PT Pyridam Farma Tbk
IDX:PYFA.JK
268 (IDR) • At close October 31, 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 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 649,760 | 453,647.722 | 89,969.783 | 121,767.704 | 63,786.859 | 69,011.706 | 136,579.597 | 123,470.835 | 379,248.266 | 430,972.504 | 47,733.236 | 42,296.66 | 10,104.783 | 23,258.686 | 9,635.895 | 3,659.933 | 8,338.297 | 6,064.58 | 5,294.803 | 1,591.458 | 2,026.94 | 1,803.272 | 1,953.299 | 1,519.339 | 1,101.711 | 1,505.271 | 379.646 | 746.96 | 1,085.115 | 959.272 | 1,365.089 | 988.415 | 1,230.633 | 1,604.776 | 3,728.123 | 3,603.716 | 3,587.329 | 3,449.378 | 2,926.38 | 2,543.105 | 2,764.612 | 4,442.212 | 7,566.597 | 3,022.808 | 1,716.055 | 4,824.527 | 5,343.314 | 2,068.621 | 3,066.516 | 3,540.587 | 4,520.765 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80,945.964 | 256,699.514 | 273,665.423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 649,760 | 453,647.722 | 89,969.783 | 121,767.704 | 63,786.859 | 69,011.706 | 136,579.597 | 123,470.835 | 379,248.266 | 430,972.504 | 47,733.236 | 123,242.625 | 266,804.297 | 296,924.109 | 9,635.895 | 3,659.933 | 8,338.297 | 6,064.58 | 5,294.803 | 1,591.458 | 2,026.94 | 1,803.272 | 1,953.299 | 1,519.339 | 1,101.711 | 1,505.271 | 379.646 | 746.96 | 1,085.115 | 959.272 | 1,365.089 | 988.415 | 1,230.633 | 1,604.776 | 3,728.123 | 3,603.716 | 3,587.329 | 3,449.378 | 2,926.38 | 2,543.105 | 2,764.612 | 4,442.212 | 7,566.597 | 3,022.808 | 1,716.055 | 4,824.527 | 5,343.314 | 2,068.621 | 3,066.516 | 3,540.587 | 4,520.765 |
Nettovorderingen
| 556,864 | 204,747.28 | 198,463.172 | 254,038.656 | 194,094.327 | 162,380.305 | 151,755.051 | 169,831 | 116,189 | 136,638 | 94,126 | 95,741 | 98,067.046 | 91,243.997 | 59,304.208 | 53,327.043 | 32,439.351 | 57,398.689 | 41,551.408 | 45,535.101 | 41,354.373 | 47,271.474 | 42,692.622 | 46,182.673 | 44,812.229 | 46,615.03 | 37,327.885 | 43,757.975 | 43,791.388 | 40,605.854 | 38,716.266 | 33,270.065 | 42,163.418 | 34,644.788 | 30,245.57 | 34,989.917 | 35,310.507 | 36,138.178 | 39,596.939 | 35,497.731 | 30,447.929 | 37,744.478 | 30,273.751 | 33,345.577 | 23,657.294 | 24,979.249 | 30,568.282 | 25,705.257 | 0 | 0 | 0 |
Voorraad
| 482,877 | 248,088.412 | 225,484.173 | 224,030.502 | 235,497.515 | 229,922.703 | 210,193.784 | 194,065.671 | 161,651.187 | 153,483.597 | 145,940.772 | 84,615.199 | 71,362.033 | 67,156.877 | 51,036.023 | 56,112.131 | 58,261.698 | 41,989.186 | 44,269.891 | 40,749.787 | 37,290.026 | 40,914.428 | 41,590.18 | 38,981.264 | 39,139.899 | 36,169.093 | 36,890.982 | 34,100.833 | 35,104.468 | 40,269.196 | 40,301.149 | 39,601.06 | 35,141.159 | 34,078.279 | 36,163.518 | 38,056.754 | 41,055.435 | 36,061.695 | 32,258.012 | 31,773.528 | 38,009.039 | 37,302.235 | 35,866.745 | 29,593.912 | 25,831.212 | 19,878.566 | 25,046.859 | 34,667.967 | 30,286.821 | 29,848.02 | 29,522.822 |
Overige vlottende activa
