PT Malindo Feedmill Tbk
IDX:MAIN.JK
725 (IDR) • At close January 15, 2025
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 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q3 | 2009 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 220,717.937 | 230,512.53 | 216,616.631 | 287,546.923 | 285,219.974 | 308,782.012 | 341,446.934 | 477,398.404 | 269,596.081 | 273,136.378 | 121,948.699 | 179,657.572 | 167,272.757 | 124,846.311 | 225,672.454 | 177,544.265 | 134,205.699 | 100,217.436 | 189,761.761 | 120,231.147 | 84,453.974 | 126,822.81 | 215,750.123 | 143,958.984 | 264,731.014 | 138,178.814 | 128,954.681 | 175,606.503 | 145,756.313 | 95,284.23 | 136,542.362 | 146,426.079 | 129,070.107 | 281,362.067 | 356,750.326 | 524,520.99 | 307,780.226 | 240,378.445 | 160,518.046 | 310,112.433 | 263,882.414 | 246,393.831 | 71,018.369 | 82,819.072 | 66,838.327 | 102,466.522 | 56,809.657 | 90,563.059 | 88,993.203 | 202,191.429 | 104,162.3 | 87,179.472 | 54,499.085 | 65,026.82 | 72,861.882 | 118,970.73 | 59,167.007 | 66,078.734 | 32,960.163 | 42,764.258 | 19,659.871 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71,903.409 | 0 | 0 | 71,405.018 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 220,717.937 | 230,512.53 | 216,616.631 | 287,546.923 | 285,219.974 | 308,782.012 | 341,446.934 | 477,398.404 | 269,596.081 | 273,136.378 | 121,948.699 | 179,657.572 | 167,272.757 | 124,846.311 | 225,672.454 | 177,544.265 | 134,205.699 | 100,217.436 | 189,761.761 | 120,231.147 | 84,453.974 | 126,822.81 | 215,750.123 | 143,958.984 | 264,731.014 | 138,178.814 | 128,954.681 | 175,606.503 | 145,756.313 | 95,284.23 | 136,542.362 | 146,426.079 | 129,070.107 | 281,362.067 | 356,750.326 | 524,520.99 | 307,780.226 | 240,378.445 | 160,518.046 | 310,112.433 | 263,882.414 | 246,393.831 | 71,018.369 | 82,819.072 | 66,838.327 | 102,466.522 | 56,809.657 | 90,563.059 | 88,993.203 | 202,191.429 | 104,162.3 | 87,179.472 | 54,499.085 | 65,026.82 | 144,765.291 | 118,970.73 | 59,167.007 | 137,483.752 | 32,960.163 | 42,764.258 | 19,659.871 |
Nettovorderingen
| 663,360.494 | 619,580.975 | 823,713.343 | 681,309.251 | 743,883.409 | 687,497.402 | 683,227.087 | 668,249.926 | 599,325.517 | 0 | 571,400.277 | 582,585.436 | 443,079.128 | 398,453.124 | 453,102.152 | 401,138.597 | 434,622.095 | 390,194.998 | 453,441.203 | 440,344.1 | 507,840.495 | 488,932.401 | 436,228.405 | 349,837.149 | 382,076.517 | 341,615.757 | 440,352.3 | 440,951.649 | 394,993.626 | 495,595.724 | 435,216.699 | 162,816.768 | 461,258.751 | 494,396.023 | 482,741.19 | 440,819.308 | 420,476.248 | 460,975.863 | 451,890.225 | 463,895.66 | 383,746.297 | 404,228.86 | 343,865.591 | 301,796.023 | 287,830.935 | 298,646.85 | 268,052.087 | 221,785.14 | 288,214.585 | 288,344.27 | 0 | 0 | 0 | 139,576.494 | 0 | 0 | 0 | 148,832.839 | 151,300.182 | 158,212.506 | 175,702.343 |
Voorraad
