PT Megapolitan Developments Tbk
IDX:EMDE.JK
146 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||
Vlottende activa: | |||||||||||||||
Liquide middelen & kasequivalenten
| 54,283.587 | 65,611.936 | 69,746.747 | 50,178.477 | 64,408.301 | 59,060.203 | 184,744.378 | 155,448.59 | 127,054.477 | 148,761.44 | 79,393.2 | 116,406.948 | 184,748.958 | 30,280.024 | 16,073.44 |
Kortetermijnbeleggingen
| 0 | 0 | 10,000 | 10,000 | 10,000 | 10,000 | 30,000 | 13,050 | 691.642 | 300.382 | 20,000 | 0 | 0 | 67,757.094 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 54,283.587 | 65,611.936 | 79,746.747 | 60,178.477 | 74,408.301 | 69,060.203 | 214,744.378 | 168,498.59 | 127,054.477 | 148,761.44 | 99,393.2 | 116,406.948 | 184,748.958 | 98,037.118 | 16,073.44 |
Nettovorderingen
| 65,011.04 | 68,419.424 | 88,410.614 | 69,624.132 | 170,381.497 | 251,420.817 | 254,779.81 | 225,549.235 | 180,174.384 | 161,827.39 | 154,497.164 | 124,564.724 | 0 | 0 | 0 |
Voorraad
| 1,375,874.131 | 1,373,103.961 | 1,326,006.842 | 1,726,408.935 | 1,277,002.507 | 1,148,525.164 | 815,841.438 | 400,078.634 | 313,170.96 | 303,689.037 | 259,225.715 | 224,789.076 | 224,806.082 | 147,187.526 | 161,764.185 |
Overige vlottende activa
| -1,495,168.757 | -1,507,535.322 | -1,494,895.817 | -1,857,067.058 | -1,523,215.015 | 0 | 208,703.675 | 170,508.327 | 118,103.636 | 182,936.868 | 174,231.422 | 152,017.132 | 116,292.674 | 190,988.332 | 96,995.927 |
Totaal vlottende activa
| 1,491,061.329 | 1,502,657.683 | 1,488,507.55 | 1,851,347.308 | 1,513,884.586 | 1,469,006.184 | 1,239,289.491 | 739,085.551 | 558,329.073 | 635,387.345 | 532,850.337 | 493,213.156 | 525,847.714 | 436,212.976 | 274,833.552 |
Niet-vlottende activa: | |||||||||||||||
Materiële vaste activa, netto
| 353,080.757 | 12,413.554 | 14,596.286 | 26,188.035 | 23,693.071 | 25,454.811 | 32,494.542 | 28,901.932 | 31,473.91 | 32,824.41 | 32,898.344 | 246,126.915 | 255,952.009 | 225,423.841 | 209,892.699 |
Goodwill
| 2,109.552 | 2,109.552 | 2,109.552 | 2,109.552 | 2,109.552 | 2,109.552 | 2,109.552 | 2,109.552 | 2,109.552 | 2,109.552 | 2,109.552 | 2,109.552 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 2,109.552 | 2,109.552 | 2,109.552 | 2,109.552 | 2,109.552 | 2,109.552 | 2,109.552 | 2,109.552 | 2,109.552 | 2,109.552 | 2,109.552 | 2,109.552 | 2,109.552 | 2,109.552 | 2,900.633 |
Langetermijnbeleggingen
| 6,633.531 | 6,682.852 | -3,195.804 | -3,107.079 | -2,978.616 | -2,880.038 | -22,748.849 | -5,666.88 | 77,726.921 | 74,302.315 | 55,250.707 | 74,586.049 | 0 | 0 | 0 |
Belastingvorderingen
| 1,018.744 | -6,682.852 | 3,728,638.991 | 581,444.8 | 607,085.646 | 602,922.909 | 616,787.346 | 279,520.032 | -77,726.921 | -74,302.315 | 315,428.01 | -74,586.049 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 1,665,351.33 | 2,226,570.948 | -1,502,017.583 | -3,928.342 | 150 | 0.842 | 691.642 | 319,691.475 | 604,128.435 | 508,697.384 | 0 | 144,929.134 | 136,718.286 | 17,460.329 | 112,223.819 |
Totaal niet-vlottende activa
| 2,028,193.914 | 2,241,094.054 | 2,240,131.441 | 602,706.966 | 630,059.652 | 627,608.076 | 629,334.233 | 624,556.111 | 637,711.897 | 543,631.346 | 405,686.613 | 393,165.601 | 394,779.847 | 244,993.722 | 325,017.151 |
Totaal activa
| 3,519,255.243 | 3,743,751.737 | 3,728,638.991 | 2,454,054.273 | 2,143,944.238 | 2,096,614.26 | 1,868,623.724 | 1,363,641.662 | 1,196,040.97 | 1,179,018.691 | 938,536.95 | 886,378.757 | 920,627.562 | 681,206.699 | 599,850.703 |
Passiva en Eigen Vermogen: | |||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||
Crediteuren
| 212,626.695 | 206,284.08 | 215,573.979 | 187,160.875 | 144,462.221 | 191,535.642 | 72,525.839 | 77,404.061 | 48,972.264 | 49,904.469 | 26,444.006 | 14,897.74 | 17,420.685 | 31,535.827 | 14,889.772 |
Kortlopende schulden
| 14,646.03 | 46,288.793 | 27,958.309 | 36,092.944 | 28,658.504 | 134,501.95 | 178,187.056 | 105,592.8 | 94,501.798 | 82,959.175 | 60,651.222 | 157,910.948 | 0 | 0 | 0 |
Belastingschulden
