PT Jaya Real Property, Tbk.
IDX:JRPT.JK
645 (IDR) • At close November 14, 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 | 2012 Q2 | 2012 Q1 | 2011 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 525,230.966 | 647,129.788 | 374,217.708 | 330,615.713 | 283,286.274 | 641,295.012 | 655,172.395 | 621,060.876 | 531,879.189 | 958,177.139 | 774,120.143 | 546,059.814 | 1,059,383.429 | 1,292,314.66 | 1,136,280.114 | 1,009,019.62 | 938,088.189 | 1,066,926.631 | 928,526.056 | 814,040.955 | 936,657.599 | 1,118,185.993 | 1,071,067.57 | 966,107.445 | 988,732.638 | 1,259,636.538 | 1,051,728.058 | 724,156.963 | 429,431.315 | 420,391.6 | 301,832.561 | 342,704.464 | 169,462.533 | 504,544.857 | 339,174.03 | 221,004.359 | 204,303.662 | 399,626.023 | 398,469.332 | 203,371.27 | 143,918.596 | 506,875.16 | 477,618.175 | 588,003.052 | 653,373.716 | 849,786.246 | 770,640.026 | 874,334.501 | 923,370.953 | 1,060,697.799 | 925,746.699 | 867,287.349 |
Kortetermijnbeleggingen
| 6,805.859 | 12,003.053 | 11,305.658 | 8,650.523 | 13,149.315 | 13,525.689 | 11,575.009 | 7,559.617 | 11,377.625 | 10,126.991 | 10,947.998 | 9,030.329 | 9,447.594 | 8,681.342 | 8,173.684 | 7,787.904 | 8,212.435 | 8,660.96 | 9,502.696 | 6,083.026 | 7,784.383 | 7,826.441 | 7,039.203 | 4,762.087 | 7,025.233 | 5,971.081 | 5,274.635 | 4,025.839 | 6,452.346 | 6,355.006 | 5,543.135 | 4,015.661 | 5,551.831 | 5,681.878 | 6,006.354 | 3,734.584 | 4,412.493 | 4,025.707 | 3,508.453 | 2,083.42 | 4,678.236 | 17,961.611 | 17,067.51 | 43,308.744 | 5,536.928 | 5,179.216 | 3,893.305 | 2,848.978 | 4,022.117 | 4,022.117 | 0 | 84,420.409 |
Liquide middelen en kortetermijnbeleggingen
| 532,036.825 | 647,129.788 | 385,523.366 | 330,615.713 | 296,435.589 | 654,820.701 | 666,747.404 | 628,620.493 | 543,256.814 | 968,304.13 | 774,120.143 | 555,090.143 | 1,068,831.023 | 1,300,996.002 | 1,144,453.798 | 1,016,807.524 | 946,300.624 | 1,075,587.591 | 938,028.752 | 820,123.981 | 944,441.982 | 1,126,012.434 | 1,078,106.773 | 970,869.532 | 995,757.871 | 1,265,607.619 | 1,057,002.693 | 728,182.802 | 435,883.661 | 426,746.606 | 307,375.696 | 346,720.125 | 175,014.364 | 510,226.735 | 345,180.384 | 224,738.943 | 208,716.155 | 403,651.73 | 401,977.785 | 205,454.69 | 148,596.832 | 524,836.771 | 494,685.685 | 631,311.796 | 658,910.644 | 854,965.462 | 774,533.331 | 877,183.479 | 927,393.07 | 1,064,719.916 | 925,746.699 | 951,707.758 |
Nettovorderingen
| 0 | 34,280.126 | 31,734.236 | 27,126.182 | 29,565.308 | 28,750.834 | 28,143.291 | 25,749.417 | 33,795.106 | 36,519.859 | 34,824.05 | 32,391.362 | 32,954.058 | 36,182.283 | 31,762.792 | 29,243.11 | 20,360.286 | 25,218.768 | 31,094.609 | 97,784.405 | 105,305.859 | 108,921.512 | 111,509.232 | 94,781.427 | 88,859.533 | 97,761.032 | 81,092.007 | 80,402.263 | 73,303.896 | 86,471.929 | 81,453.261 | 73,079.021 | 61,700.308 | 60,162.748 | 58,093.239 | 65,033.468 | 73,781.553 | 61,244.78 | 52,584.826 | 51,840.51 | 41,174.628 | 33,166.696 | 22,823.068 | 22,676.233 | 26,491.55 | 24,144.107 | 16,338.947 | 14,644.395 | 9,762.411 | 0 | 0 | 8,751.711 |