| 1,700,598.013 | 1,841,596.297 | 1,752,464.639 | 1,578,913.884 | 1,587,619.276 | 1,560,373.479 | 1,586,039.419 | 1,479,545.952 | 1,623,588.363 | 1,848,741.552 | 1,680,492.237 | 1,773,503.545 | 1,704,045.8 | 1,403,127.214 | 1,347,424.302 | 1,301,672.038 | 1,512,190.629 | 1,611,216.648 | 1,307,155.38 | 1,292,084.034 | 1,359,450.631 | 1,340,719.45 | 1,218,547.278 | 1,161,507.381 | 1,114,113.46 | 967,187.914 | 918,708.363 | 943,418.228 | 958,432.616 | 1,037,292.388 | 932,320.212 | 884,408.185 | 984,363.339 | 837,052.186 | 815,651.389 | 767,795.694 | 752,239.328 | 839,282.598 | 830,661.771 | 791,548.662 | 857,653.242 | 673,349.091 | 600,756.416 | 518,941.316 | 449,952.939 | 440,245.942 | 439,919.845 | 357,395.518 | 336,529.413 | 301,903.614 | 248,458.929 | 239,006.224 | 237,148.685 | 279,800.952 | 219,416.06 | 116,962.693 | 127,792.788 | 147,953.197 | 141,681.169 | 119,391.203 | 110,382.444 |
Overige vlottende activa
| 213,704.468 | 213,484.772 | 221,568.188 | 962,131.98 | 170,063.73 | 277,358.558 | 157,016.775 | 326,995.027 | 243,070.456 | 749,743.973 | 265,603.477 | 127,836.83 | 281,362.171 | 449,303.709 | 257,457.494 | 55,651.812 | 69,055.229 | 163,863.691 | 695,642.833 | 160,179.873 | 733,337.488 | 669,121.458 | 108,670.129 | 227,208.67 | 551,448.312 | 566,256.763 | 273,868.878 | 378,294.074 | 554,667.086 | 482,309.578 | 636,133.847 | 661,310.737 | 558,303.632 | 628,117.705 | 663,294.715 | 511,577.355 | 640,502.782 | 443,904.485 | 535,573.886 | 490,731.006 | 393,187.194 | 309,920.947 | 249,822.163 | 220,473.458 | 262,472.551 | 493,268.334 | 358,313.758 | 446,244.969 | 550,073.391 | 398,597.487 | 343,291.617 | 306,171.711 | 305,298.944 | 244,113.346 | 215,086.911 | 271,478.347 | 317,161.334 | 260,779.305 | 343,346.74 | 355,317.83 | 377,133.049 |
Totaal vlottende activa
| 2,798,380.912 | 2,905,174.574 | 3,014,362.801 | 2,821,248.975 | 2,786,786.389 | 2,834,011.451 | 2,767,730.215 | 2,952,189.309 | 2,735,580.417 | 2,871,621.903 | 2,639,444.69 | 2,663,583.383 | 2,658,629.859 | 2,428,533.494 | 2,338,173.067 | 1,989,833.442 | 2,220,560.629 | 2,265,492.773 | 2,192,559.974 | 2,012,839.154 | 2,177,242.093 | 2,136,663.718 | 2,024,661.834 | 1,882,512.184 | 1,930,292.786 | 1,671,623.491 | 1,761,884.222 | 1,695,042.774 | 1,788,453.399 | 1,835,333.409 | 1,856,386.969 | 1,761,071.797 | 1,876,559.145 | 2,005,489.201 | 2,095,447.58 | 2,027,927.921 | 1,923,131.006 | 1,823,000.198 | 1,806,939.662 | 1,875,171.451 | 1,736,457.764 | 1,486,417.948 | 1,134,454.117 | 996,980.911 | 947,357.87 | 1,035,980.798 | 855,043.26 | 894,203.546 | 975,596.007 | 902,692.53 | 695,912.846 | 720,453.998 | 596,946.714 | 588,941.118 | 579,268.262 | 507,411.77 | 504,121.129 | 546,216.254 | 517,988.072 | 517,473.291 | 507,175.364 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,297,733.15 | 2,339,633.082 | 2,356,266.278 | 2,381,302.028 | 1,736,487.808 | 1,783,494.849 | 1,824,603.148 | 1,873,990.709 | 1,861,579.438 | 1,846,494.979 | 1,844,749.513 | 1,879,782.144 | 1,848,680.554 | 1,844,945.225 | 1,856,208.507 | 1,881,124.538 | 1,878,031.785 | 1,898,607.96 | 1,820,576.292 | 1,750,841.248 | 1,662,560.248 | 1,612,681.176 | 1,598,192.873 | 1,605,847.572 | 1,635,987.128 | 1,646,018.795 | 1,625,602.676 | 1,632,030.683 | 1,614,450.877 | 1,598,215.472 | 1,604,575.756 | 1,596,257.543 | 1,589,517.765 | 1,574,270.422 | 1,550,622.256 | 1,536,227.196 | 1,504,241.136 | 1,510,981.511 | 1,383,603.041 | 1,373,797.585 | 1,268,606.761 | 1,209,264.251 | 1,088,065.545 | 965,118.087 | 882,119.567 | 803,641.523 | 763,896.035 | 725,996.226 | 777,512.322 | 712,075.206 | 608,203.531 | 561,328.477 | 531,945.497 | 498,072.769 | 462,427.546 | 420,295.061 | 389,981.2 | 321,567.232 | 297,097.127 | 282,810.439 | 278,523.583 