PT Salim Ivomas Pratama Tbk

IDX:SIMP.JK

382 (IDR) • At close January 15, 2025
Overzicht | Financiële gegevens

Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.

2024 Q32024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q4
Activa:
Vlottende activa:
Liquide middelen & kasequivalenten 5,268,9205,471,0125,403,6405,161,1834,727,1484,560,9014,811,4954,296,6744,723,5794,122,1824,731,1013,726,2933,532,4623,022,5863,055,3152,427,0792,517,9402,652,0352,091,9401,716,7951,849,6791,844,4722,118,0082,071,4592,234,4812,413,1222,320,6422,260,6061,941,7882,056,8302,160,3741,867,9751,289,1751,325,0571,524,2961,461,3021,383,3311,358,6651,858,6902,696,3152,206,0042,321,8522,175,6692,112,8221,900,6672,288,1302,699,3853,449,1243,519,7253,584,7444,868,4675,046,445
Kortetermijnbeleggingen 64,249000-1,407,208-1,396,166-960,882-939,666-1,022,358-1,142,925-1,119,906-1,744,947-1,774,086-1,946,635-1,995,013-2,018,735-1,980,071-1,966,646-1,980,643-2,034,484-2,005,585-2,107,700-2,106,042-2,085,905-1,885,818-1,787,444-1,786,096-11,271,061-11,090,772-10,997,858-10,997,064-10,928,805-10,766,694-10,536,739-10,434,102-10,329,292-10,017,417-10,058,880-9,793,583-9,731,247-9,863,197-9,731,551-9,653,569-9,467,727-9,008,002-8,804,614-8,878,011-8,461,233-1,265,186-7,841,50200
Liquide middelen en kortetermijnbeleggingen 5,268,9205,471,0125,403,6405,161,1834,727,1484,560,9014,811,4954,296,6744,723,5794,122,1824,731,1013,726,2933,532,4623,022,5863,055,3152,427,0792,517,9402,652,0352,091,9401,716,7951,849,6791,844,4722,118,0082,071,4592,234,4812,413,1222,320,6422,260,6061,941,7882,056,8302,160,3741,867,9751,289,1751,325,0571,524,2961,461,3021,383,3311,358,6651,858,6902,696,3152,206,0042,321,8522,175,6692,112,8221,900,6672,288,1302,699,3853,449,1243,519,7253,584,7444,868,4675,046,445
Nettovorderingen 888,739798,358972,710750,139750,929728,0581,076,0081,200,214878,3921,145,325951,4811,462,9931,650,3751,235,0271,497,0231,195,6101,343,5261,195,3561,240,8111,209,2331,152,0931,126,2081,372,8991,282,5951,400,2111,268,4181,159,4041,073,859969,2981,267,6631,219,5681,012,0171,024,7201,197,493849,133810,111948,8661,190,631815,105724,192830,5511,195,902973,056876,400789,668880,037792,352784,089719,018000
Voorraad 4,295,0534,181,7423,575,8383,598,8863,829,8743,837,2463,648,3714,037,6704,635,0394,240,7234,421,6183,528,7353,657,2853,625,7513,126,3733,449,2972,969,0292,619,5662,952,3022,971,3342,878,7432,886,9682,816,8652,945,0213,515,1383,273,9082,404,7482,102,7622,081,0772,110,4152,396,3422,070,3912,079,0931,767,0181,662,4251,936,7312,262,9992,180,9822,161,4651,773,3292,327,2262,426,3571,935,6441,568,4961,745,6371,583,5181,829,8911,889,0062,229,9442,112,3852,051,8771,677,576
Overige vlottende activa 396,8311,981,9871,949,1101,514,3971,499,1351,783,5871,673,9881,677,9541,422,4091,940,9951,915,2181,682,6081,594,1241,576,2791,939,4461,514,3581,768,5221,256,1031,484,5331,578,8511,568,2641,576,3591,538,2561,206,4881,416,5791,734,7311,438,5211,183,536951,0751,060,607995,764778,9131,110,5831,412,5601,127,911819,8811,038,4721,064,7031,138,771816,656805,634813,690884,406795,5511,005,6842,054,4471,780,2071,459,4221,441,6041,765,8432,055,4401,370,186