Voorraad
| 2,944,519.034 | 2,911,996.269 | 2,792,074.894 | 2,764,402.297 | 2,710,795.057 | 2,663,597.263 | 2,652,787.717 | 2,664,277.778 | 2,734,495.265 | 2,720,470.804 | 2,652,894.564 | 2,681,835.373 | 2,713,817.771 | 2,844,143.193 | 2,844,261.694 | 2,880,962.046 | 2,872,143.38 | 2,981,364.238 | 3,028,790.459 | 2,850,655.652 | 2,842,021.654 | 2,831,183.794 | 2,774,922.396 | 2,743,458.817 | 2,705,545.116 | 2,629,360.795 | 2,531,631.193 | 2,521,947.822 | 2,541,639.417 | 2,560,914.307 | 2,436,760.784 | 2,380,325.235 | 2,221,480.593 | 2,212,574.22 | 2,200,697.776 | 2,216,103.145 | 2,122,199.734 | 2,034,731.671 | 1,884,224.084 | 1,677,316.809 | 1,627,918.244 | 1,460,995.436 | 1,459,660.161 | 1,362,387.188 | 1,303,064.836 | 1,158,572.069 | 1,138,848.207 | 1,137,466.563 | 1,165,585.428 | 1,103,093.708 | 1,080,274.949 | 1,010,240.38 |
Overige vlottende activa
| 140,729.498 | 216,425.374 | 122,673.671 | 197,930.298 | 116,890.065 | 120,007.351 | 119,854.881 | 109,379.362 | 116,305.209 | 109,151.805 | 106,732.777 | 112,677.431 | 263,720.801 | 268,176.296 | 266,247.444 | 115,214.57 | 141,724.256 | 150,448.234 | 131,551.572 | 114,273.327 | 147,083.785 | 118,890.721 | 118,165.242 | 114,538.433 | 117,152.744 | 171,642.445 | 120,035.921 | 118,265.023 | 125,808.653 | 125,956.23 | 132,275.349 | 239,278.224 | 220,141.67 | 199,811.458 | 437,440.138 | 414,256.992 | 365,692.338 | 366,794.717 | 374,623.362 | 368,626.691 | 365,564.455 | 195,360.313 | 189,158.04 | 138,539.01 | 85,895.642 | 88,039.755 | 67,787.154 | 58,306.956 | 89,131.478 | 58,611.791 | 109,283.182 | 45,152.513 |
Totaal vlottende activa
| 3,617,285.357 | 3,714,351.465 | 3,320,700.509 | 3,232,639.126 | 3,140,536.704 | 3,453,650.46 | 3,455,958.284 | 3,420,467.433 | 3,416,474.769 | 3,834,446.598 | 3,579,519.532 | 3,372,963.98 | 4,079,323.653 | 4,449,497.774 | 4,286,725.728 | 4,189,170.733 | 3,980,528.546 | 4,232,618.831 | 4,129,465.392 | 3,882,837.365 | 4,038,853.28 | 4,185,008.461 | 4,082,703.643 | 3,923,648.209 | 3,907,315.264 | 4,164,371.891 | 3,789,761.814 | 3,448,797.91 | 3,176,635.627 | 3,200,089.072 | 2,957,865.09 | 3,033,295.022 | 2,678,336.935 | 2,982,775.161 | 3,041,411.537 | 2,920,132.548 | 2,770,389.78 | 2,866,422.898 | 2,713,410.057 | 2,303,238.701 | 2,183,254.159 | 2,214,359.216 | 2,166,326.954 | 2,154,914.227 | 2,074,362.672 | 2,101,577.286 | 1,981,168.692 | 2,072,956.998 | 2,182,109.976 | 2,226,425.415 | 2,115,304.83 | 2,015,852.362 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 635,508.477 | 5,312,016.372 | 542,340.243 | 5,295,353.195 | 372,916.26 | 251,692.611 | 227,940.633 | 204,771.351 | 185,130.377 | 172,127.175 | 5,041,775.082 | 