PT Megapolitan Developments Tbk

IDX:EMDE.JK

97 (IDR) • At close May 14, 2025
Overzicht | Financiële gegevens

Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.

2024 Q42024 Q32024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q4
Activa:
Vlottende activa:
Liquide middelen & kasequivalenten 165,475.546730,525.90461,120.03367,640.48954,283.58755,857.05660,117.94664,805.99365,611.93674,530.13774,280.25474,459.77969,746.74753,891.11951,365.78953,281.12950,178.47760,097.67252,276.3457,939.05264,408.30176,413.93283,488.57758,124.20259,060.20362,992.68971,850.882141,483.434184,744.378149,850.647176,773.377249,359.395155,448.59187,027.16969,588.19290,154.58127,054.477142,309.48699,341.078102,254.388148,761.44108,942.922166,133.14585,042.22379,393.2144,015.667144,703.246128,037.442116,406.94883,603.34591,232.481113,973.458184,748.958
Kortetermijnbeleggingen 0145,201.727-2,018,778.938-2,004,775.0730000010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00030,00030,00010,000691.74213,050691.742673.549673.55691.64200298,123.645300.3820020,00020,00000000000
Liquide middelen en kortetermijnbeleggingen 165,475.546730,525.90461,120.03367,640.48954,283.58755,857.05660,117.94664,805.99365,611.93684,530.13784,280.25484,459.77979,746.74763,891.11961,365.78963,281.12960,178.47770,097.67262,276.3467,939.05274,408.30186,413.93293,488.57768,124.20269,060.20372,992.68981,850.882151,483.434214,744.378179,850.647186,773.377250,051.137168,498.59187,027.16969,588.19290,154.58127,054.477142,309.48699,341.078102,254.388148,761.44108,942.922166,133.145105,042.22399,393.2144,015.667144,703.246128,037.442116,406.94883,603.34591,232.481113,973.458184,748.958
Nettovorderingen 0022,183.04321,089.420,749.23225,903.97525,081.82525,288.75123,910.61745,353.74546,537.53147,107.89243,847.48963,890.96869,111.67767,676.82725,095.01119,450.532124,742.975120,221.786125,561.926136,736.109153,778.267149,357.1152,048.59180,219.03187,644.428168,201.583166,222.995178,419.638177,313.798169,165.052150,835.805142,347.451136,403.259121,099.061107,962.731104,289.735130,152.210161,827.39159,659.693174,396.818182,429.099154,497.164130,365.98200124,564.724186,707.5210016,977.439
Voorraad 1,398,728.611,385,025.9581,386,178.2251,383,216.6311,375,874.1311,392,744.5511,394,772.0781,384,730.251,373,103.9611,380,629.4441,366,438.251,353,285.8991,326,006.8421,323,534.2951,292,781.0041,742,464.6411,726,408.9351,398,667.5751,355,866.7241,330,724.1571,277,002.5071,256,829.2191,234,176.8971,176,708.0421,148,525.1641,115,034.5441,046,533.248982,588.72815,841.438725,529.493588,513.906457,030.203400,078.634328,641.529315,886.811309,271.34313,170.96280,138.025329,910.532309,644.304303,689.037364,172.711374,170.67298,478.105259,225.715263,949.958269,717.742226,213.299224,789.076212,257.694211,508.601231,997.034224,806.082
Overige vlottende activa 37,127.086103,634.02434,217.8840,602.94340,554.3833,030.3132,358.23737,670.19540,031.16942,722.43736,978.13790,671.75238,867.19429,050.76430,500.41933,075.91739,625.60811,117.79415,378.73916,925.37336,872.57463,020.41653,534.00258,400.98574,582.35454,517.90764,374.70461,896.59542,401.6820,332.77320,935.02520,057.219170,508.327180,430.0438,133.9376,511.179,449.26316,015.95515,688.271170,576.11320,809.0957,339.52212,616.89432,744.26439,734.25835,008.063145,626.776151,097.836152,017.132206,707.521126,056.107170,588.73113,016.674
