PT Central Omega Resources Tbk
IDX:DKFT.JK
204 (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 | 2012 Q2 | 2012 Q1 | 2011 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 379,186.102 | 425,650.792 | 358,598.221 | 440,175.04 | 442,992.669 | 320,047.584 | 301,097.438 | 381,647.727 | 361,140.668 | 395,596.897 | 335,916.177 | 314,105.114 | 165,228.234 | 153,765.788 | 82,378.749 | 41,909.594 | 86,153.556 | 37,595.584 | 18,380.069 | 23,821.966 | 31,174.319 | 13,242.549 | 29,866.334 | 14,186.356 | 38,916.817 | 23,683.746 | 61,934.641 | 20,393.795 | 74,982.668 | 18,049.754 | 62,740.431 | 104,811.015 | 76,354.219 | 108,159.158 | 154,148.779 | 277,442.71 | 392,973.695 | 385,920.052 | 470,036.738 | 445,795.284 | 522,406.779 | 529,663.384 | 500,019.014 | 833,752.464 | 640,293.133 | 542,165.095 | 852,277.108 | 746,440.803 | 972,713.051 | 981,732.761 | 925,035.328 | 1,000,232.716 |
Kortetermijnbeleggingen
| 19,929.63 | 39,929.63 | 39,929.63 | 19,929.63 | 186,812.522 | 188,096.565 | 167,121.037 | 132,002.289 | 152,181.82 | 61,448.299 | 41,166.935 | 41,200.909 | 39,917.31 | -13,628.589 | -13,628.589 | -13,628.589 | -4,146.233 | -4,146.233 | -4,146.233 | -1,670.511 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -308,938.019 | 8,681.19 | 7,500 | 94,879.017 | 92,399.925 | 92,291.091 | 92,212.588 | 92,040.416 | 91,967.266 | 91,790.634 | 91,747.823 | 91,539.959 | 91,405.255 | 90,052.861 | 91,378.326 | 291,850.932 | 310,761.289 | 285,058 | 285,000 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 399,115.732 | 465,580.422 | 398,527.851 | 460,104.67 | 629,805.191 | 508,144.149 | 468,218.475 | 513,650.016 | 513,322.488 | 457,045.195 | 377,083.112 | 355,306.024 | 205,145.543 | 153,765.788 | 82,378.749 | 41,909.594 | 86,153.556 | 37,595.584 | 18,380.069 | 23,821.966 | 31,174.319 | 13,242.549 | 29,866.334 | 14,186.356 | 38,916.817 | 23,683.746 | 61,934.641 | 20,393.795 | 74,982.668 | 18,049.754 | 71,421.621 | 112,311.015 | 171,233.236 | 200,559.082 | 246,439.87 | 369,655.297 | 485,014.111 | 477,887.318 | 561,827.372 | 537,543.107 | 613,946.738 | 621,068.639 | 590,071.874 | 925,130.79 | 932,144.065 | 852,926.384 | 1,137,335.108 | 1,031,440.803 | 972,713.051 | 981,732.761 | 925,035.328 | 1,000,232.716 |
Nettovorderingen
| 58,116.724 | 75,165.686 | 18,272.738 | 117,396.373 | 45,748.637 | 74,500.984 | 7,853.552 | 131,081.972 | 64,387.821 | 74,848.756 | 66,127.561 | 33,614.236 | 135,518.915 | 80,556.387 | 39,053.67 | 27,250.483 | 23,833.23 | 23,425.498 | 20,032.106 | 6,117.139 | 52,569.098 | 50,204.98 | 82,023.462 | 138,216.82 | 13,421.774 | 33,031.555 | 101,433.164 | 41,485.905 | 356,740.29 | 12,019.306 | 12,021.111 | 12,124.89 | 14,075.562 | 14,272.651 | 14,376.609 | 14,938.635 | 22,458.183 | 20,427.953 | 30,071.929 | 158,409.374 | 81,161.842 | 169,161.824 | 219,399.041 | 271,842.514 | 270,464.507 | 182,999.105 | 273,373.167 | 251,964.341 | 0 | 0 | 293,048.737 | 182,714.881 |