164,983.432 | 159,414.314 | 159,818.484 | 160,881.609 | 171,562.241 | 170,921.757 | 177,454.441 | 175,362.594 | 160,078.346 | 149,118.399 | 141,070.906 | 142,410.445 | 143,633.966 | 139,943.504 | 141,109.955 | 133,861.91 | 120,194.526 | 106,071.669 | 93,395.432 | 89,145.681 | 85,783.712 | 84,265.543 | 166,091.264 | 168,086.98 | 168,511.319 | 163,370.737 | 159,220.623 | 145,633.485 | 122,892.377 | 123,237.389 | 121,217.625 | 127,015.851 | 123,576.447 | 116,834.779 | 83,894.157 | 74,462.312 | 73,916.881 | 48,413.127 | 45,704.563 | 48,331.934 | 55,627.735 |
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 | 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 | 0 | 0 | 0 |
Goodwill en 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 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 2,722,460.389 | 2,296,435.564 | 2,293,885.488 | 2,716,258.196 | 2,021,899.044 | 2,020,800.561 | 2,029,709.898 | 2,038,268.174 | 1,003,908.805 | 1,008,642.821 | 1,036,518.216 | 1,037,676.076 | 1,066,572.418 | 1,063,819.446 | 1,006,269.625 | 998,613.081 | 1,092,132.878 | 1,093,462.634 | 1,108,484.333 | 1,111,838.045 | 1,079,177.15 | 988,450.28 | 1,006,773.057 | 1,009,840.578 | 918,551.141 | 714,832.88 | 748,738.474 | 755,027.047 | 858,451.44 | 850,007.075 | 854,609.263 | 753,900.239 | 703,738.679 | 698,707.406 | 442,629.796 | 454,229.125 | 429,920.073 | 409,924.057 | 415,001.425 | 415,926.331 | 440,166.241 | 411,162.142 | 387,188.862 | 338,350.392 | 354,304.034 | 333,746.547 | 507,350.141 | 290,068.339 | 157,090.379 | 155,638.218 | 0 | 0 |
Belastingvorderingen
| 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 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 6,762,489.136 | 2,474,401.656 | 7,300,140.003 | 1,962,647.87 | 7,088,976.724 | 6,835,978.271 | 6,728,826.016 | 6,588,293.542 | 7,525,574.14 | 7,206,749.774 | 2,367,147.91 | 7,172,524.346 | 6,387,408.391 | 6,296,985.914 | 6,225,979.438 | 6,122,175.21 | 6,109,030.669 | 6,161,154.785 | 6,123,345.774 | 6,010,181.344 | 5,751,609.688 | 5,711,949.929 | 5,558,824.135 | 5,464,125.514 | 5,427,577.061 | 5,317,299.491 | 5,345,923.807 | 5,148,663.205 | 4,982,220.314 | 4,768,460.623 | 4,690,661.389 | 4,611,457.679 | 4,506,726.388 | 4,283,688.555 | 4,132,535.251 | 4,035,228.446 | 3,984,567.229 | 3,973,137.806 | 3,870,516.842 | 3,842,205.5 | 3,847,889.533 | 3,853,830.543 | 3,732,926.249 | 3,546,336.801 | 3,465,853.371 | 3,215,869.925 | 2,694,693.713 | 2,561,318.682 | 2,413,843.064 | 2,284,545.403 | 2,198,958.894 | 2,012,934.86 |
Totaal niet-vlottende activa
