PT Radana Bhaskara Finance Tbk
IDX:HDFA.JK
145 (IDR) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 138,861.959 | 120,354.406 | 67,716.579 | 55,287.922 | 62,437.43 | 75,731.671 | 105,588.856 | 56,523.697 | 100,365.406 | 84,633.947 | 91,334.171 | 45,618.348 | 108,252.244 | 131,059.833 | 266,894.341 | 291,041.842 | 406,328.28 | 440,649.148 | 459,079.814 | 178,430.619 | 149,227.86 | 306,061.651 | 315,173.236 | 133,696.378 | 212,952.312 | 179,861.286 | 110,112.228 | 62,430.168 | 50,618.95 | 55,274.703 | 100,683.666 | 54,713.164 | 50,448.593 | 110,108.636 | 44,029.78 | 132,061.402 | 26,714.722 | 18,385.182 | 108,557.863 | 16,247.973 | 24,938.375 | 23,779.019 | 14,745.591 | 14,013.001 | 18,357.816 | 18,012.694 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,000 | 12,250 | 12,250 | 12,250 | 17,250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 138,861.959 | 120,354.406 | 67,716.579 | 55,287.922 | 62,437.43 | 75,731.671 | 105,588.856 | 56,523.697 | 100,365.406 | 84,633.947 | 91,334.171 | 45,618.348 | 108,252.244 | 131,059.833 | 266,894.341 | 291,041.842 | 406,328.28 | 440,649.148 | 459,079.814 | 178,430.619 | 149,227.86 | 306,061.651 | 315,173.236 | 133,696.378 | 212,952.312 | 179,861.286 | 110,112.228 | 62,430.168 | 50,618.95 | 55,274.703 | 100,683.666 | 54,713.164 | 50,448.593 | 110,108.636 | 44,029.78 | 132,061.402 | 26,714.722 | 18,385.182 | 108,557.863 | 16,247.973 | 24,938.375 | 23,779.019 | 14,745.591 | 14,013.001 | 18,357.816 | 18,012.694 |
Nettovorderingen
| 2,727,347.797 | 12,224.305 | 2,193,689.258 | 16,432.948 | 8,214.714 | 16,159.844 | 2,860.488 | 2,717.665 | 2,615.668 | 2,441.633 | 2,456.056 | 3,117.31 | 2,211.673 | 2,039.371 | 2,799.221 | 18,690.376 | 14,419.156 | 43,932.42 | 5,154.185 | 6,536.31 | 10,394.085 | 11,671.02 | 17,188.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | 2,731,643.371 | 0 | 2,122,896.34 | 1,750,976.079 | 1,633,982.759 | 1,543,754.635 | 1,390,139.641 | 1,183,562.116 | 1,165,179.631 | 1,116,950.015 | 851,102.994 | 686,472.892 | 590,071.961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| -2,866,209.756 | -2,731,643.371 | -2,261,405.837 | -2,122,896.34 | -1,750,976.079 | -1,633,982.759 | -1,543,754.635 | -1,390,139.641 | -1,183,562.116 | -1,165,179.631 | -1,116,950.015 | -851,102.994 | -686,472.892 | -590,071.961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 138,861.959 | 132,578.711 | 67,716.579 | 71,720.87 | 70,652.144 | 91,891.515 | 108,449.344 | 59,241.362 | 102,981.074 | 87,075.58 | 93,790.227 | 48,735.658 | 110,463.917 | 133,099.204 | 269,693.562 | 309,732.218 | 420,747.436 | 484,581.568 | 464,233.999 | 184,966.929 | 159,621.945 | 317,732.671 | 332,361.385 | 133,696.378 | 212,952.312 | 179,861.286 | 110,112.228 | 62,430.168 | 50,618.95 | 55,274.703 | 100,683.666 | 54,713.164 | 50,448.593 | 110,108.636 | 44,029.78 | 132,061.402 | 26,714.722 | 18,385.182 | 108,557.863 | 16,247.973 | 24,938.375 | 23,779.019 | 14,745.591 | 14,013.001 | 18,357.816 | 18,012.694 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 14,987.273 | 13,885.885 | 14,691.286 | 20,511.84 | 29,500.66 | 31,043.385 | 32,527.326 | 34,033.845 | 34,919.686 | 35,358.698 | 36,990.412 | 