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 683,022.886 | 682,220.33 | 680,307.083 | 680,307.083 | 660,304.466 | 618,231.36 | 593,551.576 | 591,748.533 | 583,475.603 | 582,767.33 | 566,927.929 | 566,601.35 | 558,626.869 | 545,146.486 | 533,424.451 | 533,371.114 | 517,394.264 | 504,730.072 | 497,224.16 | 486,727.91 | 462,816.816 | 433,802.61 | 407,322.099 | 406,959.718 | 410,301.882 | 410,301.882 | 369,446.627 | 360,694.191 | 330,935.528 | 295,974.121 | 295,974.121 | 285,774.533 | 300,070.268 | 229,377.606 | 214,018.415 | 202,707.368 | 201,703.737 | 179,000.585 | 181,700.71 | 163,355.405 | 160,709.68 | 141,530.828 | 129,034.345 | 128,681.645 | 0 | 0 | 0 | 104,958.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 0 | -54,768.795 | 0 | 683,022.886 | 682,220.33 | 680,307.083 | 680,307.083 | 660,304.466 | 618,231.36 | 593,551.576 | 591,748.533 | 583,475.603 | 582,767.33 | 566,927.929 | 566,601.35 | 558,626.869 | 545,146.486 | 533,424.451 | 533,371.114 | 517,394.264 | 504,730.072 | 497,224.16 | 486,727.91 | 462,816.816 | 433,802.61 | 407,322.099 | 406,959.718 | 410,301.882 | 410,301.882 | 369,446.627 | 360,694.191 | 330,935.528 | 295,974.121 | 295,974.121 | 285,774.533 | 300,070.268 | 229,377.606 | 214,018.415 | 202,707.368 | 201,703.737 | 179,000.585 | 181,700.71 | 163,355.405 | 160,709.68 | 141,530.828 | 129,034.345 | 128,681.645 | 0 | 0 | 0 | 104,958.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 55,051.05 | 53,355.64 | 54,768.795 | 52,885.113 | 27,990.916 | 26,590.557 | 0 | 0 | 0 | 0 | 0 | 114,239.965 | 101,009.86 | 67,873.481 | 55,775.918 | 63,997.194 | 87,818.238 | 90,847.323 | 140,005.28 | 159,319.607 | 184,845.222 | 127,230.164 | 122,095.076 | 152,447.842 | 121,346.964 | 153,991.208 | 108,560.949 | 144,243.621 | 21,519.292 | 21,369.782 | 21,698.252 | 21,030.593 | 4,264.323 | 2,972.768 | 2,609.594 | 1,118.396 | 1,829.394 | 1,523.893 | 1,323.893 | 2,208.389 | 0 | 0 | 0 | 43,099.155 | 5,886.469 | 0 | 0 | 15,820.142 | 0 | 0 | 0 | -104,958.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 241,170.88 | 234,418.833 | 233,668.381 | 229,998.478 | 203,403.784 | 247,523.411 | 267,194.581 | 208,842.188 | 205,768.298 | 203,782.547 | 186,685.262 | 186,450.888 | 192,044.874 | 175,478.73 | 176,539.793 | 171,657.595 | 197,785.256 | 191,707.779 | 197,490.154 | 191,395.813 | 222,564.294 | 217,560.434 | 213,512.512 | 207,538.277 | 198,198.31 | 192,488.32 | 191,792.344 | 193,283.682 | 190,240.256 | 186,612.017 | 184,189.143 | 180,281.556 | 121,887.694 | 119,619.609 | 115,473.984 | 110,591.204 | 108,626.827 | 107,449.607 | 95,851.192 | 77,084.909 | 63,630.051 | 54,973.859 | 50,776.044 | 45,718.257 | 43,613.117 | 41,470.428 | 38,430.242 | 35,053.139 | 32,654.826 | 30,707.99 | 28,296.004 | 25,260.232 | 30,575.401 | 32,028.547 | 30,150.831 | 28,006.288 | 22,593.577 | 23,060.318 | 14,988.56 | 11,230.922 | 10,654.726 |
Overige niet-vlottende activa
| 29,356.481 | 30,900.098 | 100,938.527 | 31,862.286 | 985.419 | 985.418 | 25,949.801 | 31,668.798 | 75,308.438 | 114,682.066 | 136,264.302 | 940.297 | 927.747 | 927.748 | 992.755 | 992.754 | 916.275 | 916.279 | 851.265 | 810.105 | 810.105 | 810.089 | 810.098 | 770.67 | 770.668 | 770.668 | 770.669 | 684.999 | 685 | 780.391 | 780.392 | 428.814 | 271.951 | 271.951 | 271.95 | 428.814 | 250.113 | 250.113 | 250.113 | 250.113 | 38,212.685 | 41,724.187 | 42,476.362 | 126.877 | -0.002 | 5,955.675 | 15,336.319 | 126.877 | 20,864.788 | 21,309.279 | 20,639.736 | 20,758.477 | 5,766.242 | 6,468.296 | 10,738.861 | 10,605.53 | 9,470.426 | 7,894.264 | 24,589.007 | 30,760.495 | 31,372.288 |