Totaal vlottende activa 11,295,10511,034,89210,544,8489,896,89710,090,14810,175,40410,394,16210,442,87810,844,41510,655,52411,021,7119,527,2369,656,1878,740,0898,786,3317,808,9567,888,3047,107,2427,138,4836,758,5936,924,9826,856,4987,263,4126,988,9078,073,9768,142,9047,323,3156,289,8185,943,2386,495,5156,772,0485,729,2965,503,5715,702,1285,163,7655,028,0255,633,6685,794,9815,974,0316,010,4926,169,4156,757,8015,968,7755,353,2695,441,6565,926,0956,309,4836,797,5527,191,2737,462,9728,975,7848,094,207
Niet-vlottende activa:
Materiële vaste activa, netto 18,653,21018,867,19719,032,67619,234,72719,119,26919,209,37119,310,30719,435,51819,462,54619,360,67519,449,96519,613,53119,986,78120,144,97320,245,62520,397,32320,320,66220,333,44220,431,48720,342,29420,295,12720,211,00320,130,86320,065,92820,015,47119,962,94219,937,69510,261,42510,425,33610,473,46910,511,82110,626,68610,710,74510,808,01210,865,20810,810,81210,795,08410,742,64810,545,39710,330,6929,951,0939,773,2199,346,1149,073,9288,674,8308,342,4928,006,4767,743,0887,496,8017,033,5126,486,8626,325,419
Goodwill 2,210,0342,210,0342,210,0342,210,0342,216,1382,216,1382,216,1382,216,1382,320,8232,320,8232,320,8232,320,8232,320,8232,320,8232,320,8232,320,8232,320,8232,320,8232,320,8232,320,8232,336,0282,336,0282,336,0282,336,0282,336,0282,336,0282,336,0282,336,0282,343,8272,343,8272,343,8272,343,8272,343,8272,343,8272,343,8272,343,8272,343,8272,343,8272,343,8272,343,8272,337,7232,337,7232,337,7232,337,7232,307,0072,307,0072,307,0072,245,9772,245,977000
Immateriële activa 0649,866633,281633,198632,749632,639632,639631,549628,320625,146671,461667,757639,034635,342642,301641,998706,813704,510704,979633,103589,535582,956569,256565,418551,181522,601495,275483,301489,412525,676524,435501,775486,842486,192484,847482,414478,657458,073436,827413,827000000006,730,829000
Goodwill en immateriële activa 2,210,0342,859,9002,843,3152,843,2322,848,8872,848,7772,848,7772,847,6872,949,1432,945,9692,992,2842,988,5802,959,8572,956,1652,963,1242,962,8213,027,6363,025,3333,025,8022,953,9262,925,5632,918,9842,905,2842,901,4462,887,2092,858,6292,831,3032,819,3292,833,2392,869,5032,868,2622,845,6022,830,6692,830,0192,828,6742,826,2412,822,4842,801,9002,780,6542,757,6542,337,7232,337,7232,337,7232,337,7232,307,0072,307,0072,307,0072,245,9778,976,8062,245,9772,245,9772,245,977
Langetermijnbeleggingen 2,127,7602,239,4742,312,3462,306,2862,802,5842,786,0512,366,1472,331,4782,411,8532,511,6232,442,8593,067,9903,103,2543,295,4633,348,5083,373,9523,346,5653,336,3033,354,5033,410,4853,365,1633,474,0533,474,1133,102,4822,896,3322,792,3592,686,90412,177,31812,025,36211,735,94211,592,58211,531,88611,396,25811,183,31011,105,40911,050,82310,728,21310,761,2089,988,5839,929,42710,044,8889,934,0699,861,6359,657,1279,198,5418,945,5479,024,9388,603,0561,390,3217,969,8837,996,9458,051,848
Belastingvorderingen 264,413268,269259,037268,336269,109271,373264,476265,512310,383419,347298,851387,555462,349456,929454,912559,195698,632803,588960,709923,1711,120,1911,211,9491,156,2321,112,8591,215,5411,215,5221,266,2421,334,0161,244,0411,239,9901,266,3081,226,7001,403,2001,450,1621,423,5841,363,9711,452,1371,377,2801,318,1421,125,7701,159,4691,028,954966,351907,860882,363800,497715,633657,095608,565564,491498,472472,988
Overige niet-vlottende activa 1,152,344558,466522,252462,873347,257407,886848,001790,008799,619817,095809,757394,410413,534403,986357,276293,017240,091316,326404,892522,369414,685555,644567,556494,884425,926500,308459,457515,860511,099539,932650,087577,422539,778610,403681,010617,270664,938767,3531,098,136842,016831,365828,066855,831735,214697,487699,279608,185527,693538,482569,239560,365319,960
