PT Multifiling Mitra Indonesia Tbk
IDX:MFMI.JK
910 (IDR) • At close September 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | |||||||||||||||||||||||||||||||||||||||||||||||
| Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||
| Liquide middelen & kasequivalenten
| 92,522.531 | 113,263.87 | 119,620.291 | 94,654.025 | 107,085.494 | 106,656.815 | 115,406.459 | 107,308.14 | 102,691.999 | 99,142.766 | 95,596.57 | 79,635.478 | 62,515.432 | 47,475.846 | 41,721.163 | 67,670.095 | 54,791.432 | 151,362.846 | 290,923.953 | 38,823.105 | 35,019.597 | 44,348.617 | 38,321.298 | 23,662.261 | 15,421.588 | 17,495.034 | 16,681.717 | 20,034.813 | 16,541.348 | 23,329.267 | 22,006.565 | 16,008.694 | 16,204.611 | 17,736.469 | 15,451.92 | 10,043.018 | 13,202.513 | 12,504.553 | 16,643.578 | 17,413.192 | 11,475.669 | 7,200.359 | 25,411.988 | 27,872.389 | 30,870.233 | 22,641.312 | 29,679.993 |
| Kortetermijnbeleggingen
| 5,084.89 | 4,979.93 | 5,043.92 | 4,935.785 | 4,868.285 | 2,839.775 | 2,963.746 | 4,898.121 | 2,378.01 | 2,819.434 | 2,768.477 | 4,745.076 | 4,756.602 | 4,417.487 | 1,987.032 | 1,987.032 | 1,987.032 | 1,987.032 | 2,370.412 | 13,369.048 | 3,460.327 | 3,467.327 | 2,953.116 | 10,000 | 10,000 | 10,000 | 10,000 | 3,000 | 5,813.706 | 2,797.914 | 3,587.045 | 3,000 | 3,000 | 3,000 | 3,000 | 3,732.85 | 666.6 | 654.2 | 622 | 610.6 | 1,973.113 | 2,078.088 | 487.56 | 1,879.549 | 2,203.953 | 9,611.045 | 9,447.074 |
| Liquide middelen en kortetermijnbeleggingen
| 97,607.421 | 118,243.8 | 124,664.211 | 99,589.81 | 111,953.779 | 109,496.59 | 118,370.205 | 112,206.261 | 105,070.009 | 101,962.2 | 98,365.047 | 84,380.554 | 67,272.034 | 51,893.332 | 46,075.606 | 72,056.318 | 59,094.495 | 155,908.27 | 293,294.365 | 52,192.153 | 38,479.924 | 47,815.945 | 41,274.414 | 36,665.762 | 28,368.854 | 29,865.944 | 30,087.482 | 25,867.192 | 22,355.054 | 26,127.18 | 25,593.61 | 21,600.883 | 21,661.722 | 23,204.088 | 20,073.198 | 13,775.868 | 13,869.113 | 13,158.753 | 17,265.578 | 18,023.792 | 13,448.782 | 9,278.447 | 27,289.445 | 29,751.937 | 33,074.186 | 32,252.357 | 39,127.067 |
| Nettovorderingen
| 14,006.302 | 13,761.598 | 10,944.143 | 14,820.355 | 15,870.614 | 9,271.625 | 8,576.742 | 12,765.909 | 12,992.387 | 13,037.217 | 7,161.363 | 8,987.252 | 11,078.592 | 13,233.803 | 8,476.02 | 11,902.514 | 16,372.184 | 15,174.565 | 9,667.687 | 10,200.251 | 11,100.66 | 9,641.05 | 10,236.653 | 12,920.421 | 14,231.645 | 12,493.845 | 11,731.564 | 13,072.243 | 14,165.4 | 12,062.465 | 11,402.239 | 15,573.808 | 9,683.867 | 12,578.318 | 11,611.787 | 12,987.091 | 9,442.736 | 11,126.09 | 9,255.752 | 9,672.643 | 11,766.832 | 12,826.045 | 11,217.222 | 11,116.371 | 9,627.988 | 10,535.037 | 8,785.41 |
| Voorraad