Totaal niet-vlottende activa
| 2,623,311.561 | 2,658,307.653 | 2,690,873.186 | 2,696,047.905 | 2,651,890.813 | 2,740,814.565 | 2,798,054.613 | 2,794,808.778 | 2,802,960.64 | 2,783,190.952 | 2,761,250.653 | 2,773,161.827 | 2,726,138.638 | 2,671,992.514 | 2,656,444.902 | 2,684,373.431 | 2,723,178.423 | 2,727,225.827 | 2,692,347.442 | 2,635,737.887 | 2,588,174.133 | 2,463,011.935 | 2,431,834.719 | 2,453,332.271 | 2,419,119.886 | 2,427,071.601 | 2,334,048.737 | 2,377,202.703 | 2,237,197.307 | 2,217,279.544 | 2,180,690.17 | 2,158,692.697 | 2,046,877.261 | 1,993,108.871 | 1,964,951.905 | 1,934,140.143 | 1,915,017.738 | 1,849,582.73 | 1,695,046.654 | 1,656,048.364 | 1,572,153.234 | 1,484,962.882 | 1,363,018.661 | 1,217,417.781 | 1,092,328.831 | 992,598.454 | 946,696.941 | 905,678.029 | 831,031.936 | 764,092.475 | 657,139.271 | 607,347.186 | 568,287.14 | 536,569.612 | 503,317.238 | 458,906.879 | 422,045.203 | 352,521.814 | 336,674.694 | 324,801.856 | 320,550.597 |
Totaal activa
| 5,421,692.473 | 5,563,482.227 | 5,705,235.987 | 5,517,296.88 | 5,438,677.202 | 5,574,826.016 | 5,565,784.828 | 5,746,998.087 | 5,538,541.057 | 5,654,812.855 | 5,400,695.343 | 5,436,745.21 | 5,384,768.497 | 5,100,526.008 | 4,994,617.969 | 4,674,206.873 | 4,943,739.052 | 4,992,718.6 | 4,884,907.416 | 4,648,577.041 | 4,765,416.226 | 4,599,675.653 | 4,456,496.553 | 4,335,844.455 | 4,349,412.672 | 4,098,695.092 | 4,095,932.959 | 4,072,245.477 | 4,025,650.706 | 4,052,612.953 | 4,037,077.139 | 3,919,764.494 | 3,923,436.406 | 3,998,598.072 | 4,060,399.485 | 3,962,068.064 | 3,838,148.744 | 3,672,582.928 | 3,501,986.316 | 3,531,219.815 | 3,308,610.998 | 2,971,380.83 | 2,497,472.778 | 2,214,398.692 | 2,039,686.701 | 2,028,579.252 | 1,801,740.201 | 1,799,881.575 | 1,806,627.943 | 1,666,785.005 | 1,353,052.117 | 1,327,801.184 | 1,165,233.854 | 1,125,510.73 | 1,082,585.5 | 966,318.649 | 926,166.332 | 898,738.068 | 854,662.766 | 842,275.147 | 827,725.961 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 473,386.468 | 422,154.258 | 719,172.563 | 536,009.454 | 472,486.039 | 308,668.428 | 351,077.751 | 292,993.062 | 303,876.557 | 419,093.597 | 391,330.305 | 280,047.975 | 324,863.541 | 373,861.624 | 329,513.479 | 223,577.909 | 305,825.076 | 334,511.919 | 350,446.586 | 245,843.362 | 294,273.073 | 299,650.528 | 346,543.472 | 259,644.232 | 298,221.798 | 274,832.659 | 323,513.193 | 253,212.812 | 213,071.922 | 343,858.896 | 263,551.292 | 216,850.904 | 254,374.399 | 262,569.436 | 293,432.03 | 263,175.427 | 363,611.904 | 558,166.354 | 290,913.994 | 418,115.643 | 487,220.313 | 405,992.44 | 318,339.606 | 241,370.772 | 223,283.429 | 230,627.371 | 228,212.012 | 175,104.194 | 30,093.085 | 222,095.076 | 25,956.967 | 217,335.151 | 213,310.27 | 249,676.646 | 29,462.98 | 88,186.764 | 183,478.582 | 192,632.151 | 177,950.971 | 237,554.813 | 218,625.506 |
Kortlopende schulden
