PT Gunawan Dianjaya Steel Tbk
IDX:GDST.JK
105 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||
Vlottende activa: | ||||||||||||||||
Liquide middelen & kasequivalenten
| 6,786.815 | 56,074.606 | 4,134.531 | 1,012.185 | 12,247.338 | 28,194.476 | 159,461.199 | 194,256.147 | 162,331.954 | 270,344.148 | 222,544.224 | 336,958.754 | 3,539.66 | 3,720.875 | 40,234.402 | 204,843.41 |
Kortetermijnbeleggingen
| 435,260.076 | 346,082 | 8,209.556 | 8,115.199 | 9,006.041 | 406.989 | 3,037.594 | 8,961.123 | 7,956.234 | 18,670.187 | 98,881.627 | 12,153.487 | 7,141.109 | 6,046.578 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 442,046.892 | 402,156.606 | 4,134.531 | 1,012.185 | 12,247.338 | 28,601.464 | 162,498.793 | 203,217.27 | 170,288.188 | 289,014.335 | 321,425.851 | 349,112.241 | 10,680.768 | 9,767.453 | 40,234.402 | 204,843.41 |
Nettovorderingen
| 125,188.21 | 131,501.771 | 82,562.806 | 134,099.742 | 212,323.581 | 90.803 | 98.357 | 104,378.995 | 118,761.763 | 150,083.433 | 401,016.256 | 175,819.267 | 0 | 0 | 0 | 0 |
Voorraad
| 194,502.512 | 255,878.407 | 167,411.442 | 273,964.32 | 370,488.011 | 128,778.642 | 159,301.168 | 157,354.193 | 108,193.613 | 208,434.322 | 140,464.144 | 257,229.052 | 470,310.785 | 556,893.665 | 234,313.676 | 1,347,395.155 |
Overige vlottende activa
| 25,580.289 | 3,577.608 | 15,625.901 | 3,334.064 | 2,780.2 | 2,896.2 | 2,709.6 | 2,687.2 | 136,280.113 | 2,985.6 | 2,925.36 | 219,607.529 | 185,855.334 | 142,936.483 | 266,453.863 | 162,585.359 |
Totaal vlottende activa
| 815,030.596 | 830,499 | 353,310.177 | 412,410.31 | 597,839.13 | 297,658.998 | 452,019.244 | 467,637.658 | 414,761.914 | 650,517.69 | 865,831.611 | 825,948.822 | 666,846.888 | 709,597.6 | 541,001.941 | 1,714,823.924 |
Niet-vlottende activa: | ||||||||||||||||
Materiële vaste activa, netto
| 1,237,544.844 | 1,094,775.287 | 1,005,563.698 | 955,672.045 | 903,022.369 | 774,907.156 | 655,543.577 | 605,680.434 | 563,747.328 | 529,351.633 | 161,730.012 | 173,700.827 | 114,978.856 | 108,444.58 | 119,176.05 | 148,206.988 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 160,096.252 | 160,096.252 | 160,096.252 | 160,096.252 | 160,096.252 | 153,749.152 | 148,121.651 | 148,121.651 | 148,121.651 | 148,121.651 | 148,089.491 | 147,177.25 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 160,096.252 | 160,096.252 | 160,096.252 | 160,096.252 | 160,096.252 | 153,749.152 | 148,121.651 | 148,121.651 | 148,121.651 | 148,121.651 | 148,089.491 | 147,177.25 | 138,024.695 | 138,024.695 | 136,660.695 | 136,660.695 |
Langetermijnbeleggingen
| 1,794.007 | 1,794.007 | 12,776.605 | 19,725.73 | 46,086.401 | 71,309.417 | 1,794.007 | 981.311 | -148,121.651 | -148,121.651 | -148,089.491 | -147,177.25 | 7,565.957 | 27,690.809 | 22,470.163 | 2,235.311 |
Belastingvorderingen
| 13,663.448 | 15,937.88 | 52,212.216 | 40,212.065 | 51,513.95 | 54,216.965 | 11,369.271 | 15,486.294 | 27,965.343 | 6,223.611 | 1,234.935 | 2,533.587 | 16,620.809 | 56,801.158 | 116,826.976 | 66,585.647 |
Overige niet-vlottende activa
| 0 | 3,344.152 | 20.068 | 20.068 | 20.068 | 20.068 | 18,106.97 | 19,702.521 | 177,459.599 | 168,529.636 | 162,700.061 | 161,787.821 | 33,420.283 | 34,010.771 | 34,601.258 | 24,267.729 |
Totaal niet-vlottende activa
| 1,413,098.551 | 1,275,947.579 | 1,230,668.839 | 1,175,726.161 | 1,160,739.04 | 1,054,202.759 | 834,935.476 | 789,972.212 | 769,172.269 | 704,104.88 | 325,665.008 | 338,022.235 | 310,610.6 | 364,972.013 | 429,735.143 | 377,956.371 |
Totaal activa
| 2,228,129.148 | 2,106,446.579 | 1,583,979.016 | 1,588,136.472 | 1,758,578.17 | 1,351,861.757 | 1,286,954.72 | 1,257,609.87 | 1,183,934.183 | 1,354,622.57 | 1,191,496.619 | 1,163,971.057 | 977,457.488 | 1,074,569.613 | 970,737.084 | 2,092,780.295 |
Passiva en Eigen Vermogen: | ||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||
Crediteuren
| 173,100.35 | 432,835.067 | 440,040.578 | 402,832.91 | 522,554.9 | 273,087.124 | 333,398.047 | 303,947.851 | 296,325.888 | 377,163.671 | 252,343.313 | 319,703.2 | 54,077.651 | 312,532.155 | 361,072.826 | 1,235,137.847 |
