PT Pan Brothers Tbk
IDX:PBRX.JK
23 (IDR) • At close October 29, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) IDR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||
Vlottende activa: | ||||||||||||||||
Liquide middelen & kasequivalenten
| 26.758 | 82.251 | 36.112 | 45.708 | 89.211 | 72.402 | 79.563 | 78.353 | 73.612 | 127.831 | 38.365 | 17.755 | 19.524 | 2.997 | 1.52 | 1.881 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | -3.802 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 26.758 | 82.251 | 36.112 | 45.708 | 89.211 | 72.402 | 79.563 | 78.353 | 73.612 | 127.831 | 38.365 | 17.755 | 19.524 | 2.997 | 1.52 | 1.881 |
Nettovorderingen
| 142.26 | 133.982 | 134.809 | 134.324 | 283.287 | 107.464 | 95.941 | 80.462 | 65.669 | 51.874 | 45.254 | 52.653 | 58.026 | 0 | 0 | 0 |
Voorraad
| 230.241 | 233.397 | 223.614 | 206.395 | 155.974 | 128.432 | 119.412 | 101.63 | 88.645 | 67.44 | 55.646 | 54.151 | 46.759 | 41.854 | 32.057 | 32.621 |
Overige vlottende activa
| 41.238 | 21.677 | 29.117 | 31.569 | 0 | 0 | 144.089 | 126.126 | 82.625 | 37.09 | 30.95 | -0 | -0 | 28.883 | 29.783 | 29.876 |
Totaal vlottende activa
| 624.562 | 627.44 | 591.496 | 576.361 | 528.471 | 450.991 | 439.005 | 386.571 | 310.551 | 284.235 | 169.651 | 153.625 | 124.309 | 73.733 | 63.359 | 64.379 |
Niet-vlottende activa: | ||||||||||||||||
Materiële vaste activa, netto
| 55.858 | 84.338 | 93.91 | 104.694 | 114.315 | 114.027 | 121.328 | 123.416 | 122.867 | 75.76 | 56.821 | 45.783 | 38.484 | 22.104 | 21.952 | 20.211 |
Goodwill
| 0.921 | 0.921 | 1.187 | 1.697 | 2.61 | 2.269 | 2.269 | 2.269 | 2.369 | 2.569 | 2.769 | 2.771 | 0 | 0 | 0 | 0 |
Immateriële activa
| 1.131 | 1.562 | 1.693 | 1.743 | 1.918 | 2.756 | 2.824 | 4.974 | 3.08 | 3.218 | 3.408 | 0.64 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 2.052 | 2.483 | 2.88 | 3.439 | 4.528 | 5.025 | 5.093 | 4.974 | 3.08 | 3.218 | 3.408 | 2.771 | 2.602 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 3.244 | 0 | 0 | 0 | 3.821 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.023 | 0 | 0 | 0 |
Belastingvorderingen
| 11.025 | 10.352 | 8.146 | 7.354 | 7.258 | 4.484 | 3.641 | 3.26 | 3.012 | 1.505 | 1.562 | 0.673 | 0.68 | 0.57 | 0.489 | 0.431 |
Overige niet-vlottende activa
| 0.026 | 0.032 | 0.193 | 1.276 | 0 | 4.52 | 4.265 | 1.266 | 3.311 | 1.756 | 2.381 | 4.449 | 1.161 | 0.928 | 1.156 | 1.202 |
Totaal niet-vlottende activa
| 72.204 | 97.205 | 105.13 | 116.763 | 129.923 | 128.075 | 134.346 | 132.936 | 132.29 | 82.259 | 64.191 | 53.695 | 42.951 | 23.602 | 23.596 | 21.844 |
Totaal activa
| 696.767 | 724.645 | 696.625 | 693.124 | 658.394 | 579.066 | 573.351 | 519.507 | 442.841 | 366.494 | 233.843 | 207.321 | 167.26 | 97.335 | 86.956 | 86.223 |
Passiva en Eigen Vermogen: | ||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||
Crediteuren
| 8.81 | 9.43 | 58.206 | 67.669 | 45.294 | 39.665 | 59.178 | 57.952 | 60.427 | 50.914 | 42.296 | 42.442 | 23.931 | 16.491 | 17.264 | 18.246 |
Kortlopende schulden