| 92,447 | 62,513.143 | 56,621.331 | 88 | 52,940.732 | 51,221.427 | 42,464.055 | 47,961.787 | 166,936.928 | 177,190.817 | 132,756.897 | 171,324.289 | 116,701.49 | 107,575.134 | 68,670.503 | 64,777.629 | 40,029.219 | 61,829.036 | 46,381.725 | 53,010.932 | 51,110.334 | 53,734.943 | 47,843.657 | 53,811.281 | 52,518.539 | 52,976.412 | 41,093.684 | 48,281.179 | 48,904.557 | 45,019.811 | 41,440.205 | 36,820.884 | 45,766.367 | 40,585.492 | 32,854.356 | 39,012.46 | 38,446.965 | 42,568.007 | 42,893.131 | 3,741.657 | 34,763.579 | 39,783.489 | 31,540.418 | 35,038.577 | 51,367.755 | 43,968.111 | 38,197.645 | 34,978.869 | 30,723.798 | 30,064.771 | 27,845.518 |
Totaal vlottende activa
| 1,781,948 | 968,996.556 | 570,538.46 | 599,924.863 | 546,319.433 | 512,536.141 | 540,992.487 | 535,329.293 | 707,836.381 | 761,646.919 | 326,430.906 | 379,182.113 | 454,867.819 | 471,656.12 | 129,342.421 | 124,549.693 | 106,629.215 | 109,882.803 | 95,946.419 | 95,352.176 | 90,427.3 | 96,452.643 | 91,387.137 | 94,311.885 | 92,760.149 | 90,650.775 | 78,364.312 | 83,128.973 | 85,094.141 | 86,248.279 | 83,106.443 | 77,410.36 | 82,138.159 | 76,268.547 | 72,745.997 | 80,672.93 | 83,089.729 | 82,079.079 | 78,077.524 | 73,556.021 | 75,537.23 | 81,527.936 | 74,973.759 | 67,655.297 | 78,915.023 | 68,671.203 | 68,587.819 | 71,715.458 | 64,077.135 | 63,453.378 | 61,889.105 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,462,220 | 803,349.258 | 810,246.497 | 816,231.949 | 827,296.716 | 838,760.632 | 846,694.435 | 813,114.249 | 399,747.298 | 388,367.732 | 386,757.28 | 104,408.096 | 92,284.915 | 94,224.721 | 96,247.182 | 87,483.171 | 88,083.019 | 88,703.913 | 88,397.89 | 88,725.903 | 88,409.424 | 89,358.57 | 90,377.68 | 87,424.979 | 86,491.778 | 87,166.512 | 75,929.987 | 76,759.759 | 76,527.983 | 78,378.039 | 79,954.783 | 79,428.964 | 81,628.666 | 83,245.42 | 84,152.132 | 86,256.249 | 88,506.67 | 89,130.104 | 91,716.052 | 93,686.745 | 94,759.926 | 97,551.663 | 97,554.475 | 98,897.226 | 78,616.133 | 71,951.327 | 66,153.646 | 58,352.888 | 56,767.18 | 54,554.966 | 55,114.228 |
Goodwill
| 2,591,921 | 0 | 0 | 0 | 0 | 0 | 0 | 42,446.932 | 42,446.932 | 42,446.932 | 42,446.932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 30,488 | 18,530.939 | 19,111.296 | 19,766.869 | 20,264.842 | 15,946.724 | 11,170.212 | 9,550.125 | 2,415.963 | 2,321.888 | 2,383.313 | 2,181.867 | 2,243.292 | 254.717 | 266.142 | 175.552 | 134.345 | 137.881 | 141.416 | 145.328 | 149.24 | 153.152 | 121.481 | 124.8 | 95.911 | 94.843 | 100.017 | 102.77 | 91.85 | 94.268 | 96.685 | 102.785 | 107.251 | 115.23 | 99.674 | 89.297 | 91.107 | 92.918 | 97.002 | 99.682 | 102.687 | 107.038 | 80.946 | 83.179 | 85.411 | 64.143 | 65.788 | 67.543 | 0 | 0 | 29.052 |
Goodwill en immateriële activa
