PT Fortune Mate Indonesia Tbk
IDX:FMII.JK
545 (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
| 1,611.103 | 1,963.935 | 7,980.383 | 2,017.446 | 45,803.773 | 43,373.348 | 2,783.733 | 3,155.27 | 5,723.111 | 1,832.371 | 2,844.917 | 2,625.807 | 369.231 | 2,370.679 | 560.169 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | -116.753 | -75.376 | -75.376 | 75.376 | 352.781 | 932.951 | 3,853.478 | 1,586.468 | 531.917 | 16,550 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 1,611.103 | 1,963.935 | 7,980.383 | 2,017.446 | 45,803.773 | 43,373.348 | 2,783.733 | 3,230.646 | 6,075.892 | 2,765.322 | 6,698.395 | 4,212.275 | 901.148 | 18,920.679 | 560.169 |
Nettovorderingen
| 563.22 | 1,826.271 | 2,015.271 | 52.847 | 67.343 | 113 | 210 | 9,798.682 | 219,845.636 | 91,327.847 | 7,400.856 | 5,457.281 | 0 | 0 | 0 |
Voorraad
| 181,294.328 | 148,995.99 | 195,884.549 | 208,089.696 | 183,166.663 | 209,999.43 | 180,390.277 | 133,829.478 | 98,842.536 | 72,544.641 | 16,293.881 | 21,759.387 | 31,900.492 | 28,438.9 | 20,053.967 |
Overige vlottende activa
| 1,227.248 | 1,283.246 | 2,387.914 | 2,998.758 | 4,436.261 | 130,438.725 | 100,848.414 | 241,112.531 | 0 | 0 | 68,743.456 | 28,071.3 | 22,938.936 | 17,719.882 | 35,596.176 |
Totaal vlottende activa
| 184,695.899 | 194,478.487 | 248,069.248 | 267,196.925 | 274,783.146 | 383,811.503 | 284,022.424 | 378,172.655 | 324,764.064 | 166,637.809 | 91,735.732 | 54,042.962 | 55,740.575 | 65,079.462 | 56,210.311 |
Niet-vlottende activa: | |||||||||||||||
Materiële vaste activa, netto
| 286,080.122 | 664.968 | 217.699 | 342.797 | 152.608 | 237.017 | 414.963 | 350.912 | 7,343.262 | 8,753.41 | 77,831.721 | 14,024.319 | 48,877.617 | 51,171.721 | 53,337.82 |
Goodwill
| 136.068 | 136.068 | 136.068 | 136.068 | 136.068 | 136.068 | 136.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67,828.931 | 67,828.931 | 67,828.931 | 33,129 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 136.068 | 136.068 | 136.068 | 136.068 | 136.068 | 136.068 | 136.068 | 0 | 67,828.931 | 67,828.931 | 67,828.931 | 33,129 | 0 | 1.945 | 2.918 |
Langetermijnbeleggingen
| 311,423.323 | 311,423.805 | 342,115.229 | 325,812.243 | 295,291.542 | 242,136.376 | 236,227.876 | 235,141.124 | 0 | 0 | 0 | 0 | 0 | -1.945 | -2.918 |
Belastingvorderingen
| -285,116.587 | -311,423.805 | -342,115.229 | -325,812.243 | -295,291.542 | -242,136.376 | -236,227.876 | 0 | 0 | 0 | 0 | 2,528.331 | 4,503.806 | 4,154.524 | 2,620.056 |
Overige niet-vlottende activa
| 285,116.587 | 557,586.321 | 620,607.66 | 603,031.664 | 616,795.165 | 556,770.804 | 516,906.497 | 157,882.92 | 184,064.279 | 216,226.016 | 192,582.987 | 251,387.638 | 242,685.804 | 227,414.024 | 195,063.981 |
Totaal niet-vlottende activa
| 597,639.512 | 558,387.356 | 620,961.427 | 603,510.528 | 617,083.84 | 557,143.888 | 517,457.527 | 393,374.957 | 259,236.472 | 292,808.357 | 338,243.64 | 301,069.288 | 296,067.227 | 282,740.269 | 251,021.856 |
Totaal activa
| 782,335.411 | 752,865.843 | 869,030.675 | 870,707.453 | 891,866.986 | 940,955.391 | 801,479.952 | 771,547.611 | 584,000.536 | 459,446.166 | 429,979.372 | 355,112.25 | 351,807.802 | 347,819.731 | 307,232.168 |
Passiva en Eigen Vermogen: | |||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||
Crediteuren
| 3,341.924 | 1,733.044 | 2,020.706 | 896.037 | 5,147.564 | 299.549 | 2,286.654 | 2,159.967 | 5,010.87 | 2,218.262 | 13,617.113 | 3,160.172 | 2,202.379 | 626.363 | 642.929 |
Kortlopende schulden