| 10,120,458.002 | 10,082,853.592 | 10,136,365.734 | 9,974,259.261 | 9,483,792.028 | 9,108,471.443 | 8,986,476.547 | 8,831,333.067 | 8,714,613.322 | 8,387,519.77 | 8,445,441.208 | 8,375,183.854 | 7,613,395.123 | 7,520,623.844 | 7,393,130.672 | 7,292,350.532 | 7,372,085.304 | 7,432,071.86 | 7,407,192.701 | 7,282,097.735 | 6,979,905.237 | 6,841,471.115 | 6,708,007.637 | 6,617,600.058 | 6,486,071.706 | 6,173,242.326 | 6,228,524.191 | 6,023,884.778 | 5,946,743.423 | 5,711,863.13 | 5,634,416.333 | 5,451,141.63 | 5,294,730.61 | 5,148,487.225 | 4,743,252.027 | 4,657,968.89 | 4,577,858.039 | 4,542,282.486 | 4,431,151.752 | 4,381,024.208 | 4,411,293.163 | 4,386,210.31 | 4,247,130.962 | 4,008,263.64 | 3,936,992.184 | 3,633,510.629 | 3,276,506.166 | 2,925,303.902 | 2,619,346.57 | 2,485,888.184 | 2,247,290.828 | 2,068,562.595 |
Totaal activa
| 13,737,743.359 | 13,797,205.057 | 13,457,066.243 | 13,206,898.387 | 12,624,328.732 | 12,562,121.903 | 12,442,434.831 | 12,251,800.5 | 12,131,088.091 | 12,221,966.368 | 12,024,960.74 | 11,748,147.834 | 11,692,718.776 | 11,970,121.618 | 11,679,856.4 | 11,481,521.265 | 11,352,613.85 | 11,664,690.691 | 11,536,658.093 | 11,164,935.1 | 11,018,758.517 | 11,026,479.576 | 10,790,711.28 | 10,541,248.267 | 10,393,386.97 | 10,337,614.217 | 10,018,286.005 | 9,472,682.688 | 9,123,379.05 | 8,911,952.202 | 8,592,281.423 | 8,484,436.652 | 7,973,067.546 | 8,131,262.387 | 7,784,663.564 | 7,578,101.438 | 7,348,247.819 | 7,408,705.384 | 7,144,561.809 | 6,684,262.908 | 6,594,547.321 | 6,600,569.526 | 6,413,457.916 | 6,163,177.866 | 6,011,354.856 | 5,735,087.915 | 5,257,674.858 | 4,998,260.9 | 4,801,456.546 | 4,712,313.599 | 4,362,595.658 | 4,084,414.957 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 237,654.531 | 322,616.838 | 342,532.683 | 392,267.713 | 81,606.859 | 58,212.134 | 65,589.274 | 79,622.399 | 66,163.202 | 65,199.86 | 62,578.81 | 68,400.748 | 87,661.288 | 92,912.256 | 89,039.994 | 74,623.059 | 84,950.302 | 101,127.33 | 67,316.995 | 89,434.503 | 66,779.712 | 58,188.182 | 65,519.17 | 85,578.413 | 93,182.109 | 78,310.019 | 80,013.115 | 82,972.81 | 90,386.844 | 95,485.213 | 80,501.831 | 207,980.481 | 83,245.951 | 86,888.865 | 92,572.326 | 123,549.249 | 115,198.33 | 30,411.621 | 6,178.481 | 76,359.659 | 77,999.75 | 19,032.577 | 30,601.754 | 73,953.116 | 61,006.305 | 53,859.207 | 57,542.428 | 45,987.755 | 41,205.807 | 37,459.82 | 32,880.658 | 38,959.347 |
Kortlopende schulden
| 500.075 | 1,473.69 | 2,071.588 | -2,853,957.1 | -2,848,676.335 | 6,706.428 | 9,072 | 11,459.284 | 22,876.1 | 8,683.776 | 7,705.143 | 6,053.359 | 7,414.57 | 5,892.324 | 4,636.866 | 3,269.238 | 103,676.498 | 103,884.357 | 101,950 | 5,700 | 5,450 | 5,200 | 4,950 | 4,700 | -3,603,433.47 | -3,806,691.705 | -93,745.987 | 103,700 | -2,645,839.467 | -2,732,623.341 | 3,500 | -2,745,005.276 | -2,642,121.385 | 0 | 0 | 0 | -2,597,600.973 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 928.97 |
Belastingschulden