| 780.352 | 771.51 | 805.797 | 805.358 | 943.101 | 831.444 | 997.62 | 1,012.534 | 1,000.331 | 683.729 | 790.656 | 682.316 | 951.706 | 686.531 | 796.926 | 851.699 | 797.573 | 804.709 | 528.694 | 863.911 | 1,126.765 | 733.849 | 1,059.402 | 607.562 | 574.638 | 646.924 | 806.148 | 687.032 | 522.741 | 475.914 | 649.624 | 568.88 | 513.485 | 295.811 | 383.592 | 388.808 | 336.782 | 200.876 | 503.24 | 459.292 | 285.467 | 792.313 | 495.378 | 391.674 | 409.692 | 304.51 | 457.154 |
| Overige vlottende activa
| 7,372.825 | 8,705.064 | 4,984.539 | 8,446.775 | 6,285.159 | 7,668.95 | 4,257.442 | 4,071.129 | 5,153.382 | 4,428.426 | 5,437.602 | 3,379.843 | 5,008.531 | 2,699.989 | 6,888.714 | 8,129.932 | 8,531.749 | 9,073.071 | 12,139.882 | 16,147.79 | 5,806.348 | 5,970.722 | 4,850.96 | 3,758.745 | 3,906.059 | 4,107.766 | 4,523.715 | 4,213.814 | 7,456.877 | 4,680.33 | 5,219.696 | 4,838.33 | 4,915.482 | 5,712.398 | 5,207.827 | 3,918.615 | 4,457.387 | 4,742.959 | 3,564.169 | 2,241.663 | 3,856.916 | 4,223.881 | 2,384.405 | 3,047.12 | 4,285.514 | 11,971.358 | 12,467.582 |
| Totaal vlottende activa
| 119,766.9 | 141,481.972 | 141,398.69 | 123,662.298 | 135,052.652 | 127,268.608 | 132,202.009 | 130,055.833 | 124,216.109 | 120,111.572 | 111,754.669 | 97,429.965 | 84,310.863 | 68,513.656 | 59,869.855 | 90,541.271 | 82,479.969 | 178,402.223 | 313,260.217 | 66,035.058 | 53,053.371 | 60,694.239 | 54,468.312 | 50,948.989 | 44,133.931 | 44,743.57 | 43,743.144 | 41,007.901 | 38,686.367 | 40,547.975 | 39,278.125 | 39,989.712 | 34,317.445 | 39,322.997 | 35,655.126 | 31,070.383 | 28,106.017 | 29,228.678 | 29,966.74 | 30,397.39 | 27,384.884 | 25,042.599 | 39,996.553 | 42,427.555 | 45,193.427 | 45,452.217 | 51,390.14 |
| Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 189,221.252 | 191,419.417 | 200,667.069 | 198,330.374 | 207,544.423 | 217,230.145 | 222,651.361 | 219,460.345 | 223,148.253 | 222,288.292 | 220,103.998 | 222,490.717 | 230,831.619 | 258,400.034 | 266,539.636 | 273,116.473 | 270,126.951 | 290,319.083 | 108,408.848 | 222,462.865 | 224,490.46 | 222,294.674 | 218,310.161 | 211,969.216 | 208,079.046 | 204,571.775 | 199,899.53 | 190,310.855 | 181,073.966 | 178,499.46 | 175,066.865 | 169,151.527 | 159,395.73 | 146,748.223 | 146,599.674 | 142,499.383 | 139,961.634 | 137,986.981 | 126,979.414 | 121,188.306 | 119,664.149 | 119,656.076 | 112,386.594 | 105,553.505 | 101,622.386 | 99,222.867 | 92,449.999 |
| 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 |
| Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 669.714 | 679.428 | 689.142 | 698.857 | 708.571 | 718.285 | 728 | 737.714 | 747.428 | 757.143 | 766.857 | 776.571 | 786.286 | 796 | 815.429 | 815.429 | 825.143 | 834.858 | 844.572 | 854.286 | 864.001 | 873.715 | 883.43 | 893.144 | 902.858 | 912.573 | 922.287 | 932.002 |
| Goodwill en immateriële activa
