PT Indospring Tbk
IDX:INDS.JK
286 (IDR) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.
2024 Q3 | 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 | 2012 Q4 | 2012 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 54,427.281 | 65,934.946 | 98,381.334 | 66,907.139 | 111,141.139 | 127,633.493 | 125,787.836 | 102,493.992 | 103,988.896 | 118,330.573 | 112,536.692 | 70,313.379 | 106,452.951 | 248,091.791 | 267,347.044 | 315,460.018 | 242,050.125 | 221,978.141 | 134,666.206 | 131,822.571 | 134,651.715 | 241,173.641 | 193,429.792 | 245,989.564 | 219,828.186 | 275,416.599 | 200,381.957 | 280,516.388 | 214,399.111 | 206,882.449 | 216,541.546 | 210,911.095 | 109,974.258 | 98,755.669 | 60,465.714 | 83,992.496 | 26,203.129 | 36,693.804 | 43,693.968 | 84,727.498 | 114,153.157 | 272,095.731 | 336,068.351 | 321,719.046 | 416,726.122 | 106,418.655 | 81,718.964 | 66,142.222 | 37,396.868 |
Kortetermijnbeleggingen
| 0 | 0 | -106,949.951 | 0 | -103,089.913 | -103,138.595 | -103,187.278 | -102,592.46 | -102,678.268 | -102,714.575 | -102,750.883 | -102,044.69 | -102,068.623 | -102,092.555 | -102,116.488 | 0 | 0 | 0 | 0 | 0 | 1,909.542 | 1,660.842 | 1,784.515 | 1,822.777 | 1,831.309 | 1,870.089 | 42.189 | 1,866.924 | 2,192.942 | 3,850.219 | 2,179.693 | 1,604.783 | 1,871.143 | 4,526.414 | 3,109.259 | 2,316.66 | 2,682.935 | 1,489.455 | 1,227.677 | 1,242.561 | 2,805.568 | 3,281.066 | 2,619.184 | 2,726.316 | 2,158.119 | 2,182.327 | 3,269.564 | 1,326.588 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 54,427.281 | 65,934.946 | 98,381.334 | 66,907.139 | 111,141.139 | 127,633.493 | 125,787.836 | 102,493.992 | 103,988.896 | 118,330.573 | 112,536.692 | 70,313.379 | 106,452.951 | 248,091.791 | 267,347.044 | 315,460.018 | 242,050.125 | 221,978.141 | 134,666.206 | 131,822.571 | 134,651.715 | 241,173.641 | 193,429.792 | 245,989.564 | 219,828.186 | 275,416.599 | 200,381.957 | 280,516.388 | 214,399.111 | 206,882.449 | 216,541.546 | 212,515.878 | 109,974.258 | 98,755.669 | 60,465.714 | 83,992.496 | 26,203.129 | 36,693.804 | 43,693.968 | 84,727.498 | 114,153.157 | 272,095.731 | 336,068.351 | 321,719.046 | 416,726.122 | 106,418.655 | 84,988.527 | 66,142.222 | 37,396.868 |
Nettovorderingen
| 617,643.289 | 569,024.146 | 1,150,461.083 | 593,626.966 | 667,332.277 | 767,275.164 | 716,892.058 | 667,859.244 | 666,033 | 599,263 | 556,558 | 502,545 | 497,479 | 404,661.667 | 421,805.663 | 301,307.944 | 260,373.504 | 195,598.126 | 340,072.295 | 318,868.806 | 1,909.542 | 1,660.842 | 1,784.515 | 1,822.777 | 1,831.309 | 1,870.089 | 42.189 | 1,866.924 | 2,192.942 | 3,850.219 | 2,179.693 | 296,007.139 | 1,871.143 | 4,526.414 | 3,109.259 | 2,316.66 | 2,682.935 | 1,489.455 | 383,217.351 | 1,242.561 | 489,906.376 | 3,281.066 | 2,619.184 | 2,726.316 | 2,158.119 | 2,182.327 | 280,581.712 | 1,326.588 | 240,049.16 |