| 57,877.674 | 49,086.133 | 41,617.798 | 59,243.216 | 39,564.512 | 30,472.559 | 31,181.048 | 54,169.382 | 30,074.262 | 38,875.921 | 0 | 47,169.904 | 37,888.093 | 40,368.12 | 92,513.962 | 119,365.554 | 48,838.467 | 42,308.463 | 36,114.955 | 63,968.64 | 46,571.826 | 42,346.73 | 78,150.83 | 96,457.298 | 59,028.609 | 41,680.933 | 97,695.987 | 117,336.4 | 64,009.946 | 49,823.705 | 43,487.559 | 50,854.955 | 38,912.264 | 54,152.597 | 51,688.124 | 50,695.193 | 34,780.952 | 30,780.671 | 40,064.706 | 36,350.939 | 30,159.421 | 31,949.959 | 32,419.238 | 12,684.122 | 54,604.741 | 62,602.884 | 59,253.535 | 53,426.566 | 40,091.261 | 42,192.81 | 43,877.416 | 36,709.173 |
Uitgestelde opbrengsten
| 0 | 3,772.824 | 1,771.016 | 2,856,312.401 | 2,854,001.883 | 2,879,174.956 | 2,969,278.095 | 2,883,200.074 | 2,972,749.387 | 3,022,097.381 | 98.922 | 0 | 37,888.093 | 40,368.12 | 92,513.962 | 119,365.554 | 48,838.467 | 42,308.463 | 36,114.955 | 63,968.64 | 46,571.826 | 42,346.73 | 78,150.83 | 96,457.298 | 3,607,883.47 | 3,810,891.705 | 97,695.987 | 117,336.4 | 2,749,289.467 | 2,735,823.341 | 2,886,001.949 | 2,747,705.276 | 2,644,321.385 | 0 | 0 | 0 | 2,612,101.089 | 3,052,877.103 | 0 | 0 | 13,181.968 | 0 | 0 | 2,901,000.818 | 0 | 0 | 0 | -12,009.714 | 0 | 0 | 0 | -928.97 |
Overige kortlopende verplichtingen
| 3,429,302.704 | 3,691,095.238 | 3,324,096.524 | 386,681.73 | 412,535.336 | 613,772.366 | 347,458.599 | 361,699.322 | 369,962.016 | 617,623.266 | 3,400,694.61 | 3,161,584.934 | 3,150,248.804 | 3,604,772.371 | 3,141,223.064 | 2,928,186.533 | 3,111,376.726 | 3,690,978.467 | 3,463,127.226 | 3,162,696.574 | 3,358,439.653 | 3,664,459.903 | 3,280,270.708 | 3,196,846.214 | -59,028.608 | -41,680.931 | 3,139,792.593 | 2,672,366.159 | 155,371.101 | 138,666.979 | 2,842,514.389 | 102,392.102 | 145,935.624 | 3,239,408.767 | 2,831,237.696 | 2,800,114.935 | 131,550.565 | 3,176,433.993 | 2,989,278.143 | 2,934,530.875 | 3,013,519.908 | 3,272,616.221 | 3,108,250.829 | 76,261.21 | 1,328,136.766 | 1,499,520.79 | 2,322,545.582 | 2,267,867.745 | 2,202,678.065 | 1,114,505.272 | 486,918.847 | 2,106,570.198 |
Totaal kortlopende verplichtingen
| 3,725,334.984 | 4,067,307.878 | 3,711,053.815 | 3,695,640.8 | 3,388,703.178 | 3,588,338.443 | 3,422,579.016 | 3,390,150.461 | 3,461,824.967 | 3,752,480.204 | 3,471,077.485 | 3,283,208.945 | 3,283,212.755 | 3,743,945.071 | 3,327,413.886 | 3,244,809.938 | 3,348,841.993 | 3,938,298.617 | 3,668,509.176 | 3,385,768.357 | 3,523,813.017 | 3,812,541.545 | 3,507,041.538 | 3,480,039.223 | 3,705,515.58 | 3,893,401.726 | 3,419,147.682 | 3,093,711.769 | 3,162,507.358 | 3,022,999.238 | 2,970,003.779 | 3,111,632.814 | 2,914,615.224 | 3,380,450.229 | 2,975,498.146 | 2,974,359.377 | 2,908,131.052 | 3,237,626.285 | 3,035,521.33 | 3,047,241.473 | 3,134,861.047 | 3,323,598.757 | 3,171,271.821 | 3,063,899.266 | 1,443,747.812 | 1,615,982.881 | 2,439,341.545 | 2,367,282.066 | 2,283,975.133 | 1,194,157.902 | 563,676.921 | 2,183,167.688 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 90.502 | 532.735 | 768.761 | 1,036.205 | 1,261.723 | 1,680.403 | 8,433.867 | 10,966.963 | 10,502.373 | 10,505.725 | 12,420.434 | 13,829.209 | 15,518.123 | 11,417.287 | 13,042.554 | 14,014.197 | 15,553.06 | 17,092.256 | 18,628.352 | 19,921.607 | 21,211.743 | 22,502.174 | 23,792.891 | 24,833.885 | 25,875.148 | 26,916.672 | 77,958.45 | 78,462.128 | 79,542.735 | 30,716.398 | 33,456.83 | 33,069.902 | 27,563.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.54 | 928.97 |