Voorraad
| 419,561.605 | 460,948.553 | 541,857.016 | 433,837.68 | 59,716.583 | 88,117.101 | 94,988.37 | 96,601.674 | 108,618.103 | 130,474.259 | 145,918.452 | 156,097.402 | 307,723.587 | 346,379.363 | 432,141.068 | 435,054.137 | 340,854.904 | 381,743.555 | 586,613.458 | 439,314.695 | 322,303.981 | 271,784.269 | 219,035.333 | 353,396.612 | 261,673.703 | 213,850.263 | 95,911.359 | 257,438.455 | 246,105.791 | 247,084.196 | 169,035.58 | 98,147.678 | 81,155.952 | 11,909.421 | 11,909.421 | 11,909.421 | 19,064.768 | 19,064.768 | 19,064.768 | 19,064.768 | 19,064.768 | 19,064.768 | 19,064.768 | 19,064.768 | 55,170.647 | 50,222.214 | 17,294.642 | 6,402.104 | 53,776.069 | 54,193.782 | 14,814.498 | 12,437.257 |
Overige vlottende activa
| 44,723.369 | 157,875.477 | 49,312.202 | 108,167.287 | 128,369.857 | 119,049.085 | 128,124.061 | 83,941.882 | 450,668.942 | 449,935.687 | 439,453.998 | 404,645.568 | 594,374.941 | 557,150.403 | 511,010.588 | 501,205.626 | 530,814.93 | 504,760.181 | 493,055.321 | 481,994.264 | 529,171.202 | 557,679.474 | 391,874.728 | 442,663.944 | 274,234.346 | 351,416.13 | 280,628.422 | 217,377.7 | 0 | 378,144.534 | 347,053.132 | 305,836.996 | 178,612.127 | 172,228.364 | 562,733.628 | 456,321.921 | 330,162.383 | 343,879.119 | 182,374.96 | 38,212.511 | 148,815.62 | 6,541.43 | 7,889.493 | 8,378.527 | 10,767.735 | 14,443.761 | 10,190.585 | 11,137.315 | 221,541.072 | 206,298.145 | -0 | 26,571.105 |
Totaal vlottende activa
| 1,019,513.578 | 1,159,570.137 | 1,007,969.807 | 1,119,506.011 | 1,191,083.609 | 1,106,709.66 | 1,016,842.037 | 1,169,531.947 | 1,072,609.533 | 1,037,455.142 | 962,455.562 | 916,048.994 | 1,107,244.07 | 1,057,295.553 | 1,025,530.405 | 978,169.356 | 957,823.39 | 924,099.32 | 1,098,048.847 | 945,130.925 | 882,649.502 | 842,706.291 | 640,776.396 | 810,246.913 | 574,824.866 | 588,950.138 | 438,474.422 | 495,209.951 | 677,828.75 | 643,278.484 | 587,510.333 | 516,295.689 | 431,001.315 | 384,696.867 | 821,082.919 | 837,886.639 | 834,241.262 | 840,831.205 | 763,267.1 | 753,229.76 | 781,827.126 | 815,836.661 | 836,425.177 | 1,224,416.599 | 1,268,546.954 | 1,100,591.463 | 1,438,193.502 | 1,300,944.564 | 1,248,030.192 | 1,242,224.688 | 1,232,898.563 | 1,221,955.959 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,057,072.244 | 1,142,007.767 | 1,154,615.975 | 1,132,450.414 | 1,195,394.536 | 1,170,525.69 | 1,118,518.764 | 1,071,310.202 | 1,092,746.588 | 1,107,175.104 | 1,167,941.341 | 1,194,296.79 | 1,283,328.252 | 1,313,219.199 | 1,344,967.822 | 1,378,782.006 | 1,457,175.356 | 1,485,080.838 | 1,511,144.2 | 1,533,480.342 | 1,600,981.854 | 1,658,296.503 | 1,682,925.333 | 1,707,236.205 | 1,782,213.999 | 1,819,302.683 | 1,736,476.215 | 1,669,062.811 | 1,535,809.115 | 1,141,529.563 | 1,054,972.816 | 1,002,898.278 | 840,156.94 | 816,488.982 | 216,085.887 | 183,587.722 | 125,447.282 | 109,660.067 | 106,610.829 | 107,915.346 | 125,494.888 | 122,351.27 | 91,812.241 | 93,188.978 | 91,643.155 | 84,209.887 | 84,734.018 | 84,076.055 | 84,871.723 | 82,331.792 | 77,997.703 | 77,200.633 |