Voorraad
| 819,930.936 | 847,602.348 | 866,435.513 | 1,041,379.784 | 935,666.073 | 896,642.331 | 779,624.338 | 836,949.93 | 822,487.763 | 802,122.762 | 695,379.462 | 662,087.704 | 482,385.505 | 537,992.677 | 381,067.065 | 336,108.293 | 390,314.037 | 494,760.761 | 468,247.082 | 411,073.768 | 417,433.358 | 488,369.856 | 432,221.086 | 359,018.245 | 415,035.261 | 378,183.295 | 365,408.79 | 358,303.76 | 360,040.709 | 337,975.135 | 315,042.493 | 424,025.408 | 510,889.381 | 539,246.448 | 531,972.293 | 538,841.439 | 623,591.714 | 705,853.516 | 599,060.807 | 478,330.721 | 541,405.332 | 520,033.912 | 480,976.014 | 383,515.709 | 460,581.405 | 437,263.502 | 461,105.019 | 528,533.039 | 543,516.234 |
Overige vlottende activa
| 30,477.242 | 17,330.678 | 78,126.432 | 37,837.275 | 68,508.422 | 99,025.068 | 58,274.317 | 86,077.233 | 164,949.852 | 193,641.363 | 143,129.615 | 166,854.78 | 184,485.873 | 463,862.647 | 490,608.763 | 350,398.221 | 305,516.817 | 267,666.7 | 421,527.041 | 416,472.115 | 460,954.965 | 419,068.477 | 513,183.4 | 527,833.448 | 509,702.796 | 480,288.983 | 514,592.254 | 403,490.913 | 415,892.708 | 396,728.947 | 416,731.304 | 345,152.818 | 327,845.2 | 327,338.5 | 389,213.463 | 367,778.629 | 347,430.143 | 309,990.959 | 0 | 411,653.453 | -0 | 455,464.817 | 412,146.805 | 378,629.708 | 353,005.961 | 355,197.274 | 300,432.941 | 271,618.304 | 15,953.418 |
Totaal vlottende activa
| 1,522,478.749 | 1,499,892.118 | 1,579,110.604 | 1,739,751.165 | 1,809,101.694 | 1,898,454.241 | 1,735,173.193 | 1,717,891.176 | 1,757,459.51 | 1,713,357.698 | 1,507,603.769 | 1,401,800.863 | 1,270,803.329 | 1,249,947.115 | 1,139,022.873 | 1,001,966.532 | 937,880.979 | 984,405.602 | 1,024,440.329 | 959,368.453 | 1,014,949.581 | 1,150,272.816 | 1,140,618.794 | 1,134,664.035 | 1,146,397.552 | 1,135,758.965 | 1,080,425.19 | 1,044,177.986 | 992,525.469 | 945,436.75 | 950,495.035 | 981,694.104 | 950,579.981 | 969,867.03 | 984,760.729 | 992,929.224 | 999,907.921 | 1,054,027.734 | 1,025,972.127 | 975,954.233 | 1,145,464.865 | 1,250,875.527 | 1,231,810.354 | 1,086,590.779 | 1,232,471.606 | 901,061.757 | 846,526.488 | 867,620.153 | 836,915.68 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,503,319.747 | 2,529,447.434 | 2,541,497.515 | 2,544,240.164 | 2,061,099.361 | 1,851,966.783 | 1,857,929.87 | 1,855,695.338 | 1,816,399.088 | 1,777,837.338 | 1,623,631.283 | 1,634,963.654 | 1,598,633.123 | 1,619,885.7 | 1,640,229.022 | 1,659,025.235 | 1,676,158.684 | 1,683,119.51 | 1,698,963.036 | 1,703,717.39 | 1,304,562.67 | 1,225,916.907 | 1,207,144.848 | 1,220,184.635 | 1,227,472.525 | 1,212,688.686 | 1,227,502.467 | 1,238,823.068 | 1,297,399.106 | 1,320,137.141 | 1,341,024.978 | 1,361,197.259 | 1,382,744.235 | 1,405,192.754 | 1,428,195.31 | 1,447,374.645 | 1,249,799.777 | 1,286,596.069 | 1,314,767.104 | 1,247,324.581 | 1,134,935.144 | 1,075,582.287 | 1,058,465.611 | 1,061,634.892 | 765,876.91 | 776,272.502 | 751,057.533 | 756,098.496 | 765,516.421 |
