PT Gema Grahasarana Tbk

IDX:GEMA.JK

266 (IDR) • At close November 4, 2024
Overzicht | Financiële gegevens

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

2024 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 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q3
Activa:
Vlottende activa:
Liquide middelen & kasequivalenten 36,027.38341,014.38948,508.1935,008.77764,316.84858,675.26854,308.757,720.00236,632.65947,222.78178,565.27194,420.54163,419.44356,436.07571,910.52573,024.50960,228.59346,200.60376,448.50876,122.73159,723.55355,144.02767,957.75452,947.2476,844.2514,476.8086,992.9426,242.1722,880.1867,697.89710,803.03213,660.5246,666.5547,642.91215,004.80415,607.6327,184.70713,488.4738,803.72818,742.01810,128.8527,034.34210,577.1678,830.6949,972.61211,121.64719,097.87812,700.698
Kortetermijnbeleggingen 000000000000000000000000000000002,5000-8,193.6930000000000000
Liquide middelen en kortetermijnbeleggingen 36,027.38341,014.38948,508.1935,008.77764,316.84858,675.26854,308.757,720.00236,632.65947,222.78178,565.27194,420.54163,419.44356,436.07571,910.52573,024.50960,228.59346,200.60376,448.50876,122.73159,723.55355,144.02767,957.75452,947.2476,844.2514,476.8086,992.9426,242.1722,880.1867,697.89710,803.03213,660.5249,166.5547,642.91215,004.80415,607.6327,184.70713,488.4738,803.72818,742.01810,128.8527,034.34210,577.1678,830.6949,972.61211,121.64719,097.87812,700.698
Nettovorderingen 380,484.844369,583.818316,831.486306,689.978244,252.278273,594.924249,135.713255,383.206222,280.137240,066.621263,712.007178,971.618234,525.689164,995.662113,840.486161,821.338155,798.449170,796.455197,043.178246,989.578244,136.944225,974.92401,176.924211,420.884280,073.649252,809.179216,030.239174,093.734299,522.327152,682.927253,040.961185,693.927223,402.969186,700.788129,252.485141,295.888100,254.26599,087.98597,637.24893,043.65999,632.22485,401.565113,743.49562,338.77254,986.12956,123.42460,718.4230
Voorraad 250,836.037244,395.929149,795.035227,649.634146,454.133157,334.559171,007.16175,043.765169,761.945152,664.8135,947.825117,696.426124,296.5131,775.523124,907.892112,123.04999,710.179110,525.128112,261.556118,106.514117,906.168118,125.725112,119.115132,186.129135,739.22111,772.92597,298.29377,602.25478,039.473,546.09669,495.90958,246.5665,927.43769,896.83758,961.05864,604.06363,345.85863,417.69560,879.44758,949.05657,679.65650,052.85551,009.42257,894.9155,130.49551,758.08840,527.5335,131.084
Overige vlottende activa 417.46931,802.34633,371.83233,143.51935,640.81830,363.91330,369.95727,413.009356,364.841389,434.945425,055.407354,406.129366,925.87312,072.115262,077.337320,825.109256,603.806269,826.47318,149.455358,866.218134,114.292240,977.06280,715.739190,624.778188,490.14211,254.59216,544.116212,174.4355,740.551164,375.85747,062.601117,222.95465,408.30162,085.555132,454.04128,308.291191,528.927179,180.756195,481.497155,186.647135,494.275197,427.841111,508.139208,701.645225,072.278223,680.861228,427.9650
Totaal vlottende activa 702,665.833686,796.482625,177.455602,491.908562,840.135585,440.537577,325.731593,061.479562,759.445589,322.526639,568.503566,523.095554,641.813500,283.713458,895.754505,972.668416,542.577426,552.2506,859.519553,095.463555,880.959640,221.735661,969.533587,179.039611,147.259580,313.503536,865.59470,112.59436,182.465398,302.778380,402.504374,823.964363,905.262326,326.092335,672.387349,815.874362,313.757355,174.909362,801.92325,921.381302,935.008339,916.603286,838.222337,766.021345,161.514342,684.02348,771.795311,280.046
