PT Perdana Bangun Pusaka Tbk
IDX:KONI.JK
1690 (IDR) • At close November 4, 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
| 28,077.85 | 25,922.715 | 27,475.221 | 30,845.868 | 28,952.889 | 15,312.516 | 16,230.786 | 33,998.141 | 40,064.92 | 34,279.039 | 47,279.316 | 36,378.942 | 28,329.526 | 31,180.3 | 31,264.235 | 27,875.031 | 21,927.274 | 17,428.381 | 14,019.248 | 12,129.239 | 10,741.431 | 10,063.319 | 11,438.93 | 10,514.191 | 9,697.089 | 10,654.674 | 9,775.306 | 16,641.026 | 24,542.141 | 20,232.055 | 22,202.649 | 15,647.913 | 16,600.234 | 13,050.38 | 14,342.501 | 9,104.617 | 10,563.993 | 30,825.366 | 25,180.943 | 24,821.065 | 9,349.369 | 13,475.761 | 15,773.462 | 14,574.843 | 11,474.572 | 8,670.982 | 11,237.333 | 14,585.996 | 11,051.066 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10,354.292 | -10,541.236 | 0 | 321.967 | 0 | 0 | 0 | 0 | -13,861.593 | 0 | 0 | 0 | 0 | 0 | 174.502 | 0 | -15,100.081 | -14,025.433 | -15,139.403 | -0 | 98.55 | 167.401 | 27.401 | 206.021 | 27.401 | 22.271 | 33.521 | 147.37 | 36.2 | 29.5 | 23.3 | 147.014 | 0 | 0 | 0 | 159.424 | 0 | 0 | 0 | 1,100 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 28,077.85 | 25,922.715 | 27,475.221 | 30,845.868 | 28,952.889 | 15,312.516 | 16,230.786 | 33,998.141 | 40,064.92 | 34,279.039 | 47,279.316 | 36,378.942 | 28,329.526 | 31,180.3 | 31,264.235 | 27,875.031 | 21,927.274 | 17,428.381 | 14,019.248 | 12,129.239 | 10,741.431 | 10,063.319 | 11,613.431 | 10,514.191 | 9,697.089 | 10,654.674 | 9,775.306 | 16,641.026 | 24,640.691 | 20,399.456 | 22,230.05 | 15,853.934 | 16,627.635 | 13,072.652 | 14,376.022 | 9,251.986 | 10,600.193 | 30,854.866 | 25,204.243 | 24,968.079 | 9,349.369 | 13,475.761 | 15,773.462 | 14,734.267 | 11,474.572 | 8,670.982 | 11,237.333 | 15,685.996 | 11,051.066 |
Nettovorderingen
| 38,223.688 | 24,585.106 | 20,832.368 | 35,654.806 | 24,068.769 | 28,464.696 | 16,288.451 | 24,542.959 | 13,527 | 16,584 | 13,899 | 15,373 | 11,112 | 17,096.125 | 17,121.498 | 15,925.997 | 13,337.773 | 14,191.694 | 16,189.843 | 19,479.016 | 19,349.227 | 15,584.455 | 20,113.32 | 19,143.601 | 20,051.234 | 19,617.1 | 18,719.355 | 21,801.986 | 20,067.268 | 17,772.622 | 15,378.46 | 21,883.834 | 21,421.277 | 20,155.142 | 16,789.416 | 19,774.417 | 24,197.727 | 23,290.035 | 19,604.467 | 21,150.628 | 19,025.776 | 19,550.976 | 16,946.712 | 19,785.262 | 16,208.826 | 14,431.295 | 10,905.472 | 12,861.828 | 12,455.849 |
Voorraad