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 | 0 | 0 | 0 |
Immateriële activa
| 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 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 0 | -111,428.187 | -0 | -127,457.274 | -291,350.658 | -292,026.514 | -107,711.747 | -108,389.595 | -107,711.254 | -107,201.695 | -106,627.629 | -105,970.735 | -106,015.516 | -107,803.578 | -5,715.172 | -4,168.719 | -5,088.111 | -4,839.656 | -3,982.445 | 80,559.7 | 78,297.019 | 74,059.942 | 70,832.47 | 73,124.643 | 73,429.07 | 90,006.639 | 91,194.4 | 89,413.982 | 90,466.385 | 115,082.009 | 115,225.691 | 109,815.845 | 109,170.423 | 112,028.106 | 105,499.429 | 153,568.178 | 119,738.958 | 71,656.546 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 111,819.205 | 111,935.819 | 111,428.187 | 111,315.711 | 127,457.274 | 291,350.658 | 292,026.514 | 107,711.747 | 108,389.595 | 107,711.254 | 107,201.695 | 106,627.629 | 105,970.735 | 106,015.516 | 107,803.578 | 5,715.172 | 4,168.719 | 5,088.111 | 4,839.656 | 3,982.445 | 2,099.371 | 4,388.202 | 2,751.417 | 2,213.87 | 1,202.704 | 1,052.797 | 3,030.522 | 1,210.368 | 5,541.037 | 3,294.685 | 616.602 | 2,524.289 | 1,282.446 | -1,247.9 | -269.188 | 1,471.839 | 3,061.677 | 4,940.334 | 3,981.434 | 3,037.678 | 449.922 | -10.152 | 88.086 | -5.605 | 1,003.811 | 705.985 | 1,354.405 | 718.807 | 0 |
Belastingvorderingen
| 4,503.662 | 4,153.169 | 3,702.084 | 6,407.071 | 10,012.783 | 10,036.847 | 13,300.521 | 13,428.31 | 13,983.411 | 13,784.485 | 12,279.548 | 11,981.82 | 7,752.148 | 6,889.561 | 14,272.705 | 13,157.088 | 13,899.052 | 16,936.392 | 16,330.946 | 14,920.162 | 25,452.84 | 25,443.861 | 23,832.035 | 22,639.534 | 21,068.507 | 18,862.984 | 16,664.738 | 13,638.446 | 22,496.15 | 20,427.429 | 18,150.704 | 16,424.026 | 13,050.304 | 10,583.923 | 8,249.553 | 6,238.94 | 4,274.602 | 675.232 | 25.412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 73,343.442 | 66,161.245 | 181,049.015 | 57,667.613 | 132,834.365 | 300,061.618 | 304,337.818 | 295,450.226 | 119,919.834 | 126,390.375 | 124,496.709 | 116,271.72 | 132,801.378 | 137,356.442 | 152,340.832 | 152,111.23 | 154,120.772 | 158,870.863 | 153,667.402 | 156,416.736 | 31,803.024 | 31,803.024 | 31,803.024 | 31,803.024 | 34,090.083 | 40,996.824 | 42,908.05 | 45,573.07 | 51.783 | 103.567 | 155.35 | 207.134 | 258.917 | 310.701 | 362.484 | 414.268 | 466.051 | 517.835 | 569.618 | 56,349.587 | 54,095.573 | 45,561.046 | 48,489.176 | 48,298.298 | 40,350.232 | 34,740.009 | 43,260.572 | 40,341.902 | -765,516.421 |
Totaal niet-vlottende activa