Niet-vlottende activa:
Materiële vaste activa, netto 412,756.628421,250.496386,720.266434,450.923453,739.124438,404.978449,490.877456,328.834458,274.781478,806.641478,383.839461,990.692441,865.957431,249.167426,514.561423,720.913390,648.035394,429.325362,681.674297,319.144318,338.798317,521.622316,338.96313,507.248316,396.98300,435.338295,296.684220,503.465198,678.178199,052.658197,206.265196,476.669186,301.442184,198.49970,286.19567,145.82962,007.80464,149.81465,100.32263,644.99663,458.18162,936.59254,771.24654,965.70850,700.98749,321.50349,585.07569,488.117
Goodwill 7,233.9537,233.9537,233.9537,233.9537,233.9537,233.9537,233.9537,233.9537,233.9537,233.9537,233.9537,233.9537,233.9537,233.9537,233.9537,233.9537,233.9537,233.9537,233.9537,233.9537,233.9537,233.9537,233.9537,233.9537,233.9537,233.9537,233.9537,233.9537,233.9537,233.9537,233.9537,233.9530000000000000000
Immateriële activa 1,310.38728.714869.7521,057.4531,291.5081,543.6381,745.6322,104.7662,478.8052,656.8243,013.8342,717.093,966.3873,663.8664,195.4325,090.9044,717.335,391.6256,086.8826,490.5724,908.5185,476.9165,706.5695,729.2546,276.5236,728.2987,277.7897,739.1445,424.4845,549.0496,015.56,337.3136,289.4776,603.4966,976.867,206.077,581.1777,881.62906,173.35700000000
Goodwill en immateriële activa 8,544.3337,962.6678,103.7058,291.4078,525.4618,777.5918,979.5869,338.7199,712.7589,890.77810,247.7879,951.04311,200.3410,897.81911,429.38512,324.85711,951.28412,625.57813,320.83513,724.52612,142.47212,710.86912,940.52312,963.20713,510.47613,962.25114,511.74314,973.0977,233.95312,783.00213,249.45413,571.2666,289.4776,603.4966,976.867,206.077,581.1777,881.62906,173.35700000000
Langetermijnbeleggingen 32,093.8432,477.05248,238.27532,597.05220,980.62729,960.00215,619.05315,484.82915,806.82910,065.12410,080.76225,280.01224,230.01621,377.85927,352.65328,237.7328,673.67724,702.41621,302.50282,449.28159,830.10560,497.59660,082.95662,400.20554,806.97457,997.19455,610.89893,159.57484,555.20792,565.61978,286.87379,266.35585,182.50383,752.79514,977.5564,351.368,653.38225,365.8140-6,173.35700000000
Belastingvorderingen 5,194.9934,727.4794,363.1994,141.2312,881.1132,886.5992,428.2112,425.5462,601.782,595.1552,476.2472,478.7182,754.932,220.3851,901.351,759.2912,887.6783,378.7945,828.2363,140.242,544.3712,257.0613,027.2511,279.1875,368.9385,081.0625,401.185,126.0465,640.9645,394.5425,146.0674,925.3795,002.2174,662.6354,281.7113,749.1282,013.9964,245.0412,871.4153,252.7169,892.91302,656.34800000
Overige niet-vlottende activa 11,851.06910,565.15543,734.08317,399.75110,656.9481,00017,163.8818,016.48418,630.59417,855.09815,894.704574.9021,0001,0001,000-0.11,0001,0009,876.99812,296.49710,838.78312,463.3439,375.8299,469.88,286.2928,799.4068,347.5537,229.07518,456.5671,988.514,099.67512,182.2036,943.8489,502.539,812.79515,631.12814,214.4711,119.15131,366.49727,793.92818,669.81129,530.32433,338.12536,259.26330,663.01630,978.247-49,585.075-69,488.117