| 49,369.122 | 30,318.348 | 146,561.883 | 31,552.123 | 36,472.159 | 66,118.842 | 46,395.507 | 40,107.357 | 62,456.627 | 71,390.165 | 38,232.234 | 15,788.446 | 5,605.138 | 17,131.093 | 18,449.831 |
Belastingschulden
| 167.384 | 1,097.631 | 2,536.224 | 1,162.775 | 916.047 | 1,050.084 | 815.597 | 205.922 | 513.475 | 1,374.264 | 358.5 | 296.239 | 156.428 | 220.353 | 1,308.227 |
Uitgestelde opbrengsten
| 34,888.749 | 33,739.642 | 40,427.784 | 43,976.374 | 45,280.176 | 1,050.084 | 815.597 | 26,469.587 | 38,334.265 | 51,421.411 | 358.5 | 9,192.246 | 156.428 | 50,649.628 | 1,308.227 |
Overige kortlopende verplichtingen
| 2,042.109 | 2,545.709 | 4,796.496 | 5,209.992 | 7,705.176 | 51,161.547 | 30,620.943 | 27,355.305 | 0 | 0 | 26,188.618 | 76,426.629 | 79,289.622 | 126.158 | 1,318.213 |
Totaal kortlopende verplichtingen
| 89,641.904 | 68,336.742 | 193,806.869 | 81,634.525 | 94,605.075 | 118,630.021 | 80,118.702 | 96,092.216 | 105,801.761 | 125,029.838 | 78,396.465 | 104,567.493 | 87,253.567 | 68,533.242 | 21,719.2 |
Langlopende verplichtingen: | |||||||||||||||
Langetermijnschulden
| 20,371.928 | 30,334.155 | 37,783.624 | 159,851.335 | 166,410.076 | 144,136.27 | 36,562.5 | 0 | 30,430.334 | 46,737.187 | 66,960.423 | 13,297.046 | 14,486.117 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,203.805 | 1,200.618 | 420.149 | 860.77 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 3,002.973 | 2,197.062 | 1,741.814 | 4,038.789 | 3,384.557 | 2,696.323 | 2,907.002 | 2,745.942 | 2,498.121 | 1,857.681 | 1,224.698 | -20,792.882 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 23,374.901 | 32,531.216 | 39,525.439 | 163,890.124 | 169,794.633 | 146,832.593 | 39,469.502 | 2,745.942 | 32,928.455 | 48,594.868 | 68,185.121 | 707.968 | 15,686.735 | 420.149 | 860.77 |
Totaal passiva
| 113,016.805 | 100,867.959 | 233,332.308 | 245,524.65 | 264,399.708 | 265,462.615 | 119,588.204 | 98,838.157 | 138,730.216 | 173,624.706 | 146,581.586 | 105,275.461 | 102,940.302 | 68,953.39 | 22,579.971 |
Eigen vermogen: | |||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 640,000 | 272,100 | 272,100 | 272,100 | 272,100 | 272,100 | 272,100 | 272,100 | 272,100 | 272,100 | 272,100 | 272,100 | 272,100 | 272,100 | 160,000 |
Ingehouden winsten
| 21,523.557 | 373,731.928 | 356,437.332 | 348,530.799 | 349,359.777 | 346,641.181 | 340,725.645 | 290,496.828 | 42,741.876 | -39,564.306 | -42,085.478 | -41,716.191 | -42,739.054 | -40,010.154 | -34,694.771 |
Overige gereserveerde algehele resultaten
| 10,472.135 | 8,414.516 | 9,408.658 | 8,005.318 | 8,801.352 | 7,318.688 | 4,263.543 | 45,181.986 | 41,726.539 | 37,545.217 | 38,335.003 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -2,964.91 | -2,534.159 | -2,534.159 | -3,735.861 | -3,084.066 | -3,084.066 | -2,964.91 | -2,964.91 | -3,064.91 | 1,245.786 | 456 | 4,719.299 | 4,719.299 | 4,719.299 | 116,819.299 |
Totaal eigen vermogen van aandeelhouders
| 669,030.783 | 651,712.285 | 635,411.83 | 624,900.256 | 627,177.063 | 622,975.803 | 614,124.279 | 604,813.905 | 353,503.505 | 271,326.697 | 268,805.525 | 235,103.108 | 234,080.245 | 236,809.145 | 242,124.527 |
Totaal eigen vermogen
| 669,318.606 | 651,997.884 | 635,698.367 | 625,182.803 | 627,467.279 | 675,492.777 | 681,891.748 | 672,709.454 | 445,270.32 | 285,821.46 | 283,397.786 | 249,836.789 | 248,867.5 | 278,866.34 | 284,652.197 |
Totaal passiva en aandeelhoudersvermogen
| 782,335.411 | 752,865.843 | 869,030.675 | 870,707.453 | 891,866.986 | 940,955.391 | 801,479.952 | 771,547.611 | 584,000.536 | 459,446.166 | 429,979.372 | 355,112.25 | 351,807.802 | 347,819.731 | 307,232.168 |