| 2,622,409 | 18,530.939 | 19,111.296 | 19,766.869 | 20,264.842 | 15,946.724 | 11,170.212 | 51,997.057 | 44,862.895 | 44,768.82 | 44,830.245 | 2,181.867 | 2,243.292 | 254.717 | 266.142 | 175.552 | 134.345 | 137.881 | 141.416 | 145.328 | 149.24 | 153.152 | 121.481 | 124.8 | 95.911 | 94.843 | 100.017 | 102.77 | 91.85 | 94.268 | 96.685 | 102.785 | 107.251 | 115.23 | 99.674 | 89.297 | 91.107 | 92.918 | 97.002 | 99.682 | 102.687 | 107.038 | 80.946 | 83.179 | 85.411 | 64.143 | 65.788 | 67.543 | 27.6 | 28.326 | 29.052 |
Langetermijnbeleggingen
| 101,561 | 100,081.598 | 100,081.598 | 100,244.135 | 99,508.671 | 99,561.624 | 100,593.954 | 99,833.773 | 62,080.349 | 40,239.999 | 40,239.999 | 53,458.036 | -230,849.514 | 9,635.895 | -2,719.636 | -6,402.893 | -2,361.111 | -6,325.458 | -6,300.483 | -5,518.737 | -5,456.841 | -5,342.096 | -5,170.867 | -5,590.198 | -5,449.228 | -5,290.225 | -5,169.615 | -102.77 | -91.85 | -94.268 | -3,904.885 | -102.785 | -107.251 | -115.23 | -99.674 | -89.297 | -91.107 | -92.918 | -97.002 | 0 | -102.687 | -107.038 | -80.946 | -83.179 | -85.411 | -64.143 | -65.788 | -67.543 | -27.6 | -28.326 | 0 |
Belastingvorderingen
| 188,467 | 17,365.345 | 17,365.345 | 18,360.183 | 17,841.513 | 17,418.833 | 16,761.385 | 13,132.688 | 8,022.456 | 7,099.145 | 6,357.179 | 3,391.68 | 2,717.217 | 3,015.148 | 2,719.636 | 6,402.893 | 6,382.184 | 6,325.458 | 6,300.483 | 5,518.737 | 5,456.841 | 5,342.096 | 5,170.867 | 5,590.198 | 5,449.228 | 5,290.225 | 5,169.615 | 4,020.217 | 3,935.991 | 3,986.813 | 3,904.885 | 3,187.374 | 3,092.104 | 3,020.791 | 2,953.734 | 3,322.822 | 3,023.519 | 2,821.18 | 2,666.823 | 0 | 2,747.318 | 2,637.541 | 2,509.741 | 1,088.181 | 1,106.74 | 1,079.199 | 1,042.257 | 929.539 | 969.667 | 1,507.413 | 1,001.218 |
Overige niet-vlottende activa
| 5,979 | 3,868.753 | 3,889.464 | 3,716.361 | 3,803.897 | 3,939.058 | 4,356.181 | 3,559.092 | 1,627.337 | 1,605.966 | 1,605.966 | 84,910.302 | 256,699.514 | -9,635.895 | 2,719.636 | 6,402.893 | 2,361.111 | 6,325.458 | 6,300.483 | 5,518.737 | 5,456.841 | 5,342.096 | 5,170.867 | 5,590.198 | 5,449.228 | 5,290.225 | 5,169.615 | 102.77 | 91.85 | 94.268 | 3,904.885 | 102.785 | 107.251 | 115.23 | 99.674 | 89.297 | 91.107 | 92.918 | 97.002 | 2,803.929 | 102.687 | 107.038 | 80.946 | 83.179 | 85.411 | 64.143 | 65.788 | 67.543 | 27.6 | 28.326 | 0 |
Totaal niet-vlottende activa
| 4,380,636 | 943,195.893 | 950,694.2 | 958,319.498 | 968,715.639 | 975,626.871 | 979,576.167 | 981,636.86 | 516,340.336 | 482,081.662 | 479,790.67 | 248,349.981 | 123,095.424 | 97,494.587 | 99,232.96 | 94,061.615 | 94,599.548 | 95,167.252 | 94,839.789 | 94,389.968 | 94,015.505 | 94,853.818 | 95,670.027 | 93,139.977 | 92,036.918 | 92,551.58 | 81,199.619 | 80,882.746 | 80,555.824 | 82,459.12 | 83,956.352 | 82,719.123 | 84,828.021 | 86,381.442 | 87,205.54 | 89,668.368 | 91,621.296 | 92,044.202 | 94,479.877 | 96,590.356 | 97,609.931 | 100,296.242 | 100,145.162 | 100,068.586 | 79,808.284 | 73,094.669 | 67,261.691 | 59,349.97 | 57,764.446 | 56,090.705 | 56,144.498 |
Totaal activa
