PT Wilton Makmur indonesia Tbk.
IDX:SQMI.JK
42 (IDR) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||
Vlottende activa: | |||||||||||||||
Liquide middelen & kasequivalenten
| 2,618.798 | 14,289.21 | 1,813.078 | 1,742.338 | 2,560.361 | 9,831.615 | 227.689 | 1,131.731 | 7,617.493 | 6,557.811 | 4,409.32 | 6,498.49 | 9,211.604 | 7,837.057 | 1,406.226 |
Kortetermijnbeleggingen
| 25,010 | 10 | 10 | 10 | 25,010 | 10 | 0 | 0 | -5,217.454 | 35,656.448 | 33,781.574 | 251.981 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 27,628.798 | 14,299.21 | 1,823.078 | 1,752.338 | 27,570.361 | 9,841.615 | 227.689 | 1,131.731 | 7,617.493 | 6,557.811 | 4,409.32 | 6,498.49 | 9,211.604 | 7,837.057 | 1,406.226 |
Nettovorderingen
| 1,271.495 | 376.593 | 227.079 | 275.992 | 277.607 | 0 | 0 | 0 | 0 | 35,656.448 | 33,781.574 | 251.981 | 0 | 0 | 0 |
Voorraad
| 10,729.216 | 6,858.477 | 2,528.566 | 4,841.016 | 7,336.544 | 7,422.267 | 0 | 0 | 201.857 | 13,213.879 | 6,667.214 | 16,842.74 | 21,405.023 | 0 | 0 |
Overige vlottende activa
| 471.255 | 186 | 807.609 | 144.895 | 332.14 | 55,756.153 | 1,768.735 | 1,110.879 | 905.849 | 5,169.699 | 9,844.994 | 42,352.606 | 34,130.587 | 8,816.398 | 1,706.134 |
Totaal vlottende activa
| 40,100.763 | 46,720.279 | 30,386.332 | 32,014.242 | 35,516.653 | 73,020.035 | 1,996.424 | 2,242.61 | 8,725.199 | 60,597.838 | 54,703.103 | 65,945.817 | 64,747.214 | 16,653.455 | 3,112.36 |
Niet-vlottende activa: | |||||||||||||||
Materiële vaste activa, netto
| 467,501.065 | 428,004.708 | 414,626.255 | 379,269.928 | 348,988.908 | 265,866.201 | 0 | 0 | 74,273.448 | 83,486.645 | 58,490.351 | 42,940.442 | 38,284.235 | 0 | 23,366.214 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,362.825 | 1,346.75 | 1,163.726 | 988.048 | 941.861 | 0 | 0 |
Immateriële activa
| 17.064 | 51.251 | 205.715 | 386.396 | 567.077 | 702.588 | 0 | 0 | 45,075.915 | 41,593.001 | 36,188.12 | 30,922.077 | 29,595.225 | 0 | 0 |
Goodwill en immateriële activa
| 17.064 | 51.251 | 205.715 | 386.396 | 567.077 | 702.588 | 0 | 0 | 46,438.74 | 42,939.751 | 37,351.846 | 31,910.125 | 30,537.085 | 0 | 0 |
Langetermijnbeleggingen
| 420 | 420 | 420 | 420 | 420 | 0 | 0 | 0 | 9,233.966 | 11,784.666 | 9,376.602 | 6,616.212 | 5,209.982 | 0 | 0 |
Belastingvorderingen
| 0 | -420 | -420 | -420 | 0 | 0 | 0 | 0 | 6,259.257 | 4,663.316 | 5,534.632 | 4,893.5 | 2,471.668 | 5,384.746 | 0 |
Overige niet-vlottende activa
| 1,012.5 | 1,432.5 | 654 | 654 | 234 | 444 | 186.657 | 4,133.076 | 165.889 | 42.163 | 73.341 | 64.163 | 0.018 | 5 | 90.025 |
Totaal niet-vlottende activa
| 468,950.629 | 429,488.459 | 415,485.971 | 380,310.324 | 350,209.985 | 267,012.789 | 186.657 | 4,133.076 | 136,371.3 | 142,916.54 | 110,826.772 | 86,424.442 | 76,502.988 | 5,389.746 | 23,456.239 |
Totaal activa
| 509,051.393 | 476,208.738 | 445,872.303 | 412,324.566 | 385,726.637 | 340,032.824 | 2,183.081 | 6,375.686 | 145,096.499 | 203,514.378 | 165,529.875 | 152,370.26 | 141,250.202 | 22,043.201 | 26,568.599 |
Passiva en Eigen Vermogen: | |||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||
Crediteuren
| 2,679.449 | 1,580.307 | 195.313 | 6,029.442 | 7,219.628 | 10,158.839 | 0 | 0 | 0 | 0 | 0 | 0 | 7.544 | 40.307 | 697.945 |
Kortlopende schulden
| 23,354.752 | 22,130.694 | 24,375.229 | 20,591.141 | 1,994.053 | 20,450.216 | 25,278.102 | 0 | 46.459 | 55.911 | 68.403 | 216.933 | 218.955 | 0 | 0 |
Belastingschulden
