PT. Mandom Indonesia Tbk
IDX:TCID.JK
2070 (IDR) • At close January 15, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.
2024 Q3 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 721,819.876 | 728,067.398 | 798,027.783 | 727,237.003 | 735,456.973 | 624,163.499 | 659,032.374 | 573,375.511 | 617,927.691 | 638,315.715 | 605,875.963 | 554,614.346 | 545,916.168 | 553,411.052 | 562,092.332 | 457,984.351 | 354,591.273 | 274,272.242 | 322,834.212 | 285,755.312 | 194,807.665 | 155,430.83 | 355,038.23 | 369,170.525 | 448,682.502 | 381,389.352 | 443,979.06 | 431,573.584 | 399,719.988 | 297,007.641 | 320,311.002 | 298,563.784 | 296,331.79 | 206,454.66 | 333,470.067 | 219,669.986 | 293,143.778 | 313,406.57 | 136,022.794 | 95,091.167 | 112,506.257 | 80,433.939 | 111,917.049 | 73,824.541 | 222,853.526 | 140,561.221 | 275,690.708 | 134,940.399 | 206,538.853 |
Kortetermijnbeleggingen
| 3,402.898 | 3,681.239 | 3,567.516 | 3,486.152 | 273.013 | 292.123 | 309.459 | 306.523 | 3,535.012 | 3,434.754 | 3,345.767 | 3,327.633 | 3,333.626 | 3,356.777 | 3,364.64 | 3,251.9 | 3,384.258 | 3,229.388 | 3,626.527 | 3,175.806 | 3,198.992 | 3,208.339 | 3,266.799 | 3,264.06 | 3,321.72 | 3,225.402 | 3,082.3 | 3,028.57 | 2,983.938 | 2,982.395 | 2,978.105 | 3,015.865 | 2,894.901 | 2,917.549 | 2,911.191 | 3,006.284 | 3,202.48 | 2,982.34 | 2,905.11 | 6,021.444 | 5,934.294 | 5,674.963 | 5,580.124 | 5,366.087 | 3,412.955 | 3,504.993 | 2,737.368 | 74,622.954 | 5,036.604 |
Liquide middelen en kortetermijnbeleggingen
| 725,222.773 | 731,748.636 | 801,595.299 | 730,723.155 | 735,729.986 | 624,455.621 | 659,341.833 | 573,682.034 | 621,462.703 | 641,750.47 | 609,221.73 | 557,941.978 | 549,249.793 | 556,767.829 | 565,456.973 | 461,236.251 | 357,975.531 | 277,501.631 | 326,460.739 | 288,931.118 | 198,006.658 | 158,639.169 | 358,305.029 | 372,434.585 | 452,004.222 | 384,614.754 | 447,061.36 | 434,602.153 | 402,703.926 | 299,990.036 | 323,289.107 | 301,579.649 | 299,226.691 | 209,372.209 | 336,381.258 | 222,676.271 | 296,346.259 | 316,388.911 | 138,927.904 | 101,112.611 | 118,440.551 | 86,108.902 | 117,497.173 | 79,190.628 | 226,266.481 | 144,066.214 | 278,428.076 | 209,563.353 | 211,575.457 |
Nettovorderingen
| 382,845.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 271,532.678 | 0 | 0 | 0 | 389,821.965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 401,116.804 | 0 | 0 | 0 | 357,431.045 | 428,284.196 | 420,216.467 | 393,292.093 | 433,477.682 | 339,903.679 | 385,221.494 | 386,942.331 | 319,242.665 | 373,525.893 | 354,368.38 | 349,414.532 | 289,170.46 | 356,629.458 | 326,885.112 | 312,287.814 | 289,207.453 | 267,880.993 |
Voorraad
| 517,886.553 | 494,300.472 | 512,928.224 | 480,994.619 | 512,397.58 | 534,618.773 | 630,845.281 | 624,271.016 | 534,310.222 | 525,256.865 | 504,644.751 | 497,854.833 | 555,027.363 | 569,661.531 | 555,687.31 | 527,537.794 | 574,441.723 | 686,232.516 | 729,170.148 | 677,051.92 | 712,865.515 | 746,517.42 | 697,537.58 | 542,466.904 | 388,345.755 | 416,651.351 | 452,976.7 | 422,625.746 | 406,221.321 | 476,223.67 | 503,739.186 | 492,740.699 | 449,662.598 | 458,878.3 | 468,144.928 | 382,731.85 | 330,330.757 | 310,546.464 | 397,043.46 | 419,658.098 | 336,990.196 | 294,767.896 | 327,797.694 | 330,318.449 | 251,469.03 | 233,860.28 | 264,097.322 | 260,765.705 | 287,385.106 |