Totaal niet-vlottende activa 24,407,76124,793,30624,969,62625,115,45425,387,10625,523,45825,637,70825,670,20325,933,54426,054,70925,993,71626,452,06626,925,77527,257,51627,369,44527,586,30827,633,58627,814,99228,177,39328,152,24528,120,72928,371,63328,234,04827,677,59927,440,47927,329,76027,181,60127,107,94827,039,07726,858,83626,889,06026,808,29626,880,65026,881,90626,903,88526,669,11726,462,85626,450,38925,730,91224,985,55924,324,53823,902,03123,367,65422,711,85221,760,22821,094,82220,662,23919,776,90919,010,97518,383,10217,788,62117,416,192
Totaal activa 35,702,86635,828,19835,514,47435,012,35135,477,25435,698,86236,031,87036,113,08136,777,95936,710,23337,015,42735,979,30236,581,96235,997,60536,155,77635,395,26435,521,89034,922,23435,315,87634,910,83835,045,71135,228,13135,497,46034,666,50635,514,45535,472,66434,504,91633,397,76632,982,31533,354,35133,661,10832,537,59232,384,22132,584,03432,067,65031,697,14232,096,52432,245,37031,704,94330,996,05130,493,95330,659,83229,336,42928,065,12127,201,88427,020,91726,971,72226,574,46126,202,24825,846,07426,764,40525,510,399
Passiva en Eigen Vermogen:
Kortlopende verplichtingen:
Crediteuren 822,356830,250707,108829,795867,2831,017,839840,2831,081,5501,003,427905,245904,649754,620911,097848,190954,346785,034431,696278,173921,715892,094388,965844,079930,351881,690453,561870,368117,650621,549181,0581,202688,560596,978671,963630,1844,721215,44867,683338,31489,903163,722884,392990,090756,55052,190674,679774,883743,394660,814664,238496,615540,874432,506
Kortlopende schulden 6,855,1177,245,4247,289,2686,984,3006,544,8626,306,0346,341,6606,741,0127,288,5136,536,0736,875,6716,637,0726,646,3856,633,1676,560,0076,436,6246,543,5547,049,5486,765,5866,472,3596,400,4616,514,4376,236,9905,677,5985,872,1296,353,2455,627,9394,227,9292,590,2723,048,2982,825,2951,839,4212,834,9693,227,6512,568,8783,365,1465,052,9844,883,2824,865,0124,749,1956,307,2836,333,4085,619,7365,217,8553,600,3423,023,1592,686,8652,664,2132,709,4063,130,5263,792,0973,334,397
Belastingschulden 239,802123,413189,094150,070191,260160,376293,921307,199234,975373,575428,440396,043340,383330,721402,657282,851228,600150,247158,12487,201157,458131,441129,40381,19990,480207,168162,929143,355198,023220,313403,740242,718202,767189,636128,61278,236127,612130,393254,971178,124232,721180,968216,831128,930138,922124,230136,514121,314184,500281,815181,111120,945
Uitgestelde opbrengsten 319,450297,240244,047209,892368,519203,560170,792198,209417,085234,456568,487339,032340,383330,721402,657282,851228,600150,247158,12487,201157,458131,441129,40381,19990,480207,168162,929143,355198,023220,313403,740242,718202,767189,636128,61278,236127,612130,393254,971178,124232,721180,968216,831128,930138,922124,230136,514121,314184,500281,815181,111120,945
Overige kortlopende verplichtingen 1,327,1641,658,5801,311,8951,237,0551,121,0901,551,0221,164,7431,132,8751,490,3881,367,5181,176,6601,033,1421,301,4701,335,1611,249,2231,044,8991,923,5381,725,3331,228,904834,2751,465,1011,106,6261,066,061761,1091,594,4061,280,2021,688,185817,3171,563,4151,808,3431,053,254847,7301,171,2211,254,0911,907,1031,714,2542,157,4652,048,2392,127,8681,807,784677,8161,130,588768,5241,061,734969,5831,568,1841,182,2251,136,8731,263,6121,100,3991,180,679892,223