| 55,636.865 | 68,610.927 | 68,066.726 | 57,693.97 | 53,464.768 | 60,627.423 | 65,691.592 | 49,260.307 | 39,324.888 | 39,717.306 | 26,687.303 | 34,526.02 | 42,118.124 | 32,280.132 | 31,271.327 | 32,786.124 | 34,821.628 | 37,649.092 | 40,165.29 | 39,932.345 | 45,885.561 | 45,477.338 | 55,878.074 | 53,123.422 | 71,696.518 | 46,128.497 | 48,868.049 | 36,128.537 | 30,540.405 | 36,240.647 | 39,511.02 | 37,046.378 | 36,701.938 | 42,836.234 | 53,164.109 | 57,800.072 | 44,695.261 | 30,968.572 | 36,212.525 | 33,430.39 | 52,823.587 | 49,115.11 | 52,191.337 | 40,651.723 | 36,809.661 | 33,464.09 | 33,465.073 | 26,475.61 | 36,538.809 |
Overige vlottende activa
| 3,516.382 | 2,272.902 | 2,505.948 | 1,493.51 | 3,016.652 | 2,765.334 | 4,111.576 | 1,452.058 | 380.721 | 193.067 | 668.383 | 474.106 | 227.99 | 189.069 | 189.069 | 19,365.805 | 323.021 | 418.612 | 296.007 | 27,748.202 | 513.202 | 26,235.62 | 475.251 | 29,417.718 | 133.242 | 158.555 | 135.009 | 26,156.577 | 612.233 | 4,106.28 | 1,098.245 | 4,230.005 | 257.391 | 187.369 | 336.314 | 1,393.133 | 0 | 419.1 | 347.54 | 1,521.381 | 335.049 | 300.776 | 720.525 | 2,318.597 | 165.897 | 157.868 | 76.933 | 2,954.736 | 5,430.391 |
Totaal vlottende activa
| 125,462.091 | 121,391.65 | 118,880.263 | 125,688.154 | 109,503.078 | 107,169.968 | 102,322.405 | 109,253.465 | 93,551.911 | 90,907.318 | 88,667.894 | 88,068.087 | 82,637.111 | 80,745.626 | 79,846.128 | 80,026.96 | 70,409.696 | 69,687.779 | 70,670.388 | 79,809.786 | 76,489.422 | 81,776.277 | 88,080.076 | 93,055.331 | 101,578.082 | 76,558.825 | 77,497.718 | 78,926.141 | 75,860.597 | 78,519.005 | 78,217.776 | 79,014.151 | 75,008.24 | 76,251.397 | 84,665.861 | 88,219.608 | 79,493.18 | 85,532.571 | 81,368.776 | 81,070.478 | 81,533.781 | 82,442.623 | 85,632.036 | 77,489.849 | 64,658.956 | 56,724.234 | 55,684.811 | 57,978.17 | 65,476.115 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 23,160.94 | 22,831.092 | 22,635.224 | 21,946.068 | 21,283.983 | 20,084.081 | 20,168.222 | 19,656.359 | 2,274.727 | 2,216.599 | 1,702.483 | 18,899.936 | 1,400.449 | 1,539.708 | 1,697.095 | 19,225.596 | 1,661.28 | 18,927.814 | 19,177.908 | 19,440.744 | 19,655.937 | 19,917.665 | 20,225.959 | 20,463.544 | 20,779.978 | 20,922.114 | 21,240.335 | 21,479.32 | 27,126.125 | 26,764.858 | 0 | 27,356.86 | 32,039.938 | 32,349.115 | 32,673.713 | 28,247.86 | 24,752.686 | 24,842.659 | 25,070.036 | 25,315.824 | 27,671.781 | 27,695.84 | 23,607.291 | 23,811.255 | 23,679.002 | 23,918.42 | 20,242.336 | 20,557.877 | 21,517.107 |
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 | 871.495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 360.065 | 376.839 | 393.613 | 410.388 | 422.103 | 0 | 454.539 | 471.314 | 17,581.269 | 17,598.044 | 17,614.818 | 538.41 | 17,954.077 | 17,970.851 | 17,987.625 | 619.882 | 18,021.174 | 653.43 | 670.205 | 686.979 | 703.753 | 720.527 | 737.301 | 754.076 | 770.85 | 787.624 | 804.398 | 821.173 | 837.947 | 854.721 | 0 | 888.269 | 905.044 | 921.818 | 938.592 | 955.366 | 919.914 | 936.047 | 953.419 | 969.552 | 813.704 | 853.337 | 855.196 | 894.829 | 871.504 | 885.955 | 900.405 | 952.629 | 0 |