Overige vlottende activa
| 401,989.139 | 17,612.252 | 9,292.946 | 12,196.967 | 12,455.673 | 13,575.658 | 14,199.552 | 16,000.947 | 15,152.877 | 15,190.261 | 16,476.917 | 11,490.238 | 16,929.014 | 285,270.752 | 282,118.647 | 11,732.776 | 14,258.042 | 20,009.086 | 11,378.048 | 8,775.782 | 23,876.012 | 37,747.763 | 32,176.355 | 27,892.642 | 28,992.987 | 47,584.764 | 28,083.64 | 18,133.888 | 21,879.501 | 25,057.646 | 15,104.398 | 22,731.01 | 14,085.358 | 440,058.541 | 408,057.249 | 507,264.419 | 379,984.503 | 419,525.084 | 406,897.528 | 353,246.589 | 409,869.534 | 391,854.687 | 374,463.443 | 316,996.204 | 369,104.354 | 348,814.48 | 327,690.968 | 298,286.441 | 20,555.005 |
Totaal vlottende activa
| 1,645,098.466 | 1,591,428.034 | 1,620,604.303 | 1,639,341.193 | 1,617,490.978 | 1,555,450.566 | 1,600,763.577 | 1,594,565.568 | 1,585,041.052 | 1,490,496.235 | 1,463,051.354 | 1,437,357.375 | 1,434,861.503 | 1,411,700.112 | 1,403,262.929 | 1,343,961.71 | 1,273,568.621 | 1,217,525.555 | 1,456,830.9 | 1,428,191.709 | 1,425,407.736 | 1,376,180.115 | 1,525,882.567 | 1,333,428.311 | 1,336,839.128 | 1,234,805.625 | 1,354,654.159 | 1,276,478.592 | 1,282,545.536 | 1,211,038.23 | 1,285,629.958 | 1,174,482.404 | 1,191,258.844 | 1,108,309.05 | 1,212,583.435 | 1,112,672.539 | 1,006,661.519 | 1,046,460.458 | 942,868.892 | 874,017.298 | 865,300.281 | 772,731.485 | 819,758.31 | 726,505.281 | 846,839.864 | 726,740.973 | 870,216.365 | 768,615.499 | 787,396.561 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 655,402.48 | 671,882.805 | 668,860.554 | 676,810.022 | 680,127.823 | 677,897.48 | 687,104.999 | 695,852.503 | 706,836.252 | 729,847.136 | 750,178.613 | 759,653.823 | 767,952.501 | 787,424.559 | 805,762.501 | 834,401.666 | 866,638.672 | 893,036.689 | 924,561.541 | 938,300.135 | 962,586.535 | 987,735.122 | 988,840.788 | 998,708.967 | 987,437.055 | 980,396.903 | 969,045.128 | 964,642.806 | 944,230.161 | 928,709.889 | 941,198.574 | 935,344.86 | 901,902.917 | 908,169.534 | 909,246.541 | 902,694.746 | 900,118.849 | 962,263.075 | 963,015.75 | 923,951.56 | 825,082.813 | 818,014.835 | 693,240.643 | 684,459.615 | 552,785.893 | 548,927.591 | 434,657.291 | 440,132.921 | 434,227.394 |
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 | 0 | 0 |
Immateriële activa
| 3,309.823 | 3,643.65 | 2,933.945 | 4,253.261 | 5,091.66 | 6,394.909 | 7,466.107 | 10,902.581 | 14,270.615 | 17,254.543 | 20,843.668 | 25,485.393 | 29,379.771 | 33,529.913 | 41,008.464 | 48,487.016 | 56,004.466 | 63,414.766 | 67,811.674 | 70,366.701 | 72,193.155 | 73,759.124 | 74,623.37 | 50,651.611 | 49,615.263 | 48,163.189 | 51,085.919 | 51,933.576 | 49,243.724 | 49,867.151 | 41,371.427 | 22,436.365 | 9,052.158 | 6,000.681 | 2,623.778 | 1,298.13 | 1,663.696 | 2,400.05 | 2,874.884 | 3,671.73 | 4,469.217 | 5,106.133 | 5,893.789 | 6,452.82 | 6,953.538 | 7,711.007 | 8,468.475 | 9,225.943 | 13,338.55 |
