,159.688 | 3,790,400.34 | 3,061,766.506 | 2,730,429.094 | 1,972,254.36 | 1,203,485.456 | 1,519,705.11 | 1,026,586.876 | 2,080,863.201 | 1,789,509.261 | 1,359,090.727 | 1,086,221.212 | 744,093.51 | 460,949.749 | 391,851.887 | 337,411.422 | 256,993.818 | 147,543.412 |
Overige gereserveerde algehele resultaten
| 317,021.34 | 290,760.51 | 337,577.66 | 227,863.108 | 250,038.991 | 250,038.991 | 232,712.46 | 219,999.536 | 219,999.536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2,735,901.253 | 2,735,335.399 | 2,773,392.589 | 2,945,150.701 | 2,336,499.313 | 2,336,499.313 | 2,047,749.313 | 1,398,570.339 | 1,398,570.339 | 400,099.536 | 261,549.536 | 105,018.969 | 23,569.433 | 23,582.784 | 23,577.34 | 23,574.569 | 23,569.433 | 26,333.661 | 42,495.874 |
Totaal eigen vermogen van aandeelhouders
| 11,461,655.501 | 10,434,905.92 | 9,617,349.902 | 8,950,404.273 | 7,127,383.371 | 6,369,208.636 | 5,156,863.201 | 4,513,274.985 | 4,020,156.751 | 3,580,962.737 | 3,151,058.797 | 2,464,109.696 | 2,109,790.644 | 1,767,676.294 | 1,484,527.088 | 1,415,426.456 | 1,360,980.855 | 1,283,327.478 | 1,190,039.286 |
Totaal eigen vermogen
| 13,011,148.588 | 11,765,949.683 | 10,588,476.447 | 9,809,194.309 | 7,916,425.674 | 6,837,900.579 | 5,588,636.864 | 4,683,397.256 | 4,171,882.888 | 3,723,987.993 | 3,253,570.053 | 2,511,333.974 | 2,160,740.804 | 1,812,976.222 | 1,533,928.696 | 1,472,560.06 | 1,425,156.549 | 1,324,681.023 | 1,205,479.727 |
Totaal passiva en aandeelhoudersvermogen
| 21,575,964.536 | 18,386,596.16 | 15,445,908.289 | 16,497,923.247 | 15,453,514.716 | 13,098,505.587 | 10,736,908.058 | 7,937,919.618 | 6,187,083.722 | 5,298,108.57 | 4,783,202.994 | 3,759,108.698 | 3,198,595.047 | 2,876,332.919 | 2,793,630.292 | 2,791,107.924 | 2,720,479.55 | 1,967,088.426 | 1,682,373.276 |