| 880,827.708 | 1,206,406.083 | 1,404,405.921 | 1,605,495.896 | 1,519,627.628 | 2,012,946.846 | 1,934,378.074 | 1,994,347.671 | 1,966,475.44 | 1,426,372.86 | 1,496,725.183 | 1,616,957.233 | 1,954,273.844 | 1,404,009.285 | 1,511,972.772 | 1,259,426.624 | 1,714,845.661 | 1,633,861.529 | 1,244,521.113 | 1,070,022.727 | 1,037,704.738 | 765,334.64 | 348,194.597 | 336,674.522 | 664,489.088 | 1,147,263.856 | 1,079,969.3 | 1,337,015.39 | 1,336,588.832 | 1,130,054.935 | 1,145,938.83 | 1,057,122.524 | 975,581.488 | 1,073,660.347 | 1,221,656.859 | 1,173,060.38 | 1,451,643.423 | 1,171,583.919 | 1,420,362.35 | 1,258,258.569 | 952,563.54 | 650,791.367 | 682,015.225 | 678,788.41 | 445,241.94 | 519,138.527 | 453,362.506 | 616,776.473 | 273,326.423 | 225,820.222 | 188,478.423 | 247,192.21 | 143,183.337 | 132,875.093 | 148,075.958 | 173,528.253 | 124,029.339 | 137,261.996 | 127,361.213 | 119,339.533 | 125,369.413 |
Belastingschulden
| 39,566.691 | 57,666.448 | 26,202.451 | 966.682 | 5,840.289 | 5,939.027 | 7,627.492 | 7,093.501 | 6,765.165 | 7,667.093 | 30,384.369 | 13,947.444 | 15,005.251 | 30,020.86 | 30,680.243 | 9,393.863 | 9,127.495 | 5,938.835 | 15,512.952 | 15,125.433 | 20,266.438 | 15,480.189 | 95,010.872 | 67,435.372 | 35,672.51 | 17,322.333 | 16,291.889 | 9,155.066 | 8,155.092 | 13,134.086 | 23,647.755 | 23,300.794 | 30,274.26 | 30,235.397 | 11,044.011 | 4,106.342 | 6,286.532 | 4,327.224 | 3,784.21 | 3,541.649 | 9,147.443 | 13,347.875 | 18,489.507 | 22,918.622 | 18,973.968 | 21,174.342 | 35,603.919 | 34,261.421 | 41,655.99 | 31,642.406 | 7,829.296 | 23,932.428 | 10,207.743 | 4,624.453 | 23,899.39 | 28,594.726 | 16,454.795 | 4,020.686 | 16,273.994 | 4,915.568 | 2,047.45 |
Uitgestelde opbrengsten
| 0 | 57,666.448 | 145,725.289 | 966.682 | 171,716.874 | 123,137.536 | 0 | 0 | 0 | 0 | 0 | 152,973.371 | 157,221.261 | 183,176.71 | 172,790.902 | 129,661.556 | 116,198.58 | 112,427.329 | 180,667.89 | 173,368.418 | 174,129.85 | 201,593.099 | 232,320.822 | 222,715.396 | 181,008.93 | 140,134.557 | 139,372.312 | 114,527.912 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84,056.098 | 0 | 30,722.964 | 254,730.184 | 90,413.433 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 360,223.069 | 325,292.068 | 81,278.537 | 239,645.484 | 105,882.707 | 94,080.725 | 263,225.11 | 230,455.529 | 232,171.277 | 213,320.798 | 236,019.786 | 56,687.712 | 49,092.539 | 27,770.982 | 17,108.245 | 38,081.928 | 34,217.795 | 39,527.37 | 28,388.931 | 26,355.165 | 14,797.417 | 21,113.227 | -58,219.014 | -23,623.708 | -2,361.191 | 22,535.293 | 37,663.235 | 30,470.709 | 112,677.105 | 196,662.122 | 89,597.425 | 67,776.115 | 102,288.898 | 97,906.085 | 107,913.873 | 80,459.82 | 80,415.279 | 75,219.661 | 81,291.231 | 62,467.728 | 96,626.666 | 87,585.838 | 49,836.047 | 43,393.651 | 100,790.313 | 100,508.61 | 40,339.665 | 26,599.144 | 314,674.267 | 155,754.061 | 209,261.26 | 26,584.394 | 58,990.588 | 47,294.618 | 239,230.419 | 66,263.446 | 44,248.914 | 67,716.874 | 52,535.389 | 28,685.215 | 60,479.333 |
Totaal kortlopende verplichtingen