Totaal kortlopende verplichtingen 9,563,88910,154,9079,741,4129,411,1129,093,0149,238,8318,811,3999,460,84510,434,3889,416,8679,953,9079,159,9099,709,8889,473,8539,574,0608,829,9349,414,1049,440,0849,356,3618,806,6298,933,7638,914,8968,736,6007,791,3968,351,5709,094,8167,816,0556,187,9874,862,0425,295,0725,314,8574,595,3005,143,5025,301,5624,609,3145,373,0847,405,7447,400,2287,337,7546,898,8258,334,9338,816,0227,578,4726,460,7095,661,3705,490,4564,748,9984,583,2144,821,7565,009,3555,694,7614,780,071
Langlopende verplichtingen:
Langetermijnschulden 704,843592,066667,013942,2871,902,2602,152,6962,338,7211,960,5641,839,1503,016,1642,830,5463,717,8523,670,0443,827,6973,992,4734,677,2935,648,4603,617,6355,316,8802,987,9005,518,4093,177,6053,318,5925,796,3535,830,8025,095,7005,095,2395,406,0617,183,8397,602,7097,821,2287,085,0374,845,3666,999,9857,121,0796,080,5974,653,8584,810,6294,787,7324,725,1133,952,4643,826,8373,809,9553,911,6604,235,4884,359,5224,555,3994,474,0703,819,5763,715,1473,728,0384,229,891
Uitgestelde opbrengsten niet-vlottend 071,15480,38489,4802,628,6982,893,504000003,455,0803,516,648003,496,1102,542,9182,502,5702,487,9442,424,48902,438,5232,381,2390000000001,930,0921,881,1302,533,98202,712,4642,663,1812,613,0802,033,6831,222,6571,162,4041,082,6361,031,9011,002,604961,915920,296862,4581,088,1691,048,4251,033,622991,933
Uitgestelde belastingverplichtingen niet-vlottend 589,514593,513580,520573,495507,265465,188479,311492,895431,444417,695509,727440,101444,740413,951367,862378,978267,032277,886316,131370,286347,757346,121353,937361,315374,685385,609401,724389,660398,245405,665409,548418,156425,165423,373448,043438,244445,564453,203437,516482,348502,572512,086493,635508,795531,681540,942534,606546,826571,293586,625577,131604,772
Overige niet-vlottende verplichtingen 2,263,6852,281,7142,405,7812,364,53238,15737,6033,066,3363,031,4953,468,0223,431,5003,515,256-139,77539,9923,430,7163,542,3933,398,164158,6571,692,508133,348115,7222,611,928116,096115,4992,430,7652,614,3022,577,5712,576,0183,622,9392,617,7152,195,6272,030,3093,238,967803,6741,220,957518,7593,012,060485,673507,119495,674531,379565,316553,508541,784552,762602,64317,73815,01115,90035,95635,60035,644724,475
Totaal niet-vlottende verplichtingen 3,558,0423,467,2933,653,3143,880,3145,076,3805,548,9915,884,3685,484,9545,738,6166,865,3596,855,5297,033,1577,671,4247,672,3647,902,7288,075,4578,617,0678,090,5998,254,3038,322,8868,478,0948,516,8688,550,5068,588,4338,819,7898,058,8808,072,9819,029,00010,199,79910,204,00110,261,08510,324,0049,934,38910,102,07210,173,8209,092,6577,851,9957,980,9297,896,4867,290,1755,740,4375,542,7495,434,3755,496,3235,840,7355,880,1176,025,3125,899,2545,514,9945,385,7975,374,4355,559,138
Totaal passiva 13,121,93113,622,20013,394,72613,291,42614,169,39414,787,82214,695,76714,945,79916,173,00416,282,22616,809,43616,193,06617,381,31217,146,21717,476,78816,905,39118,031,17117,530,68317,610,66417,129,51517,411,85717,431,76417,287,10616,379,82917,171,35917,153,69615,889,03615,216,98715,061,84115,499,07315,575,94214,919,30415,077,89115,403,63414,783,13414,465,74115,257,73915,381,15715,234,24014,189,00014,075,37014,358,77113,012,84711,957,03211,502,10511,370,57310,774,31010,482,46810,336,75010,395,15211,069,19610,339,209