Goodwill en immateriële activa
| 360.065 | 376.839 | 393.613 | 410.388 | 422.103 | -10,264.087 | 454.539 | 471.314 | 17,581.269 | 17,598.044 | 17,614.818 | 538.41 | 17,954.077 | 17,970.851 | 17,987.625 | 619.882 | 18,021.174 | 653.43 | 670.205 | 686.979 | 703.753 | 720.527 | 737.301 | 754.076 | 770.85 | 787.624 | 804.398 | 821.173 | 837.947 | 854.721 | 871.495 | 888.269 | 905.044 | 921.818 | 938.592 | 955.366 | 919.914 | 936.047 | 953.419 | 969.552 | 813.704 | 853.337 | 855.196 | 894.829 | 871.504 | 885.955 | 900.405 | 952.629 | 0 |
Langetermijnbeleggingen
| 10,363.093 | 10,172.543 | 10,184.656 | 10,200.211 | 10,251.975 | 10,264.087 | 10,378.518 | 10,295.198 | 10,626.023 | 10,562.786 | 10,553.348 | 10,390.63 | 11,054.973 | 10,871.399 | 11,001.284 | 10,844.951 | 14,049.347 | 0 | 150.116 | 0 | 117.14 | 0 | -136.476 | 0 | 15,219.089 | 14,136.895 | 15,297.513 | 323.149 | 9.84 | 87.039 | 409.339 | 246.169 | 48.368 | 30.609 | 40.645 | -92.221 | 139.927 | 124.507 | 161.511 | -39.354 | 2,459.077 | 0 | 0 | -74.114 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 2,438.415 | 2,421.903 | 2,406.961 | 2,410.08 | 2,485.966 | 2,486.764 | 2,474.917 | 2,471.042 | 2,690.619 | 2,699.932 | 2,700.247 | 2,689.139 | 2,844.701 | 2,816.263 | 2,806.674 | 2,774.581 | 3,595.688 | 3,574.222 | 3,553.229 | 3,473.944 | 2,961.51 | 3,172.898 | 2,889.098 | 2,853.163 | 3,893.188 | 3,757.329 | 3,634.679 | 3,486.767 | 3,376.781 | 3,365.248 | 0 | 3,166.442 | 2,713.541 | 2,648.064 | 2,582.155 | 2,503.443 | 3,019.408 | 2,934.09 | 2,877.425 | 2,820.623 | 3,488.264 | 0 | 0 | 3,293.053 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 1,347.076 | -0 | 0 | 0 | 0 | 10,907.556 | 0 | 0 | 1,353.952 | 483.889 | 1,069.129 | 0 | 1,432.754 | 3,085.959 | 3,085.959 | 0 | -0 | 17,130.372 | 16,688.046 | 10,975.134 | 15,635.524 | 11,040.262 | 11,247.328 | 11,105.391 | 12 | 21 | 15 | 14,276.743 | 8,111.193 | 7,706.976 | 37,591.766 | 8,765.354 | 3,804.238 | 3,417.633 | 4,612.29 | 8,123.029 | 7,534.107 | 6,050.804 | 7,769.461 | 8,225.811 | 155.91 | 6,721.641 | 4,798.18 | 2,326.738 | 4,589.85 | 3,694.657 | 3,037.039 | -21,510.506 | -21,517.107 |
Totaal niet-vlottende activa
| 37,669.588 | 35,802.378 | 35,620.454 | 34,966.747 | 34,444.027 | 33,478.402 | 33,476.196 | 32,893.912 | 34,526.59 | 33,561.25 | 33,640.025 | 32,518.116 | 34,686.954 | 36,284.18 | 36,578.637 | 33,465.01 | 37,327.488 | 40,285.839 | 40,239.504 | 34,576.8 | 39,073.864 | 34,851.352 | 34,963.21 | 35,176.174 | 40,675.106 | 39,624.962 | 40,991.925 | 40,387.152 | 39,461.886 | 38,778.841 | 38,872.6 | 40,423.094 | 39,511.128 | 39,367.239 | 40,847.395 | 39,737.478 | 36,366.042 | 34,888.107 | 36,831.852 | 37,292.456 | 34,588.737 | 35,270.817 | 29,260.666 | 30,251.76 | 29,140.357 | 28,499.032 | 24,179.78 | 21,510.506 | 21,517.107 |