| 42,746.757 | 39,470.282 | 32,164.892 | 20,344.566 | 20,208.936 | 19,704.322 | 20,146.07 | 21,211.526 | 30,043.397 | 29,094.404 | 44,585.362 | 39,866.986 | 43,053.558 | 43,529.296 | 26,307.137 |
Uitgestelde opbrengsten
| 455,020.821 | 51,255.536 | 753,019.701 | 658,552.709 | 202,045.685 | 19,704.322 | 159,680.618 | 155,034.346 | 209,771.851 | 245,066.301 | 186,819.89 | 96,897.919 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 426,390.326 | 791,422.685 | 4,687.828 | 5,956.92 | 5,866.427 | 138,548.402 | 440.784 | 20,640.456 | 20,522.72 | 14,210.899 | 15,207.196 | 25,149.733 | 111,935.3 | 131,755.072 | 122,126.663 |
Totaal kortlopende verplichtingen
| 1,108,683.871 | 1,095,251.095 | 1,001,239.817 | 887,763.448 | 381,032.837 | 484,290.316 | 410,834.297 | 358,671.664 | 373,768.633 | 392,140.844 | 289,122.315 | 294,856.34 | 129,355.985 | 163,290.898 | 137,016.435 |
Langlopende verplichtingen: | |||||||||||||||
Langetermijnschulden
| 946,061.446 | 922,129.615 | 947,315.08 | 945,956.646 | 948,381.456 | 756,409.157 | 656,851.943 | 304,711.084 | 151,716.055 | 165,346.414 | 45,961.971 | 26,666.667 | 247,443.497 | 178,973.529 | 147,988.676 |
Uitgestelde opbrengsten niet-vlottend
| 455,020.821 | 496,254.302 | 498,614.366 | 499,765.969 | 111,697.032 | 1,292,022.708 | 1,081,693.157 | 675,649.659 | 145,511.109 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 22,592.48 | 26,959.488 | 27,065.411 | -499,765.969 | -111,697.032 | -1,292,022.708 | -1,081,693.157 | 147.913 | -145,511.109 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| -371,063.583 | -423,094.566 | -440,546.596 | 71,972.661 | 42,298.838 | 51,323.235 | 14,006.916 | -663,530.661 | 10,622.166 | 18,566.739 | 45,511.485 | 40,917.047 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 1,052,611.164 | 1,022,248.84 | 1,032,448.26 | 1,017,929.307 | 990,680.294 | 807,732.392 | 670,858.859 | 316,977.995 | 162,338.221 | 183,913.153 | 91,473.456 | 67,583.713 | 247,443.497 | 178,973.529 | 147,988.676 |
Totaal passiva
| 2,161,295.035 | 2,117,499.934 | 2,033,688.078 | 1,905,692.755 | 1,371,713.13 | 1,292,022.708 | 1,081,693.157 | 675,649.659 | 536,106.853 | 576,053.997 | 380,595.77 | 362,440.054 | 376,799.482 | 342,264.427 | 285,005.11 |
Eigen vermogen: | |||||||||||||||
Preferente aandelen
| 888,346.395 | 1,155,468.473 | 1,223,997.28 | 84,490.237 | 307,463.663 | 339,670.369 | 322,162.828 | 224,152.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 335,000 | 335,000 | 335,000 | 335,000 | 335,000 | 335,000 | 335,000 | 335,000 | 335,000 | 335,000 | 335,000 | 335,000 | 335,000 | 250,000 | 250,000 |
Ingehouden winsten
| 888,346.395 | 1,155,468.473 | 1,223,997.28 | 84,490.237 | 307,463.663 | 339,670.369 | 322,162.828 | 224,152.117 | 165,185.53 | 109,640.456 | 64,838.545 | 31,152.771 | 51,786.067 | 49,023.06 | 24,518.029 |
Overige gereserveerde algehele resultaten
| 1,357,960.207 | 1,626,251.803 | 1,694,950.913 | 0 | 0 | 804,591.552 | 786,930.567 | 687,992.003 | -0 | 0 | -0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -2,120,252.19 | -2,655,665.863 | -2,792,893.78 | 41,564.176 | -181,409.251 | -1,018,207.509 | -983,038.983 | -786,089.707 | 140,724.02 | 140,724.02 | 140,724.02 | 140,724.02 | 140,724.02 | 23,358.115 | 23,358.115 |
Totaal eigen vermogen van aandeelhouders
| 1,349,400.808 | 1,616,522.885 | 1,685,051.693 | 545,544.65 | 768,518.076 | 800,724.782 | 783,217.241 | 685,206.529 | 640,909.55 | 585,364.477 | 540,562.565 | 506,876.791 | 527,510.087 | 322,381.175 | 297,876.144 |
Totaal eigen vermogen
| 1,357,960.207 | 1,626,251.803 | 1,694,950.913 | 548,361.519 | 772,231.108 | 804,591.552 | 786,930.567 | 687,992.003 | 659,934.116 | 602,964.694 | 557,941.18 | 523,938.703 | 543,828.08 | 338,942.271 | 314,845.592 |
Totaal passiva en aandeelhoudersvermogen
| 3,519,255.243 | 3,743,751.737 | 3,728,638.991 | 2,454,054.273 | 2,143,944.238 | 2,096,614.26 | 1,868,623.724 | 1,363,641.662 | 1,196,040.97 | 1,179,018.691 | 938,536.95 | 886,378.757 | 920,627.562 | 681,206.699 | 599,850.703 |