| 6,162,584 | 1,912,192.449 | 1,521,232.66 | 1,558,244.36 | 1,515,035.073 | 1,488,163.011 | 1,520,568.654 | 1,516,966.153 | 1,224,176.717 | 1,243,728.581 | 806,221.575 | 627,532.095 | 577,963.244 | 569,150.707 | 228,575.381 | 218,611.308 | 201,228.762 | 205,050.055 | 190,786.208 | 189,742.144 | 184,442.804 | 191,306.461 | 187,057.164 | 187,451.862 | 184,797.066 | 183,202.355 | 159,563.931 | 164,011.719 | 165,649.965 | 168,707.4 | 167,062.796 | 160,129.483 | 166,966.179 | 162,649.989 | 159,951.537 | 170,341.297 | 174,711.025 | 174,123.281 | 172,557.4 | 170,146.377 | 173,147.161 | 181,824.178 | 175,118.921 | 167,723.883 | 158,723.307 | 141,765.873 | 135,849.51 | 131,065.428 | 121,841.581 | 119,544.083 | 118,033.603 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 288,816 | 86,150.538 | 62,845.539 | 74,225.428 | 98,616.225 | 91,602.792 | 68,693.526 | 65,267.089 | 74,810.923 | 80,112.219 | 95,400.486 | 31,787.914 | 39,903.326 | 34,112.893 | 9,259.127 | 7,880.169 | 9,912.736 | 10,541.475 | 8,493.646 | 6,694.777 | 4,708.429 | 6,485.603 | 8,744.64 | 7,215.789 | 7,094.798 | 7,176.852 | 6,737.015 | 7,309.19 | 3,814.634 | 3,628.174 | 5,980.507 | 7,296.786 | 7,106.008 | 4,843.231 | 3,629.434 | 5,201.665 | 7,708.888 | 7,772.56 | 6,590.591 | 4,918.357 | 5,134.783 | 8,239.164 | 7,088.178 | 5,926.575 | 3,547.625 | 2,896.037 | 1,190.638 | 2,986.223 | 1,834.724 | 3,941.766 | 2,940.868 |
Kortlopende schulden
| 1,915,883 | 164,799.101 | 151,434.006 | 148,066.735 | 154,926.11 | 110,522.726 | 159,806.808 | 148,872.613 | 159,564.112 | 133,215.225 | 86,010.526 | 35,603.038 | 23,309.393 | 22,364.673 | 27,504.71 | 15,544.097 | 12,453.571 | 13,935.33 | 13,335.994 | 14,271.23 | 18,571.137 | 19,514.519 | 17,845.837 | 22,654.559 | 25,142.871 | 27,100.283 | 9,754.818 | 16,315.853 | 27,159.995 | 29,202.006 | 26,871.963 | 18,782.851 | 24,366.081 | 22,354.37 | 29,376.429 | 31,046.49 | 31,617.262 | 33,609.57 | 36,587.506 | 33,305.14 | 31,119.537 | 31,531.705 | 32,377.69 | 24,478.619 | 21,357.815 | 12,957.443 | 22,372.877 | 14,959.848 | 13,131.112 | 11,596.701 | 14,681.669 |
Belastingschulden
| 30,381 | 6,223.149 | 3,286.957 | 3,212.794 | 8,158.105 | 4,616.278 | 3,614.114 | 4,830.555 | 1,642.16 | 5,319.827 | 2,218.436 | 4,986.861 | 6,978.227 | 12,429.504 | 6,936.062 | 8,825.908 | 3,162.879 | 6,685.265 | 4,664.714 | 3,148.304 | 3,248.145 | 5,112.216 | 5,265.222 | 3,493.563 | 2,701.774 | 4,680.12 | 5,127.673 | 3,729.915 | 2,870.061 | 3,548.051 | 4,123.051 | 2,413.953 | 3,160.363 | 3,289.087 | 3,361.728 | 3,183.212 | 2,744.037 | 2,946.834 | 3,446.139 | 0 | 2,259.207 | 3,452.83 | 3,385.042 | 1,895.367 | 1,090.448 | 1,765.534 | 3,801.08 | 2,276.969 | 2,225.595 | 3,273.821 | 2,885.549 |
Uitgestelde opbrengsten