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 | 0 | 0 | 0 |
Immateriële activa
| 8,436.991 | 8,727.922 | 9,018.853 | 9,309.783 | 9,600.714 | 9,891.645 | 10,182.576 | 10,473.506 | 10,764.437 | 11,055.368 | 11,346.299 | 11,637.229 | 11,928.16 | 12,219.091 | 12,510.021 | 12,800.952 | 13,091.883 | 13,382.814 | 13,673.744 | 13,964.675 | 14,255.606 | 14,546.537 | 14,837.467 | 15,128.398 | 15,419.329 | 15,710.259 | 16,001.19 | 16,292.121 | 16,583.052 | 16,873.982 | 17,164.913 | 17,455.844 | 17,746.775 | 18,037.705 | 18,328.636 | 18,619.567 | 18,910.498 | 19,201.428 | 19,492.359 | 19,783.29 | 20,074.22 | 20,365.151 | 20,656.082 | 20,947.013 | 21,237.943 | 21,528.874 | 21,819.805 | 22,110.736 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 8,436.991 | 8,727.922 | 9,018.853 | 9,309.783 | 9,600.714 | 9,891.645 | 10,182.576 | 10,473.506 | 10,764.437 | 11,055.368 | 11,346.299 | 11,637.229 | 11,928.16 | 12,219.091 | 12,510.021 | 12,800.952 | 13,091.883 | 13,382.814 | 13,673.744 | 13,964.675 | 14,255.606 | 14,546.537 | 14,837.467 | 15,128.398 | 15,419.329 | 15,710.259 | 16,001.19 | 16,292.121 | 16,583.052 | 16,873.982 | 17,164.913 | 17,455.844 | 17,746.775 | 18,037.705 | 18,328.636 | 18,619.567 | 18,910.498 | 19,201.428 | 19,492.359 | 19,783.29 | 20,074.22 | 20,365.151 | 20,656.082 | 20,947.013 | 21,237.943 | 21,528.874 | 21,819.805 | 22,110.736 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 541,143.44 | 208,358.483 | 243,635.765 | 243,635.765 | -131,509.923 | -132,813.605 | -111,838.077 | -76,724.089 | -106,854.769 | -15,664.699 | 4,684.483 | -5,270.359 | -3,418.707 | 50,211.101 | 49,789.445 | 49,292.653 | 39,291.438 | 38,694.804 | 38,843.292 | 36,587.117 | 33,776.122 | 33,851.484 | 33,924.328 | 33,953.667 | 34,013.952 | 34,122.832 | 34,191.575 | 34,191.575 | 38,732.4 | 347,670.419 | 304,728.231 | 301,237.971 | -93,614.506 | -91,135.414 | -91,026.58 | -90,948.077 | -90,704.816 | 276,530.83 | 276,504.705 | 276,427.107 | 286,541.13 | 279,675.341 | -86,822.021 | -88,147.487 | -287,980.932 | -306,891.289 | 125,339.187 | 124,167.578 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 53,705.06 | 53,705.06 | 53,705.06 | 53,705.06 | 55,849.46 | 55,849.46 | 55,849.46 | 55,849.46 | 70,615.709 | 70,611.374 | 70,605.467 | 70,602.704 | 195,103.637 | 185,426.142 | 172,231.934 | 143,720.886 | 174,255.605 | 163,235.637 | 200,221.377 | 123,978.466 | 112,155.215 | 100,328.33 | 94,691.158 | 81,502.338 | 82,502.323 | 66,370.925 | 51,285.688 | 49,763.616 | 54,809.778 | 38,306.558 | 37,597.114 | 35,617 | 54,056.434 | 50,753.158 | 47,468.262 | 43,159.394 | 42,251.045 | 40,901.746 | 35,455.137 | 31,893.74 | 2,064.599 | 1,914.224 | 1,763.849 | 1,613.474 | 2,207.267 | 1,847.267 | 1,487.267 | 1,367.267 | 1,399.726 | 1,279.726 | 1,007.519 | 269.498 |