Goodwill en immateriële activa
| 3,309.823 | 3,643.65 | 2,933.945 | 4,253.261 | 5,091.66 | 6,394.909 | 7,466.107 | 10,902.581 | 14,270.615 | 17,254.543 | 20,843.668 | 25,485.393 | 29,379.771 | 33,529.913 | 41,008.464 | 48,487.016 | 56,004.466 | 63,414.766 | 67,811.674 | 70,366.701 | 72,193.155 | 73,759.124 | 74,623.37 | 50,651.611 | 49,615.263 | 48,163.189 | 51,085.919 | 51,933.576 | 49,243.724 | 49,867.151 | 41,371.427 | 22,436.365 | 9,052.158 | 6,000.681 | 2,623.778 | 1,298.13 | 1,663.696 | 2,400.05 | 2,874.884 | 3,671.73 | 4,469.217 | 5,106.133 | 5,893.789 | 6,452.82 | 6,953.538 | 7,711.007 | 8,468.475 | 9,225.943 | 13,338.55 |
Langetermijnbeleggingen
| 1,737.777 | 1,273.127 | 1,301.964 | 1,205.976 | 2,991.966 | 2,867.711 | 2,857.944 | 3,001.566 | 370.363 | 373.789 | 190.689 | 108.362 | 36,038.115 | 35,901.37 | 254.216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,679.838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 66,517.271 | 44,099.03 | 38,482.214 | 55,854.729 | 58,128.39 | 55,474.151 | 59,786.383 | 63,771.019 | 53,941.211 | 53,930.989 | 60,579.088 | 62,804.904 | 52,707.332 | 48,812.126 | 41,458.639 | 51,903.964 | 42,485.467 | 41,337.968 | 35,437.365 | 48,268.411 | 50,525.433 | 40,874.444 | 38,113.108 | 50,257.772 | 47,621.445 | 45,460.029 | 51,111.048 | 59,494.124 | 63,664.694 | 43,872.56 | 45,069.067 | 42,627.94 | 55,657.266 | 41,502.1 | 43,875.689 | 43,725.048 | 43,264.711 | 38,902.252 | 43,926.238 | 33,262.869 | 33,950.669 | 25,327.476 | 26,907.908 | 29,870.126 | 33,809.404 | 22,514.872 | 21,459.64 | 26,046.889 | 0 |
Overige niet-vlottende activa
| 16,461.634 | 15,169.523 | 13,827.589 | 14,101.328 | 13,903.302 | 12,720.997 | 12,664.796 | 12,564.681 | 30,410.652 | 32,564.826 | 36,309.575 | 15,395.008 | 0 | 0 | 36,068.01 | 36,035.701 | 36,342.304 | 65,036.503 | 66,015.764 | 66,065.665 | 30,713.636 | 31,381.744 | 11,911.082 | 12,096.85 | 12,132.574 | 11,466.654 | 11,051.606 | 9,258.091 | 0.003 | 10,018.329 | 10,148.113 | 10,209.469 | 21,675.711 | 22,094.83 | 21,740.103 | 21,706.385 | 21,631.844 | 21,278.445 | 18,853.477 | 18,331.886 | 18,583.37 | 18,993.865 | 17,661.864 | 18,664.62 | 17,711.448 | 17,614.712 | 17,378.613 | 17,551.7 | -447,565.944 |
Totaal niet-vlottende activa
| 743,428.985 | 736,068.135 | 725,406.267 | 752,225.316 | 760,243.142 | 755,355.246 | 769,880.229 | 786,092.35 | 805,829.093 | 833,971.282 | 868,101.634 | 863,447.49 | 886,077.718 | 905,667.968 | 924,551.829 | 970,828.346 | 1,001,470.909 | 1,062,825.926 | 1,093,826.344 | 1,123,000.912 | 1,116,018.759 | 1,133,750.434 | 1,113,488.349 | 1,111,715.201 | 1,096,806.337 | 1,085,486.774 | 1,082,293.701 | 1,085,328.598 | 1,066,818.42 | 1,032,467.929 | 1,037,787.181 | 1,010,618.634 | 988,288.051 | 977,767.145 | 977,486.111 | 969,424.309 | 966,679.101 | 1,024,843.821 | 1,028,670.349 | 979,218.046 | 882,086.068 | 867,442.309 | 743,704.204 | 739,447.18 | 611,260.284 | 596,768.181 | 481,964.019 | 492,957.453 | 447,565.944 |