Totaal vlottende activa 1,618,231.8022,219,185.8861,503,699.181,512,549.4621,491,061.3291,507,535.8931,512,330.0861,512,095.1881,502,657.6831,553,373.1741,534,371.5841,528,417.4291,488,507.551,480,504.5571,453,896.3011,906,635.9271,851,347.3081,599,372.8511,558,304.0561,535,849.6461,513,884.5861,543,729.7541,535,707.8211,453,320.4071,469,006.1841,422,843.1711,380,482.2631,364,249.3311,239,289.4911,104,824.293974,227.849896,303.611739,085.551696,098.737560,685.749527,709.701558,329.073542,753.202575,092.091582,474.806635,387.345640,114.848727,317.527598,693.691532,850.337573,339.67560,047.764505,348.577493,213.156502,568.561428,797.189516,559.222525,847.714
Niet-vlottende activa:
Materiële vaste activa, netto 15,127.25510,602.771350,170.04211,103.716353,080.75711,223.94111,525.728351,133.30612,413.55412,911.87313,484.02614,236.34814,596.28620,296.7820,913.36721,493.06326,188.03522,642.30430,170.67223,870.34923,693.07124,239.68524,822.57725,427.81925,454.81126,199.82426,922.26827,365.55932,494.54228,934.37129,221.18428,273.72728,901.93229,929.19629,736.65130,640.69231,473.9131,873.0631,811.64832,636.23432,824.4131,068.803263,646.333258,766.78932,898.344247,924.664246,118.712245,519.008246,126.91532,453.70233,280.6834,096.085255,952.009
Goodwill 2,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.552002,109.552
Immateriële activa 00000000000000000000000000000000000000000000000000000
Goodwill en immateriële activa 2,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.5522,109.552
Langetermijnbeleggingen 002,025,390.3012,011,396.166,633.5316,652.7726,663.2596,662.9676,682.852-3,283.881-3,276.53-3,212.395-3,195.804-3,162.762-3,139.193-3,124.774-3,107.079-3,074.239-3,053.064-3,003.261-2,978.616-2,954.128-2,938.186-2,916.506-2,880.038-2,815.207-2,792.937-2,773.661-22,748.849-22,708.474-2,679.957,378.701-5,666.8879,066.35878,652.71578,599.977,726.92177,892.81278,495.941-224,310.90574,302.31575,777.23775,965.98355,667.43655,250.70778,178.20275,079.56174,375.18474,586.04969,004.116000
Belastingvorderingen 1,398.5571,018.7441,018.7441,018.7441,018.744-6,652.772-6,663.259-376,400.103-6,682.85200001,008,871.8031,019,436.087554,709.302581,444.8586,934.745591,293.179603,037.23607,085.646577,758.587581,378.1350602,922.909612,826.695645,161.033616,819.608616,787.346-2,109.55200279,520.032-79,066.358-78,652.715-78,599.9-77,726.921-77,892.812-78,495.941224,310.905-74,302.315-75,777.237-75,965.98385,377.867315,428.01-78,178.202-75,079.561-74,375.184-74,586.049-69,004.116000
Overige niet-vlottende activa 2,110,901.4752,172,056.432-353,298.33801,665,351.332,227,077.3232,227,044.222,256,993.9182,226,570.9482,225,385.6762,230,272.2362,226,685.0972,226,621.4080-0178.05-3,928.342150150150150150150599,291.1510.842691.642691.642691.642691.642615,140.696593,143.228584,288.77319,691.475631,186.139603,319.846603,110.984604,128.435608,095.67522,299.325512,953.486508,697.384445,319.747141,027.65700144,035.847141,081.791140,641.167144,929.134295,471.143370,699.036302,639.966136,718.286
Totaal niet-vlottende activa 2,129,536.8382,185,787.4992,025,390.3012,025,628.1712,028,193.9142,240,410.8152,240,679.52,240,499.642,241,094.0542,237,123.2212,242,589.2832,239,818.6012,240,131.4411,028,115.3731,039,319.813575,365.192602,706.966608,762.361620,670.339626,163.869630,059.652601,303.696605,522.078623,912.015627,608.076639,012.506672,091.557644,212.7629,334.233621,366.592621,794.013622,050.749624,556.111663,224.886635,166.048635,861.228637,711.897642,078.281556,220.525547,699.271543,631.346478,498.102406,783.542401,921.643405,686.613394,070.063389,310.054388,269.726393,165.601330,034.396406,089.268338,845.603394,779.847