Kortlopende schulden
| 446,803.099 | 351,015.437 | 176,681.986 | 164,378.94 | 129,376.504 | -74,158.164 | 8,962.002 | 301,149.164 | 294,338.84 | 32,095.2 | 0 | 0 | 0 | 0 | 0 | 558,450 |
Belastingschulden
| 27,215.455 | 46,477.591 | 1,211.944 | 1,826.963 | 3,747.745 | 5,013.963 | 1,481.75 | 926.898 | 1,137.516 | 1,129.854 | 2,844.841 | 1,108.963 | 5,323.675 | 7,019.337 | 6,588.01 | 15,427.377 |
Uitgestelde opbrengsten
| 89,395.56 | 86,674.179 | 82,120.657 | 86,058.028 | 68,914.576 | 74,158.164 | 26,810.205 | 42,214.831 | 13,955.223 | -139,449.117 | 0 | 0 | 0 | 0 | 0 | 15,427.377 |
Overige kortlopende verplichtingen
| 84,944.177 | 83,001.606 | 28,913.994 | 23,402.197 | 38,400.204 | 109,592.196 | 23,462.68 | -270,298.795 | -263,537.166 | 193,035.802 | 37,345.708 | 37,243.047 | 166,603.44 | 107,283.663 | 127,442.542 | 104,408.86 |
Totaal kortlopende verplichtingen
| 794,243.186 | 953,526.289 | 727,757.214 | 676,672.075 | 759,246.184 | 382,679.321 | 392,632.934 | 377,013.051 | 341,082.785 | 462,845.556 | 289,689.021 | 356,946.247 | 220,681.09 | 419,815.817 | 488,515.368 | 1,913,424.084 |
Langlopende verplichtingen: | ||||||||||||||||
Langetermijnschulden
| 110,555.556 | 43,674.052 | 15,966.627 | 772.188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 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 | 891.323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 49,428.006 | 49,403.357 | 52,157.862 | 63,807.373 | 81,941.365 | 73,206.034 | 48,151.052 | 48,473.859 | 38,441.398 | 21,329.298 | 17,395.079 | 14,100.348 | 11,408.914 | 9,040.509 | 7,936.044 | 6,142.972 |
Totaal niet-vlottende verplichtingen
| 159,983.562 | 93,077.409 | 68,124.489 | 64,579.561 | 81,941.365 | 73,206.034 | 49,042.375 | 48,473.859 | 38,441.398 | 21,329.298 | 17,395.079 | 14,100.348 | 11,408.914 | 9,040.509 | 7,936.044 | 6,142.972 |
Totaal passiva
| 954,226.748 | 1,046,603.698 | 795,881.703 | 741,251.636 | 841,187.549 | 455,885.355 | 441,675.308 | 425,486.91 | 379,524.183 | 484,174.855 | 307,084.1 | 371,046.594 | 232,090.004 | 428,856.326 | 496,451.412 | 1,919,567.056 |
Eigen vermogen: | ||||||||||||||||
Preferente aandelen
| 13,651.328 | 14,459.453 | 11,654.82 | 15,984.951 | 17,050.094 | 11,656.897 | 12,617.457 | 15,489.212 | 11,497.615 | 10,601.327 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 924,250 | 924,250 | 924,250 | 924,250 | 924,250 | 924,250 | 820,000 | 820,000 | 820,000 | 820,000 | 820,000 | 820,000 | 820,000 | 820,000 | 820,000 | 425,286 |
Ingehouden winsten
| 289,809.101 | 76,820.984 | -196,852.93 | -133,141.385 | -55,296.056 | -82,103.472 | -18,516.686 | -28,801.383 | -60,505.94 | -6,486.883 | 7,451.412 | -84,434.276 | -131,025.319 | -230,700.268 | -402,127.883 | -252,072.761 |
Overige gereserveerde algehele resultaten
| -13,651.328 | -14,459.453 | -11,654.82 | -15,984.951 | -17,050.094 | -11,656.897 | -12,617.457 | -15,489.212 | -11,497.615 | -10,601.327 | 547.552 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 59,843.299 | 58,771.897 | 60,700.243 | 55,776.22 | 48,436.677 | 53,829.875 | 43,796.098 | 40,924.343 | 44,915.94 | 56,934.599 | 56,413.555 | 57,358.739 | 56,392.803 | 56,413.555 | 56,413.555 | 0 |
Totaal eigen vermogen van aandeelhouders
| 1,273,902.4 | 1,059,842.881 | 788,097.313 | 846,884.836 | 917,390.621 | 895,976.402 | 845,279.412 | 832,122.96 | 804,410 | 870,447.715 | 884,412.519 | 792,924.462 | 745,367.484 | 645,713.287 | 474,285.672 | 173,213.239 |
Totaal eigen vermogen
| 1,273,902.4 | 1,059,842.881 | 788,097.313 | 846,884.836 | 917,390.621 | 895,976.402 | 845,279.412 | 832,122.96 | 804,410 | 870,447.715 | 884,412.519 | 792,924.462 | 745,367.484 | 645,713.287 | 474,285.672 | 173,213.239 |
Totaal passiva en aandeelhoudersvermogen
| 2,228,129.148 | 2,106,446.579 | 1,583,979.016 | 1,588,136.472 | 1,758,578.17 | 1,351,861.757 | 1,286,954.72 | 1,257,609.87 | 1,183,934.183 | 1,354,622.57 | 1,191,496.619 | 1,163,971.057 | 977,457.488 | 1,074,569.613 | 970,737.084 | 2,092,780.295 |