Totaal activa
| 2,388,527.451 | 2,327,496.169 | 2,346,010.57 | 2,391,566.509 | 2,377,734.12 | 2,310,805.812 | 2,370,643.806 | 2,380,657.918 | 2,390,870.144 | 2,324,467.517 | 2,331,152.988 | 2,300,804.865 | 2,320,939.221 | 2,317,368.08 | 2,327,814.759 | 2,314,790.056 | 2,275,039.529 | 2,280,351.481 | 2,550,657.245 | 2,551,192.621 | 2,541,426.495 | 2,509,930.549 | 2,639,370.916 | 2,445,143.512 | 2,433,645.466 | 2,320,292.399 | 2,436,947.86 | 2,361,807.189 | 2,349,363.956 | 2,243,506.159 | 2,323,417.14 | 2,185,101.038 | 2,179,546.895 | 2,086,076.195 | 2,190,069.546 | 2,082,096.849 | 1,973,340.619 | 2,071,304.279 | 1,971,539.24 | 1,853,235.344 | 1,747,386.349 | 1,640,173.795 | 1,563,462.514 | 1,465,952.461 | 1,458,100.148 | 1,323,509.155 | 1,352,180.384 | 1,261,572.952 | 1,267,889.586 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 172,380.66 | 104,672.382 | 77,597.482 | 61,831.035 | 101,329.155 | 63,912.846 | 83,337.385 | 91,632.116 | 128,384.477 | 102,124.508 | 89,706.76 | 82,840.902 | 89,896.812 | 67,260.984 | 71,533.825 | 32,890.293 | 50,687.706 | 34,737.584 | 127,340.226 | 94,469.645 | 96,466.881 | 112,799.662 | 145,836.864 | 72,853.813 | 96,943.55 | 68,128.028 | 84,218.783 | 63,241.839 | 67,950.309 | 51,606.856 | 85,660.857 | 64,247.458 | 56,680.762 | 37,674.763 | 89,448.976 | 77,814.48 | 98,882.134 | 62,856.193 | 79,471.953 | 84,414.515 | 168,616.086 | 105,908.832 | 101,186.255 | 92,423.374 | 81,561.876 | 56,431.136 | 65,669.077 | 18,497.356 | 51,708.347 |
Kortlopende schulden
| 3,281.565 | 3,237.467 | 3,212.809 | 3,212.856 | 3,237.769 | 1,223.056 | 2,213.628 | 3,393.149 | 7,536.909 | 10,891.847 | 7,858.965 | 7,681.228 | 1,839.748 | 4,529.963 | -1,025.98 | -1,710.068 | -40,303.172 | -46,971.374 | 5,681.522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80,000 | 180,956 | 121,520.8 | 120,694.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 3,204.706 | 15.676 | 6,420.559 | 13,813.448 | 5,074.029 | 5,995.49 | 13,053.099 | 16,507.543 | 7,046.922 | 3,866.177 | 10,003.829 | 5,019.844 | 2,765.225 | 3,327.612 | 5,501.582 | 6,405.248 | 5,832.413 | 4,065.469 | 6,304.577 | 16,847.091 | 28,608.958 | 8,849.338 | 21,594.306 | 17,338.516 | 16,669.711 | 9,681.198 | 34,041.847 | 34,139.208 | 45,758.708 | 18,875.861 | 41,298.86 | 31,216.913 | 35,422.152 | 2,621.775 | 14,270.965 | 8,798.922 | 4,151.6 | 36,790.918 | 24,794.857 | 27,431.096 | 25,844.88 | 13,795.628 | 23,747.962 | 26,565.922 | 34,362.665 | 7,700.959 | 19,042.05 | 22,940.953 | 0 |
Uitgestelde opbrengsten