Totaal activa 3,747,768.644,404,973.3843,529,089.4813,538,177.6333,519,255.2433,747,946.7083,753,009.5863,752,594.8283,743,751.7373,790,496.3953,776,960.8673,768,236.0313,728,638.9912,508,619.932,493,216.1142,482,001.1192,454,054.2732,208,135.2132,178,974.3952,162,013.5152,143,944.2382,145,033.452,141,229.8982,077,232.4232,096,614.262,061,855.6762,052,573.822,008,462.0311,868,623.7241,726,190.8861,596,021.8621,518,354.361,363,641.6621,359,323.6241,195,851.7971,163,570.9291,196,040.971,184,831.4831,131,312.6161,130,174.0771,179,018.6911,118,612.951,134,101.0691,000,615.333938,536.95967,409.733949,357.818893,618.303886,378.757832,602.957834,886.457855,404.825920,627.562
Passiva en Eigen Vermogen:
Kortlopende verplichtingen:
Crediteuren 254,879.354529,213.999209,182.823221,024.057212,626.695217,987.672214,862.295212,178.242206,284.08228,465.676223,470.162214,384.837215,573.979211,455.075198,951.813190,676.824187,160.875149,019.434149,462.487147,870.593144,462.221137,203.36144,506.811181,311.781191,535.642200,678.811177,547.151149,569.6772,525.839100,555.65976,073.75838,424.98978,611.05836,554.71773,644.95848,655.48858,984.66643,862.07730,226.94927,293.99253,593.85877,675.11775,243.45445,614.85630,464.87136,942.06340,057.66717,305.65920,332.99114,240.59113,777.76718,141.04917,420.685
Kortlopende schulden 1,683.38321,613.7819,735.80916,657.893-440,374.7915,090.60276,612.988-447,329.325-4,966.743-487,979.589-497,467.36434,019.31827,958.30935,727.76657,912.85327,709.37936,092.94434,084.42851,181.14951,855.37228,658.50417,164.9-93,177.982-52,130.096134,501.9596,818.849202,410.428226,922.64178,187.056171,298.338129,474.45592,590.211105,592.835,419.62632,367.988104,972.47394,501.79895,421.66993,395.86789,136.74982,959.17592,611.453102,552.57659,202.55660,651.222127,239.859136,062.462146,007.921157,910.9480173,773.090247,443.497
Belastingschulden 55,204.605140,259.90443,629.05844,457.64842,746.75743,797.72641,964.201039,470.28238,785.78833,489.55631,518.80232,164.89220,280.60120,930.09320,511.33920,344.56622,126.65721,558.65421,132.81620,208.93620,626.60121,877.66419,079.32519,704.32219,280.91619,669.36317,857.70820,146.0716,240.21116,656.205021,211.52618,982.1436,276.94833,948.29330,043.39729,879.74731,939.68231,773.4429,094.40444,147.23246,533.25450,539.92244,585.36235,279.87336,484.7239,113.97839,866.98644,030.67944,606.5243,614.56243,053.558
Uitgestelde opbrengsten 00873,686.903870,919.085455,020.821872,813.764865,942.946492,328.11851,255.536523,172.773520,426.2080753,019.70120,280.601701,642.435687,126.276658,552.709303,108.245253,471.216222,477.367202,045.685181,968.638169,804.044154,454.026150,101.272152,654.764145,029.392131,004.743159,680.618124,540.124139,753.7330155,034.346230,883.182215,986.647211,333.178209,771.851218,434.698229,943.824221,844.545245,066.301248,138.122227,509.44207,312.291186,819.89184,029.612145,216.895112,795.63896,897.919082,328.3490-247,443.497
Overige kortlopende verplichtingen 535,584.327832,997.028850,432.67844,896.504383,643.569833,073.065827,700.251370,693.218751,952.403290,874.145272,896.818777,079.188725,542.637695,048.236687,088.499672,941.723644,165.062286,483.668237,327.77206,898.979187,703.176168,915.654-14,352.647-10,887.308138,548.402138,390.559130,381.54-12,840.996139,975.333123,287.3441,652.582176,434.867153,256.28228,819.008184,226.036175,832.696190,238.772194,364.387207,738.306200,181.67226,493.408214,550.388193,400.336166,780.857153,420.859161,947.197130,591.91694,481.59576,745.41468,934.02252,227.9652,391.371-178,561.755