Overige niet-vlottende activa
| 9,086.67 | 9,086.67 | 9,086.67 | 9,086.67 | 202,818.325 | 204,024.766 | 183,055.238 | 147,607.99 | 167,783.121 | 77,049.6 | 56,768.236 | 56,802.21 | 55,518.611 | 1,972.712 | 1,972.712 | 1,972.712 | 2,132.712 | 2,132.712 | 2,132.712 | 2,132.712 | 8,704.543 | 10,579.543 | 13,408.242 | 8,397.712 | 5,764.712 | 3,336.677 | 3,308.502 | 3,035.752 | 3,035.752 | 2,748.502 | 2,748.502 | 2,748.502 | 390,758.328 | 379,709.016 | 370,833.344 | 370,745.841 | 370,919.736 | 2,248.502 | 2,242.96 | 2,242.96 | 962.96 | 962.96 | 382,228.022 | 343,209.074 | 498,683.837 | 453,137.75 | 1,314.327 | 2,983.932 | 70,133.574 | 64,745.652 | 61,777.902 | 1,857.356 |
Totaal niet-vlottende activa
| 1,669,444.405 | 1,421,885.903 | 1,470,062.323 | 1,448,187.693 | 1,332,153.113 | 1,307,477.957 | 1,255,767.962 | 1,208,517.07 | 1,235,055.086 | 1,250,226.746 | 1,311,345.825 | 1,328,068.575 | 1,542,459.953 | 1,563,048.244 | 1,581,471.933 | 1,586,569.209 | 1,685,946.993 | 1,702,526.805 | 1,766,015.325 | 1,710,143.312 | 1,769,873.341 | 1,817,602.396 | 1,839,786.529 | 1,846,218.32 | 1,919,914.314 | 1,938,843.377 | 1,841,263.171 | 1,772,345.876 | 1,648,970.098 | 1,547,129.024 | 1,417,211.576 | 1,359,957.596 | 1,209,103.97 | 1,173,853.447 | 561,689.549 | 525,164.447 | 466,823.744 | 448,542.574 | 440,305.989 | 438,262.443 | 435,137.797 | 425,268.946 | 409,638.173 | 370,811.052 | 325,791.27 | 253,832.488 | 234,694.603 | 234,705.567 | 156,405.023 | 148,357.17 | 140,783.124 | 79,327.486 |
Totaal activa
| 2,688,957.983 | 2,581,456.04 | 2,478,032.13 | 2,567,693.703 | 2,523,236.722 | 2,414,187.617 | 2,272,609.999 | 2,378,049.016 | 2,307,664.618 | 2,287,681.888 | 2,273,801.387 | 2,244,117.568 | 2,649,704.023 | 2,620,343.797 | 2,607,002.338 | 2,564,738.565 | 2,643,770.384 | 2,626,626.125 | 2,864,064.172 | 2,655,274.237 | 2,652,522.843 | 2,660,308.688 | 2,480,562.925 | 2,656,465.232 | 2,494,739.18 | 2,527,793.516 | 2,279,737.594 | 2,267,555.827 | 2,326,798.848 | 2,190,407.508 | 2,004,721.909 | 1,876,253.284 | 1,640,105.285 | 1,558,550.314 | 1,382,772.468 | 1,363,051.087 | 1,301,065.006 | 1,289,373.779 | 1,203,573.089 | 1,191,492.202 | 1,216,964.923 | 1,241,105.608 | 1,246,063.35 | 1,595,227.651 | 1,594,338.224 | 1,354,423.951 | 1,672,888.105 | 1,535,650.131 | 1,404,435.215 | 1,390,581.858 | 1,373,681.686 | 1,301,283.445 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 22,729.372 | 30,357.228 | 99,682.282 | 99,472.087 | 98,881.814 | 98,267.22 | 99,585.411 | 100,511.926 | 99,011.449 | 129,248.618 | 130,632.301 | 131,901.754 | 391,668.965 | 372,573.682 | 289,595.985 | 251,070.016 | 190,315.228 | 218,913.238 | 400,297.919 | 144,192.955 | 86,893.519 | 105,016.716 | 239,358.94 | 327,268.892 | 260,648.68 | 227,326.927 | 50,065.775 | 54,387.419 | 7,375.763 | 6,555.635 | 3,445.42 | 3,721.006 | 20,085.954 | 2,166.984 | 2,162.409 | 2,165.599 | 2,165.599 | 4,892.546 | 16,330.864 | 2,097.301 | 2,097.361 | 2,097.361 | 2,074.378 | 1,220.463 | 20,009.43 | 105.848 | 234.873 | 807.67 | 345.173 | 88.914 | 610.889 | 449.417 |