33,997.833 | 35,319.533 | 36,857.339 | 38,215.671 | 41,915.939 | 45,672.205 | 32,297.343 | 34,556.998 | 42,959.099 | 49,568.467 | 51,347.657 | 54,932.463 | 58,687.407 | 59,389.151 | 62,860.852 | 67,035.764 | 71,123.553 | 72,003.58 | 73,687.727 | 73,461.753 | 74,738.136 | 74,750.666 | 77,164.943 | 79,497.852 | 81,429.215 | 82,208.73 | 82,161.193 | 81,881.047 | 64,914.559 | 64,105.181 | 59,771.59 | 49,014.039 | 51,137.776 | 52,201.239 | 54,323.832 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 7,095.238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 0 | -78,662.074 | -106,718.243 | -106,704.715 | -109,934.103 | -114,893.184 | -117,669.309 | 12,337.96 | 11,634.137 | 10,622.841 | 9,466.278 | 11,816.076 | 6,792.416 | 0 | 10,216.475 | 38,168.156 | 69.589 | 3,883.807 | 8,149.615 | 9,518.109 | 11,530.914 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 45,996.027 | 47,545.059 | 48,979.242 | 106,269.152 | 106,718.243 | 106,704.715 | 109,934.103 | 114,893.184 | 117,669.309 | 40,601.42 | 112,020.981 | 100,505.054 | 106,749.672 | 106,749.672 | 37,912.849 | 0 | 48,793.442 | 63,370.261 | 27,531.349 | 39,747.668 | 50,622.844 | 53,770.528 | 59,368.139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 2,855,933.582 | -47,545.059 | -63,670.528 | -27,607.078 | -7,095.238 | -7,095.238 | -7,095.238 | -7,095.238 | -7,095.238 | -47,696.658 | -119,116.219 | -107,600.292 | -113,844.91 | -113,844.91 | -45,008.087 | -7,095.238 | -55,888.68 | -70,465.499 | -34,626.587 | -46,842.906 | -57,718.082 | -60,865.766 | -66,463.377 | 2,751,845.367 | 3,300,150.681 | 3,482,949.999 | 3,673,488.692 | 3,779,903.172 | 3,617,158.155 | 3,429,210.844 | 3,429,804.933 | 3,340,094.069 | 3,265,381.738 | 3,083,672.613 | 2,961,265.67 | 2,774,036.418 | 2,603,696.247 | 2,458,405.803 | 2,365,663.489 | 2,254,540.593 | 2,059,461.114 | 1,874,442.912 | 1,805,647.783 | 1,754,686.246 | 1,721,006.816 | 1,567,233.109 |
Totaal niet-vlottende activa
| 2,916,916.882 | 13,885.885 | 2,392,449.143 | 27,607.078 | 29,500.66 | 31,043.385 | 32,527.326 | 34,033.845 | 34,919.686 | 47,696.658 | 48,624.549 | 44,620.674 | 44,785.811 | 48,673.415 | 45,008.087 | 41,915.939 | 55,888.68 | 70,465.499 | 34,626.587 | 46,842.906 | 57,718.082 | 60,865.766 | 66,463.377 | 2,810,532.774 | 3,359,539.832 | 3,545,810.851 | 3,740,524.456 | 3,851,026.725 | 3,689,161.735 | 3,502,898.571 | 3,503,266.686 | 3,414,832.205 | 3,340,132.404 | 3,160,837.556 | 3,040,763.522 | 2,855,465.633 | 2,685,904.977 | 2,540,566.996 | 2,447,544.536 | 2,319,455.152 | 2,123,566.295 | 1,934,214.502 | 1,854,661.822 | 1,805,824.022 | 1,773,208.055 | 1,621,556.941 |
Totaal activa
| 3,055,778.841 | 2,932,208.824 | 2,460,165.722 | 2,262,382.022 | 2,068,956.033 | 1,884,239.742 | 1,736,997.457 | 1,542,675.25 | 1,340,340.97 | 1,325,404.761 | 1,279,780.398 | 998,669.236 | 840,408.213 | 748,526.627 | 772,208.525 | 875,953.826 | 951,837.235 | 1,132,997.362 | 1,191,295.498 | 1,041,565.805 | 1,244,754.972 | 1,785,207.929 | 2,260,886.445 | 2,944,229.152 | 3,572,492.144 | 3,725,672.137 | 3,850,636.684 | 3,913,456.893 | 3,739,780.685 | 3,558,173.274 | 3,603,950.352 | 3,469,545.369 | 3,390,580.997 | 3,270,946.192 | 3,084,793.302 | 2,987,527.035 | 2,712,619.699 | 2,558,952.178 | 2,556,102.399 | 2,335,703.125 | 2,148,504.67 | 1,957,993.521 | 1,869,407.413 | 1,819,837.023 | 1,791,565.871 | 1,639,569.635 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23 | 24.