| 1,482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,986.861 | 6,978.227 | 12,429.504 | 6,936.062 | 8,825.908 | 2,335.38 | 5,401.72 | 2,935.335 | 2,726.602 | 2,636.322 | 4,248.789 | 4,121.528 | 3,123.804 | 2,015.434 | 3,551.287 | 3,761.519 | 2,308.142 | 2,139.966 | 2,532.81 | 2,853.53 | 2,188.543 | 3,160.363 | 3,289.087 | 3,361.728 | 3,183.212 | 2,744.037 | 2,946.834 | 3,446.139 | 0 | 1,230.867 | 6,314.9 | 1,305.963 | 6,699.501 | -2,157.177 | 2,137.063 | 3,801.08 | 2,276.969 | 2,225.595 | 3,273.821 | 2,885.549 |
Overige kortlopende verplichtingen
| 167,047 | 80,657.99 | 79,435.132 | 66,283.582 | 80,648.74 | 77,958.706 | 68,888.035 | 57,299.037 | 36,585.116 | 80,433.581 | 70,427.101 | 42,676.763 | 9,941.488 | 10,751.966 | 1,048.667 | 4,632.897 | 5,325.357 | 5,834.466 | 2,433.149 | 4,961.193 | 2,527.704 | 3,936.23 | 2,429.642 | 1,984.261 | 2,046.008 | 5,425.8 | 1,991.763 | 4,115.823 | 2,548.266 | 2,041.336 | 2,227.579 | 2,967.861 | 4,645.311 | 6,947.484 | 166.468 | 3,132.829 | 4,904.414 | 3,157.99 | 1,370.49 | 5,989.463 | 6,956.296 | 6,539.215 | 8,014.047 | -0 | 6,645.947 | 4,703.022 | 1,055.235 | 2,486.296 | 2,198.669 | 4,033.087 | 3,858.609 |
Totaal kortlopende verplichtingen
| 2,373,228 | 331,607.628 | 293,714.678 | 288,575.745 | 334,191.076 | 280,084.224 | 297,388.369 | 271,438.74 | 270,960.151 | 293,761.026 | 251,838.113 | 115,054.576 | 80,132.433 | 79,659.037 | 44,748.565 | 36,883.07 | 30,027.043 | 35,712.992 | 27,198.123 | 28,653.803 | 28,443.593 | 34,185.141 | 33,141.647 | 34,978.414 | 36,299.112 | 43,254.222 | 22,245.115 | 30,049.007 | 35,662.861 | 37,404.327 | 37,933.579 | 31,236.041 | 39,277.763 | 37,434.172 | 36,534.059 | 42,564.196 | 46,974.601 | 47,486.954 | 47,994.726 | 44,212.96 | 44,441.483 | 52,624.985 | 48,785.877 | 37,104.695 | 29,394.21 | 22,693.565 | 28,419.83 | 22,709.336 | 19,390.099 | 22,845.376 | 24,366.695 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,720,840 | 1,232,645.219 | 830,408.348 | 839,747.919 | 743,586.194 | 747,538.325 | 750,231.22 | 751,106.942 | 752,787.355 | 755,821.401 | 362,803.168 | 312,353.853 | 305,041.804 | 304,896.004 | 8,007.953 | 7,077.736 | 7,523.986 | 6,923.986 | 6,073.986 | 8,556.932 | 7,240.462 | 6,930.488 | 6,675.561 | 8,817.421 | 8,253.267 | 739.874 | 512.196 | 543.559 | 1,136.027 | 1,020.553 | 856.408 | 4,873.384 | 4,552.97 | 4,384.706 | 4,112.28 | 11,439.07 | 11,439.07 | 11,130.321 | 11,053.674 | 15,510.592 | 18,752.461 | 18,752.461 | 18,222.147 | 26,868.078 | 26,714.281 | 16,975.714 | 7,459.773 | 10,486.254 | 5,725.969 | 1,094.509 | 1,377.179 |
Uitgestelde opbrengsten niet-vlottend
| 355,552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 210,173 | 0 | 0 | 0 | 0 | 0 | 0 | 6,389.797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 152,811 | 36,196.556 | 40,049.931 | 33,066.482 | 31,597.475 | 30,504.278 | 30,591.578 | 31,981.69 | 24,034.942 | 24,550.863 | 24,479.726 | 17,172.37 | 18,176.116 | 19,530.349 | 18,187.113 | 33,803.617 | 33,254.588 | 33,320.491 | 32,788.105 | 30,819.259 | 30,206.471 | 29,377.449 | 28,312.394 | 30,498.077 | 29,681.663 | 28,715.538 | 27,950.619 | 24,335.838 | 23,663.413 | 23,462.628 | 22,764.018 | 19,956.624 | 19,265.674 | 18,659.51 | 18,083.139 | 19,060.737 | 18,387.039 | 17,819.286 | 16,412.389 | 16,095.484 | 15,534.068 | 14,868.218 | 14,209.624 | 13,758.201 | 13,345.026 | 12,841.252 | 12,264.434 | 11,486.896 | 10,919.736 | 10,453.519 | 9,892.477 |
