
PT Indoritel Makmur Internasional Tbk.
IDX:DNET.JK
10250 (IDR) • At close May 9, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) IDR.
2024 | 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
| 1,067,505 | 913,710 | 369,058 | 440,052 | 177,358.73 | 158,254.338 | 342,283.404 | 1,037,998.914 | 62,985.539 | 19,250.071 | 305,929.671 | 271,479.845 | 1,106.627 | 817.954 | 586.613 | 89.815 | 1,674.246 | 824.068 | 297.114 | 96.015 |
Kortetermijnbeleggingen
| 1,294,476 | 2,042,127 | 4,038,141 | 4,553,984 | 5,044,428.947 | 4,261,900 | 4,142,000 | 949,205.942 | 45,058.471 | 250,000 | 7,263,259.631 | 327.46 | 0 | 0 | 0 | 0 | 0 | 10,000 | 10,000 | 10,000 |
Liquide middelen en kortetermijnbeleggingen
| 2,361,981 | 2,955,837 | 4,407,199 | 4,994,036 | 5,221,787.677 | 4,420,154.338 | 4,484,283.404 | 1,987,204.855 | 108,044.011 | 269,250.071 | 305,929.671 | 271,479.845 | 1,106.627 | 817.954 | 586.613 | 89.815 | 1,674.246 | 10,824.068 | 10,297.114 | 10,096.015 |
Nettovorderingen
| 553,831 | 522,685 | 467,225 | 321,052 | 225,068 | 145,646.69 | 94,195.013 | 0 | 14,316.991 | 4,939.361 | 0 | 451 | 0 | 0 | 0 | 0 | 0 | 1,558 | 863 | 894 |
Voorraad
| 0 | -18,558 | 19,475 | 19,184 | 13,209.4 | 0 | -94,195 | -50,644 | -18,581.264 | 0 | 0 | -451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 83,302 | 67,328 | 61,186 | 58,762 | 72,544.933 | 178,334.182 | 94,244.677 | 112,637.631 | 46,096.416 | 30,835.546 | 499.963 | 4,908.075 | 30.936 | 295.813 | 360.655 | 693.314 | 3,514.813 | 3,866.773 | 1,406.476 | 1,894.387 |
Totaal vlottende activa
| 2,999,114 | 3,527,292 | 4,935,610 | 5,373,850 | 5,532,609.333 | 4,744,135.21 | 4,672,723.093 | 2,099,842.487 | 148,097.538 | 305,024.978 | 306,429.634 | 275,447.382 | 2,882.603 | 2,282.078 | 1,609.261 | 1,272.748 | 5,189.059 | 14,690.841 | 11,703.59 | 11,990.403 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 3,418,662 | 3,156,880 | 2,626,212 | 2,263,179 | 1,896,406.914 | 1,472,261.574 | 1,063,783.508 | 572,465.603 | 250,452.907 | 78,493.697 | 14,557.138 | 14,096.43 | 13,731.575 | 14,560.919 | 14,808.22 | 14,930.11 | 12,217.358 | 7,056.81 | 7,684.373 | 7,366.099 |
Goodwill
| 1,434 | 1,434 | 1,434 | 1,434 | 1,433.63 | 1,433.63 | 1,433.63 | 1,433.63 | 1,433.63 | 1,608.649 | 175.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 57,104 | 1,728 | 1,091 | 935 | 1,138.015 | 2,385.116 | 4,850.967 | 7,176.311 | 7,520.025 | 6,550.659 | 3,796.744 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 58,538 | 3,162 | 2,525 | 2,369 | 2,571.645 | 3,818.746 | 6,284.597 | 8,609.941 | 8,953.655 | 6,550.659 | 3,971.763 | -6,902,103.435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 13,530,045 | 13,970,640 | 7,253,280 | 5,809,545 | 4,724,683.328 | 4,986,684.16 | 4,631,728.288 | 7,257,116.763 | 7,877,560.479 | 7,285,550.691 | -3,971.763 | 6,902,103.435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 13,172 | 20,160 | 17,375 | 21,116 | 11,038.726 | 2,290.98 | 2,247.636 | 2,433.813 | 1,118.191 | 647.051 | 311.344 | 226.162 | 0 | 276.216 | 222.311 | 1,102.653 | 1,001.249 | 983.801 | 0 | 18.125 |