| 154.707 | 5.968 | 313.189 | 139.707 | 3.618 | 3.315 | 2.39 | 23.338 | 5.971 | 12.715 | 0.313 | 70.214 | 57.013 | 38.825 | 41.085 | 40.345 |
Belastingschulden
| 2.73 | 4.042 | 4.8 | 3.258 | 6.442 | 2.95 | 4.123 | 3.993 | 3.283 | 1.69 | 2.004 | 0.492 | 1.31 | 0.862 | 0.113 | 0.14 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 32.317 | 2.95 | 4.123 | 3.993 | 3.283 | 1.69 | 2.004 | 0.492 | 1.31 | 0.862 | 0.113 | 0.14 |
Overige kortlopende verplichtingen
| 21.598 | 23.138 | 26.499 | 26.457 | -0 | 23.916 | 30.144 | 17.489 | 16.621 | 8.263 | 6.213 | 3.697 | 4.081 | 3.925 | 4.517 | 4.663 |
Totaal kortlopende verplichtingen
| 185.116 | 38.535 | 397.894 | 233.833 | 81.229 | 69.846 | 95.835 | 102.773 | 86.301 | 73.582 | 50.826 | 116.844 | 86.335 | 60.103 | 62.978 | 63.394 |
Langlopende verplichtingen: | ||||||||||||||||
Langetermijnschulden
| 171.97 | 339.774 | 2.013 | 173.461 | 307.552 | 253.713 | 237.579 | 182.397 | 135.021 | 83.134 | 78.7 | 0.215 | 0.493 | 14.656 | 6.202 | 11.025 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 4.908 | -0.011 | -0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0.013 | 0.015 | 0.005 | 0.011 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 6.026 | 5.317 | 5.507 | 5.632 | 5.461 | -0 | 5.141 | 6.697 | 5.662 | 5.152 | 5.26 | 4.925 | 4.882 | 4.194 | 3.764 | 2.876 |
Totaal niet-vlottende verplichtingen
| 177.997 | 345.091 | 7.52 | 179.106 | 313.028 | 258.626 | 242.72 | 189.094 | 140.683 | 88.286 | 83.959 | 5.14 | 5.374 | 18.85 | 9.967 | 13.901 |
Totaal passiva
| 363.112 | 383.627 | 405.414 | 412.938 | 394.258 | 328.473 | 338.555 | 291.866 | 226.984 | 161.868 | 134.785 | 121.985 | 91.71 | 78.953 | 72.945 | 77.295 |
Eigen vermogen: | ||||||||||||||||
Preferente aandelen
| 2.422 | 2.549 | 2.241 | 2.264 | 2.208 | 1.47 | 1.398 | 1.248 | 2.26 | 2.178 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 55.233 | 30.207 | 30.207 | 30.207 | 30.207 | 30.207 | 30.207 | 30.207 | 30.207 | 30.207 | 23.24 | 7.932 | 8.456 | 4.886 | 4.726 | 4.031 |
Ingehouden winsten
| 140.944 | 142.227 | 138.611 | 122.54 | 101.222 | 81.972 | 64.681 | 54.362 | 40.019 | 33.382 | 36.483 | 24.534 | 19.369 | 11.313 | 7.163 | 3.098 |
Overige gereserveerde algehele resultaten
| -2.422 | -2.549 | -2.241 | -2.264 | -2.208 | -0.892 | -1.27 | -0.328 | -0.112 | -1.01 | 0.021 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 147.308 | 172.142 | 124.705 | 124.614 | 124.599 | 125.266 | 125.266 | 125.266 | 124.618 | 124.618 | 36.858 | 49.749 | 46.246 | 2.135 | 2.065 | 1.761 |
Totaal eigen vermogen van aandeelhouders
| 343.486 | 344.576 | 293.523 | 277.36 | 256.028 | 238.022 | 220.282 | 210.754 | 196.991 | 189.375 | 96.602 | 82.215 | 74.071 | 18.334 | 13.955 | 8.891 |
Totaal eigen vermogen
| 333.654 | 341.018 | 291.211 | 280.185 | 264.136 | 250.593 | 234.796 | 227.641 | 215.857 | 204.626 | 99.057 | 85.336 | 75.551 | 18.382 | 14.011 | 8.928 |
Totaal passiva en aandeelhoudersvermogen
| 696.767 | 724.645 | 696.625 | 693.124 | 658.394 | 579.066 | 573.351 | 519.507 | 442.841 | 366.494 | 233.843 | 207.321 | 167.26 | 97.335 | 86.956 | 86.223 |