PT Hero Supermarket Tbk
IDX:HERO.JK
670 (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 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||
Vlottende activa: | |||||||||||||||||||
Liquide middelen & kasequivalenten
| 119,482 | 100,810 | 168,733 | 76,316 | 167,913 | 499,100 | 226,399 | 183,189 | 147,310 | 196,533 | 1,327,191 | 247,877 | 102,878 | 179,090 | 52,743 | 148,636 | 148,823 | 98,847 | 81,666 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 119,482 | 100,810 | 168,733 | 76,316 | 167,913 | 499,100 | 226,399 | 183,189 | 147,310 | 196,533 | 1,327,191 | 247,877 | 102,878 | 179,090 | 52,743 | 148,636 | 148,823 | 98,847 | 81,666 |
Nettovorderingen
| 106,147 | 103,632 | 47,577 | 170,257 | 310,014 | 295,324 | 278,072 | 255,334 | 452,368 | 352,396 | 253,269 | 234,960 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 1,049,147 | 1,254,232 | 842,825 | 1,154,667 | 1,611,364 | 1,642,173 | 1,616,534 | 1,961,664 | 2,052,544 | 2,271,071 | 1,829,050 | 1,549,632 | 1,209,340 | 919,063 | 836,502 | 626,283 | 494,919 | 427,941 | 401,521 |
Overige vlottende activa
| 354,852 | 1,400,896 | 1,454,217 | 138,903 | 327,710 | 821,141 | 701,792 | 672,387 | 957,089 | 815,644 | 498,763 | 479,730 | 405,778 | 300,603 | 288,436 | 225,144 | 211,917 | 202,885 | 159,456 |
Totaal vlottende activa
| 1,629,628 | 2,859,570 | 2,513,352 | 1,540,143 | 2,417,001 | 2,962,414 | 2,544,725 | 2,817,240 | 3,156,943 | 3,283,248 | 3,655,004 | 2,277,239 | 1,717,996 | 1,398,756 | 1,177,681 | 1,000,063 | 855,659 | 729,673 | 642,643 |
Niet-vlottende activa: | |||||||||||||||||||
Materiële vaste activa, netto
| 2,658,639 | 3,495,581 | 3,383,962 | 2,933,236 | 2,970,220 | 2,782,800 | 4,308,829 | 4,337,359 | 4,501,612 | 4,610,388 | 3,726,429 | 2,591,877 | 1,524,697 | 1,454,899 | 1,291,480 | 752,371 | 561,000 | 553,162 | 515,473 |
Goodwill
| 0 | 0 | 0 | 0 | 8,858 | 9,869 | 9,869 | 9,869 | 9,869 | 9,869 | 9,869 | 9,869 | 9,869 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 85,013 | 87,798 | 76,167 | 84,264 | 57,465 | 45,291 | 53,432 | 71,523 | 110,517 | 83,680 | 83,903 | 98,093 | 104,755 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 85,013 | 87,798 | 76,167 | 84,264 | 66,323 | 55,160 | 63,301 | 81,392 | 120,386 | 93,549 | 93,772 | 107,962 | 114,624 | 9,869 | 13,804 | 17,739 | 21,674 | 25,609 | 29,544 |
Langetermijnbeleggingen
| 922,918 | 0 | 149,224 | 222,395 | 383,038 | 278,944 | 259,159 | 153,533 | 118,745 | 224,537 | 216,094 | 189,101 | 270,880 | 131,522 | 234,400 | 237,108 | 218,297 | 222,811 | 235,115 |
Belastingvorderingen
| 234,732 | 174,557 | 90,114 | 9,102 | 158,400 | 141,838 | 136,676 | 44,793 | 96,688 | 31,070 | 21,608 | 71,644 | 47,391 | 54,836 | 75,385 | 82,462 | 63,218 | 49,924 | 48,554 |
Overige niet-vlottende activa
| 235,296 | 293,061 | 60,697 | 49,277 | 59,402 | 50,702 | 50,454 | 52,716 | 48,423 | 52,850 | 45,396 | 38,913 | 43,995 | 75,486 | 37,538 | 37,949 | 33,450 | 34,061 | 35,364 |
Totaal niet-vlottende activa
| 4,136,598 | 4,050,997 | 3,760,164 | 3,298,274 | 3,637,383 | 3,309,444 | 4,818,419 | 4,669,793 | 4,885,854 | 5,012,394 | 4,103,299 | 2,999,497 | 2,001,587 | 1,726,612 | 1,652,607 | 1,127,629 | 897,639 | 885,567 | 864,050 |
Totaal activa
| 5,766,226 | 6,910,567 | 6,273,516 | 4,838,417 | 6,054,384 | 6,271,858 | 7,363,144 | 7,487,033 | 8,042,797 | 8,295,642 | 7,758,303 | 5,276,736 | 3,719,583 | 3,125,368 | 2,830,288 | 2,127,692 | 1,753,298 | 1,615,240 | 1,506,693 |
Passiva en Eigen Vermogen: | |||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||
Crediteuren
| 607,889 | 605,856 | 393,086 | 701,116 | 993,273 | 1,236,133 | 1,130,338 | 1,210,602 | 1,603,265 | 1,589,926 | 1,402,118 | 2,093,576 | 1,142,791 | 894,111 | 772,852 | 669,389 | 586,779 | 518,182 | 512,612 |
Kortlopende schulden