| 15,903.018 | 15.676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,765.225 | 96,274.177 | 5,501.582 | 6,405.248 | 47,362.163 | 52,988.557 | 84,958.424 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 344,648.072 | 209,192.155 | 100,129.134 | 121,243.492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 114,568.614 | 95,862.462 | 81,337.786 | 96,434.758 | 108,001.887 | 100,409.668 | 108,705.884 | 109,478.693 | 91,223.573 | 93,712.967 | 103,476.834 | 81,295.496 | 77,715.847 | 92,946.564 | 85,265.806 | 80,691.207 | 8,609.88 | 11,296.471 | 102,551.57 | 144,536.015 | 140,305.674 | 157,462.328 | 183,572.472 | 141,341.513 | 138,468.431 | 115,991.325 | 138,885.678 | 162,425.799 | 157,655.698 | 168,588.945 | 137,457.282 | 125,116.013 | 141,870.718 | 171,419.524 | 158,371.503 | 136,317.219 | 108,751.324 | 155,487.341 | 340,567.473 | 193,252.227 | 88,639.819 | 116,679.533 | 109,771.769 | 84,331.282 | 80,923.883 | 84,142.389 | 61,507.073 | 58,039.038 | 75,154.696 |
Totaal kortlopende verplichtingen
| 309,338.563 | 203,787.988 | 168,568.636 | 175,292.097 | 217,642.839 | 171,541.06 | 207,309.995 | 221,011.501 | 234,191.881 | 210,595.5 | 211,046.388 | 176,837.47 | 177,748.083 | 168,065.123 | 172,278.397 | 131,087.175 | 119,551.153 | 109,105.264 | 241,877.896 | 255,852.751 | 265,381.513 | 279,111.328 | 351,003.642 | 231,533.843 | 252,081.692 | 193,800.551 | 257,146.308 | 259,806.846 | 271,364.715 | 239,071.661 | 264,416.999 | 220,580.384 | 231,349.268 | 211,716.061 | 262,091.444 | 222,930.622 | 211,785.057 | 255,134.452 | 524,834.284 | 486,053.837 | 404,621.585 | 357,078.592 | 234,705.986 | 203,320.578 | 196,848.423 | 148,274.484 | 146,218.2 | 99,477.347 | 126,863.043 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 10,768.103 | 11,603.058 | 12,433.062 | 13,245.997 | 14,049.668 | 257.32 | 59.999 | 113.612 | 198.413 | 1,051.975 | 2,273.626 | 3,344.358 | 4,543.652 | 5,723.41 | 6,883.95 | 8,086.588 | 6,713.196 | 6,928.937 | 8,150.243 | 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 niet-vlottend
| 0 | 3,453.189 | 3,333.744 | 3,241.847 | 3,264.979 | 3,159.833 | 3,167.403 | 3,308.088 | 3,202.411 | 3,118.607 | 3,013.801 | 2,996.999 | 3,003.026 | 3,042.695 | 3,058.647 | 2,960.626 | 3,105.873 | 2,977.624 | 3,407.551 | 2,894.137 | 2,915.503 | 2,908.715 | 2,929.901 | 2,978.651 | 3,046.162 | 2,939.039 | 2,806.819 | 2,764.378 | 2,736.124 | 2,701.041 | 2,701.446 | 2,724.768 | 2,624.364 | 2,661.111 | 2,780.493 | 2,885.282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | -3,453.189 | -3,333.744 | -3,241.847 | 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
| 255,520.693 | 248,451.661 | 229,787.899 | 317,241.08 | 299,008.759 | 303,810.68 | 282,108.383 | 301,436.802 | 291,442.488 | 268,150.765 | 274,268.093 | 300,774.341 | 296,059.595 | 278,272.867 | 259,506.021 | 309,629.374 | 299,680.983 | 286,389.013 | 263,925.471 | 276,196.053 | 260,209.42 | 257,889.198 | 230,856.924 | 241,146.504 | 224,730.837 | 253,483.289 | 256,983.905 | 243,674.007 | 234,600.413 | 215,079.241 | 208,993.102 | 178,637.379 | 198,523.921 | 183,010.662 | 172,344.283 | 144,294.749 | 125,684.314 | 145,995.404 | 152,717.887 | 83,677.064 | 82,103.833 | 79,727.84 | 82,643.944 | 79,641.193 | 75,704.34 | 73,744.05 | 70,071.574 | 65,274.03 | 0 |
Totaal niet-vlottende verplichtingen