| 2,692,986.057 | 2,711,697.666 | 2,726,248.614 | 2,719,630.56 | 2,203,946.509 | 2,162,065.248 | 2,175,568.209 | 2,164,573.874 | 1,950,302.333 | 1,918,012.198 | 1,760,407.54 | 1,763,217.194 | 1,739,186.649 | 1,764,131.703 | 1,806,842.558 | 1,824,293.552 | 1,844,178.508 | 1,858,926.765 | 1,868,961.384 | 1,875,054.288 | 1,444,477.606 | 1,365,849.013 | 1,339,591.266 | 1,347,673.533 | 1,356,958.462 | 1,347,030.362 | 1,380,112.415 | 1,390,439.352 | 1,414,902.059 | 1,434,429.206 | 1,475,029.643 | 1,495,578.399 | 1,507,151.747 | 1,524,009.9 | 1,548,566.265 | 1,560,999.122 | 1,411,170.285 | 1,412,468.428 | 1,391,000.114 | 1,306,711.846 | 1,189,480.639 | 1,121,133.181 | 1,107,042.873 | 1,109,927.585 | 807,230.953 | 811,718.496 | 795,672.51 | 797,159.205 | 765,516.421 |
Totaal activa
| 4,215,464.806 | 4,211,589.785 | 4,305,359.218 | 4,459,381.725 | 4,013,048.203 | 4,060,519.488 | 3,910,741.401 | 3,882,465.05 | 3,707,761.843 | 3,631,369.896 | 3,268,011.31 | 3,165,018.057 | 3,009,989.978 | 3,014,078.817 | 2,945,865.431 | 2,826,260.085 | 2,782,059.487 | 2,843,332.367 | 2,893,401.714 | 2,834,422.741 | 2,459,427.186 | 2,516,121.83 | 2,480,210.059 | 2,482,337.568 | 2,503,356.014 | 2,482,789.327 | 2,460,537.605 | 2,434,617.338 | 2,407,427.528 | 2,379,865.956 | 2,425,524.678 | 2,477,272.503 | 2,457,731.728 | 2,493,876.931 | 2,533,326.995 | 2,553,928.346 | 2,411,078.207 | 2,466,496.161 | 2,416,972.24 | 2,282,666.078 | 2,334,945.504 | 2,372,008.708 | 2,338,853.227 | 2,196,518.364 | 2,039,702.56 | 1,712,780.253 | 1,642,198.998 | 1,664,779.358 | 1,644,969.193 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 200,992.632 | 159,361.001 | 210,091.733 | 298,935.171 | 371,491.972 | 439,241.221 | 303,302.049 | 246,665.905 | 235,177.348 | 262,576.13 | 216,227.797 | 156,298.99 | 186,289.029 | 188,103.643 | 175,409.522 | 99,147.497 | 71,758.432 | 56,682.74 | 132,463.592 | 85,265.459 | 139,483.641 | 180,788.962 | 150,278.228 | 130,010.868 | 179,039.944 | 141,496.045 | 145,107.469 | 119,932.948 | 128,252.249 | 143,145.567 | 105,103.068 | 44,945.481 | 95,145.951 | 105,413.751 | 149,988.416 | 154,562.297 | 135,231.746 | 146,824.026 | 117,757.495 | 53,189.831 | 111,111.822 | 152,095.89 | 120,746.347 | 45,330.952 | 48,370.04 | 29,371.206 | 46,375.404 | 64,370.982 | 42,452.536 |
Kortlopende schulden
| 213,107.024 | 168,109.664 | 238,897.395 | 312,241.976 | 277,180.181 | 279,284.187 | 298,205.606 | 373,085.188 | 418,496.27 | 355,673.157 | 209,055.188 | 192,215.862 | 15,000 | 75,000 | 20,000 | 29,000 | 26,000 | 57,000 | 4,748.557 | 56,910.253 | 59,263.752 | 30,987.683 | 19,861.834 | 55,334.436 | 18,831.036 | 23,428.385 | 17,996.845 | 52,581.091 | 17,060.636 | 16,631.115 | 111,212.44 | 230,323.567 | 204,906.531 | 235,500.358 | 236,825.634 | 266,100.205 | 303,181.253 | 307,032.719 | 333,866.15 | 261,080.926 | 274,732.181 | 228,349.852 | 255,121.995 | 217,210.099 | 225,830.405 | 304,684.463 | 265,244.277 | 291,126.203 | 0 |