Uitgestelde opbrengsten niet-vlottend
| 220,301.588 | 3,103,091.37 | 213,273.966 | 3,002,488.754 | 200,254.843 | 196,498.267 | 194,588.908 | 198,283.911 | 204,310.906 | 219,247.787 | 3,241,226.9 | 266,580.807 | 288,578.384 | 304,269.368 | 304,927.945 | 302,123.512 | 299,461.515 | 321,702.457 | 323,440.034 | 321,925.444 | 323,415.273 | 315,756.992 | 304,918.275 | 309,956.267 | 304,541.018 | 310,125.266 | 315,068.668 | 338,584.109 | 354,762.025 | 360,608.91 | 349,396.884 | 356,299.984 | 385,692.832 | 371,775.998 | 366,230.899 | 409,129.315 | 459,938.903 | 448,670.262 | 391,107.764 | 402,880.272 | 409,272.294 | 402,721.36 | 382,698.087 | 386,480.813 | 2,088,013.016 | 1,750,280.293 | 445,347.018 | 384,589.864 | 374,120.459 | 1,490,595.534 | 1,799,042.085 | 305,788.774 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | -3,694,505.06 | 0 | 0 | 0 | 0 | 0 | 0 | -3,461,021.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32,280.696 | 31,421.456 | 0 | 0 | 28,279.206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -383,104.846 | 0 |
Overige niet-vlottende verplichtingen
| 31,726.65 | 249,839.177 | 245,294.927 | 240,332.075 | 231,166.102 | 227,227.058 | 31,148.894 | 228,342.643 | 235,971.017 | 251,609.061 | 34,300.154 | 300,643.332 | 45,386.5 | 349,188.804 | 349,380.318 | 346,108.821 | 341,450.176 | 362,758.339 | 363,563.136 | 361,115.767 | 361,078.322 | 353,096.474 | 341,934.19 | 346,648.614 | 344,903.191 | 349,705.424 | 353,866.812 | 376,600.238 | 387,901.961 | 360,608.911 | 380,818.339 | 386,862.2 | 29,359.708 | 400,055.203 | 27,198.703 | 435,247.515 | 489,280.195 | 476,947.512 | 27,096.093 | 435,090.129 | 33,497.91 | 32,049.941 | 414,430.04 | 415,631.086 | 2,114,425.594 | 27,299.552 | 22,651.758 | 24,960.088 | 62,700.992 | 61,678.663 | 21,765.373 | -305,788.774 |
Totaal niet-vlottende verplichtingen
| 252,028.238 | 249,839.177 | 245,294.927 | 240,422.577 | 231,698.837 | 227,995.819 | 226,774.007 | 229,604.366 | 237,651.42 | 260,042.928 | 263,384.847 | 311,145.705 | 344,470.609 | 361,609.238 | 363,209.527 | 361,626.944 | 352,867.463 | 375,800.893 | 377,577.333 | 376,668.827 | 378,170.578 | 371,724.826 | 361,855.797 | 367,860.357 | 367,405.365 | 373,498.315 | 378,700.697 | 402,475.386 | 414,818.633 | 470,848.057 | 459,280.467 | 466,404.935 | 445,768.938 | 433,512.033 | 426,499.504 | 462,810.921 | 489,280.195 | 476,947.512 | 418,203.857 | 435,090.129 | 442,770.204 | 434,771.301 | 414,430.04 | 415,631.086 | 2,114,425.594 | 1,777,579.845 | 467,998.776 | 409,549.952 | 436,821.451 | 1,552,274.197 | 1,820,869.998 | 928.97 |
