PT Equity Development Investment Tbk
IDX:GSMF.JK
59 (IDR) • At close November 5, 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
| 262,614 | 239,419 | 306,020 | 193,812 | 233,239 | 139,869.762 | 180,127.635 | 214,977.083 | 206,493.623 | 217,544.63 | 173,787.773 | 108,306.313 | 126,620.867 | 166,388.463 | 175,244.882 | 53,263.361 |
Kortetermijnbeleggingen
| 356,260 | 179,462 | 157,274 | 147,558 | 132,997 | 158,939.612 | 648,619.533 | 212,223.733 | 367,838.815 | 0 | 0 | 0 | 0 | 0 | 833,169.107 | 815,948.758 |
Liquide middelen en kortetermijnbeleggingen
| 548,482 | 418,881 | 463,294 | 341,370 | 366,236 | 298,809.374 | 180,127.635 | 427,200.816 | 206,493.623 | 217,544.63 | 173,787.773 | 108,306.313 | 126,620.867 | 166,388.463 | 1,008,413.989 | 869,212.119 |
Nettovorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 1,247,217 | 1,507,947 | 2,007,888 | 1,851,800 | 2,058,514 | 2,111,698.641 | 1,952,305.956 | 1,726,081.321 | 1,808,672.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 1,247,217 | 418,881 | 463,294 | 341,370 | 366,236 | 298,809.374 | 180,127.635 | 427,200.816 | 206,493.623 | 217,544.63 | 173,787.773 | 108,306.313 | 126,620.867 | 166,388.463 | 1,008,413.989 | 869,212.119 |
Niet-vlottende activa: | ||||||||||||||||
Materiële vaste activa, netto
| 130,922 | 122,105 | 126,578 | 158,756 | 136,622 | 105,310.791 | 104,184.332 | 103,583.586 | 58,233.37 | 56,072.894 | 57,583.139 | 54,493.677 | 50,526.51 | 49,301.928 | 53,340.074 | 55,096.626 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 467,718 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 2,913,626 | 3,239,908 | 2,237,228 | 2,202,360 | 2,274,359 | 1,980,302.529 | 2,417,706.619 | 2,178,445.399 | 1,645,676.926 | 1,648,980.432 | 1,594,551.02 | 1,649,620.56 | 1,397,017.423 | 1,162,721.418 | 969,308.81 | 922,599.902 |
Belastingvorderingen
| 790 | 707 | 818 | 2,026 | 13,256 | 4,890.419 | 8,246.139 | 5,500.29 | 3,592.754 | 907.904 | 847.744 | 819.095 | 427.126 | 249.923 | 229.371 | 138.979 |
Overige niet-vlottende activa
| 645,105 | -3,362,720 | -2,364,624 | -2,363,142 | -2,424,237 | -2,090,503.739 | -2,530,137.09 | -2,287,529.275 | -1,707,503.05 | -1,705,961.23 | -1,652,981.903 | -1,704,933.332 | -1,447,971.059 | -1,212,273.269 | -1,022,878.255 | -977,835.507 |
Totaal niet-vlottende activa
| 4,158,161 | 3,362,720 | 2,364,624 | 2,363,142 | 2,424,237 | 2,090,503.739 | 2,530,137.09 | 2,287,529.275 | 1,707,503.05 | 1,705,961.23 | 1,652,981.903 | 1,704,933.332 | 1,447,971.059 | 1,212,273.269 | 1,022,878.255 | 977,835.507 |
Totaal activa
| 5,405,378 | 5,636,441 | 5,543,310 | 4,460,807 | 4,938,822 | 4,766,337.25 | 4,663,775.177 | 4,355,014.723 | 4,280,652.363 | 4,309,373.183 | 3,758,346.101 | 3,381,958.806 | 2,286,025.47 | 2,137,820.817 | 1,632,358.798 | 1,444,601.913 |
Passiva en Eigen Vermogen: | ||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||
Crediteuren
| 180,555 | 132,780 | 99,695 | 89,287 | 200,482 | 119,709.37 | 189,022.264 | 194,903.39 | 135,545.782 | 155,951.926 | 129,171.02 | 203,443 | 100,182.221 | 283,655.108 | 86,527.14 | 83,891.534 |
Kortlopende schulden
| 39,965 | 8,547 | 108,164 | 216,959 | 218,497 | 117,897.086 | 178,554.353 | 0 | 175,766.832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 986 | 8,794 | 8,780 | 9,707 | 11,105 | 11,950.858 | 15,021.246 | 11,867.965 | 10,360.873 | 10,925.676 | 8,615.458 | 7,013.856 | 4,913.38 | 3,532.62 | 7,423.528 | 10,548.723 |
Uitgestelde opbrengsten