Totaal niet-vlottende verplichtingen
| 2,439,376 | 1,268,841.775 | 870,458.279 | 872,814.402 | 775,183.669 | 778,042.603 | 780,822.798 | 789,478.429 | 776,822.297 | 780,372.263 | 387,282.895 | 329,526.223 | 323,217.919 | 324,426.352 | 26,195.065 | 40,881.353 | 40,778.575 | 40,244.477 | 38,862.091 | 39,376.191 | 37,446.932 | 36,307.938 | 34,987.956 | 39,315.498 | 37,934.93 | 29,455.412 | 28,462.815 | 24,879.397 | 24,799.44 | 24,483.181 | 23,620.426 | 24,830.008 | 23,818.643 | 23,044.215 | 22,195.419 | 30,499.807 | 29,826.109 | 28,949.607 | 27,466.063 | 31,606.076 | 34,286.528 | 33,620.678 | 32,431.771 | 40,626.279 | 40,059.307 | 29,816.966 | 19,724.207 | 21,973.15 | 16,645.705 | 11,548.027 | 11,269.656 |
Totaal passiva
| 4,812,604 | 1,600,449.403 | 1,164,172.956 | 1,161,390.147 | 1,109,374.745 | 1,058,126.827 | 1,078,211.166 | 1,060,917.168 | 1,047,782.448 | 1,074,133.289 | 639,121.008 | 444,580.799 | 403,350.353 | 404,085.389 | 70,943.631 | 77,764.424 | 70,805.618 | 75,957.469 | 66,060.215 | 68,029.994 | 65,890.526 | 70,493.079 | 68,129.603 | 74,293.912 | 74,234.042 | 72,709.634 | 50,707.93 | 54,928.405 | 60,462.301 | 61,887.508 | 61,554.005 | 56,066.049 | 63,096.406 | 60,478.387 | 58,729.478 | 73,064.002 | 76,800.71 | 76,436.561 | 75,460.789 | 75,819.037 | 78,728.012 | 86,245.663 | 81,217.648 | 77,730.974 | 69,453.517 | 52,510.531 | 48,144.037 | 44,682.486 | 36,035.804 | 34,393.404 | 35,636.351 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,418.577 | 0 | 0 | 0 | 0 | 690.892 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,123,668 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 | 53,508 |
Ingehouden winsten
| 180,954 | 240,130.81 | 285,447.45 | 325,171.818 | 333,982.253 | 358,356.321 | 370,668.425 | 384,184.056 | 104,478.768 | 97,923.111 | 95,427.115 | 105,912.323 | 101,313.798 | 110,910.817 | 89,948.171 | 83,273.805 | 72,850.066 | 71,519.507 | 67,152.915 | 64,139.072 | 60,979.2 | 63,240.304 | 61,354.482 | 55,584.872 | 52,989.946 | 53,919.642 | 52,282.922 | 52,510.236 | 48,614.585 | 50,246.813 | 48,935.712 | 47,490.355 | 47,296.695 | 45,598.523 | 44,648.981 | 40,704.217 | 41,337.237 | 41,113.641 | 40,523.533 | 38,754.262 | 37,846.071 | 39,005.436 | 37,328.195 | 33,419.83 | 32,696.711 | 32,682.263 | 32,132.394 | 30,809.864 | 30,232.698 | 29,577.601 | 26,824.173 |
Overige gereserveerde algehele resultaten
| 32,392 | 15,814.932 | 15,814.932 | 15,885.441 | 15,885.441 | 15,885.441 | 15,885.441 | 16,099.858 | 16,099.858 | 16,099.858 | 16,099.858 | 21,465.404 | 17,726.014 | -1,418.577 | 10,110.501 | 0 | 0 | 0 | -690.892 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 totale aandeelhoudersvermogen