Kortlopende schulden
| 22,302.035 | 13,333.781 | 28,675.035 | 22,426.657 | 35,213.078 | 38,442.827 | 225 | 300 | -725,666.928 | -722,641.277 | -711,793.965 | -707,533.017 | 1,038.603 | 2,048.499 | 3,054.592 | 4,939.024 | 3,321.067 | 47,361.814 | 86,055.301 | 74,513.62 | 329,526.86 | 281,174.942 | 297,163.667 | 302,931.032 | 277,996.605 | 340,231.432 | 334,820.681 | 331,048.587 | 251,704.584 | 222,341.546 | 232,007.86 | 140,813.412 | 16,305.499 | 122.776 | 184.723 | 402.376 | 324.37 | 735.099 | 1,283.075 | 1,982.738 | 666.229 | 1,303.086 | 1,944.867 | 2,446.035 | 22,111.517 | 1,196.935 | 962.98 | 1,691.254 | 893.099 | 1,979.627 | 237.87 | 11,774.771 |
Belastingschulden
| 0 | 1,616.144 | 4,281.73 | 1,946.68 | 9,449.888 | 8,335.358 | 10,678.44 | 10,556.889 | 15,687.602 | 8,371.383 | 20,279.146 | 5,226.164 | 17,154.436 | 23,378.376 | 11,914.471 | 2,841.162 | 4,541.974 | 1,646.741 | 1,382.638 | 1,097.398 | 13,876.008 | 18,502.17 | 16,955.063 | 5,361.449 | 1,149.31 | 1,234.314 | 1,063.428 | 954.194 | 1,381.584 | 724.812 | 717.717 | 1,689.39 | 773.547 | 1,523.695 | 523.296 | 2,108.71 | 3,518.503 | 301.241 | 193.565 | 371.842 | 192.285 | 195.105 | 39,895.498 | 37,137.739 | 85,640.844 | 47,855.506 | 95,116.334 | 61,662.654 | 61,378.196 | 44,974.166 | 79,405.373 | 53,228.1 |
Uitgestelde opbrengsten
| 615,151.419 | 658,544.54 | 639,173.825 | 605,050.468 | 842,805.38 | 754,228.121 | 597,258.854 | 658,281.323 | 725,666.928 | 722,641.277 | 711,793.965 | 707,533.017 | 587,137.401 | 559,255.291 | 620,822.588 | 591,504.671 | 619,869.884 | 540,815.528 | 1,382.638 | 504,496.925 | 95,190.269 | 74,792.225 | 63,363.644 | 46,864.01 | 48,930.892 | 65,075.18 | 55,773.486 | 41,442.975 | 1,381.584 | -6,555.635 | 22,147.958 | 29,758.668 | 13,364.63 | 1,523.695 | 13,822.196 | 38,924.645 | 37,314.373 | 34,076.776 | 35,171.087 | 33,307.377 | 192.285 | 195.105 | 39,895.498 | 37,137.739 | 85,640.844 | 47,855.506 | 449,210.551 | 61,662.654 | 61,378.196 | 44,974.166 | 79,405.373 | 111,117.299 |
Overige kortlopende verplichtingen
| 453,460.109 | 351,142.205 | 417,820.966 | 442,159.752 | 201,063.519 | 189,237.678 | 315,523.551 | 316,833.858 | 945,914.498 | 921,439.613 | 913,809.411 | 889,779.709 | 207,186.606 | 196,592.913 | 190,706.564 | 182,729.577 | 130,329.18 | 130,329.18 | 701,807.164 | 130,329.18 | 518,580.997 | 538,888.566 | 212,970.829 | 315,601.98 | 223,533.211 | 255,566.307 | 200,906.425 | 191,836.746 | 389,733.94 | 340,980.863 | 158,421.788 | 142,523.248 | -0 | 12,937.611 | 53.795 | 53.795 | 6,588.116 | 6,588.116 | 6,588.116 | 6,000 | 33,447.201 | 41,015.612 | 40,464.932 | 83,652.634 | 66,546.482 | 68,264.676 | -0.83 | 73,909.232 | 86,018.988 | 184,173.024 | 73,362.259 | 10,788.219 |
Totaal kortlopende verplichtingen