Belastingschulden
| 0 | 2,377.384 | 9,614.173 | 3,859.988 | 6,128.078 | 6,087.15 | 15,206.676 | 16,706.722 | 6,132.706 | 3,767.323 | 8,643.254 | 9,408.139 | 18,529.522 | 24,380.786 | 15,759.273 | 5,848.57 | 1,463.926 | 3,232.779 | 8,586.996 | 4,279.357 | 1,755.394 | 2,732.695 | 6,157.455 | 8,717.493 | 16,574.37 | 11,895.352 | 11,517.041 | 13,744.93 | 11,139.392 | 6,765.729 | 7,104.066 | 4,753.323 | 1,867.699 | 4,773.45 | 2,465.747 | 4,281.784 | 8,389.651 | 5,067.658 | 5,235.622 | 8,291.037 | 4,556.163 | 2,878.733 | 4,734.584 | 6,716.156 | 5,777.626 | 7,310.118 | 5,077.759 | 6,989.899 | 0 |
Uitgestelde opbrengsten
| 5,190.682 | 4,339.706 | 44,519.896 | 5,492.189 | 40,397.796 | 39,190.473 | 7,882.541 | 5,443.196 | 7,071.581 | 5,964.965 | 6,769.696 | 52,825.375 | 52,872.623 | 52,661.853 | 37,665.722 | 34,260.067 | 39,685.866 | 30,287.838 | 41,705.814 | 22,376.119 | 23,330.008 | 21,260.344 | 27,462.077 | 32,253.356 | 37,766.095 | 97,351.978 | 40,529.391 | 30,935.778 | 52,996.838 | 56,358.488 | 36,180.002 | 0 | 15,951.133 | 17,778.614 | 22,355.808 | 24,304.351 | 19,107.92 | 49,761.74 | 22,697.107 | 0 | 18,041.071 | 17,459.999 | 19,632.153 | 18,379.835 | 19,217.026 | 19,821.4 | 14,414.39 | 15,955.015 | 0 |
Overige kortlopende verplichtingen
| 37,773.51 | 102,853.25 | 105 | 48,518.317 | 110 | 145 | 47,255.186 | 53,260.175 | 38,561.969 | 34,136.412 | 36,013.613 | 86.667 | 86.25 | 23.75 | 199.167 | 70 | 36.25 | 123.75 | 152.083 | 56.25 | 1,122.616 | 17.083 | 161.251 | 131.25 | 18.333 | 37.083 | 187.5 | 275 | 62.5 | 75 | 605.427 | 48,430.315 | 10 | 20 | 933.799 | 40 | 60 | 60 | 659.583 | 20,852.686 | 232.708 | 389.583 | 633.958 | 878.333 | 108.493 | 156.087 | 263.297 | 291.667 | 324,620.861 |
Totaal kortlopende verplichtingen
| 457,063.848 | 434,663.621 | 493,614.024 | 665,187.653 | 689,179.949 | 757,860.881 | 656,645.381 | 678,454.464 | 699,307.169 | 658,350.664 | 468,066.294 | 401,426.895 | 254,247.902 | 315,789.246 | 233,274.41 | 162,477.564 | 137,480.547 | 144,094.328 | 179,070.046 | 164,608.081 | 223,200.016 | 233,054.072 | 197,763.389 | 217,729.91 | 235,655.408 | 262,313.491 | 203,821.205 | 203,724.817 | 198,372.223 | 216,210.17 | 253,100.937 | 323,699.362 | 316,013.615 | 358,712.723 | 410,103.658 | 445,006.853 | 457,580.919 | 503,678.484 | 474,980.335 | 335,123.443 | 404,117.782 | 398,295.323 | 396,134.454 | 281,799.219 | 293,525.964 | 354,033.156 | 326,297.368 | 371,743.866 | 367,073.397 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 58,500 | 65,250 | 77,064.731 | 78,750 | 93,305.156 | 100,277.513 | 105,394.256 | 113,821.585 | 2,043.098 | 2,969.6 | 0 | 4,737.311 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,753.161 | 6,921.807 | 11,943.936 | 16,764.555 | 21,534.73 | 26,189.114 | 30,837.579 | 35,267.24 | 39,585.367 | 43,794.777 | 47,898.214 | 51,914.863 | 55,887.044 | 59,699.669 | 66,948.278 | 66,948.278 | 6,230.66 | 12,635.66 | 20,484.315 | 30,640.222 | 39,730.727 | 52,120.565 | 60,586.93 | 63,589.583 | 71,663.192 | 80,358.102 | 97,388.738 |