Overige niet-vlottende activa
| 1,340,265 | 32,726 | 4,083,150 | 4,576,155 | 5,056,051.924 | 4,275,152.253 | 4,151,216.602 | 959,476.277 | 48,882.445 | 252,261.617 | 7,263,474.117 | 6,902,599.296 | -13,731.575 | 0 | 0 | 0 | 2,500 | 141.313 | 1,362.024 | 1,609.798 |
Totaal niet-vlottende activa
| 18,360,682 | 17,183,568 | 13,982,542 | 12,672,364 | 11,690,752.537 | 10,740,207.712 | 9,855,260.631 | 8,800,102.396 | 8,186,967.677 | 7,623,503.715 | 7,278,342.6 | 6,916,921.888 | 13,731.575 | 14,837.136 | 15,030.531 | 16,032.763 | 15,718.607 | 8,181.923 | 9,046.397 | 8,994.022 |
Totaal activa
| 21,359,796 | 20,710,860 | 18,918,152 | 18,046,214 | 17,223,361.87 | 15,484,342.922 | 14,527,983.724 | 10,899,944.883 | 8,335,065.215 | 7,928,528.693 | 7,584,772.233 | 7,192,369.27 | 16,821 | 17,119.214 | 16,639.793 | 17,305.512 | 20,907.666 | 22,872.764 | 20,749.987 | 20,984.425 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 522,724 | 614,073 | 367,717 | 244,718 | 82,840 | 26,673.656 | 181,684.942 | 172,739.534 | 9,909.07 | 4,272.461 | 78.322 | 0 | 1,444.419 | 845.311 | 229.007 | 35.5 | 0 | 108.509 | 1,107.65 | 1,560.408 |
Kortlopende schulden
| 764,584 | 1,004,873 | 3,586,508 | 756,257 | 514,199 | 221,276.577 | 87,437.112 | 150,073.825 | 1,987.096 | -1,853.593 | 0 | 0 | 9.416 | 44.348 | 75.505 | 0 | 0 | 172.986 | 353.588 | 65.8 |
Belastingschulden
| 16,114 | 21,584 | 15,355 | 13,934 | 14,101.793 | 11,732.175 | 4,981.011 | 4,460.421 | 2,790.933 | 4,060.598 | 170.863 | 100.045 | 0 | 1,388.261 | 72.832 | 54.603 | 259.906 | 282.518 | 2,575.627 | 2,596.053 |
Uitgestelde opbrengsten
| 0 | 50,271 | 55,394 | 57,432 | 29,094.773 | 3,354.116 | 4,981.011 | 4,460.421 | 2,790.933 | 4,060.598 | 0 | 0 | 0 | 1,388.261 | 72.832 | 0 | 0 | 282.518 | 2,575.627 | 2,596.053 |
Overige kortlopende verplichtingen
| 147,431 | 105,406 | 97,676 | 68,606 | 85,973.198 | 38,967.155 | 15,006.896 | 11,142.497 | 4,579.287 | 3,122.921 | 990.783 | 1,663.423 | 1,887.717 | 13.649 | 182.952 | 979.576 | 0 | 151.67 | 2,379.972 | 2,894.171 |
Totaal kortlopende verplichtingen
| 1,450,853 | 1,796,207 | 4,122,650 | 1,140,947 | 697,113.991 | 287,401.55 | 299,071.982 | 338,416.278 | 17,536.358 | 17,723.583 | 1,239.968 | 1,763.468 | 3,341.552 | 2,291.569 | 560.296 | 1,069.679 | 259.906 | 715.683 | 6,416.836 | 7,116.432 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 5,599,179 | 5,366,522 | 2,433,926 | 5,655,615 | 6,366,578.458 | 5,641,186.361 | 5,176,272.744 | 2,081,922.826 | 83,758.4 | 40,130.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 432.222 | 547.372 | 180.95 |
Uitgestelde opbrengsten niet-vlottend
| 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 | 271.971 | 0 |