| 1,113,642.936 | 1,053,377.754 | 1,185,352.107 | 1,169,108.964 | 1,177,963.79 | 1,080,175.846 | 1,012,592.816 | 1,075,927.106 | 1,044,925.946 | 1,050,688.231 | 1,044,441.712 | 1,021,681.463 | 1,187,031.575 | 1,130,470.385 | 1,104,179.73 | 1,030,243.288 | 943,835.359 | 937,419.76 | 1,189,543.021 | 853,532.68 | 1,030,191.645 | 999,872.449 | 812,857.08 | 992,665.913 | 811,109.387 | 888,199.845 | 641,566.367 | 618,715.727 | 650,195.871 | 563,322.408 | 416,023.025 | 316,816.334 | 49,756.083 | 16,751.067 | 16,223.123 | 41,546.415 | 46,392.458 | 46,292.537 | 59,373.142 | 43,387.416 | 36,403.075 | 44,611.164 | 84,379.675 | 124,456.871 | 194,308.272 | 117,422.965 | 450,407.574 | 138,070.81 | 148,635.456 | 231,215.731 | 153,616.39 | 134,129.705 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 694,722.523 | 703,068.933 | 694,722.523 | 804,051.845 | 788,370.908 | 788,520.908 | 788,370.908 | 788,370.908 | 800,379.765 | 800,379.765 | 800,379.765 | 800,379.765 | 821,429 | 821,429 | 838,581.044 | 811,611.424 | 862,198.714 | 826,623.393 | 945,945.59 | 803,574.896 | 547,591.786 | 547,649.199 | 556,265.777 | 563,728.576 | 588,265.211 | 492,952.367 | 467,033.922 | 456,083.154 | 503,284.644 | 409,587.267 | 366,376.468 | 329,867.755 | 298,333.1 | 245,265.827 | 56,259.687 | 0 | 412.113 | 412.113 | 412.113 | 412.113 | 2,394.353 | 2,394.353 | 2,394.353 | 1,928.474 | 4,374.001 | 4,374.002 | 4,025.226 | 2,635.689 | 1,669.55 | 485.252 | 485.252 | 2,559.045 |
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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 175,755.339 | 175,755.339 | 175,755.339 | 175,755.339 | 127,926.544 | 127,926.544 | 127,926.544 | 127,926.544 | 63,082.052 | 63,062.347 | 63,042.642 | 63,022.936 | 51,939.529 | 24,369.59 | 24,201.533 | 24,033.477 | 24,614.916 | 24,254.857 | 23,496.298 | 22,737.74 | 25,114.464 | 24,469.385 | 22,075.317 | 23,247.419 | 14,773.127 | 23,234.756 | 24,585.153 | 23,319.705 | 16,416.872 | 16,113.872 | 15,810.872 | 15,507.872 | 15,210.714 | 14,793.714 | 14,376.714 | 13,959.714 | 13,431.884 | 13,004.684 | 13,632.236 | 12,860.302 | 17,431.396 | 16,829.896 | 16,228.396 | 15,626.896 | 19,500.651 | 14,205.845 | 8,978.066 | 8,498.066 | 7,548.387 | 7,068.387 | 5,968.387 | 5,968.387 |
Totaal niet-vlottende verplichtingen
| 870,477.862 | 878,824.272 | 870,477.862 | 979,807.184 | 916,297.451 | 916,447.451 | 916,297.451 | 916,297.451 | 863,461.817 | 863,442.112 | 863,422.407 | 863,402.702 | 873,368.529 | 845,798.59 | 862,782.577 | 835,644.901 | 886,813.629 | 850,878.25 | 969,441.888 | 826,312.636 | 572,706.25 | 572,118.584 | 578,341.094 | 586,975.995 | 603,038.337 | 516,187.124 | 491,619.075 | 479,402.858 | 519,701.516 | 425,701.139 | 382,187.34 | 345,375.627 | 313,543.815 | 260,059.541 | 70,636.401 | 13,959.714 | 13,843.997 | 13,416.797 | 14,044.349 | 13,272.415 | 19,825.749 | 19,224.249 | 18,622.749 | 17,555.37 | 23,874.652 | 18,579.847 | 13,003.292 | 11,133.755 | 9,217.938 | 7,553.639 | 6,453.639 | 8,527.432 |