Totaal kortlopende verplichtingen 847,351.6691,524,084.711,122,980.361,127,036.1011,108,683.8711,099,949.0651,161,139.7361,120,198.3711,095,251.0951,116,491.5671,073,241.5891,057,002.1451,001,239.8171,003,072.88964,883.258911,839.264887,763.448491,714.187459,530.06427,757.76381,032.837343,910.516398,461.934446,281.753484,290.316455,169.135530,008.482512,513.764410,834.297411,381.552363,610.733307,450.067358,671.664319,775.491326,515.93363,408.95373,768.633363,527.88363,300.803348,385.852392,140.844428,984.19417,729.619322,138.191289,122.315361,408.993343,196.765296,909.153294,856.34141,913.247284,385.338114,146.982129,355.985
Langlopende verplichtingen:
Langetermijnschulden 432,948.657934,128.494937,245.57942,161.883946,061.446959,934.52889,712.134922,129.615922,129.615933,087.14946,965.34939,013.356947,315.08920,506.254920,654.725952,550.522945,956.646947,816.108932,823.916932,271.72948,381.456947,941890,233779,226.541756,409.157798,763.628700,635.925680,760.264656,851.943587,078.6503,040.759494,554.43304,711.084341,541.505171,255.51113,822.788151,716.055178,226.905120,104.717141,450.636173,469.17878,266.499122,479.40645,325.97145,961.97133,183.65265,307.84765,987.38826,666.667160,693.02621,343.035177,512.245247,443.497
Uitgestelde opbrengsten niet-vlottend 00412,852.963428,129.208455,020.821466,174.2477,446.063492,328.118496,254.302523,172.773520,426.208522,563.855498,614.366507,946.025502,780.589505,997.2490000000000000000000000000000000000000
Uitgestelde belastingverplichtingen niet-vlottend 19,737.58922,592.4822,592.4822,592.4822,592.4826,959.48826,959.48826,959.48826,959.48827,065.41127,065.41127,065.41127,065.411-507,946.025-502,780.589-505,997.2490000000000000000000000000000000000000
Overige niet-vlottende verplichtingen 567,804.712110,102.125107,671.0296,350.07383,957.23882,686.88780,651.12675,092.58973,159.73774,770.37171,604.90271,894.26158,067.7784,614.32377,688.52575,755.98271,972.66147,912.65344,096.57743,078.42642,298.83844,112.24143,551.29460,566.2651,323.23516,240.76215,496.14714,751.53214,006.91613,540.66513,491.49412,396.75212,266.91112,133.37111,615.93411,146.17610,622.1669,782.1199,301.89210,962.39510,443.97424,374.7477,548.88851,469.02345,511.48536,627.985,809.6725,178.69740,917.047-34,273.2364,755.83919,803.1130
Totaal niet-vlottende verplichtingen 1,020,490.9581,066,823.11,067,509.0711,061,104.4361,052,611.1641,069,580.894997,322.7471,024,181.6921,022,248.841,034,922.9221,045,635.6541,037,973.0271,032,448.261,005,120.577998,343.2491,028,306.5041,017,929.307995,728.761976,920.493975,350.146990,680.294992,053.241933,784.294839,792.801807,732.392815,004.39716,132.072695,511.796670,858.859600,619.265516,532.254506,951.181316,977.995353,674.876182,871.444124,968.964162,338.221188,009.024129,406.608152,413.032183,913.153102,641.245130,028.29496,794.99491,473.45669,811.63271,117.51871,166.08667,583.713165,882.09326,098.874197,315.359247,443.497
Totaal passiva 1,867,842.6272,590,907.812,190,489.4312,188,140.5382,161,295.0352,169,529.9592,158,462.4832,144,380.0632,117,499.9342,151,414.4892,118,877.2422,094,975.1722,033,688.0782,008,193.4571,963,226.5081,940,145.7681,905,692.7551,487,442.9481,436,450.5531,403,107.9061,371,713.131,335,963.7571,332,246.2281,286,074.5551,292,022.7081,270,173.5251,246,140.5541,208,025.5591,081,693.1571,012,000.816880,142.987814,401.248675,649.659673,450.367509,387.373488,377.914536,106.853551,536.904492,707.412500,798.884576,053.997531,625.435547,757.913418,933.184380,595.77431,220.625414,314.283368,075.239362,440.054307,795.34310,484.213311,462.341376,799.482