| -0 | -3,243.147 | 0 | 198,330.374 | 207,544.423 | 217,230.145 | 222,651.361 | 219,460.345 | 223,148.253 | 222,288.292 | 220,103.998 | 222,490.717 | 230,831.619 | 258,400.034 | 0 | 0 | 0 | 0 | 0 | 669.714 | 679.428 | 689.142 | 698.857 | 708.571 | 718.285 | 728 | 737.714 | 747.428 | 757.143 | 766.857 | 776.571 | 786.286 | 796 | 815.429 | 815.429 | 825.143 | 834.858 | 844.572 | 854.286 | 864.001 | 873.715 | 883.43 | 893.144 | 902.858 | 912.573 | 922.287 | 932.002 |
| Langetermijnbeleggingen
| 287.43 | 3,243.147 | 0 | 313.66 | 293.66 | 293.66 | 243.66 | 243.66 | 4,599.705 | 4,491.03 | 4,491.03 | 13,461.536 | 13,544.873 | 13,519.643 | 0 | 0 | 0 | 15,233.431 | 0 | 233.431 | 233.431 | 298.431 | 298.431 | 298.431 | 298.431 | 298.431 | 342.541 | 298.431 | 365.96 | 365.96 | 365.96 | 365.96 | 365.96 | 365.96 | 358.04 | 290.511 | 290.511 | 316.626 | 330.626 | 260.25 | 260.25 | 197.274 | 222.274 | 222.274 | 222.274 | 232.274 | 232.274 |
| Belastingvorderingen
| 11,031.976 | 11,078.726 | 10,682.484 | 10,122.83 | 9,501.711 | 9,018.333 | 8,320.618 | 7,619.094 | 5,776.755 | 4,900.498 | 3,866.97 | 3,952.718 | 3,210.954 | 1,084.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,011.762 | 3,243.147 | 1,664.588 | -198,330.374 | -207,544.423 | -217,230.145 | -222,651.361 | -219,460.345 | -223,148.253 | -222,288.292 | -220,103.998 | -222,490.717 | -230,831.619 | -258,400.034 | 14,759.677 | 13,519.643 | 13,561.356 | -305,552.514 | 233.431 | 0 | -225,403.318 | -223,282.247 | -219,307.448 | -0 | -209,095.762 | -205,598.205 | -200,979.785 | -191,356.714 | -182,197.069 | -179,632.277 | -176,209.396 | 494.967 | 797.172 | 1,301.874 | 1,358.421 | 2,082.738 | 2,211.778 | 2,317.915 | 2,280.151 | 2,119.166 | 2,165.133 | 1,927.616 | 2,124.482 | 2,144.358 | 2,225.785 | 2,252.561 | -93,614.274 |
| Totaal niet-vlottende activa
| 204,552.419 | 205,741.29 | 213,014.14 | 208,766.864 | 217,339.795 | 226,542.138 | 231,215.64 | 227,323.099 | 233,524.714 | 231,679.82 | 228,461.998 | 239,904.971 | 247,587.446 | 273,003.824 | 281,299.314 | 286,636.116 | 283,688.307 | 305,552.514 | 108,642.279 | 223,366.01 | 225,403.318 | 223,282.247 | 219,307.448 | 212,976.218 | 209,095.762 | 205,598.205 | 200,979.785 | 191,356.714 | 182,197.069 | 179,632.277 | 176,209.396 | 170,798.739 | 161,354.861 | 149,231.486 | 149,131.563 | 145,697.774 | 143,298.78 | 141,466.094 | 130,444.477 | 124,431.722 | 122,963.247 | 122,664.396 | 115,626.494 | 108,822.995 | 104,983.017 | 102,629.989 | 93,614.274 |
| Totaal activa
| 324,319.319 | 347,223.262 | 354,412.83 | 332,429.162 | 352,392.447 | 353,810.746 | 363,417.649 | 357,378.932 | 357,740.823 | 351,791.392 | 340,216.667 | 337,334.936 | 331,898.31 | 341,517.48 | 341,169.169 | 377,177.387 | 366,168.276 | 483,954.736 | 421,902.496 | 289,401.067 | 278,456.69 | 283,976.486 | 273,775.761 | 263,925.206 | 253,229.693 | 250,341.775 | 244,722.929 | 232,364.616 | 220,883.435 | 220,180.252 | 215,487.521 | 210,788.452 | 195,672.306 | 188,554.483 | 184,786.689 | 176,768.157 | 171,404.797 | 170,694.772 | 160,411.216 | 154,829.112 | 150,348.131 | 147,706.994 | 155,623.047 | 151,250.549 | 150,176.444 | 148,082.206 | 147,318.924 |
| Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 13,779.157 | 7,312.254 | 14,917.439 | 8,201.13 | 15,856.51 | 16,410.952 | 24,418.205 | 11,736.256 | 11,803.037 | 7,738.833 | 3,108.748 | 1,066.665 | 1,072.301 | 7,746.69 | 8,632.822 | 10,329.312 | 7,006.762 | 7,402.723 | 10,439.171 | 10,137.554 | 13,995.825 | 8,194.113 | 7,549.171 | 7,613.588 | 5,079.875 | 5,258.932 | 6,329.625 | 3,586.474 | 3,548.414 | 5,660.435 | 9,831.762 | 8,216.28 | 8,643.861 | 4,636.011 | 5,136.693 | 4,669.832 | 5,457.744 | 7,730.001 | 913.014 | 1,324.79 | 433.322 | 291.147 | 484.34 | 171.625 | 11.254 | 11.254 | 80.25 |
| Kortlopende schulden
| 19,328.133 | 18,436.068 | 17,567.032 | 16,735.292 | 15,924.99 | 15,136.334 | 14,368.189 | 13,634.174 | 12,649.716 | 11,959.2 | 11,286.822 | 10,645.584 | 10,020.898 | 8,318.752 | 0 | 0 | 0 | 0 | 0 | 5,441.568 | 5,713.087 | 4,277.037 | 4,435.934 | 3,038.834 | 3,903.773 | 1,800 | 4,650 | 1,800 | 1,800 | 1,800 | 1,140 | 1,140 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,336.88 | 4,253.38 | 4,163.905 | 4,056.488 | 0 |
| Belastingschulden
| 432.435 | 2,603.012 | 2,603.012 | 1,805.109 | 176.734 | 3,529.603 | 3,980.057 | 2,043.12 | 2,996.614 | 3,636.014 | 2,433.616 | 0 | 0 | 323.738 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Uitgestelde opbrengsten
| 1,068.851 | 1,431.983 | 2,226.868 | 648.393 | 638.151 | 853.064 | 2,010.67 | 1,293.638 | 958.496 | 1,040.534 | 1,037.167 | 930.324 | 586.215 | 1,817.385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 kortlopende verplichtingen
| 12,438.279 | 16,983.026 | 18,471.713 | 14,005.108 | 30,769.904 | 12,185.325 | 14,816.733 | 12,740.764 | 14,521.977 | 12,841.765 | 11,403.526 | 11,213.014 | 10,197.73 | 20,661.049 | 34,641.82 | 32,643.5 | 31,219.604 | 37,069.801 | 154,522.875 | 22,574.395 | 18,692.723 | 21,966.251 | 18,905.673 | 18,921.501 | 16,771.28 | 19,355.388 | 14,952.47 | 15,186.865 | 11,255.656 | 11,617.721 | 10,104.225 | 12,015.917 | 7,954.091 | 10,305.646 | 8,360.28 | 5,022.091 | 4,465.587 | 4,809.887 | 4,553.474 | 2,470.548 | 2,805.194 | 3,241.156 | 3,861.37 | 2,736.796 | 3,202.09 | 2,660.313 | 7,607.013 |
| Totaal kortlopende verplichtingen
| 46,614.42 | 44,163.33 | 53,183.052 | 39,589.923 | 63,189.556 | 44,585.675 | 55,613.797 | 39,404.832 | 39,933.226 | 33,580.331 | 26,836.262 | 23,855.588 | 21,877.144 | 38,543.876 | 43,274.642 | 42,972.812 | 38,226.365 | 44,472.524 | 164,962.046 | 38,153.516 | 38,401.636 | 34,437.401 | 30,890.778 | 29,573.923 | 25,754.927 | 26,414.321 | 25,932.095 | 20,573.339 | 16,604.07 | 19,078.155 | 21,075.987 | 21,372.197 | 16,597.953 | 14,941.657 | 13,496.973 | 9,691.923 | 9,923.331 | 12,539.888 | 5,466.488 | 3,795.338 | 3,238.515 | 3,532.303 | 8,682.589 | 7,161.801 | 7,377.25 | 6,728.056 | 7,687.263 |
| Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 0 | 162,497.244 | 167,554.067 | 170,631.867 | 175,096.06 | 179,429.43 | 183,617.217 | 187,367.16 | 190,411.847 | 193,887.151 | 197,238.783 | 193,088.384 | 195,961.878 | 165,607.186 | 168,009.365 | 170,034.437 | 172,009.655 | 173,936.422 | 0 | 1,980 | 2,430 | 2,619.722 | 3,330 | 3,780 | 4,204.38 | 4,680 | 5,130 | 5,580 | 6,030 | 6,480 | 4,180 | 4,465 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,376.336 | 6,465.245 | 7,551.203 | 8,633.338 | 9,687.557 |
| 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 |
| 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 |
| Overige niet-vlottende verplichtingen
| 162,466.996 | 5,000.983 | 4,473.422 | 3,664.631 | 3,246.962 | 2,829.294 | 2,436.625 | 2,411.718 | 1,968.975 | 1,526.231 | 1,083.487 | 943.306 | 811.923 | 16,353.57 | 15,744.628 | 14,127.968 | 13,531.593 | 20,427.585 | 0 | 20,206.193 | 19,360.132 | 18,255.061 | 17,226.006 | 15,382.208 | 14,422.032 | 13,088.593 | 13,061.15 | 10,734.813 | 9,601.116 | 8,899.3 | 8,786.837 | 9,301.658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,985.605 | 4,711.246 | 4,520.353 | 4,320.178 | -9,687.557 |
| Totaal niet-vlottende verplichtingen
| 162,466.996 | 167,498.227 | 172,027.489 | 174,296.498 | 178,343.023 | 182,258.724 | 186,053.842 | 189,778.878 | 192,380.822 | 195,413.382 | 198,322.27 | 194,031.69 | 196,773.801 | 181,960.756 | 183,753.993 | 184,162.405 | 185,541.248 | 194,364.007 | 0 | 22,186.193 | 21,790.132 | 20,874.783 | 20,556.006 | 19,162.208 | 18,626.412 | 17,768.593 | 18,191.15 | 16,314.813 | 15,631.116 | 15,379.3 | 12,966.837 | 13,766.658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,361.941 | 11,176.49 | 12,071.556 | 12,953.516 | 9,687.557 |
| Totaal passiva
| 209,081.416 | 211,661.557 | 225,210.541 | 213,886.422 | 241,532.578 | 226,844.398 | 241,667.64 | 229,183.71 | 232,314.048 | 228,993.713 | 225,158.532 | 217,887.278 | 218,650.945 | 220,504.632 | 227,028.635 | 227,135.216 | 223,767.613 | 238,836.531 | 164,962.046 | 60,339.709 | 60,191.768 | 55,312.185 | 51,446.784 | 48,736.131 | 44,381.339 | 44,182.914 | 44,123.246 | 36,888.153 | 32,235.185 | 34,457.456 | 34,042.824 | 35,138.855 | 16,597.953 | 14,941.657 | 13,496.973 | 9,691.923 | 9,923.331 | 12,539.888 | 5,466.488 | 3,795.338 | 3,238.515 | 3,532.303 | 19,044.53 | 18,338.291 | 19,448.806 | 19,681.571 | 21,673.396 |
| 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 |
| Gewone aandelen
| 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 | 75,758.1 |
| Ingehouden winsten