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 724,923.213 | 1,436,008.474 | 1,343,956.203 | 219,050.78 | 491,423.832 | 610,559.993 | 699,163.642 | 206,113.797 | 319,244.507 | 455,824.052 | 432,788.352 | 323,170.446 | 113,585.525 | 108,830.883 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 934.041 | 1,520.644 | 599.302 | 597.731 | 722.367 | 796.093 | 470.22 | 503.086 | 401.036 | 1,908.142 | 518.376 | 274.995 | 185.536 | 197.148 | 204.672 | 101.1 | 369.551 | 430.639 | 350.266 | 435.203 | 372.915 | 683.371 | 996.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| -724,923.213 | -1,436,008.474 | -1,343,956.203 | -219,050.78 | -491,423.832 | -610,559.993 | -699,163.642 | -206,113.797 | -319,244.507 | -441,291.148 | -411,029.29 | -304,785.417 | -94,850.841 | -86,957.201 | 0 | 0 | 0 | 0 | 0 | -23 | -24.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal kortlopende verplichtingen
| 14,555.24 | 1,436,008.474 | 1,343,956.203 | 219,050.78 | 491,423.832 | 610,559.993 | 699,163.642 | 206,113.797 | 319,244.507 | 14,532.904 | 21,759.062 | 18,385.029 | 18,734.684 | 21,873.682 | 21,501.456 | 24,524.134 | 26,339.447 | 32,186.484 | 19,687.296 | 23 | 24.067 | 21,129.533 | 27,509.455 | 42,240.817 | 70,917.336 | 40,445.442 | 36,949.269 | 43,414.431 | 33,102.157 | 28,780.837 | 35,867.049 | 25,092.94 | 31,041.33 | 35,496.031 | 37,642.718 | 31,021.523 | 31,095.913 | 31,066.004 | 31,338.207 | 28,107.848 | 34,711.853 | 29,383.896 | 22,825.339 | 19,083.221 | 20,938.598 | 16,222.247 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,622,794.191 | 2,260,207.844 | 456,834.459 | 1,526,661.181 | 1,339,602.865 | 1,156,311.822 | 1,016,625.46 | 820,362.998 | 634,063.483 | 621,376.839 | 556,432.208 | 405,047.588 | 248,444.167 | 161,364.906 | 195,539.692 | 274,273.196 | 319,084.645 | 475,785.833 | 499,112.492 | 851,453.873 | 1,018,173.304 | 1,515,768.448 | 1,948,278.681 | 1,763,848.214 | 1,454,332.443 | 2,031,649.703 | 1,881,457.595 | 889,430.137 | 1,425,139.339 | 1,797,680.771 | 1,589,401.027 | 1,193,226.586 | 1,327,523.285 | 1,207,544.768 | 875,828.299 | 916,358.3 | 1,158,038.239 | 1,071,602.773 | 1,037,240.17 | 777,457.908 | 650,147.264 | 572,648.366 | 599,552.621 | 606,048.4 | 625,608.267 | 606,807.734 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 792,146.43 | -2,260,207.844 | 42,523.658 | -1,526,661.181 | -1,339,602.865 | -1,156,311.822 | -1,016,625.46 | -820,362.998 | -634,063.483 | -621,376.839 | -556,432.208 | -405,047.588 | -248,444.167 | -161,364.906 | -195,539.692 | -274,273.196 | -319,084.645 | -475,785.833 | -499,112.492 | -851,453.873 | -1,018,173.304 | -1,515,768.448 | -1,948,278.681 | 715,178.2 | 1,524,815.931 | 1,124,884.353 | 1,407,474.122 | 2,464,297.267 | 1,767,869.295 | 1,212,853.064 | 1,465,352.229 | 1,727,969.209 | 1,518,392.731 | 1,520,341.834 | 1,674,711.077 | 1,554,757.232 | 1,196,943.304 | 1,137,067.313 | 1,179,485.339 | 1,232,056.112 | 1,175,483.291 | 1,078,425.643 | 974,525.661 | 931,147.379 | 884,459.995 | 758,892.511 |
