PT Indoritel Makmur Internasional Tbk.
IDX:DNET.JK
9075 (IDR) • At close November 8, 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
| 933,486 | 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
| 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
| 2,975,613 | 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
| 522,685 | 481,168 | 336,394 | 241,021.166 | 217,432.13 | 94,195 | 50,644 | 18,581.264 | 34,534.424 | 0 | 451 | 1,728.311 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | 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
| 28,994 | 27,768 | 24,236 | 56,591.09 | 93,677.552 | 188,439.689 | 112,637.631 | 40,053.527 | 35,774.906 | 499.963 | 3,967.537 | 47.665 | 1,464.124 | 1,022.649 | 1,182.934 | 3,514.813 | 3,866.773 | 1,406.476 | 1,894.387 |
Totaal vlottende activa
| 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
| 3,156,880 | 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 | 1,433.63 | 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
| 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
| 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
| 13,971,148 | 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
| 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
| 32,218 | 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
| 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
| 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
| 614,073 | 367,717 | 244,718 | 82,840.222 | 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
| 1,004,873 | 3,586,508 | 756,257 | 514,199.007 | 206,674.447 | 92,418.123 | 150,073.825 | 254.762 | 2,207.005 | 0 | 0 | 0 | 44.348 | 75.505 | 0 | 0 | 172.986 | 65.8 | 65.8 |
Belastingschulden
| 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
| 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
| 126,990 | 113,031 | 82,540 | 70,979.989 | 50,699.331 | 19,987.907 | 11,142.497 | 4,581.593 | 7,183.519 | 1,161.646 | 1,763.468 | 1,897.133 | 13.649 | 182.952 | 1,034.179 | 0 | 151.67 | 2,667.76 | 2,894.171 |
Totaal kortlopende verplichtingen
| 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
| 5,319,991 | 2,433,926 | 5,655,615 | 6,366,578.458 | 5,641,093.039 | 5,176,272.744 | 2,081,922.826 | 83,758.4 | 40,130.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 432.222 | 115.15 | 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 271.971 | 0 |
Overige niet-vlottende verplichtingen
| 521,106 | 34,278 | 28,708 | 23,848.636 | 20,765.881 | 13,804.258 | 8,771.736 | 4,393.738 | 2,586.065 | 1,187.026 | 840.646 | 0 | 1,986.853 | 1,629.082 | 1,310.411 | 8,786.44 | 7,065.89 | 577.852 | 175.838 |
Totaal niet-vlottende verplichtingen
| 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
| 7,637,304 | 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 | 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 | 46,000 | 46,000 | 46,000 | 46,000 | 46,000 | 46,000 | 46,000 | 46,000 |
Ingehouden winsten
| 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
| 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
| 3,481,850 | 3,481,850 | 3,562,080 | 3,481,850.378 | 3,481,850.378 | 3,509,930.696 | 3,509,930.696 | 3,483,597.395 | 3,481,850.378 | 3,481,344.639 | 3,481,850.378 | -2,324.722 | -2,324.722 | -2,324.722 | -2,324.722 | -2,324.722 | -2,324.722 | -2,324.722 | -2,324.722 |
Totaal eigen vermogen van aandeelhouders
| 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
| 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
| 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 |