Totaal passiva
| 3,977,363.222 | 4,317,147.055 | 3,956,348.742 | 3,936,063.377 | 3,620,402.015 | 3,816,334.262 | 3,649,353.023 | 3,619,754.827 | 3,699,476.387 | 4,012,523.132 | 3,734,462.332 | 3,594,354.65 | 3,627,683.364 | 4,105,554.309 | 3,690,623.413 | 3,606,436.882 | 3,701,709.456 | 4,314,099.51 | 4,046,086.509 | 3,762,437.184 | 3,901,983.595 | 4,184,266.371 | 3,868,897.335 | 3,847,899.58 | 4,072,920.945 | 4,266,900.041 | 3,797,848.379 | 3,496,187.155 | 3,577,325.991 | 3,493,847.295 | 3,429,284.246 | 3,578,037.749 | 3,360,384.162 | 3,813,962.262 | 3,401,997.65 | 3,437,170.298 | 3,397,411.247 | 3,714,573.797 | 3,453,725.187 | 3,482,331.602 | 3,577,631.251 | 3,758,370.058 | 3,585,701.861 | 3,479,530.352 | 3,558,173.406 | 3,393,562.726 | 2,907,340.321 | 2,776,832.018 | 2,720,796.584 | 2,746,432.099 | 2,384,546.919 | 2,184,096.658 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 55,000 | 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 | 6,258.408 | 6,492.638 | 6,609.752 | 0 | 0 | 0 | 0.001 | 0 | 7,253.011 | 7,253.011 | 7,253.011 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 |
Ingehouden winsten
| 8,849,265.697 | 8,571,473.883 | 8,597,637.685 | 8,373,611.911 | 8,077,039.553 | 7,791,924.421 | 7,829,752.714 | 7,639,781.162 | 7,402,595.546 | 7,145,510.301 | 7,210,978.653 | 7,034,947.128 | 6,911,195.372 | 6,632,679.848 | 6,749,783.904 | 6,563,042.546 | 6,341,986.338 | 6,040,400.343 | 6,181,517.087 | 6,057,628.179 | 5,783,276.738 | 5,516,754.049 | 5,596,165.445 | 5,372,427.838 | 5,021,609.816 | 4,776,924.408 | 4,930,915.495 | 4,692,015.973 | 4,303,495.147 | 4,415,410.406 | 4,160,396.768 | 3,904,522.91 | 3,649,041.922 | 3,353,991.268 | 3,434,058.067 | 3,191,406.382 | 3,016,664.251 | 2,761,899.238 | 2,783,389.43 | 2,557,212.514 | 2,363,674.728 | 2,189,100.904 | 2,185,925.078 | 2,023,481.776 | 1,841,935.613 | 1,736,170.582 | 1,752,039.827 | 1,627,391.32 | 1,486,836.595 | 1,379,089.177 | 1,402,190.989 | 1,324,718.622 |
Overige gereserveerde algehele resultaten
| 55,000 | 55,000 | 0 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -6,258.408 | -6,492.638 | -6,609.752 | -0 | -0 | -0 | -0.001 | -0 | -7,253.011 | -7,253.011 | -7,253.011 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 280,254.443 | 335,254.443 | 280,254.443 | 280,254.443 | 311,644.713 | 326,322.194 | 339,092.817 | 370,474.591 | 415,675.366 | 440,564.374 | 459,355.855 | 497,223.727 | 518,193.663 | 598,907.432 | 610,800.688 | 638,183.485 | 703,949.237 | 767,743.944 | 715,705.884 | 755,364.297 | 758,770.243 | 703,770.243 | 758,770.243 | 758,770.243 | 703,770.243 | 758,770.243 | 758,770.243 | 758,770.243 | 758,770.244 | 574,531.881 | 519,531.881 | 519,531.881 | 461,728.653 | 461,728.653 | 489,028.653 | 445,028.653 | 432,314.672 | 438,338.85 | 453,653.79 | 151,515.253 | 190,870.736 | 190,870.736 | 157,870.735 | 176,369.789 | 171,909.915 | 204,997.489 | 193,997.489 | 193,997.489 | 193,997.489 | 193,997.489 | 182,997.489 | 182,997.489 |