Totaal niet-vlottende activa 470,440.864476,982.849491,159.527496,880.364496,783.273481,029.17493,681.607501,594.411505,026.743519,212.796517,083.339500,275.367481,051.244466,745.23468,197.948466,042.691435,160.673436,136.113413,010.246408,929.687403,694.529405,450.492401,765.519399,619.647398,369.66386,275.251379,168.057340,991.257314,564.87311,784.322307,988.333306,421.872289,719.487288,719.955106,335.11798,083.51694,470.83102,761.44999,338.23394,691.64192,020.90592,466.91690,765.71991,224.97181,364.00380,299.7549,585.07569,488.117
Totaal activa 1,173,106.6971,163,779.3311,116,336.9821,099,372.2721,059,623.4091,066,469.7071,071,007.3381,094,655.8891,067,786.1881,108,535.3221,156,651.8421,066,798.4621,035,693.056967,028.944927,093.702972,015.359851,703.251862,688.314919,869.764962,025.149959,575.4871,045,672.2261,063,735.052986,798.6861,009,516.92966,588.753916,033.646811,103.847750,747.334710,087.1688,390.837681,245.836653,624.749615,046.047442,007.505447,899.389456,784.586457,936.358462,140.152420,613.022394,955.913432,383.519377,603.941428,990.992426,525.517422,983.769428,881.106388,289.491
Passiva en Eigen Vermogen:
Kortlopende verplichtingen:
Crediteuren 162,868.858166,407.204140,554.294175,301.44127,340.362148,486.89165,722.274204,774.057213,676.773224,514.853234,387.776211,350.2146,206.713129,625.715137,801.521131,777.64389,058.923105,129.213130,299.97164,408.14165,922.734165,414.695174,288.3178,061.742246,310.801202,363.562183,437.009114,031.44790,435.14789,613.84286,387.51494,938.62290,085.92280,227.69772,912.63997,018.24491,237.424102,012.46297,886.242,703.24479,237.60583,286.781691.25491,223.9685,625.22184,422.26481,810.06557,016.455
Kortlopende schulden 412,505.729406,772.515388,842.233339,569.937349,772.739321,907.015320,570.597306,049.326314,949.065326,445.291356,128.727276,570.613305,568.664261,570.845190,735.852171,780.896196,816.314189,694.878203,532.801166,342.061213,618.652239,824.374233,096.593213,781.068212,379.974222,499.94197,731.983193,395.828195,873.122167,834.444141,069.172127,947.455115,153.6381,662.87596,620.35888,646.30196,798.98280,019.08297,763.00684,610.47843,473.08246,531.70431,483.30131,157.35328,789.94734,159.50700
Belastingschulden 0980.87111,060.3252,534.8477,645.2437,626.3166,271.796,452.1285,464.2955,964.7828,555.58,377.5575,357.4546,397.3176,766.6169,701.4657,445.5826,519.6895,799.978,319.4818,118.0019,128.06310,320.9949,384.6929,976.08613,214.0899,957.9698,944.9348,096.1676,099.3446,527.4958,402.4096,325.9754,199.0995,122.7055,419.0696,684.2619,861.25711,705.4079,657.297,000.331016,548.100000
Uitgestelde opbrengsten 41,115.07853,800.84943,296.43843,632.71149,959.35769,630.30358,071.04358,202.737,854.44242,587.73723,115.82853,188.775,357.4546,397.3176,766.6169,701.4657,445.5826,519.6895,799.978,319.4818,118.0019,128.06310,320.9949,384.6929,976.08640,779.5759,957.9698,944.9348,096.16729,291.6586,527.4958,402.4096,325.97558,211.17418,476.412-89,001.1996,684.261117.76411,705.4079,657.2952,898.282016,548.100000
Overige kortlopende verplichtingen 32,965.32628,275.80730,006.39127,433.05924,306.3126,484.93923,323.19321,357.97721,690.45221,573.53222,832.341,928.3647,469.42143,613.79265,298.619136,162.1843,662.21839,439.95161,159.352107,868.60443,641.20498,889.1788,887.86852,826.77133,587.8767,743.85329,851.09442,208.42126,311.4871,73421,869.11426,129.78542,794.8434,988.47331,564.989133,669.48154,125.40962,702.6551,684.66125,976.8649,845.7381,906.439112,292.47988,865.02997,537.90383,403.519134,472.883120,304.369