Totaal niet-vlottende verplichtingen
| 2,414,940.621 | 2,260,207.844 | 499,358.117 | 1,526,661.181 | 1,339,602.865 | 1,156,311.822 | 1,016,625.46 | 820,362.998 | 634,063.483 | 621,376.839 | 556,432.208 | 405,047.588 | 248,444.167 | 161,364.906 | 195,539.692 | 274,273.196 | 319,084.645 | 475,785.833 | 499,112.492 | 851,453.873 | 1,018,173.304 | 1,515,768.448 | 1,948,278.681 | 2,479,026.414 | 2,979,148.374 | 3,156,534.056 | 3,288,931.717 | 3,353,727.404 | 3,193,008.634 | 3,010,533.835 | 3,054,753.256 | 2,921,195.795 | 2,845,916.016 | 2,727,886.602 | 2,550,539.376 | 2,471,115.532 | 2,354,981.543 | 2,208,670.086 | 2,216,725.509 | 2,009,514.02 | 1,825,630.555 | 1,651,074.009 | 1,574,078.282 | 1,537,195.779 | 1,510,068.262 | 1,365,700.245 |
Totaal passiva
| 2,429,495.861 | 2,260,207.844 | 1,844,413.485 | 1,526,661.181 | 1,339,602.865 | 1,156,311.822 | 1,016,625.46 | 820,362.998 | 634,063.483 | 621,376.839 | 556,432.208 | 405,047.588 | 248,444.167 | 161,364.906 | 195,539.692 | 274,273.196 | 319,084.645 | 475,785.833 | 499,112.492 | 895,473.011 | 1,059,246.027 | 1,515,768.448 | 1,948,278.681 | 2,521,267.231 | 3,050,065.71 | 3,196,979.498 | 3,325,880.986 | 3,397,141.835 | 3,226,110.791 | 3,039,314.672 | 3,090,620.305 | 2,946,288.735 | 2,876,957.346 | 2,763,382.633 | 2,588,182.094 | 2,502,137.055 | 2,386,077.456 | 2,239,736.09 | 2,248,063.716 | 2,037,621.868 | 1,860,342.408 | 1,680,457.905 | 1,596,903.621 | 1,556,279 | 1,531,006.86 | 1,381,922.492 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,792.109 | 18,818.269 | 18,818.269 | 18,818.269 | 18,818.269 | 21,935.158 | 20,315.05 | 20,315.05 | 20,315.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 654,244.579 | 654,244.579 | 654,244.579 | 654,244.579 | 654,244.579 | 654,244.579 | 654,244.579 | 654,244.579 | 654,244.579 | 654,244.579 | 654,244.579 | 609,697.279 | 609,697.279 | 609,697.279 | 609,697.279 | 609,697.279 | 609,697.279 | 609,697.279 | 609,697.279 | 232,966.892 | 232,966.892 | 232,966.892 | 232,966.892 | 232,966.892 | 232,966.892 | 232,966.892 | 232,966.892 | 232,966.892 | 232,966.892 | 232,966.892 | 232,966.892 | 232,966.892 | 232,966.892 | 232,966.892 | 232,966.892 | 232,966.892 | 154,000 | 154,000 | 154,000 | 154,000 | 154,000 | 154,000 | 154,000 | 154,000 | 154,000 | 154,000 |
Ingehouden winsten
| -370,359.998 | -376,073.729 | -380,890.741 | -311,161.387 | -312,396.061 | -313,091.601 | -323,797.747 | -338,153.199 | -347,482.004 | -356,710.389 | -365,612.009 | -376,444.827 | -386,296.387 | -393,909.316 | -401,093.821 | -351,738.965 | -340,735.107 | -314,887.504 | -298,278.89 | -183,045.802 | -145,249.759 | -114,006.578 | -98,568.824 | 91,021.573 | 190,486.086 | 196,752.291 | 192,815.35 | 177,984.752 | 175,297.088 | 180,485.796 | 174,957.241 | 179,393.46 | 169,760.477 | 167,400.119 | 157,326.772 | 141,225.1 | 132,683.708 | 126,617.178 | 117,472.406 | 103,645.75 | 94,079.403 | 83,452.757 | 78,420.933 | 69,475.164 | 66,476.152 | 63,564.284 |
Overige gereserveerde algehele resultaten