Totaal activa
| 163,131.678 | 157,194.028 | 154,500.716 | 160,654.9 | 143,947.104 | 140,648.37 | 135,798.601 | 142,147.377 | 128,078.502 | 124,468.567 | 122,307.919 | 120,586.203 | 117,324.065 | 117,029.806 | 116,424.765 | 113,491.97 | 107,737.184 | 109,973.617 | 110,909.892 | 114,386.586 | 115,563.286 | 116,627.629 | 123,043.287 | 128,231.505 | 142,253.187 | 116,183.787 | 118,489.643 | 119,313.293 | 115,322.483 | 117,297.846 | 117,090.375 | 119,437.245 | 114,519.369 | 115,618.636 | 125,513.255 | 127,957.086 | 115,859.223 | 120,420.678 | 118,200.628 | 118,362.935 | 116,122.517 | 117,713.441 | 114,892.703 | 107,741.609 | 93,799.313 | 85,223.266 | 79,864.591 | 82,759.17 | 91,302.514 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 105.259 | 592.43 | 585.025 | 7,005.222 | 122.305 | 66.606 | 8.843 | 7,598.297 | 102.669 | 1.98 | 1.98 | 119.742 | 17.864 | 120.204 | 60.343 | 66.249 | 42.577 | 5.235 | 18.974 | 108.683 | 192.975 | 434.363 | 211.861 | 691.465 | 3,428.984 | 3,270.603 | 3,275.445 | 3,230.319 | 206.651 | 3.203 | 162.526 | 256.194 | 141.113 | 162.863 | 5,861.909 | 6,011.656 | 373.021 | 284.82 | 75.25 | 600.669 | 20.941 | 660.749 | 96.926 | 270.619 | 328.816 | 70.376 | 75.86 | 100.174 | 81.241 |
Kortlopende schulden
| 463.467 | 0 | -1,404.862 | 0 | -1,230.077 | -1,304.044 | -1,421.302 | -1,357.041 | -1,538.83 | -870.571 | 0.325 | -902.997 | 33,022.253 | 34,065.6 | 34,244.2 | 32,672.05 | 62,909.703 | 80,806.3 | 92,475.168 | 81,438.288 | 84,068.41 | 86,310.454 | 92,570.371 | 97,714.658 | 102,617.15 | 78,823.15 | 77,444.55 | 76,546.2 | 80,106 | 79,926 | 80,964.736 | 80,616 | 79,800 | 81,690 | 80,370 | 82,770 | 77,148.5 | 79,998 | 77,178 | 74,640 | 71,277 | 71,814 | 69,804 | 67,039.5 | 58,065 | 41,205.35 | 35,474.35 | 0 | 0 |
Belastingschulden
| 0 | 142.386 | 397.24 | 159.738 | 44.534 | 120.281 | 120.384 | 861.354 | 179.852 | 211.133 | 748.798 | 630.471 | 72.018 | 300.158 | 609.997 | 488.255 | 254.631 | 60.031 | 133.36 | 263.67 | 551.396 | 579.977 | 381.269 | 405.444 | 80.006 | 448.439 | 497.908 | 911.29 | 1,566.713 | 2,132.167 | 0 | 1,804.225 | 644.377 | 389.169 | 47.718 | 35.861 | 353.147 | 1,336.66 | 356.775 | 1,452.626 | 476.292 | 0 | 0 | 381.244 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 1,032.845 | 1,259.68 | 1,404.862 | 1,752.255 | 1,230.077 | 1,304.044 | 1,421.302 | 1,357.041 | 1,538.83 | 870.571 | 923.369 | 902.997 | 72.018 | 300.158 | 