Totaal passiva
| 1,984,120.798 | 1,932,202.026 | 2,055,829.969 | 2,148,916.148 | 2,094,261.241 | 1,996,623.297 | 1,928,890.267 | 1,992,224.557 | 1,908,387.764 | 1,914,130.343 | 1,907,864.119 | 1,885,084.165 | 2,060,400.104 | 1,976,268.975 | 1,966,962.306 | 1,865,888.188 | 1,830,648.989 | 1,788,298.011 | 2,158,984.909 | 1,679,845.316 | 1,602,897.895 | 1,571,991.033 | 1,391,198.174 | 1,579,641.908 | 1,414,147.724 | 1,404,386.969 | 1,133,185.442 | 1,098,118.585 | 1,169,897.387 | 989,023.547 | 798,210.365 | 662,191.96 | 363,299.898 | 276,810.608 | 86,859.524 | 55,506.129 | 60,236.455 | 59,709.334 | 73,417.491 | 56,659.831 | 56,228.824 | 63,835.413 | 103,002.424 | 142,012.24 | 218,182.925 | 136,002.812 | 463,410.866 | 149,204.565 | 157,853.394 | 238,769.371 | 160,070.029 | 142,657.138 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 517,429.166 | 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 |
Gewone aandelen
| 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,824.66 | 563,691.793 | 563,127.398 | 563,127.398 | 563,052.867 | 563,052.667 | 563,043.867 | 562,296.784 | 561,235.573 | 561,217.288 | 546,609.277 | 546,520 | 546,520 |
Ingehouden winsten
| -146,289.908 | -284,463.032 | -418,759.659 | -433,745.105 | -37,428.218 | -454,948.691 | -523,212.51 | -494,161.636 | -496,054.65 | -493,362.042 | -522,646.203 | -552,679.319 | -405,444.21 | -364,212.222 | -385,873.443 | -366,746.283 | -292,012.068 | -286,708.845 | -364,269.078 | -201,571.316 | -145,097.084 | -121,666.053 | -132,078.397 | -159,737.274 | -156,669.233 | -138,521.883 | -123,161.628 | -107,191.956 | -105,447.072 | -85,342.484 | -80,417.425 | -73,533.179 | -26,640.715 | -19,738.982 | -5,942.732 | 4,223.545 | 28,982.452 | 22,675.881 | 29,559.964 | 34,199.836 | 58,981.409 | 56,701.8 | 51,171.378 | 363,401.084 | 292,779.186 | 135,070.278 | 127,607.511 | 309,491.665 | 171,747.978 | 113,496.307 | 175,318.639 | 120,376.204 |
Overige gereserveerde algehele resultaten
| -174,584.745 | 11,247.727 | 9,247.727 | 9,247.727 | 10,741.92 | 12,025.963 | 9,050.435 | 8,931.687 | 11,134.612 | 10,401.091 | 8,918.818 | 8,952.792 | 7,224.401 | 7,307.092 | 7,351.202 | 1,351.202 | 1,871.407 | 1,871.407 | 1,871.407 | 1,871.407 | 44.111 | 44.111 | 44.111 | 2,342.381 | 44.111 | 44.111 | 44.111 | 44.111 | 44.111 | 44.111 | 44.111 | 44.111 | 9,864.684 | 7,198.698 | 7,198.698 | 7,198.698 | 6,733.934 | 6,733.934 | 6,733.934 | 6,733.934 | 6,320.326 | 6,320.326 | 6,320.326 | 6,320.326 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 472,160.948 | 472,160.948 | 472,160.948 | -45,268.218 | 81,585.229 | 468,000.948 | 468,000.948 | 468,000.948 | 468,000.948 | 468,000.948 | 468,000.948 | 468,000.948 | 468,045.059 | 468,045.059 | 468,000.948 | 474,000.948 | 474,000.948 | 474,000.948 | 474,000.948 | 474,000.948 | 474,000.948 | 474,000.948 | 474,000.948 | 471,702.678 | 474,000.948 | 474,000.948 | 474,000.948 | 474,000.948 | 468,000.948 | 474,000.948 | 474,000.948 | 474,000.948 | 474,000.948 | 474,000.948 | 474,000.948 | 474,000.948 | 474,000.948 | 474,000.948 | 474,000.948 | 474,000.948 | 473,801.648 | 522,383.272 | 522,383.272 | 520,271.476 | 520,271.176 | 520,257.976 | 519,487.351 | 515,545.535 | 513,518.606 | 491,606.091 | 491,472.176 | 491,472.176 |