| 12,143 | 9,992 | 7,991 | 11,659 | 8,457 | 2,118.861 | 9,169.335 | 0 | -40,221.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 484,250 | -18,539 | -116,155 | -228,618 | -226,954 | -120,015.947 | -187,723.688 | -194,903.39 | -135,545.782 | -155,951.926 | -129,171.02 | -203,443 | -100,182.221 | -283,655.108 | -86,527.14 | -83,891.534 |
Totaal kortlopende verplichtingen
| 716,913 | 132,780 | 99,695 | 89,287 | 200,482 | 119,709.37 | 189,022.264 | 194,903.39 | 135,545.782 | 155,951.926 | 129,171.02 | 203,443 | 100,182.221 | 283,655.108 | 86,527.14 | 83,891.534 |
Langlopende verplichtingen: | ||||||||||||||||
Langetermijnschulden
| 42,247 | 94,174 | 336,213 | 448,758 | 493,255 | 523,609.946 | 423,684.839 | 426,496.631 | 427,358.87 | 493,826.334 | 346,111.084 | 142,873.588 | 51,090.132 | 0 | 0 | 839.485 |
Uitgestelde opbrengsten niet-vlottend
| 12,143 | 9,992 | 7,991 | 11,659 | 8,457 | 2,118.861 | 9,169.335 | 14,992.113 | 44,062.133 | 22,912.404 | 12,058.899 | 6,893.622 | 2,037.932 | 6,870.883 | 7,800.183 | 11,942.901 |
Uitgestelde belastingverplichtingen niet-vlottend
| 3,607 | 4,269 | 2,650 | 1,329 | 573 | 819.376 | 462.384 | 679.833 | 1,366.756 | 2,267.375 | 2,639.46 | 4,193.796 | 5,450.947 | 4,028.76 | 4,793.83 | 5,426.786 |
Overige niet-vlottende verplichtingen
| 2,098,936 | 24,345 | -346,854 | -461,746 | -502,285 | -526,548.183 | -433,316.558 | -442,168.577 | -472,787.759 | -519,006.113 | -360,809.443 | -153,961.006 | -58,579.011 | -10,899.643 | -12,594.013 | -18,209.172 |
Totaal niet-vlottende verplichtingen
| 2,156,933 | 132,780 | 346,854 | 461,746 | 502,285 | 526,548.183 | 433,316.558 | 442,168.577 | 472,787.759 | 519,006.113 | 360,809.443 | 153,961.006 | 58,579.011 | 10,899.643 | 12,594.013 | 18,209.172 |
Totaal passiva
| 2,873,846 | 3,051,778 | 2,953,836 | 2,978,860 | 3,399,254 | 3,280,645.744 | 3,255,479.686 | 3,041,298.264 | 3,297,839.039 | 3,396,298.363 | 2,934,983.848 | 2,668,922.247 | 1,653,127.906 | 1,558,791.343 | 1,104,456.549 | 952,991.697 |
Eigen vermogen: | ||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 2,567,350 | 2,567,350 | 2,567,350 | 1,889,783 | 1,889,783 | 1,889,782.763 | 1,889,782.763 | 1,889,782.763 | 1,666,944.05 | 1,666,944.05 | 1,666,944.05 | 1,666,944.05 | 1,666,944.05 | 1,666,944.05 | 1,666,944.05 | 1,666,944.05 |
Ingehouden winsten
| -853,783 | -936,037 | -954,212 | -960,380 | -888,025 | -927,464.977 | -986,191.411 | -1,059,703.489 | -1,150,334.599 | -1,233,801.192 | -1,318,299.05 | -1,391,492.926 | -1,462,171.15 | -1,659,350.667 | -1,699,071.204 | -1,715,286.784 |
Overige gereserveerde algehele resultaten
| 14,194 | 7,857 | 172,532 | 182,317 | 171,875 | 12,696.975 | 2,390.367 | 138,550.161 | 104,400.223 | 100,996.373 | 120,737.189 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 686,139 | 827,532 | 686,139 | 250,428 | 250,428 | 398,576.954 | 398,576.954 | 250,428.445 | 230,588 | 255,929.854 | 236,499.552 | 355,308.928 | 356,284.134 | 503,857.747 | 495,501.811 | 478,230.72 |
Totaal eigen vermogen van aandeelhouders
| 2,413,900 | 2,466,702 | 2,471,809 | 1,362,148 | 1,424,061 | 1,373,591.715 | 1,304,558.673 | 1,219,057.88 | 851,597.674 | 790,069.085 | 705,881.741 | 630,760.052 | 561,057.034 | 511,451.13 | 463,374.657 | 429,887.986 |
Totaal eigen vermogen
| 2,531,532 | 2,584,663 | 2,589,474 | 1,481,947 | 1,539,568 | 1,485,691.506 | 1,408,295.491 | 1,313,716.459 | 982,813.324 | 913,074.82 | 823,362.253 | 713,036.559 | 632,897.564 | 579,029.474 | 527,902.249 | 491,610.216 |
Totaal passiva en aandeelhoudersvermogen
| 5,405,378 | 5,636,441 | 5,543,310 | 4,460,807 | 4,938,822 | 4,766,337.25 | 4,663,775.177 | 4,355,014.723 | 4,280,652.363 | 4,309,373.183 | 3,758,346.101 | 3,381,958.806 | 2,286,025.47 | 2,137,820.817 | 1,632,358.798 | 1,444,601.913 |