609.997 | 488.255 | 254.631 | 60.031 | 133.36 | 263.67 | 551.396 | 579.977 | 381.269 | 405.444 | 2,635.342 | 448.439 | 497.908 | 911.29 | 1,566.713 | 2,132.167 | 0 | 1,804.225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 760.941 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 1,246.048 | 777.56 | 2,376.193 | 2,263.654 | 1,817.977 | 1,967.691 | 1,771.622 | 3,310.931 | 1,685.913 | 1,117.835 | 764.078 | 1,710.64 | 1,162.392 | 1,170.171 | 1,475.246 | 1,194.334 | 1,274.948 | 1,013.923 | 1,050.045 | 1,907.503 | 1,142.215 | 1,811.814 | 1,859.581 | 2,582.268 | 4,535.591 | 2,536.484 | 2,361.248 | 3,613.134 | 1,116.354 | 1,203.89 | 2,256.888 | 2,585.199 | 2,144.942 | 1,540.159 | 1,054.312 | 2,303.11 | 959.201 | 2,142.194 | 1,488.705 | 3,008.605 | 975 | 4,801.513 | 3,306.316 | 2,559.24 | 2,503.088 | 2,704.034 | 3,446.115 | 41,863.079 | 51,714.046 |
Totaal kortlopende verplichtingen
| 2,847.62 | 2,629.67 | 2,961.218 | 11,021.132 | 1,940.282 | 2,034.297 | 1,780.465 | 10,909.228 | 1,788.582 | 1,119.815 | 1,689.752 | 1,830.382 | 34,274.527 | 35,656.133 | 36,389.787 | 34,420.887 | 64,481.859 | 81,885.489 | 93,677.547 | 83,718.144 | 85,954.996 | 89,136.608 | 95,023.082 | 101,393.835 | 113,217.066 | 85,078.676 | 83,579.15 | 84,300.943 | 82,995.719 | 83,265.261 | 83,384.151 | 85,261.617 | 82,086.055 | 83,393.022 | 87,286.22 | 91,084.766 | 78,480.722 | 82,425.014 | 78,741.955 | 78,249.274 | 73,033.883 | 77,276.262 | 73,207.242 | 69,869.359 | 60,896.904 | 43,979.759 | 38,996.326 | 41,963.253 | 51,795.287 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 886.63 | 839.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 2,649.671 | 2,649.671 | 2,649.671 | 2,254.507 | 2,904.947 | 1,819.697 | 2,898.447 | 1,788.61 | 135.104 | 135.104 | 135.104 | 135.104 | 484.089 | 484.089 | 282.633 | 593.562 | 1,231.208 | 1,455.162 | 1,326.071 | 678.306 | 950.903 | 986.599 | 1,272.077 | 1,272.077 | 1,179.875 | 1,179.875 | 1,366 | 1,518.007 | 2,460.144 | 2,460.144 | 0 | 1,918.992 | 2,110.927 | 367.859 | 885.06 | 681.787 | 886.63 | 839.151 | 954.536 | 897.124 | 821.176 | 0 | 0 | 1,295.277 | 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 | 11,991.606 | 11,799.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 10,615.883 | 10,615.883 | 10,605.883 | 10,605.883 | 10,442.883 | 11,528.133 | 10,442.883 | 11,468.065 | 12,911.574 | 12,961.574 | 12,961.574 | 12,741.906 | 13,411.538 | 13,558.246 | 13,208.676 | 13,498.935 | 13,757.451 | 13,799.265 | 13,799.265 | 13,574.265 | 13,448.099 | 14,386.195 | 13,278.754 | 13,184.359 | 17,127.816 | 16,602.816 | 16,142.816 | 15,582.816 | 15,611.85 | 15,541.85 | 0 | 14,632.101 | 11,284.732 | 10,863.736 | 10,620.579 | 10,239.333 | 828.941 | 828.941 | 13,220.627 | 12,863.667 | 12,792.808 | 0 | 0 | 11,638.69 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 13,265.554 | 13,265.554 | 13,255.554 | 12,860.39 | 13,347.83 | 13,347.83 | 13,341.33 | 13,256.676 | 13,046.678 | 13,096.678 | 13,096.678 | 12,877.01 | 13,895.627 | 14,042.335 | 13,491.309 | 14,092.497 | 14,988.659 | 15,254.427 | 15,125.336 | 14,252.572 | 14,399.002 | 15,372.794 | 14,550.831 | 14,456.436 | 18,307.691 | 17,782.691 | 17,508.816 | 17,100.823 | 18,071.994 | 18,001.994 | 0 | 16,551.094 | 13,395.659 | 11,231.595 | 11,505.639 | 10,921.121 | 14,593.807 | 14,306.328 | 14,175.163 | 13,760.791 | 13,613.984 | 0 | 0 | 12,933.968 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 16,113.174 | 15,895.224 | 16,216.771 | 23,881.522 | 15,288.112 | 15,382.127 | 15,121.795 | 24,165.904 | 14,835.26 | 14,216.493 | 14,786.43 | 14,707.392 | 48,170.154 | 49,698.468 | 49,881.096 | 48,513.384 | 79,470.518 | 97,139.917 | 108,802.883 | 97,970.716 | 100,353.998 | 104,509.401 | 109,573.913 | 115,850.272 | 131,524.757 | 102,861.367 | 101,087.967 | 101,401.766 | 101,067.713 | 101,267.255 | 83,384.151 | 101,812.711 | 95,481.714 | 94,624.617 | 98,791.86 | 102,005.887 | 93,074.529 | 96,731.343 | 92,917.118 | 92,010.065 | 86,647.866 | 77,276.262 | 73,207.242 | 82,803.327 | 60,896.904 | 43,979.759 | 38,996.326 | 41,963.253 | 51,795.287 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 78,000 | 78,000 | 78,000 | 78,000 | 78,000 | 78,000 | 78,000 | 78,000 | 93,000 | 93,000 | 93,000 | 93,000 | 88,000 | 88,000 | 88,000 | 86,502.5 | 60,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 |
Ingehouden winsten
| 20,937.701 | 15,218 | 12,203.141 | 3,362.98 | -5,769.292 | -9,162.042 | -13,751.479 | -16,446.812 | -12,837.562 | -15,828.729 | -18,559.315 | -28,040.065 | -26,926.892 | -28,749.466 | -29,537.134 | -35,845.677 | -39,814.138 | -33,247.103 | -43,973.795 | -35,895.485 | -30,871.516 | -38,830.549 | -32,611.43 | -38,567.544 | -35,352.373 | -32,758.383 | -28,679.127 | -31,753.736 | -31,826.033 | -30,050.212 | -30,319.019 | -30,889.64 | -27,043.149 | -25,086.784 | -19,359.407 | -23,756.413 | -23,296.109 | -22,391.468 | -20,797.292 | -19,727.934 | -16,606.152 | -17,860.562 | -16,343.745 | -21,142.522 | -25,082.597 | -16,671.752 | -16,631.993 | -17,297.65 | -17,193.018 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 7,329.595 | 8,347.481 | 8,347.481 | 8,347.481 | 8,347.481 | 30,000 | 30,000 | 30,000 | 7,838.072 | 50,000 | 0 | 50,000 | 54,743.459 | 0 | 0 | -0 | 6,230.552 | 0 | 4,867.974 | 0 | 4,867.974 | 0 | -0 | -0 | 3,584.459 | -0 | 0 | 0 | 2,433.37 | 0 | -0 | -0 | 3,626.808 | 0 | 0 | 0 | 3,145.271 