| 6,910.96 | 6,910.96 | 6,910.96 | 6,969.512 | 6,969.512 | 6,969.512 | 6,969.512 | 5,101.634 | 5,101.634 | 5,101.634 | 5,101.634 | 5,807.891 | 5,807.891 | 5,807.891 | -3,792.109 | -18,818.269 | -18,818.269 | -18,818.269 | -18,818.269 | -21,935.158 | -20,315.05 | -20,315.05 | -20,315.05 | -9,533.406 | -9,533.406 | -9,533.406 | -9,533.406 | -3,143.448 | -3,100.948 | -3,100.948 | -3,100.948 | 2,389.42 | 2,389.42 | -1,310.314 | -2,189.318 | 2,691.126 | -224.324 | -1,483.949 | -3,516.582 | 352.648 | -0 | -0 | 0 | -0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 335,487.439 | 335,487.439 | 335,487.439 | 335,487.439 | 335,487.439 | 335,487.439 | 335,487.439 | 335,487.439 | 335,487.439 | 335,487.439 | 335,487.439 | 292,094.038 | 292,094.038 | 292,094.038 | 297,901.929 | 282,875.769 | 282,875.769 | 282,875.769 | 282,875.769 | 96,171.704 | 97,791.812 | 97,791.812 | 97,791.812 | 108,506.862 | 108,506.862 | 108,506.862 | 108,506.862 | 108,506.862 | 108,506.862 | 108,506.862 | 108,506.862 | 108,506.862 | 108,506.862 | 108,506.862 | 108,506.862 | 108,506.862 | 40,082.859 | 40,082.859 | 40,082.859 | 40,082.859 | 40,082.859 | 40,082.859 | 40,082.859 | 40,082.859 | 40,082.859 | 40,082.859 |
Totaal eigen vermogen van aandeelhouders
| 626,282.98 | 620,569.249 | 615,752.237 | 685,540.143 | 684,305.469 | 683,609.929 | 672,903.783 | 656,680.453 | 647,351.648 | 638,123.263 | 629,221.643 | 531,154.381 | 521,302.821 | 513,689.892 | 506,505.387 | 540,834.083 | 551,837.941 | 577,685.544 | 594,294.158 | 146,092.794 | 185,508.945 | 216,752.126 | 232,189.88 | 422,961.921 | 522,426.434 | 528,692.639 | 524,755.698 | 516,315.058 | 513,669.894 | 518,858.602 | 513,330.047 | 523,256.634 | 513,623.651 | 507,563.559 | 496,611.208 | 485,389.98 | 326,542.243 | 319,216.088 | 308,038.683 | 298,081.257 | 288,162.262 | 277,535.616 | 272,503.792 | 263,558.023 | 260,559.011 | 257,647.143 |
Totaal eigen vermogen
| 626,282.98 | 620,569.249 | 615,752.237 | 685,540.143 | 684,305.469 | 683,609.929 | 672,903.783 | 656,680.453 | 647,351.648 | 638,123.263 | 629,221.643 | 531,154.381 | 521,302.821 | 513,689.892 | 506,505.387 | 540,834.083 | 551,837.941 | 577,685.544 | 594,294.158 | 146,092.794 | 185,508.945 | 216,752.126 | 232,189.88 | 422,961.921 | 522,426.434 | 528,692.639 | 524,755.698 | 516,315.058 | 513,669.894 | 518,858.602 | 513,330.047 | 523,256.634 | 513,623.651 | 507,563.559 | 496,611.208 | 485,389.98 | 326,542.243 | 319,216.088 | 308,038.683 | 298,081.257 | 288,162.262 | 277,535.616 | 272,503.792 | 263,558.023 | 260,559.011 | 257,647.143 |
Totaal passiva en aandeelhoudersvermogen
| 3,055,778.841 | 2,932,208.824 | 2,460,165.722 | 2,262,382.022 | 2,068,956.033 | 1,884,239.742 | 1,736,997.457 | 1,542,675.25 | 1,340,340.97 | 1,325,404.761 | 1,279,780.398 | 998,669.236 | 840,408.213 | 748,526.627 | 772,208.525 | 875,953.826 | 951,837.235 | 1,132,997.362 | 1,191,295.498 | 1,041,565.805 | 1,244,754.972 | 1,785,207.929 | 2,260,886.445 | 2,944,229.152 | 3,572,492.144 | 3,725,672.137 | 3,850,636.684 | 3,913,456.893 | 3,739,780.685 | 3,558,173.274 | 3,603,950.352 | 3,469,545.369 | 3,390,580.997 | 3,270,946.192 | 3,084,793.302 | 2,987,527.035 | 2,712,619.699 | 2,558,952.178 | 2,556,102.399 | 2,335,703.125 | 2,148,504.67 | 1,957,993.521 | 1,869,407.413 | 1,819,837.023 | 1,791,565.871 | 1,639,569.635 |