| 2,064 | 2,063.538 | 2,063.538 | 2,064.41 | 2,065.082 | 2,065.083 | 2,064.41 | 2,065.085 | 2,065.065 | 2,065.085 | 2,065.085 | 2,065.079 | 2,065.079 | 646.501 | 4,065.079 | 4,065.079 | 4,065.079 | 4,065.079 | 4,065.079 | 4,065.079 | 4,065.079 | 4,065.079 | 4,065.079 | 4,065.079 | 4,065.079 | 3,065.079 | 3,065.079 | 3,065.079 | 3,065.079 | 3,065.079 | 3,065.079 | 3,065.079 | 3,065.079 | 3,065.079 | 3,065.079 | 3,065.079 | 3,065.079 | 3,065.079 | 3,065.079 | 2,065.079 | 3,065.079 | 3,065.079 | 3,065.079 | 3,065.079 | 3,065.079 | 3,065.079 | 2,065.079 | 2,065.079 | 2,065.079 | 2,065.079 | 2,065.079 |
Totaal eigen vermogen van aandeelhouders
| 1,339,078 | 311,517.28 | 356,833.92 | 396,629.67 | 405,440.776 | 429,814.846 | 442,126.277 | 455,856.999 | 176,151.691 | 169,596.054 | 167,100.058 | 182,950.806 | 174,612.891 | 165,065.318 | 157,631.75 | 140,846.884 | 130,423.145 | 129,092.585 | 124,725.994 | 121,712.15 | 118,552.279 | 120,813.383 | 118,927.561 | 113,157.95 | 110,563.025 | 110,492.721 | 108,856.001 | 109,083.314 | 105,187.664 | 106,819.892 | 105,508.79 | 104,063.434 | 103,869.773 | 102,171.602 | 101,222.059 | 97,277.295 | 97,910.315 | 97,686.72 | 97,096.611 | 94,327.34 | 94,419.15 | 95,578.515 | 93,901.273 | 89,992.909 | 89,269.79 | 89,255.342 | 87,705.473 | 86,382.942 | 85,805.777 | 85,150.679 | 82,397.252 |
Totaal eigen vermogen
| 1,349,980 | 311,743.046 | 357,059.704 | 396,854.214 | 405,660.328 | 430,036.185 | 442,357.487 | 456,048.984 | 176,394.268 | 169,595.292 | 167,100.567 | 182,951.295 | 174,612.891 | 165,065.318 | 157,631.75 | 140,846.884 | 130,423.145 | 129,092.585 | 124,725.994 | 121,712.15 | 118,552.279 | 120,813.383 | 118,927.561 | 113,157.95 | 110,563.025 | 110,492.721 | 108,856.001 | 109,083.314 | 105,187.664 | 106,819.892 | 105,508.79 | 104,063.434 | 103,869.773 | 102,171.602 | 101,222.059 | 97,277.295 | 97,910.315 | 97,686.72 | 97,096.611 | 94,327.34 | 94,419.15 | 95,578.515 | 93,901.273 | 89,992.909 | 89,269.79 | 89,255.342 | 87,705.473 | 86,382.942 | 85,805.777 | 85,150.679 | 82,397.252 |
Totaal passiva en aandeelhoudersvermogen
| 6,162,584 | 1,912,192.449 | 1,521,232.66 | 1,558,244.36 | 1,515,035.073 | 1,488,163.011 | 1,520,568.654 | 1,516,966.153 | 1,224,176.717 | 1,243,728.581 | 806,221.575 | 627,532.095 | 577,963.244 | 569,150.707 | 228,575.381 | 218,611.308 | 201,228.762 | 205,050.055 | 190,786.208 | 189,742.144 | 184,442.804 | 191,306.461 | 187,057.164 | 187,451.862 | 184,797.066 | 183,202.355 | 159,563.931 | 164,011.719 | 165,649.965 | 168,707.4 | 167,062.796 | 160,129.483 | 166,966.179 | 162,649.989 | 159,951.537 | 170,341.297 | 174,711.025 | 174,123.281 | 172,557.4 | 170,146.377 | 173,147.161 | 181,824.178 | 175,118.921 | 167,723.883 | 158,723.307 | 141,765.873 | 135,849.51 | 131,065.428 | 121,841.581 | 119,544.083 | 118,033.603 |