| 1,754,003.936 | 2,069,185.305 | 2,376,784.761 | 2,383,084.198 | 2,275,553.537 | 2,544,772.562 | 2,556,308.427 | 2,524,889.763 | 2,509,288.439 | 2,066,454.348 | 2,154,459.643 | 2,120,613.735 | 2,500,456.436 | 2,018,839.461 | 2,062,065.641 | 1,660,141.88 | 2,180,214.607 | 2,238,694.311 | 2,000,205.362 | 1,704,083.523 | 1,731,342.287 | 1,517,493.738 | 1,276,977.669 | 1,150,319.584 | 1,391,278.116 | 1,758,081.242 | 1,749,764.184 | 1,865,529.073 | 1,670,492.951 | 1,683,710.039 | 1,522,735.302 | 1,365,050.337 | 1,362,519.045 | 1,464,371.265 | 1,634,046.773 | 1,520,801.969 | 1,901,957.138 | 1,809,297.158 | 1,796,351.785 | 1,742,383.589 | 1,545,557.962 | 1,157,717.52 | 1,068,680.385 | 986,471.455 | 788,289.65 | 871,448.85 | 757,518.102 | 852,741.232 | 659,749.765 | 635,311.765 | 431,525.946 | 515,044.183 | 425,691.938 | 434,470.81 | 440,668.747 | 356,573.189 | 368,211.63 | 401,631.707 | 374,121.567 | 390,495.129 | 406,521.702 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 427,601.93 | 933,026.889 | 979,082.562 | 876,817.85 | 919,560.863 | 972,008.443 | 997,116.627 | 1,042,249.537 | 879,114.072 | 1,459,839.797 | 1,046,821.708 | 1,128,237.615 | 712,996.935 | 803,332.022 | 700,458.949 | 878,283.28 | 651,784.697 | 626,599.133 | 708,953.122 | 792,827.362 | 880,362.032 | 981,505.421 | 976,533.503 | 1,077,049.027 | 941,451.545 | 394,546.647 | 473,639.927 | 388,090.872 | 473,939.644 | 483,795.889 | 534,254.304 | 621,116.732 | 672,841.094 | 731,455.446 | 743,497.581 | 814,114.711 | 860,322.349 | 800,354.544 | 620,941.299 | 646,251.587 | 521,898.704 | 506,009.123 | 453,146.456 | 311,754.591 | 336,992.51 | 311,569.083 | 238,305.43 | 204,774.83 | 144,776.817 | 114,609.123 | 77,335.14 | 40,727.665 | 25,624.922 | 13,169.423 | 310,690.445 | 9,643.958 | 4,844.029 | 5,341.088 | 6,303.798 | 7,174.758 | 8,915.849 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 298,746.791 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 261.595 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 739,200.06 | 128,710.498 | 121,447.124 | 117,112.983 | 122,789.76 | 113,523.11 | 110,095.958 | 104,720.317 | 152,854.494 | 146,828.356 | 140,753.687 | 139,854.027 | 167,937.514 | 165,151.731 | 158,894.924 | 151,866.007 | 153,829.285 | 141,635.083 | 132,275.444 | 123,024.535 | 110,961.64 | 107,368.128 | 215,009.901 | 211,829.75 | 126,213.534 | 121,340.894 | 121,121.642 | 117,472.834 | 125,820.424 | 105,574.611 | 117,659.045 | 96,022 | 106,024.415 | 86,334.203 | 81,939.439 | 78,566.087 | 65,889.685 | 66,158.033 | 66,513.913 | 64,699.483 | 59,959.14 | 57,690.425 | 54,944.564 | 53,689.457 | 50,911.511 | 48,302.081 | 45,726.051 | 60,494.969 | 316,892.006 | 353,250.204 | 351,241.571 | 350,204.822 | 345,005.545 | 343,668.891 | 45,051.671 | 344,258.307 | 340,837.656 | 342,231.711 | 44,312.653 | 345,260.085 | 344,251.634 |
Totaal niet-vlottende verplichtingen
| 1,166,801.99 | 1,061,737.387 | 1,100,529.686 | 993,930.833 | 1,042,350.623 | 1,085,531.553 | 1,107,212.585 | 1,146,969.854 | 1,031,968.566 | 1,606,668.153 | 1,187,575.395 | 1,268,091.642 | 880,934.449 | 968,483.753 | 859,353.873 | 1,030,149.287 | 805,613.982 | 768,234.216 | 841,228.566 | 915,851.897 | 991,323.672 | 1,088,873.549 | 1,191,543.404 | 1,288,878.777 | 1,067,665.079 | 515,887.541 | 594,761.569 | 505,563.706 | 599,760.068 | 589,370.5 | 651,913.349 | 717,138.732 | 778,865.509 | 817,789.649 | 825,437.02 | 892,680.798 | 926,212.034 | 866,512.577 | 687,455.212 | 710,951.07 | 581,857.844 | 563,699.548 | 508,091.02 | 365,444.048 | 387,904.021 | 359,871.164 | 284,031.481 | 265,269.799 | 500,333.346 | 467,859.327 | 428,576.711 | 390,932.487 | 370,630.467 | 356,838.314 | 355,742.116 | 353,902.265 | 345,681.685 | 347,572.799 | 349,624.837 | 352,434.843 | 353,167.483 |