| 271.783 | 198.678 | 92.152 | 644.288 | 0 | 116.529 | 30.619 | 23.755 | 229.589 | 711.18 | 210.113 | 233.76 | 421.027 | 66.583 | 2.647 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50,991.925 | 0 | 0 |
Overige kortlopende verplichtingen
| 344,428.717 | 264,755.684 | 177,083.584 | 513,292.458 | 485,503.123 | 420,830.741 | 191.692 | 25,267.656 | 165,721.499 | 181,809.161 | 103,126.025 | 75,125.808 | -0.018 | 2,434.672 | 662.677 |
Totaal kortlopende verplichtingen
| 370,462.918 | 288,466.685 | 201,654.126 | 539,913.041 | 494,716.804 | 451,439.795 | 25,469.794 | 25,267.656 | 165,767.958 | 181,865.072 | 103,194.428 | 75,342.74 | 51,218.405 | 2,474.978 | 1,360.622 |
Langlopende verplichtingen: | |||||||||||||||
Langetermijnschulden
| 388,047.067 | 388,047.067 | 464.915 | 1,805.583 | 36,786.929 | 0 | 0 | 0 | 0 | 46.579 | 101.608 | 54.144 | 273.584 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 1,612.774 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,605.675 | 56,624.315 | 64,100.74 | 62,571.357 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 4,696.383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19,596.343 | -56,657.52 | -63,937.952 | -62,618.442 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 27,516.536 | -360,894.06 | 51,702.264 | 52,133.829 | 3,748.553 | 3,607.833 | 25,278.102 | 0 | 5,471.393 | 24,385.898 | 67,747.973 | 76,799.115 | 73,576.434 | 40.307 | 12,392.267 |
Totaal niet-vlottende verplichtingen
| 421,872.761 | 27,153.007 | 52,167.18 | 53,939.413 | 40,535.482 | 3,607.833 | 25,278.102 | 0 | 5,471.393 | 24,441.809 | 67,816.376 | 77,016.048 | 73,802.933 | 40.307 | 12,392.267 |
Totaal passiva
| 792,335.679 | 315,619.693 | 253,821.306 | 593,852.454 | 535,252.286 | 455,047.628 | 25,469.794 | 25,267.656 | 171,239.35 | 206,306.881 | 171,010.804 | 152,358.789 | 125,021.338 | 2,474.978 | 13,752.889 |
Eigen vermogen: | |||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 3,884,397.857 | 3,884,397.857 | 3,884,397.857 | 3,884,397.857 | 3,884,397.857 | 3,884,397.857 | 128,412.063 | 124,308.349 | 123,813.753 | 122,353.303 | 105,725.447 | 89,764.971 | 85,568.808 | 75,300 | 75,300 |
Ingehouden winsten
| -436,901.35 | -381,989.168 | -350,652.865 | -332,898.868 | -301,039.974 | -266,758.854 | -151,800.839 | -143,134.847 | -151,144.761 | -126,372.752 | -111,222.197 | -89,752.846 | -69,340.532 | -57,039.351 | -63,791.864 |
Overige gereserveerde algehele resultaten
| 1,132.959 | 1,015.098 | 685.7 | 524.764 | 89.627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -3,726,391.683 | -3,338,344.616 | -3,338,344.616 | -3,729,781.543 | -3,729,781.543 | -3,730,083.538 | 102.063 | -19.92 | 1,311.923 | 1,251.481 | 19.185 | 0 | -0 | 1,307.574 | 1,307.574 |
Totaal eigen vermogen van aandeelhouders
| -277,762.217 | 165,079.171 | 196,086.076 | -177,757.79 | -146,334.033 | -112,444.535 | -23,286.713 | -18,846.418 | -26,019.085 | -2,767.969 | -5,477.565 | 12.125 | 16,228.277 | 19,568.223 | 12,815.71 |
Totaal eigen vermogen
| -283,284.286 | 160,589.045 | 192,050.997 | -181,527.887 | -149,525.649 | -115,014.804 | -23,286.713 | -18,891.971 | -26,142.851 | -2,792.503 | -5,480.929 | 11.471 | 16,228.863 | 19,568.223 | 12,815.71 |
Totaal passiva en aandeelhoudersvermogen
| 509,051.393 | 476,208.738 | 445,872.303 | 412,324.566 | 385,726.637 | 340,032.824 | 2,183.081 | 6,375.686 | 145,096.499 | 203,514.378 | 165,529.875 | 152,370.26 | 141,250.202 | 22,043.201 | 26,568.599 |