Uitgestelde opbrengsten niet-vlottend
| -58,500 | 4,332.73 | -393,217.464 | 5,268.681 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,737.311 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 139,664.779 | 149,559.001 | 158,968.14 | 38,678.915 | 117,398.37 | 123,317.532 | 92,634.315 | 105,420.428 | 31,457.221 | 220,900.319 | 225,920.889 | 176,412.79 | 222,308.255 | 255,949.571 | 289,890.924 | 304,276.953 | 356,366.579 | 211,632.325 | 271,678.132 | 254,585.392 | 239,943.158 | 112,294.215 | 148,466.455 | 206,362.819 | 174,950.752 | 209,129.237 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 170,620.831 | 172,812.081 | 173,561.013 | 174,947.133 | 77,107.515 | 73,626.557 | 69,399.158 | 66,030.111 | 56,633.831 | 55,629.138 | 54,445.095 | 53,342.601 | 44,524.336 | 43,331.313 | 42,476.268 | 42,351.4 | 54,658.942 | 53,808.646 | 53,051.994 | 52,046.522 | 29,545.538 | 28,962.236 | 28,722.121 | 28,864.496 | 26,958.903 | 25,254.88 | 24,171.215 | 23,007.394 | 21,840.991 | 19,089.014 | 16,071.835 | 10,573.952 | 26,233.378 | 112,586.456 | 108,618.751 | 105,013.262 | 81,573.796 | 82,631.513 | 89,026.406 | 90,002.772 | 93,681.557 | 95,220.128 | 96,194.457 | 98,126.271 | 65,147.06 | 64,103.267 | 65,005.737 | 66,009.846 | 0 |
Overige niet-vlottende verplichtingen
| 110,748.377 | 47,346.517 | 439,312.903 | 44,440.651 | 45,647.278 | 41,888.295 | 43,800.46 | 41,803.969 | 75,353.457 | 72,083.625 | 49,355.003 | 47,815.159 | 60,584.436 | 59,136.173 | 59,213.609 | 57,690.808 | 48,117.539 | 46,742.065 | 45,866.592 | 45,481.01 | 37,861.725 | 36,485.556 | -104,550.391 | -114,969.482 | -119,991.87 | -0 | -79,255.708 | -86,440.437 | -60,731.431 | -74,109.089 | -0 | -189,759.785 | -199,353.02 | -150,687.186 | -196,152.68 | -230,779.927 | -273,454.937 | -288,035.263 | -340,884.562 | -189,395.594 | -258,513.838 | -242,052.212 | -227,967.35 | -100,687.52 | -136,110.442 | -194,707.056 | -164,364.017 | -199,034.554 | -97,388.738 |
Totaal niet-vlottende verplichtingen
| 281,369.208 | 289,741.328 | 296,721.182 | 303,406.464 | 216,059.948 | 215,792.365 | 218,593.874 | 221,655.664 | 134,030.387 | 130,682.363 | 103,800.098 | 101,157.76 | 105,108.772 | 102,467.486 | 101,689.877 | 100,042.208 | 102,776.48 | 100,550.711 | 98,918.585 | 97,527.532 | 67,407.263 | 65,447.792 | 65,589.67 | 70,375.822 | 77,879.11 | 80,698.35 | 83,848.607 | 86,073.602 | 84,581.453 | 85,667.593 | 87,114.423 | 85,509.263 | 100,699.462 | 190,226.923 | 190,661.37 | 189,882.575 | 164,958.062 | 165,821.482 | 110,739.083 | 124,875.163 | 127,330.166 | 138,393.529 | 147,900.993 | 161,853.531 | 138,090.003 | 139,348.613 | 147,255.664 | 156,462.63 | 97,388.738 |