Totaal passiva
| 2,920,805.926 | 3,130,922.692 | 3,477,314.447 | 3,377,015.031 | 3,317,904.16 | 3,630,304.115 | 3,663,521.012 | 3,671,859.617 | 3,541,257.005 | 3,673,122.501 | 3,342,035.038 | 3,388,705.377 | 3,381,390.885 | 2,987,323.214 | 2,921,419.514 | 2,690,291.167 | 2,985,828.589 | 3,006,928.527 | 2,841,433.928 | 2,619,935.42 | 2,722,665.959 | 2,606,367.287 | 2,468,521.073 | 2,439,198.361 | 2,458,943.195 | 2,273,968.783 | 2,344,525.753 | 2,371,092.779 | 2,270,253.019 | 2,273,080.539 | 2,174,648.651 | 2,082,189.069 | 2,141,384.554 | 2,282,160.914 | 2,459,483.793 | 2,413,482.767 | 2,828,169.172 | 2,675,809.735 | 2,483,806.997 | 2,453,334.659 | 2,127,415.806 | 1,721,417.068 | 1,576,771.405 | 1,351,915.503 | 1,176,193.671 | 1,231,320.014 | 1,041,549.583 | 1,118,011.031 | 1,160,083.111 | 1,103,171.092 | 860,102.657 | 905,976.67 | 796,322.405 | 791,309.124 | 796,410.863 | 710,475.454 | 713,893.315 | 749,204.506 | 723,746.404 | 742,929.972 | 759,689.185 |
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 | 137,265.576 | 0 | 0 | 0 | 137,265.576 | 137,265.576 | 137,265.576 | 137,265.576 | 137,265.576 | 137,265.576 | 137,265.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 44,775 | 35,820 | 35,820 | 35,820 | 35,820 | 35,820 | 35,820 | 33,900 | 33,900 | 33,900 | 33,900 | 33,900 | 33,900 | 33,900 | 33,900 | 33,900 | 33,900 | 33,900 | 33,900 | 33,900 | 33,900 | 33,900 | 33,900 | 33,900 | 33,900 | 33,900 |
Ingehouden winsten
| 1,674,629.766 | 1,607,955.837 | 1,403,304.987 | 1,315,651.784 | 1,296,112.393 | 1,119,693.781 | 1,077,436.149 | 1,250,298.681 | 1,172,283.705 | 1,156,670.511 | 1,233,725.113 | 1,223,250.818 | 1,178,727.636 | 1,288,673.693 | 1,248,975.087 | 1,160,069.729 | 1,134,266.96 | 1,162,555.08 | 1,220,858.645 | 1,206,775.744 | 1,224,763.4 | 1,175,302.83 | 1,169,953.071 | 1,078,619.189 | 1,072,576.219 | 1,006,830.53 | 933,543.764 | 883,120.156 | 936,966.912 | 961,115.579 | 1,048,897.431 | 1,024,261.827 | 968,953.293 | 903,550.85 | 787,865.447 | 735,709.23 | 730,914.471 | 717,860.759 | 739,629.379 | 799,375.373 | 902,469.856 | 971,113.019 | 982,957.967 | 924,755.821 | 925,792.448 | 859,707.621 | 827,871.722 | 749,528.804 | -137,265.576 | 632,829.144 | -137,265.576 | -137,265.576 | 437,665.049 | 403,058.604 | 354,778.154 | -137,265.576 | 280,350.776 | 217,605.104 | 199,443.679 | 167,905.872 | 136,423.598 |
Overige gereserveerde algehele resultaten
| 0 | 16,600 | 16,600 | 16,600 | 16,600 | 16,600 | 16,600 | 16,600 | 16,600 | 16,600 | 16,600 | 16,600 | 16,600 | 16,600 | 16,600 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -137,265.576 | 0 | 0 | 0 | -137,265.576 | -137,265.576 | -137,265.576 | -137,265.576 | -137,265.576 | -137,265.576 | -137,265.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 783,934.417 | 765,667.143 | 765,667.143 | 782,267.143 | 765,667.143 | 765,667.143 | 765,667.143 | 765,667.143 | 765,667.143 | 765,667.151 | 765,573.657 | 765,435.622 | 765,294.142 | 765,150.256 | 764,857.704 | 781,093.644 | 780,722.205 | 780,292.897 | 779,649.674 | 778,865.336 | 774,965.745 | 774,965.745 | 774,965.745 | 774,965.745 | 774,965.745 | 774,965.745 | 774,965.745 | 805,830.253 | 774,965.745 | 774,965.745 | 769,965.745 | 920,994.324 | 769,965.745 | 758,365.745 | 758,365.745 | 758,365.745 | 96,484.632 | 233,750.208 | 233,750.208 | 231,400.218 | 96,484.632 | 96,484.632 | -237,595.368 | -237,595.368 | -237,595.368 | -93,729.792 | -98,729.792 | -98,729.792 | 752,701.368 | -100,329.792 | 599,055.988 | -99,729.792 | -100,329.792 | -100,329.792 | -100,329.792 | 361,411.923 | -100,329.792 | -100,329.792 | -100,329.792 | -100,329.792 | -100,329.792 |