Totaal eigen vermogen van aandeelhouders
| 9,459,520.14 | 9,181,728.326 | 9,207,892.128 | 8,983,866.354 | 8,718,684.266 | 8,448,246.615 | 8,498,845.531 | 8,340,255.753 | 8,148,270.912 | 7,916,074.675 | 8,000,334.508 | 7,862,170.855 | 7,759,389.035 | 7,561,587.28 | 7,690,584.592 | 7,531,226.031 | 7,320,935.575 | 7,028,144.287 | 7,172,222.971 | 7,087,992.476 | 6,817,046.981 | 6,550,524.292 | 6,629,935.688 | 6,406,198.081 | 6,055,380.059 | 5,810,694.651 | 5,964,685.738 | 5,725,786.216 | 5,337,265.391 | 5,209,942.287 | 4,954,928.649 | 4,699,054.791 | 4,429,770.575 | 4,134,719.921 | 4,198,086.72 | 3,955,435.035 | 3,774,237.331 | 3,519,238.088 | 3,512,043.22 | 3,023,083.25 | 2,829,545.464 | 2,654,971.64 | 2,640,795.813 | 2,496,851.565 | 2,318,098.539 | 2,216,168.071 | 2,221,037.316 | 2,096,388.809 | 1,955,834.084 | 1,848,086.666 | 1,860,188.478 | 1,782,716.111 |
Totaal eigen vermogen
| 9,760,380.137 | 9,480,058.002 | 9,500,717.501 | 9,270,835.01 | 9,003,926.717 | 8,745,787.641 | 8,793,081.808 | 8,632,045.673 | 8,431,611.704 | 8,209,443.236 | 8,290,498.408 | 8,153,793.184 | 8,065,035.412 | 7,864,567.309 | 7,989,232.987 | 7,875,084.383 | 7,650,904.394 | 7,350,591.181 | 7,490,571.584 | 7,402,497.916 | 7,116,774.922 | 6,842,213.205 | 6,921,813.945 | 6,693,348.687 | 6,320,466.025 | 6,070,714.176 | 6,220,437.626 | 5,976,495.533 | 5,546,053.059 | 5,418,104.907 | 5,162,997.177 | 4,906,398.903 | 4,612,683.384 | 4,317,300.125 | 4,382,665.914 | 4,140,931.14 | 3,950,836.572 | 3,694,131.587 | 3,690,836.622 | 3,201,931.306 | 3,016,916.07 | 2,842,199.468 | 2,827,756.055 | 2,683,647.514 | 2,453,181.45 | 2,341,525.189 | 2,350,334.537 | 2,221,428.882 | 2,080,659.962 | 1,965,881.5 | 1,978,048.739 | 1,900,318.299 |
Totaal passiva en aandeelhoudersvermogen
| 13,737,743.359 | 13,797,205.057 | 13,457,066.243 | 13,206,898.387 | 12,624,328.732 | 12,562,121.903 | 12,442,434.831 | 12,251,800.5 | 12,131,088.091 | 12,221,966.368 | 12,024,960.74 | 11,748,147.834 | 11,692,718.776 | 11,970,121.618 | 11,679,856.4 | 11,481,521.265 | 11,352,613.85 | 11,664,690.691 | 11,536,658.093 | 11,164,935.1 | 11,018,758.517 | 11,026,479.576 | 10,790,711.28 | 10,541,248.267 | 10,393,386.97 | 10,337,614.217 | 10,018,286.005 | 9,472,682.688 | 9,123,379.05 | 8,911,952.202 | 8,592,281.423 | 8,484,436.652 | 7,973,067.546 | 8,131,262.387 | 7,784,663.564 | 7,578,101.438 | 7,348,247.819 | 7,408,705.384 | 7,144,561.809 | 6,684,262.908 | 6,594,547.321 | 6,600,569.526 | 6,413,457.916 | 6,163,177.866 | 6,011,354.856 | 5,735,087.915 | 5,257,674.858 | 4,998,260.9 | 4,801,456.546 | 4,712,313.599 | 4,362,595.658 | 4,084,414.957 |