| 14,503.811 | 34,877.612 | 28,518.197 | 17,858.648 | 10,175.776 | 26,332.255 | 21,115.916 | 27,561.13 | 24,792.683 | 22,213.587 | 14,474.043 | 18,863.566 | 12,663.272 | 20,478.756 | 14,056.441 | 49,958.078 | 42,316.571 | 145,034.113 | 136,860.385 | 128,977.266 | 118,180.829 | 128,580.209 | 122,244.884 | 115,104.983 | 108,764.261 | 106,074.768 | 100,515.591 | 95,392.37 | 88,564.158 | 85,638.704 | 81,360.605 | 75,565.504 | 69,888.894 | 64,439.499 | 62,421.46 | 60,416.877 | 55,030.374 | 51,894.135 | 48,163.231 | 45,497.853 | 41,751.423 | 38,895.789 | 36,494.424 | 32,828.165 | 30,643.546 | 28,316.542 | 25,561.435 |
| Overige gereserveerde algehele resultaten
| 650 | 600 | 600 | 600 | 600 | 550 | 550 | 550 | 550 | 500 | 500 | 500 | 500 | 450 | -0 | -0 | -0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 | -805.24 | -805.24 | -805.24 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | -0 | 0 |
| Overige totale aandeelhoudersvermogen
| 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 | 24,325.992 |
| Totaal eigen vermogen van aandeelhouders
| 115,237.904 | 135,561.705 | 129,202.289 | 118,542.741 | 110,859.869 | 126,966.348 | 121,750.009 | 128,195.222 | 125,426.775 | 122,797.679 | 115,058.135 | 119,447.658 | 113,247.365 | 121,012.848 | 114,140.534 | 150,042.171 | 142,400.663 | 245,118.205 | 236,944.477 | 229,061.359 | 218,264.922 | 228,664.301 | 222,328.976 | 215,189.075 | 208,848.354 | 206,158.861 | 200,599.683 | 195,476.463 | 188,648.25 | 185,722.796 | 181,444.697 | 175,649.596 | 169,972.986 | 164,523.592 | 162,505.553 | 159,695.729 | 154,309.226 | 151,172.987 | 148,247.324 | 145,581.945 | 141,835.515 | 138,979.881 | 136,578.517 | 132,912.258 | 130,727.638 | 128,400.634 | 125,645.528 |
| Totaal eigen vermogen
| 115,237.904 | 135,561.705 | 129,202.289 | 118,542.741 | 110,859.869 | 126,966.348 | 121,750.009 | 128,195.222 | 125,426.775 | 122,797.679 | 115,058.135 | 119,447.658 | 113,247.365 | 121,012.848 | 114,140.534 | 150,042.171 | 142,400.663 | 245,118.205 | 236,944.477 | 229,061.359 | 218,264.922 | 228,664.301 | 222,328.976 | 215,189.075 | 208,848.354 | 206,158.861 | 200,599.683 | 195,476.463 | 188,648.25 | 185,722.796 | 181,444.697 | 175,649.596 | 169,972.986 | 164,523.592 | 162,505.553 | 159,695.729 | 154,309.226 | 151,172.987 | 148,247.324 | 145,581.945 | 141,835.515 | 138,979.881 | 136,578.517 | 132,912.258 | 130,727.638 | 128,400.634 | 125,645.528 |
| Totaal passiva en aandeelhoudersvermogen
| 324,319.319 | 347,223.262 | 354,412.83 | 332,429.162 | 352,392.447 | 353,810.746 | 363,417.649 | 357,378.932 | 357,740.823 | 351,791.392 | 340,216.667 | 337,334.936 | 331,898.31 | 341,517.48 | 341,169.169 | 377,177.387 | 366,168.276 | 483,954.736 | 421,902.496 | 289,401.067 | 278,456.69 | 283,976.486 | 273,775.761 | 263,925.206 | 253,229.693 | 250,341.775 | 244,722.929 | 232,364.616 | 220,883.435 | 220,180.252 | 215,487.521 | 210,788.452 | 186,570.939 | 188,554.483 | 176,002.526 | 169,387.652 | 164,232.557 | 170,694.772 | 153,713.812 | 149,377.284 | 145,074.031 | 142,512.184 | 155,623.047 | 151,250.549 | 150,176.444 | 148,082.206 | 0 |