Totaal eigen vermogen van aandeelhouders
| 2,503,339.183 | 2,434,997.98 | 2,230,347.13 | 2,142,693.927 | 2,123,154.536 | 1,946,735.924 | 1,904,478.292 | 2,077,340.824 | 1,999,325.848 | 1,983,712.662 | 2,060,673.77 | 2,050,061.44 | 2,005,396.778 | 2,115,198.949 | 2,075,207.791 | 1,985,938.373 | 1,959,764.165 | 1,987,622.977 | 2,045,283.319 | 2,030,416.08 | 2,044,504.145 | 1,995,043.575 | 1,989,693.816 | 1,898,359.934 | 1,892,316.964 | 1,826,571.275 | 1,753,284.509 | 1,702,860.901 | 1,756,707.657 | 1,780,856.324 | 1,863,638.176 | 1,839,002.572 | 1,783,694.038 | 1,718,291.595 | 1,602,606.192 | 1,550,449.975 | 1,012,084.679 | 999,030.967 | 1,020,799.587 | 1,080,545.581 | 1,183,640.064 | 1,252,283.227 | 923,128.175 | 864,926.029 | 865,962.656 | 799,877.829 | 763,041.93 | 684,699.012 | 649,335.792 | 566,399.352 | 495,690.412 | 424,319.018 | 371,235.257 | 336,628.812 | 288,348.362 | 258,046.347 | 213,920.984 | 151,175.312 | 133,013.887 | 101,476.08 | 69,993.806 |
Totaal eigen vermogen
| 2,500,886.547 | 2,432,559.535 | 2,227,921.54 | 2,140,281.849 | 2,120,773.042 | 1,944,521.901 | 1,902,263.816 | 2,075,138.47 | 1,997,284.052 | 1,981,690.354 | 2,058,660.305 | 2,048,039.833 | 2,003,377.612 | 2,113,202.794 | 2,073,198.455 | 1,983,915.706 | 1,957,910.463 | 1,985,790.073 | 2,043,473.488 | 2,028,641.621 | 2,042,750.267 | 1,993,308.366 | 1,987,975.48 | 1,896,646.094 | 1,890,469.477 | 1,824,726.309 | 1,751,407.206 | 1,701,152.698 | 1,755,397.687 | 1,779,532.414 | 1,862,428.488 | 1,837,575.425 | 1,782,051.852 | 1,716,437.158 | 1,600,915.692 | 1,548,585.297 | 1,009,979.572 | 996,773.193 | 1,018,179.319 | 1,077,885.156 | 1,181,195.192 | 1,249,963.762 | 920,701.373 | 862,483.189 | 863,493.03 | 797,259.238 | 760,190.618 | 681,870.544 | 646,544.832 | 563,613.913 | 492,949.46 | 421,824.514 | 368,911.449 | 334,201.606 | 286,174.637 | 255,843.195 | 212,273.017 | 149,533.562 | 130,916.362 | 99,345.175 | 68,036.776 |
Totaal passiva en aandeelhoudersvermogen
| 5,421,692.473 | 5,563,482.227 | 5,705,235.987 | 5,517,296.88 | 5,438,677.202 | 5,574,826.016 | 5,565,784.828 | 5,746,998.087 | 5,538,541.057 | 5,654,812.855 | 5,400,695.343 | 5,436,745.21 | 5,384,768.497 | 5,100,526.008 | 4,994,617.969 | 4,674,206.873 | 4,943,739.052 | 4,992,718.6 | 4,884,907.416 | 4,648,577.041 | 4,765,416.226 | 4,599,675.653 | 4,456,496.553 | 4,335,844.455 | 4,349,412.672 | 4,098,695.092 | 4,095,932.959 | 4,072,245.477 | 4,025,650.706 | 4,052,612.953 | 4,037,077.139 | 3,919,764.494 | 3,923,436.406 | 3,998,598.072 | 4,060,399.485 | 3,962,068.064 | 3,838,148.744 | 3,672,582.928 | 3,501,986.316 | 3,531,219.815 | 3,308,610.998 | 2,971,380.83 | 2,497,472.778 | 2,214,398.692 | 2,039,686.701 | 2,028,579.252 | 1,801,740.201 | 1,799,881.575 | 1,806,627.943 | 1,666,785.005 | 1,353,052.117 | 1,327,801.184 | 1,165,233.854 | 1,125,510.73 | 1,082,585.5 | 966,318.649 | 926,166.332 | 898,738.068 | 854,662.766 | 842,275.147 | 827,725.961 |