Totaal passiva
| 738,433.057 | 724,404.949 | 790,335.206 | 968,594.118 | 905,239.897 | 973,653.246 | 875,239.255 | 900,110.128 | 833,337.555 | 789,033.027 | 571,866.391 | 502,584.655 | 359,356.674 | 418,256.732 | 334,964.287 | 262,519.772 | 240,257.027 | 244,645.039 | 277,988.632 | 262,135.613 | 290,607.279 | 298,501.864 | 263,353.059 | 288,105.732 | 313,534.518 | 343,011.841 | 287,669.812 | 289,798.419 | 282,953.676 | 301,877.762 | 340,215.36 | 409,208.625 | 416,713.077 | 548,939.646 | 600,765.028 | 634,889.428 | 622,538.981 | 669,499.967 | 585,719.418 | 459,998.607 | 531,447.948 | 536,688.853 | 544,035.447 | 443,652.75 | 431,615.967 | 493,381.769 | 473,553.032 | 528,206.496 | 539,519.089 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 862,744.08 | 0 | 862,744.08 | 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 |
Gewone aandelen
| 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 656,249.71 | 525,000 | 525,000 | 525,000 | 525,000 | 315,000 | 315,000 | 315,000 | 315,000 |
Ingehouden winsten
| 1,103,104.248 | 1,091,265.214 | 1,112,408.11 | 1,116,649.649 | 1,085,025.113 | 1,070,378.104 | 1,021,446.585 | 961,066.816 | 826,849.679 | 799,636.187 | 779,504.621 | 745,824.827 | 709,168.817 | 654,347.663 | 670,156.886 | 621,795.268 | 604,730.086 | 662,492.265 | 679,215.999 | 636,103.685 | 580,514.777 | 629,358.426 | 629,720.096 | 606,433.943 | 598,530.72 | 548,341.53 | 582,180.47 | 553,382.051 | 530,265.584 | 482,723.81 | 490,628.447 | 493,491.068 | 470,985.106 | 450,705.197 | 438,841.502 | 425,385.65 | 416,138.541 | 424,801.163 | 459,467.705 | 451,264.889 | 431,519.382 | 463,637.285 | 442,520.859 | 400,811.638 | 519,405.773 | 485,815.635 | 436,606.465 | 404,630.673 | 373,840.506 |
Overige gereserveerde algehele resultaten
| 30,174.246 | 42,056.883 | 3,093,252.627 | 32,067.063 | 33,116.585 | 28,806.394 | 28,065.974 | 33,599.292 | 26,500 | 26,500 | 25,500 | 25,500 | 25,500 | 25,500 | 24,500 | 1,223,679.777 | 1,218,763.241 | 1,218,763.241 | 1,218,763.241 | 1,218,763.241 | 873,656.322 | 873,656.322 | 873,500.932 | 874,140.132 | 877,629.689 | 877,707.467 | 877,727.447 | 878,407.952 | 878,665.157 | 879,665.502 | 879,990.927 | 880,295.299 | 855,828.724 | 784,394.296 | 784,394.296 | 784,394.296 | 663,862.617 | 663,862.617 | 663,862.617 | 663,862.617 | 664,644.38 | 664,644.38 | 664,644.38 | 664,644.38 | 402,886.858 | 402,886.858 | 402,939.358 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1,543,958.928 | 681,214.849 | -1,494,161.175 | 681,214.849 | 1,197,034.297 | 1,197,034.297 | 1,197,034.297 | 1,197,034.297 | 1,243,458.639 | 1,243,458.639 | 1,224,269.419 | 1,224,269.419 | 1,248,644.916 | 1,248,644.916 | 1,248,644.916 | 49,465.139 | 49,465.139 | 48,465.139 | 48,465.139 | 48,465.139 | 48,465.139 | 48,465.139 | 47,465.139 | 47,465.139 | 47,465.139 | 47,465.139 | 46,465.139 | 46,465.139 | 46,465.139 | 46,465.139 | 45,465.139 | 24,965.139 | 45,609.694 | 41,232.12 | 40,732.12 | 40,732.12 | 40,732.12 | 40,732.12 | 40,732.12 | 40,732.12 | 40,732.12 | 171,981.83 | 152,862.996 | 152,862.996 | 152,862.996 | 8,403.546 | 7,522.381 | 410,461.739 | 410,461.739 |