Eigen vermogen:
Preferente aandelen 00000000000000000000000000000000000000000000000000000
Gewone aandelen 335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000335,000
Ingehouden winsten 1,411,171.6771,344,543.666869,057.733880,460.981888,346.3951,107,715.8941,123,828.4551,137,477.8691,155,468.4731,168,259.2211,187,238.9311,202,367.2911,223,997.2836,722.15566,249.13278,067.48584,490.237256,120.752277,828.593294,183.677307,463.663344,135.207344,085.381326,280.919339,670.369326,879.791341,580.268335,668.962322,162.828250,187.464245,230.354240,050.661224,152.117190,816.26191,434.326180,151.722165,185.53138,728.698143,935.323135,947.266109,640.45693,439.81792,806.96388,308.17264,838.54542,632.86241,996.77532,763.58131,152.77132,529.2932,277.67351,875.30151,786.067
Overige gereserveerde algehele resultaten 000-000000000000-00000000000-0000000-000-00-0584,398.6650000-023,358.11523,358.11523,358.11500000
Overige totale aandeelhoudersvermogen 126,054.413126,054.413126,054.413126,054.413126,054.413126,054.413126,054.413126,054.413126,054.413126,054.413126,054.413126,054.413126,054.413126,054.413126,054.413126,054.413126,054.413126,054.413126,054.413126,054.413126,054.413126,054.413126,054.413126,054.413126,054.413126,054.413126,054.413126,054.413126,054.413126,054.413132,754.413126,054.413126,054.413140,724.02140,724.02140,724.02140,724.02140,724.02140,724.02-443,674.644139,758.208140,724.02140,724.02140,724.02140,724.02140,724.02140,724.02140,724.02140,724.02140,724.02140,724.02140,724.02140,724.02
Totaal eigen vermogen van aandeelhouders 1,872,226.091,805,598.0791,330,112.1461,341,515.3931,349,400.8081,568,770.3061,584,882.8681,598,532.2821,616,522.8851,629,313.6341,648,293.3441,663,421.7041,685,051.693497,776.568527,303.545539,121.898545,544.65717,175.165738,883.006755,238.09768,518.076805,189.62805,139.794787,335.331800,724.782787,934.204802,634.68796,723.375783,217.241711,241.877712,984.766701,105.073685,206.529666,540.28667,158.347655,875.742640,909.55614,452.718619,659.344611,671.287585,364.477569,163.838568,530.983564,032.192540,562.565518,356.882517,720.795508,487.601506,876.791508,253.31508,001.693527,599.321527,510.087
Totaal eigen vermogen 1,879,926.0131,814,065.5741,338,600.051,350,037.0961,357,960.2071,578,416.7481,594,547.1031,608,214.7651,626,251.8031,639,081.9061,658,083.6251,673,260.8591,694,950.913500,426.473529,989.606541,855.351548,361.519720,692.265742,523.842758,905.609772,231.108809,069.693808,983.67791,157.868804,591.552791,682.151806,433.266800,436.472786,930.567714,190.069715,878.874703,953.111687,992.003685,873.256686,464.424675,193.016659,934.116633,294.579638,605.205629,375.193602,964.694586,987.515586,343.155581,682.149557,941.18536,189.108535,043.535525,543.064523,938.703524,807.617524,402.245543,942.484543,828.08
Totaal passiva en aandeelhoudersvermogen 3,747,768.644,404,973.3843,529,089.4813,538,177.6333,519,255.2433,747,946.7083,753,009.5863,752,594.8283,743,751.7373,790,496.3953,776,960.8673,768,236.0313,728,638.9912,508,619.932,493,216.1142,482,001.1192,454,054.2732,208,135.2132,178,974.3952,162,013.5152,143,944.2382,145,033.452,141,229.8982,077,232.4232,096,614.262,061,855.6762,052,573.822,008,462.0311,868,623.7241,726,190.8861,596,021.8621,518,354.361,363,641.6621,359,323.6241,195,851.7971,163,570.9291,196,040.971,184,831.4831,131,312.6161,130,174.0771,179,018.6911,118,612.951,134,101.0691,000,615.333938,536.95967,409.733949,357.818893,618.303886,378.757832,602.957834,886.457855,404.825920,627.562