Totaal eigen vermogen van aandeelhouders
| 715,110.955 | 762,770.304 | 626,473.677 | 611,488.231 | 618,723.592 | 588,902.881 | 517,663.533 | 546,595.66 | 546,905.571 | 548,864.657 | 518,098.223 | 488,099.082 | 633,649.911 | 674,964.589 | 653,303.367 | 672,430.528 | 747,684.947 | 752,988.17 | 675,427.937 | 838,125.699 | 892,772.635 | 916,203.666 | 905,791.322 | 878,132.445 | 881,200.486 | 899,347.837 | 914,708.091 | 930,677.763 | 926,422.648 | 952,527.235 | 957,452.294 | 964,336.54 | 1,021,049.577 | 1,025,285.325 | 1,039,081.574 | 1,049,247.852 | 1,073,541.994 | 1,067,235.423 | 1,074,119.506 | 1,078,759.378 | 1,102,795.176 | 1,148,532.795 | 1,143,002.373 | 1,453,045.752 | 1,376,103.028 | 1,218,372.12 | 1,209,391.645 | 1,386,272.773 | 1,246,483.872 | 1,151,711.675 | 1,213,310.815 | 1,158,368.38 |
Totaal eigen vermogen
| 704,837.185 | 649,254.013 | 422,202.16 | 418,777.555 | 428,975.481 | 417,564.32 | 343,719.732 | 385,824.459 | 399,276.855 | 373,551.545 | 365,937.268 | 359,033.403 | 589,303.92 | 644,074.822 | 640,040.032 | 698,850.377 | 813,121.395 | 838,328.115 | 705,079.263 | 975,428.921 | 1,049,624.948 | 1,088,317.655 | 1,089,364.751 | 1,076,823.324 | 1,080,591.456 | 1,123,406.547 | 1,146,552.151 | 1,169,437.242 | 1,156,901.461 | 1,201,383.961 | 1,206,511.543 | 1,214,061.324 | 1,276,805.387 | 1,281,739.706 | 1,295,912.944 | 1,307,544.957 | 1,240,828.551 | 1,229,664.446 | 1,130,155.598 | 1,134,832.372 | 1,160,736.099 | 1,177,270.195 | 1,143,060.926 | 1,453,215.41 | 1,376,155.3 | 1,218,421.139 | 1,209,477.239 | 1,386,445.566 | 1,246,581.821 | 1,151,812.487 | 1,213,611.657 | 1,158,626.308 |
Totaal passiva en aandeelhoudersvermogen
| 2,688,957.983 | 2,581,456.04 | 2,478,032.13 | 2,567,693.703 | 2,523,236.722 | 2,414,187.617 | 2,272,609.999 | 2,378,049.016 | 2,307,664.618 | 2,287,681.888 | 2,273,801.387 | 2,244,117.568 | 2,649,704.023 | 2,620,343.797 | 2,607,002.338 | 2,564,738.565 | 2,643,770.384 | 2,626,626.125 | 2,864,064.172 | 2,655,274.237 | 2,652,522.843 | 2,660,308.688 | 2,480,562.925 | 2,656,465.232 | 2,494,739.18 | 2,527,793.516 | 2,279,737.594 | 2,267,555.827 | 2,326,798.848 | 2,190,407.508 | 2,004,721.909 | 1,876,253.284 | 1,640,105.285 | 1,558,550.314 | 1,382,772.468 | 1,363,051.087 | 1,301,065.006 | 1,289,373.779 | 1,203,573.089 | 1,191,492.202 | 1,216,964.923 | 1,241,105.608 | 1,246,063.35 | 1,595,227.651 | 1,594,338.224 | 1,354,423.951 | 1,672,888.105 | 1,535,650.131 | 1,404,435.215 | 1,390,581.858 | 1,373,681.686 | 1,301,283.445 |