Totaal eigen vermogen van aandeelhouders
| 3,333,487.132 | 3,333,530.735 | 3,367,749.272 | 3,348,925.35 | 2,971,425.705 | 2,952,468.505 | 2,902,796.566 | 2,847,950.114 | 2,753,058.028 | 2,725,844.535 | 2,685,523.75 | 2,651,843.956 | 2,639,563.443 | 2,584,742.289 | 2,599,551.513 | 2,551,189.894 | 2,529,208.175 | 2,585,970.354 | 2,602,694.088 | 2,559,581.775 | 2,158,885.947 | 2,207,729.597 | 2,206,935.877 | 2,184,288.924 | 2,179,875.257 | 2,129,763.845 | 2,162,622.766 | 2,134,504.851 | 2,111,645.589 | 2,065,104.16 | 2,072,334.222 | 2,055,001.216 | 2,028,673.234 | 1,932,581.323 | 1,920,217.628 | 1,906,761.776 | 1,776,982.988 | 1,785,645.61 | 1,820,312.152 | 1,812,109.337 | 1,793,145.592 | 1,825,263.494 | 1,785,028.234 | 1,743,319.013 | 1,600,155.627 | 1,212,106.039 | 1,162,068.204 | 1,130,092.412 | 1,099,302.245 |
Totaal eigen vermogen
| 3,477,031.749 | 3,487,184.836 | 3,515,024.012 | 3,490,787.607 | 3,107,808.305 | 3,086,866.243 | 3,035,502.146 | 2,982,354.921 | 2,874,424.288 | 2,842,336.869 | 2,696,144.918 | 2,662,433.402 | 2,650,633.304 | 2,595,822.085 | 2,610,901.144 | 2,563,740.313 | 2,541,802.46 | 2,598,687.328 | 2,615,413.082 | 2,572,287.128 | 2,168,819.908 | 2,217,619.965 | 2,216,857.001 | 2,194,231.836 | 2,189,821.496 | 2,139,777.486 | 2,172,867.793 | 2,144,818.919 | 2,124,473.852 | 2,077,988.194 | 2,085,309.318 | 2,068,063.878 | 2,041,018.651 | 1,944,937.284 | 1,932,561.967 | 1,919,038.918 | 1,788,539.226 | 1,796,996.195 | 1,831,252.823 | 1,822,667.472 | 1,803,497.555 | 1,835,319.855 | 1,794,817.78 | 1,752,865.615 | 1,608,086.592 | 1,219,398.484 | 1,168,645.966 | 1,136,572.862 | 1,105,450.104 |
Totaal passiva en aandeelhoudersvermogen
| 4,215,464.806 | 4,211,589.785 | 4,305,359.218 | 4,459,381.725 | 4,013,048.203 | 4,060,519.488 | 3,910,741.401 | 3,882,465.05 | 3,707,761.843 | 3,631,369.896 | 3,268,011.31 | 3,165,018.057 | 3,009,989.978 | 3,014,078.817 | 2,945,865.431 | 2,826,260.085 | 2,782,059.487 | 2,843,332.367 | 2,893,401.714 | 2,834,422.741 | 2,459,427.186 | 2,516,121.83 | 2,480,210.059 | 2,482,337.568 | 2,503,356.014 | 2,482,789.327 | 2,460,537.605 | 2,434,617.338 | 2,407,427.528 | 2,379,865.956 | 2,425,524.678 | 2,477,272.503 | 2,457,731.728 | 2,493,876.931 | 2,533,326.995 | 2,553,928.346 | 2,411,078.207 | 2,466,496.161 | 2,416,972.24 | 2,282,666.078 | 2,334,945.504 | 2,372,008.708 | 2,338,853.227 | 2,196,518.364 | 2,039,702.56 | 1,712,780.253 | 1,642,198.998 | 1,664,779.358 | 0 |