| 266,288.796 | 260,054.719 | 242,220.96 | 330,487.077 | 313,058.427 | 304,068 | 282,168.381 | 304,858.502 | 291,640.901 | 269,202.74 | 276,541.72 | 304,118.699 | 300,603.247 | 283,996.277 | 266,389.971 | 317,715.961 | 306,394.179 | 293,317.95 | 272,075.714 | 276,196.053 | 263,124.922 | 257,889.198 | 233,786.826 | 241,146.504 | 224,730.837 | 253,483.289 | 256,983.905 | 243,674.007 | 237,336.538 | 217,780.282 | 211,694.549 | 181,362.147 | 201,148.284 | 185,671.773 | 175,124.776 | 144,294.749 | 125,684.314 | 145,995.404 | 152,717.887 | 83,677.064 | 82,103.833 | 79,727.84 | 82,643.944 | 79,641.193 | 75,704.34 | 73,744.05 | 70,071.574 | 65,274.03 | 0 |
Totaal passiva
| 575,627.36 | 463,842.707 | 410,789.596 | 505,779.174 | 530,701.267 | 475,609.06 | 489,478.377 | 525,870.003 | 525,832.782 | 479,798.24 | 487,588.107 | 480,956.169 | 478,351.33 | 452,061.4 | 438,668.368 | 448,803.137 | 425,945.333 | 402,423.214 | 513,953.61 | 532,048.804 | 528,506.435 | 537,000.526 | 584,790.468 | 472,680.347 | 476,812.529 | 447,283.84 | 514,130.213 | 503,480.853 | 508,701.253 | 456,851.943 | 476,111.548 | 401,942.531 | 432,497.553 | 397,387.834 | 437,216.221 | 367,225.371 | 337,469.371 | 401,129.855 | 677,552.171 | 569,730.901 | 486,725.418 | 436,806.432 | 317,349.93 | 282,961.771 | 272,552.763 | 222,018.534 | 216,289.774 | 164,751.377 | 188,938.582 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 476.911 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,942.04 | 17,839.843 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 |
Ingehouden winsten
| 1,503,871.742 | 1,554,616.447 | 1,626,178.126 | 1,576,733.761 | 1,537,950.478 | 1,526,095.124 | 1,572,046.357 | 1,545,671.693 | 1,559,536.219 | 1,535,560.607 | 1,533,567.245 | 1,509,848.409 | 1,530,466.762 | 1,552,937.772 | 1,579,799.722 | 1,556,654.97 | 1,539,775.136 | 1,568,635.827 | 1,727,443.983 | 1,709,821.473 | 1,703,595.895 | 1,663,589.724 | 1,745,202.875 | 1,663,137.081 | 1,647,516.703 | 1,563,681.52 | 1,613,501.49 | 1,549,021.469 | 1,531,374.214 | 1,477,332.186 | 1,537,988.258 | 1,473,826.734 | 1,437,738.13 | 1,379,391.248 | 1,443,581.952 | 1,405,609.801 | 1,317,116.355 | 1,367,944.852 | 1,002,655.302 | 971,718.847 | 948,905.756 | 891,822.893 | 934,549.894 | 871,799.119 | 873,869.854 | 789,721.053 | 824,843.442 | 786,045.32 | 787,843.88 |
Overige gereserveerde algehele resultaten
| 0 | 20,203.781 | 20,209.504 | 20,220.037 | 20,248.744 | 20,267.854 | 20,285.19 | 20,282.254 | 20,308.332 | 20,291.879 | 20,307.697 | 20,306.365 | 20,306.331 | 20,289.813 | 20,281.725 | -476.911 | 147.45 | 120.829 | 88.041 | 150.734 | 152.554 | 168.688 | 205.962 | 154.473 | 144.622 | 155.428 | 144.546 | 133.257 | 116.879 | 150.418 | 145.723 | 160.162 | 139.602 | 125.503 | 99.762 | 90.066 | 9,583.282 | -6,942.04 | -17,839.843 | 2,613.985 | 2,583.564 | 2,372.859 | 2,391.079 | 2,019.96 | 2,505.92 | 2,597.957 | 1,875.557 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 208,496.069 | 188,300.826 | 188,300.826 | 188,300.826 | 188,300.826 | 188,300.826 | 188,300.826 | 188,300.826 | 184,659.336 | 188,283.473 | 188,827.691 | 188,827.691 | 190,763.343 | 190,763.343 | 188,531.611 | 188,054.7 | 188,531.611 | 188,531.611 | 188,531.611 | 188,531.611 | 188,531.611 | 188,531.611 | 188,531.611 | 188,531.611 | 188,531.611 | 188,531.611 | 188,531.611 | 188,531.611 | 188,531.611 | 188,531.611 | 188,531.611 | 188,531.611 | 188,531.611 | 208,763.78 | 208,738.039 | 208,728.344 | 218,221.56 | 201,696.238 | 190,798.434 | 211,252.262 | 211,221.841 | 211,011.136 | 211,029.357 | 234,559.479 | 211,144.197 | 211,236.234 | 210,513.834 | 210,242.922 | 190,573.79 |
Totaal eigen vermogen van aandeelhouders
| 1,812,901.144 | 1,863,654.387 | 1,935,221.789 | 1,885,787.957 | 1,847,033.381 | 1,835,197.137 | 1,881,165.707 | 1,854,788.106 | 1,865,037.221 | 1,844,669.292 | 1,843,235.967 | 1,819,515.799 | 1,842,069.769 | 1,864,524.262 | 1,889,146.391 | 1,865,986.919 | 1,849,094.197 | 1,877,928.267 | 2,036,703.635 | 2,019,143.817 | 2,012,920.06 | 1,972,930.023 | 2,054,580.448 | 1,972,463.165 | 1,956,832.936 | 1,873,008.559 | 1,922,817.647 | 1,858,326.336 | 1,840,662.703 | 1,786,654.216 | 1,847,305.592 | 1,783,158.507 | 1,747,049.343 | 1,688,688.361 | 1,752,853.325 | 1,714,871.478 | 1,635,871.248 | 1,670,174.424 | 1,293,987.07 | 1,283,504.442 | 1,260,660.931 | 1,203,367.363 | 1,246,112.584 | 1,182,990.69 | 1,185,547.385 | 1,101,490.621 | 1,135,890.61 | 1,096,821.576 | 1,078,951.004 |
Totaal eigen vermogen
| 1,812,900.091 | 1,863,653.462 | 1,935,220.974 | 1,885,787.335 | 1,847,032.853 | 1,835,196.751 | 1,881,165.429 | 1,854,787.915 | 1,865,037.363 | 1,844,669.277 | 1,843,564.88 | 1,819,848.696 | 1,842,587.891 | 1,865,306.681 | 1,889,146.391 | 1,865,936.615 | 1,849,094.197 | 1,877,928.267 | 2,036,703.635 | 2,021,157.277 | 2,012,920.06 | 1,972,930.023 | 2,054,580.448 | 1,972,463.165 | 1,956,832.936 | 1,873,008.559 | 1,922,817.647 | 1,858,326.336 | 1,840,662.703 | 1,786,654.216 | 1,847,305.592 | 1,783,158.507 | 1,747,049.343 | 1,688,688.361 | 1,752,853.325 | 1,714,871.478 | 1,635,871.248 | 1,670,174.424 | 1,293,987.07 | 1,283,504.442 | 1,260,660.931 | 1,203,367.363 | 1,246,112.584 | 1,182,990.69 | 1,185,547.385 | 1,101,490.621 | 1,135,890.61 | 1,096,821.576 | 1,078,951.004 |
Totaal passiva en aandeelhoudersvermogen
| 2,388,527.451 | 2,327,496.169 | 2,346,010.57 | 2,391,566.509 | 2,377,734.12 | 2,310,805.812 | 2,370,643.806 | 2,380,657.918 | 2,390,870.144 | 2,324,467.517 | 2,331,152.988 | 2,300,804.865 | 2,320,939.221 | 2,317,368.08 | 2,327,814.759 | 2,314,790.056 | 2,275,039.529 | 2,280,351.481 | 2,550,657.245 | 2,551,192.621 | 2,541,426.495 | 2,509,930.549 | 2,639,370.916 | 2,445,143.512 | 2,433,645.466 | 2,320,292.399 | 2,436,947.86 | 2,361,807.189 | 2,349,363.956 | 2,243,506.159 | 2,323,417.14 | 2,185,101.038 | 2,179,546.895 | 2,086,076.195 | 2,190,069.546 | 2,082,096.849 | 1,973,340.619 | 2,071,304.279 | 1,971,539.24 | 1,853,235.344 | 1,747,386.349 | 1,640,173.795 | 1,563,462.514 | 1,465,952.461 | 1,458,100.148 | 1,323,509.155 | 1,352,180.384 | 1,261,572.952 | 1,267,889.586 |