Totaal kortlopende verplichtingen 649,454.991655,256.374602,699.355585,937.147551,378.768566,509.146567,687.107590,384.06588,170.732615,121.412636,464.672543,037.942504,602.252441,207.669400,602.607449,422.184336,983.037340,783.732400,792.093446,938.285431,300.591513,256.301506,593.756454,054.274502,254.738473,386.929420,978.055358,580.63320,715.922288,473.944255,853.295257,418.271254,360.37225,090.219219,574.399230,332.826248,846.076244,851.958259,039.313222,947.875185,454.699211,724.924161,015.134211,246.342211,953.071201,985.29216,282.949177,320.824
Langlopende verplichtingen:
Langetermijnschulden 67,340.76944,253.12263,976.62149,086.77673,163.67365,394.09573,703.46279,006.2781,604.80391,537.79892,201.32998,195.131104,506.315102,182108,442.648110,525.19100,698.024103,192.31567,658.03869,588.41773,398.43875,543.14778,014.55780,199.05754,147.53346,269.60645,404.92414,317.2512,467.252625.668958.2261,086.4411,690.771,314.1111,324.714718.787879.905320.432863.6111,933.31926,709.28339,177.47334,677.63539,269.82242,690.02546,557.76554,905.48359,854.964
Uitgestelde opbrengsten niet-vlottend 9,289.141628.343928.348878.34837,125.7151,025.848814.372664.372673.792673.792673.792577.79247,474.33544,504.7541,726.682489.792615.792615.792360.712340.06230030030030030030030030000000000000000000000
Uitgestelde belastingverplichtingen niet-vlottend 1,065.9691,032.324998.513963.335809.343775.75743.548746.44715.511666.481608.175620.5392,329.6912,203.1242,251.1741,762.5124.4225.39524.13224.34927.34623.10620.9625.834000000000000000000000000
Overige niet-vlottende verplichtingen 50,542.77759,362.77245,317.47861,267.051946.44837,082.31334,648.93932,208.89432,635.03432,988.07332,752.77633,889.135585.792585.792585.79238,972.32636,895.26936,745.44139,237.58836,863.17349,139.59660,816.79476,651.89426,176.12934,503.92935,729.67733,931.02331,988.29331,372.77129,571.5328,762.76327,278.37925,377.66224,638.9524,014.08328,675.50227,261.34334,727.34217,932.87429,355.93926,153.08123,480.08231,249.99222,992.84117,528.26420,200.307-54,905.483-59,854.964
Totaal niet-vlottende verplichtingen 128,238.656105,276.56111,220.959112,195.51112,045.178104,278.006109,910.321112,625.976115,629.14125,866.143126,236.072133,282.596154,896.132149,475.666153,006.295151,749.818138,233.505140,578.943107,280.47106,816.001122,865.379136,683.047154,987.411106,701.0288,951.46382,299.28379,635.94746,605.54433,840.02230,197.19829,720.98828,364.8227,068.43125,953.06125,338.79829,394.28928,141.24835,047.77418,796.48531,289.25752,862.36462,657.55565,927.62762,262.66360,218.2966,758.07254,905.48359,854.964
Totaal passiva 777,693.647760,532.934713,920.314698,132.658663,423.947670,787.152677,597.428703,010.036703,799.872740,987.555762,700.744676,320.539659,498.384590,683.335553,608.903601,172.001475,216.541481,362.675508,072.563553,754.287554,165.97649,939.348661,581.167560,755.294591,206.201555,686.213500,614.001405,186.174354,555.945318,671.141285,574.283285,783.091281,428.801251,043.28244,913.196259,727.115276,987.324279,899.732277,835.797254,237.133238,317.062274,382.479226,942.761273,509.005272,171.36268,743.362286,807.22250,466.258
Eigen vermogen:
Preferente aandelen 00000000000000000000000000000000000003,500.680000000000
Gewone aandelen 32,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,00032,000
Ingehouden winsten 248,934.85257,028.068256,124.438255,066.122236,703.24235,953.962233,773.075232,158.161204,950.589208,456.831234,841.463231,469.365216,939.368217,100.208214,373.599212,037.249207,773.518212,713.682219,367.653218,807.728217,761.649210,128.412216,792.089204,617.615196,901.726189,495.32193,994.005184,347.236174,717.419169,933.705181,290.89173,901.085169,040.174156,350.718157,744.407148,837.033140,489.306138,732.057139,560.984127,071.18117,270.92118,624.649111,289.455116,115.14114,973.693114,831.215102,710.79198,484.163
Overige gereserveerde algehele resultaten 114,283.944114,283.944114,283.944114,283.944127,571.247127,571.247127,571.247127,571.247127,426.571127,571.247127,571.247127,571.247127,571.247127,571.247127,571.247127,571.247133,007.762133,007.762127,309.371127,319.894127,276.637127,276.637126,928.166181,183.879181,183.879181,183.879181,183.879181,183.879181,183.879181,183.879181,183.879181,183.879168,302.855168,302.855001,215.708-3,500.685,429.1250-000-391.7280-391.72800
Overige totale aandeelhoudersvermogen 7,942.1367,942.1367,942.1367,942.1367,942.1367,942.1367,942.1367,942.1367,942.1367,942.1367,942.1367,942.1367,942.1367,942.1367,942.1367,942.1367,942.1367,942.1367,942.1367,942.1367,985.3937,985.3938,333.8647,942.1367,942.1367,942.1367,942.1367,887.5967,593.6657,593.6657,593.6657,593.6652,475.076,966.276,966.276,966.275,750.5636,966.276,966.276,966.276,966.276,966.276,966.277,357.9986,966.277,357.9986,966.27-130,484.163
Totaal eigen vermogen van aandeelhouders 403,160.931411,254.148410,350.518409,292.202404,216.623403,467.346401,286.458399,671.544372,319.296375,970.214402,354.846398,982.748384,452.751384,613.591381,886.983379,550.632380,723.416385,663.58386,619.16386,069.758385,023.679377,390.442384,054.119425,743.63418,027.742410,621.336415,120.021405,418.711395,494.963390,711.249402,068.435394,678.629371,818.099363,619.844196,710.677187,803.303179,455.576177,698.327183,956.379166,037.451156,237.19157,590.919150,255.725155,081.41153,939.963153,797.485141,677.061130,484.163
Totaal eigen vermogen 395,413.05403,246.397402,416.668401,239.614396,199.462395,682.555393,409.91391,645.853363,986.316367,547.767393,951.098390,477.923376,194.672376,345.608373,484.8370,843.358376,486.71381,325.639411,797.201408,270.862405,409.517395,732.878402,153.885426,043.393418,310.719410,902.541415,419.645405,917.673396,191.389391,415.958402,816.554395,462.745372,195.949364,002.767197,094.309188,172.274179,797.263178,036.626184,304.355166,375.889156,638.851158,001.04150,661.18155,481.988154,354.156154,240.407142,073.886130,484.163
Totaal passiva en aandeelhoudersvermogen 1,173,106.6971,163,779.3311,116,336.9821,099,372.2721,059,623.4091,066,469.7071,071,007.3381,094,655.8891,067,786.1881,108,535.3221,156,651.8421,066,798.4621,035,693.056967,028.944927,093.702972,015.359851,703.251862,688.314919,869.764962,025.149959,575.4871,045,672.2261,063,735.052986,798.6861,009,516.92966,588.753916,033.646811,103.847750,747.334710,087.1688,390.837681,245.836653,624.749615,046.047442,007.505447,899.389456,784.586457,936.358462,140.152420,613.022394,955.913432,383.519377,603.941428,990.992426,525.517422,983.76900