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 48,080.485 | 48,080.485 | 48,080.485 | 48,080.485 | 48,080.485 | 48,080.485 | 48,080.485 | 48,080.485 | 3,080.485 | 3,080.485 | 3,080.485 | 33,080.485 | -41,919.515 | 8,080.485 | -41,919.515 | -40,422.015 | 8,080.485 | 8,080.485 | 8,080.485 | 8,080.485 | 8,080.485 | 8,080.485 | 8,080.485 | 8,080.485 | 8,080.485 | 8,080.485 | 8,080.485 | 8,080.485 | 8,080.485 | 8,080.485 | 8,080.485 | 8,080.485 | 8,080.485 | 8,080.485 | 8,080.485 | 8,080.485 | 8,080.485 | 8,080.485 | 8,080.485 | 4,935.215 | 8,080.485 | 8,080.485 | 8,080.485 | 8,080.485 | 8,080.485 | 8,080.485 | 8,080.485 | 8,080.485 | 8,080.485 |
Totaal eigen vermogen van aandeelhouders
| 147,018.186 | 141,298.486 | 138,283.627 | 136,773.06 | 128,658.674 | 125,265.924 | 120,676.487 | 117,981.154 | 113,242.923 | 110,251.756 | 107,521.17 | 105,878.493 | 69,153.593 | 67,331.019 | 66,543.351 | 64,978.267 | 28,266.348 | 12,833.382 | 2,106.691 | 16,415.552 | 15,208.969 | 12,117.91 | 13,469.055 | 12,380.915 | 10,728.112 | 13,322.103 | 17,401.359 | 17,911.209 | 14,254.452 | 16,030.274 | 15,761.466 | 17,624.216 | 19,037.336 | 20,993.702 | 26,721.078 | 25,950.881 | 22,784.376 | 23,689.017 | 25,283.193 | 26,352.552 | 29,474.333 | 28,219.923 | 29,736.74 | 24,937.964 | 20,997.889 | 29,408.734 | 29,448.493 | 28,782.835 | 28,887.467 |
Totaal eigen vermogen
| 147,018.505 | 141,298.804 | 138,283.945 | 136,773.379 | 128,658.993 | 125,266.243 | 120,676.806 | 117,981.473 | 113,243.242 | 110,252.075 | 107,521.489 | 105,878.811 | 69,153.912 | 67,331.337 | 66,543.669 | 64,978.586 | 28,266.666 | 12,833.701 | 2,107.009 | 16,415.87 | 15,209.288 | 12,118.228 | 13,469.373 | 12,381.233 | 10,728.43 | 13,322.42 | 17,401.677 | 17,911.527 | 14,254.77 | 16,030.591 | 15,761.784 | 17,624.533 | 19,037.654 | 20,994.019 | 26,721.396 | 25,951.199 | 22,784.694 | 23,689.335 | 25,283.511 | 26,352.87 | 29,474.651 | 28,220.241 | 29,737.058 | 24,938.282 | 20,998.206 | 29,409.052 | 29,448.811 | 28,783.153 | 28,887.785 |
Totaal passiva en aandeelhoudersvermogen
| 163,131.678 | 157,194.028 | 154,500.716 | 160,654.9 | 143,947.104 | 140,648.37 | 135,798.601 | 142,147.377 | 128,078.502 | 124,468.567 | 122,307.919 | 120,586.203 | 117,324.065 | 117,029.806 | 116,424.765 | 113,491.97 | 107,737.184 | 109,973.617 | 110,909.892 | 114,386.586 | 115,563.286 | 116,627.629 | 123,043.287 | 128,231.505 | 142,253.187 | 116,183.787 | 118,489.643 | 119,313.293 | 115,322.483 | 117,297.846 | 99,145.935 | 119,437.245 | 114,519.369 | 115,618.636 | 125,513.255 | 127,957.086 | 115,859.223 | 120,420.678 | 118,200.628 | 118,362.935 | 116,122.517 | 105,496.503 | 102,944.3 | 107,741.609 | 81,895.111 | 73,388.811 | 68,445.136 | 0 | 0 |