| 2,125,945 | 2,458,985 | 1,833,642 | 694,998 | -20,907 | -35,280 | -29,979 | -28,022 | 100,000 | 339,688 | 0 | 530,000 | 383,073 | 375,000 | 397,052 | 0 | 0 | 0 | 558 |
Belastingschulden
| 19,648 | 9,197 | 12,434 | 21,192 | 20,399 | 20,951 | 19,646 | 15,048 | 23,695 | 16,809 | 22,431 | 52,942 | 37,497 | 16,186 | 8,644 | 62,843 | 30,140 | 24,633 | 11,706 |
Uitgestelde opbrengsten
| 24,306 | 11,462 | 24,381 | 14,344 | 20,907 | 35,280 | 29,979 | 28,022 | 23,695 | 16,809 | 0 | 52,942 | 37,497 | 16,186 | 8,644 | 0 | 0 | 0 | 240,387 |
Overige kortlopende verplichtingen
| 637,275 | 709,648 | 1,000,748 | 867,584 | 1,044,901 | 931,026 | 871,123 | 760,339 | 881,262 | 841,710 | 841,819 | 662,044 | 538,476 | 481,060 | 470,566 | 494,198 | 331,821 | 227,016 | 6,311 |
Totaal kortlopende verplichtingen
| 3,395,415 | 3,785,951 | 3,251,857 | 2,278,042 | 2,038,174 | 2,167,159 | 2,001,461 | 1,970,941 | 2,608,222 | 2,788,133 | 2,243,937 | 3,338,562 | 2,101,837 | 1,766,357 | 1,649,114 | 1,163,587 | 918,600 | 745,198 | 759,868 |
Langlopende verplichtingen: | |||||||||||||||||||
Langetermijnschulden
| 856,994 | 2,097,962 | 2,059,538 | 547,514 | -139,622 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 145,000 | 100,000 |
Uitgestelde opbrengsten niet-vlottend
| 7,890 | 9,398 | 4,454 | 4,224 | 9,896 | 12,001 | 10,953 | 10,872 | 12,569 | 10,255 | 10,122 | 10,071 | 9,193 | 6,801 | 3,584 | 2,910 | 965 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 133,624 | 139,622 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 85,805 | 79,118 | 83,847 | 20,325 | 116,263 | 151,210 | 151,987 | 47,437 | 207,628 | 43,434 | 148,675 | 270,374 | 186,367 | 203,610 | 250,899 | 206,312 | 189,319 | 149,627 | 135,573 |
Totaal niet-vlottende verplichtingen
| 950,689 | 2,186,478 | 2,147,839 | 705,687 | 126,159 | 163,211 | 162,940 | 58,309 | 220,197 | 53,689 | 158,797 | 280,445 | 195,560 | 210,411 | 254,483 | 209,222 | 190,284 | 294,627 | 235,573 |
Totaal passiva
| 4,346,104 | 5,972,429 | 5,399,696 | 2,983,729 | 2,164,333 | 2,330,370 | 2,164,401 | 2,029,250 | 2,828,419 | 2,841,822 | 2,402,734 | 3,619,007 | 2,297,397 | 1,976,768 | 1,903,597 | 1,372,809 | 1,108,884 | 1,039,825 | 995,441 |
Eigen vermogen: | |||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,380 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 209,182 | 209,182 | 209,182 | 209,182 | 209,182 | 209,182 | 209,182 | 209,182 | 209,182 | 209,182 | 209,182 | 164,710 | 164,710 | 164,710 | 164,710 | 164,710 | 164,710 | 164,710 | 164,710 |
Ingehouden winsten
| -2,432,528 | -2,301,104 | -2,362,727 | -1,384,554 | 650,809 | 702,246 | 1,959,501 | 2,218,541 | 1,975,943 | 2,215,958 | 2,123,327 | 1,386,794 | 1,186,251 | 912,665 | 690,756 | 518,948 | 408,479 | 339,480 | 275,317 |
Overige gereserveerde algehele resultaten
| 655,408 | 42,000 | 39,305 | 42,000 | 42,000 | 42,000 | 42,000 | 42,000 | 41,193 | -1,380 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2,988,060 | 2,988,060 | 2,988,060 | 2,988,060 | 2,988,060 | 2,988,060 | 2,988,060 | 2,988,060 | 2,988,060 | 3,028,680 | 3,023,060 | 106,225 | 71,225 | 71,225 | 71,225 | 71,225 | 71,225 | 71,225 | 71,225 |
Totaal eigen vermogen van aandeelhouders
| 1,420,122 | 938,138 | 873,820 | 1,854,688 | 3,890,051 | 3,941,488 | 5,198,743 | 5,457,783 | 5,214,378 | 5,453,820 | 5,355,569 | 1,657,729 | 1,422,186 | 1,148,600 | 926,691 | 754,883 | 644,414 | 575,415 | 511,252 |
Totaal eigen vermogen
| 1,420,122 | 938,138 | 873,820 | 1,854,688 | 3,890,051 | 3,941,488 | 5,198,743 | 5,457,783 | 5,214,378 | 5,453,820 | 5,355,569 | 1,657,729 | 1,422,186 | 1,148,600 | 926,691 | 754,883 | 644,414 | 575,415 | 511,252 |
Totaal passiva en aandeelhoudersvermogen
| 5,766,226 | 6,910,567 | 6,273,516 | 4,838,417 | 6,054,384 | 6,271,858 | 7,363,144 | 7,487,033 | 8,042,797 | 8,295,642 | 7,758,303 | 5,276,736 | 3,719,583 | 3,125,368 | 2,830,288 | 2,127,692 | 1,753,298 | 1,615,240 | 1,506,693 |