Overige niet-vlottende verplichtingen
| 73,828 | 474,575 | 34,278 | 28,708 | 23,848.636 | 20,672.559 | 13,804.258 | 8,771.736 | 4,393.738 | 2,586.065 | 615.011 | 840.646 | 778.217 | 1,986.853 | 1,629.082 | 1,310.411 | 8,786.44 | 7,065.89 | 145.63 | 175.838 |
Totaal niet-vlottende verplichtingen
| 5,673,007 | 5,841,097 | 2,468,204 | 5,684,323 | 6,390,427.094 | 5,661,858.92 | 5,190,077.002 | 2,090,694.562 | 88,152.138 | 42,716.805 | 1,187.026 | 840.646 | 0 | 1,986.853 | 1,629.082 | 1,310.411 | 8,786.44 | 7,498.113 | 964.972 | 356.788 |
Totaal passiva
| 7,123,860 | 7,637,304 | 6,590,854 | 6,825,270 | 7,087,541.084 | 5,949,260.47 | 5,489,148.984 | 2,429,110.84 | 105,688.496 | 60,440.388 | 2,426.994 | 2,604.114 | 16,821 | 4,278.422 | 2,189.379 | 2,380.09 | 9,046.345 | 8,213.795 | 7,381.808 | 7,473.221 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,073.436 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 3,546,000 | 3,546,000 | 3,546,000 | 3,546,000 | 3,546,000 | 3,546,000 | 3,546,000 | 3,546,000 | 3,546,000 | 3,546,000 | 3,546,000 | 3,546,000 | 46,000 | 46,000 | 46,000 | 46,000 | 46,000 | 46,000 | 46,000 | 46,000 |
Ingehouden winsten
| 6,713,593 | 5,642,522 | 4,922,482 | 3,477,362 | 2,535,247.556 | 2,222,306.225 | 1,700,255.981 | 1,411,844.886 | 1,204,486.372 | 826,990.366 | 554,494.861 | 161,914.778 | -30,973.83 | -30,834.486 | -29,224.863 | -28,749.856 | -31,813.957 | -29,016.308 | -30,307.099 | -30,164.074 |
Overige gereserveerde algehele resultaten
| 0 | 151,345 | 188,008 | 212,222 | 314,160.412 | 25,533.746 | 157,319.91 | 40,863.793 | -14,073.436 | 5,082.418 | 505.739 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 3,706,638 | 3,481,850 | 3,481,850 | 3,496,850 | 3,481,850.378 | 3,481,850.378 | 3,481,850.378 | 3,481,850.378 | 3,467,776.942 | 3,481,850.378 | 3,481,850.378 | 3,481,850.378 | -2,324.722 | -2,324.722 | -2,324.722 | -3,238.994 | -2,324.722 | -2,324.722 | -2,324.722 | -2,324.722 |
Totaal eigen vermogen van aandeelhouders
| 13,966,231 | 12,821,717 | 12,138,340 | 10,797,664 | 9,877,258.346 | 9,275,690.35 | 8,913,506.587 | 8,508,639.376 | 8,234,083.767 | 7,859,923.162 | 7,582,345.239 | 7,189,765.156 | 12,701.448 | 12,840.792 | 14,450.414 | 14,925.422 | 11,861.321 | 14,658.969 | 13,368.179 | 13,511.204 |
Totaal eigen vermogen
| 14,235,936 | 13,073,556 | 12,327,298 | 11,220,944 | 10,135,820.785 | 9,535,082.453 | 9,038,834.74 | 8,470,834.044 | 8,229,376.72 | 7,868,088.305 | 7,582,345.239 | 7,189,765.156 | 12,701.448 | 12,840.792 | 14,450.414 | 14,925.422 | 11,861.321 | 14,658.969 | 13,368.179 | 13,511.204 |
Totaal passiva en aandeelhoudersvermogen
| 21,359,796 | 20,710,860 | 18,918,152 | 18,046,214 | 17,223,361.87 | 15,484,342.922 | 14,527,983.724 | 10,899,944.883 | 8,335,065.215 | 7,928,528.693 | 7,584,772.233 | 7,192,369.27 | 16,821 | 17,119.214 | 16,639.793 | 17,305.512 | 20,907.666 | 22,872.764 | 20,749.987 | 20,984.425 |