Eigen vermogen:
Preferente aandelen 0000135,432135,431140,445140,446140,396145,413145,425145,425145,426150,263150,1970000000000000000000000000000000000000
Gewone aandelen 3,100,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,2623,163,262
Ingehouden winsten 12,720,58912,443,54612,382,01012,075,07111,765,66711,464,10711,740,35511,575,53611,104,23910,855,98410,712,76110,416,0809,958,5939,661,3419,541,9169,436,4108,710,8998,583,9018,839,5658,892,6658,896,4179,056,9449,336,6069,368,6219,410,9609,379,2779,574,2769,209,7939,214,9509,174,9279,310,2598,970,9118,730,3618,607,3248,591,9888,516,9378,200,9588,254,4218,428,3178,685,8758,400,9588,341,2108,195,6628,003,6027,650,7947,587,4817,932,5877,832,7847,650,4197,367,0097,431,2387,012,984
Overige gereserveerde algehele resultaten 0-130,469-135,458-135,465-135,432-135,431-140,445-140,446-140,396-145,413-145,425-145,425-145,426-150,263-150,19763,91362,57962,12463,662159,82262,02562,00262,08062,25964,66164,18363,60563,41068,45267,97067,97268,27188,20089,01288,75491,55695,28488,54387,23383,08090,99289,15584,36691,11889,45382,38681,41900000
Overige totale aandeelhoudersvermogen 2,166,4862,233,9642,233,9642,233,9642,233,9642,233,9642,233,9642,233,9642,233,9642,233,9642,233,9642,233,9642,233,9642,233,9642,233,9642,233,9642,233,9642,233,9642,233,9642,233,9642,233,9642,233,9642,233,9642,233,9642,233,9642,233,9642,233,9641,940,0122,233,9642,233,9642,233,9642,233,9642,233,9642,233,9642,233,9642,233,9642,233,9642,233,9642,233,9642,537,7342,233,9642,233,9642,340,5292,400,2242,445,3322,587,7512,581,5442,581,3622,575,3882,571,9372,571,9372,572,177
Totaal eigen vermogen van aandeelhouders 17,987,33717,710,30317,643,77817,336,83217,027,46116,725,90216,997,13616,832,31616,361,06916,107,79715,964,56215,667,88115,210,39314,908,30414,788,94514,932,78914,205,94414,078,49114,335,69314,484,95314,390,90814,551,41214,831,15214,863,34614,908,08714,875,92615,065,34714,700,66914,710,86814,670,36314,800,69714,461,64814,241,02714,118,80214,098,20814,025,95913,713,70813,760,43013,928,01614,181,42113,904,41613,842,83113,794,05913,668,44613,359,08113,338,49413,677,39313,577,16813,389,06913,102,20813,166,43712,748,183
Totaal eigen vermogen 22,580,93522,205,99822,119,74821,720,92521,307,86020,911,04021,336,10321,167,28220,604,95520,428,00720,205,99119,786,23619,200,65018,851,38818,678,98818,489,87317,490,71917,391,55117,705,21217,781,32317,633,85417,796,36718,210,35418,286,67718,343,09618,318,96818,615,88018,180,77917,920,47417,855,27818,085,16617,618,28817,306,33017,180,40017,284,51617,231,40116,838,78516,864,21316,470,70316,807,05116,418,58316,301,06116,323,58216,108,08915,699,77915,650,34416,197,41216,091,99315,865,49815,450,92215,695,20915,171,190
Totaal passiva en aandeelhoudersvermogen 35,702,86635,828,19835,514,47435,012,35135,477,25435,698,86236,031,87036,113,08136,777,95936,710,23337,015,42735,979,30236,581,96235,997,60536,155,77635,395,26435,521,89034,922,23435,315,87634,910,83835,045,71135,228,13135,497,46034,666,50635,514,45535,472,66434,504,91633,397,76632,982,31533,354,35133,661,10832,537,59232,384,22132,584,03432,067,65031,697,14232,096,52432,245,37031,704,94330,996,05130,493,95330,659,83229,336,42928,065,12127,201,88427,020,91726,971,72226,574,46126,202,24825,846,07426,764,40525,510,399