PT Unilever Indonesia Tbk
IDX:UNVR.JK
1785 (IDR) • At close January 16, 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 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 539,639 | 2,745,650 | 409,313 | 1,020,598 | 1,718,586 | 2,989,988 | 827,913 | 502,882 | 1,138,056 | 2,894,767 | 552,737 | 325,197 | 541,885 | 526,356 | 590,309 | 844,076 | 664,742 | 1,311,453 | 491,919 | 628,649 | 523,971 | 639,314 | 1,358,795 | 351,667 | 1,074,925 | 666,458 | 959,713 | 404,784 | 419,596 | 399,075 | 577,217 | 373,835 | 507,733 | 1,822,254 | 677,756 | 628,159 | 834,415 | 1,471,604 | 463,278 | 859,127 | 473,529 | 1,068,378 | 387,877 | 261,202 | 520,601 | 847,109 | 262,659 | 229,690 | 843,290 | 2,577,641 | 1,278,862 | 336,143 | 364,475 | 1,182,324 | 317,759 | 478,474 | 1,954,851 | 1,320,600 | 858,322 |
Kortetermijnbeleggingen
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 539,639 | 2,745,650 | 409,313 | 1,020,598 | 1,718,586 | 2,989,988 | 827,913 | 502,882 | 1,138,056 | 2,894,767 | 552,737 | 325,197 | 541,885 | 526,356 | 590,309 | 844,076 | 664,742 | 1,311,453 | 491,919 | 628,649 | 523,971 | 639,314 | 1,358,795 | 351,667 | 1,074,925 | 666,458 | 959,713 | 404,784 | 419,596 | 399,075 | 577,217 | 373,835 | 507,733 | 1,822,254 | 677,756 | 628,159 | 834,415 | 1,471,604 | 463,278 | 859,127 | 473,529 | 1,068,378 | 387,877 | 261,202 | 520,601 | 847,109 | 262,659 | 229,690 | 843,290 | 2,577,641 | 1,278,862 | 336,143 | 364,475 | 1,182,324 | 317,759 | 478,474 | 1,954,851 | 1,320,600 | 858,322 |
Nettovorderingen
| 2,469,576 | 3,277,507 | 4,195,174 | 2,366,086 | 4,056,855 | 3,876,687 | 4,932,835 | 3,998,745 | 4,676,798 | 5,036,065 | 5,368,840 | 4,629,097 | 5,353,512 | 5,498,787 | 6,195,609 | 5,295,288 | 5,750,550 | 5,423,258 | 6,209,657 | 5,335,489 | 5,842,780 | 6,087,475 | 5,762,312 | 4,983,471 | 5,191,031 | 5,799,144 | 5,360,996 | 4,715,554 | 4,740,135 | 5,564,664 | 4,696,212 | 3,708,257 | 3,619,208 | 4,590,411 | 3,950,723 | 3,244,626 | 3,793,414 | 4,243,007 | 3,922,552 | 2,895,515 | 4,491,072 | 4,855,070 | 4,174,885 | 2,624,974 | 3,393,101 | 3,753,255 | 3,090,630 | 2,426,242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,918 |
Voorraad
| 2,491,297 | 2,605,858 | 2,326,820 | 2,422,044 | 2,304,895 | 2,280,997 | 2,710,286 | 2,625,116 | 2,905,578 | 2,576,740 | 2,788,521 | 2,453,871 | 2,592,130 | 2,408,169 | 2,865,683 | 2,463,104 | 2,601,891 | 2,404,106 | 2,619,350 | 2,429,234 | 2,245,494 | 2,604,178 | 2,563,083 | 2,658,073 | 2,449,594 | 2,346,326 | 2,573,779 | 2,393,540 | 2,538,698 | 2,405,585 | 2,486,754 | 2,318,130 | 2,420,240 | 2,619,358 | 2,422,926 | 2,297,502 | 2,396,452 | 2,179,617 | 2,095,604 | 2,325,989 | 2,299,960 | 2,352,458 | 2,160,482 | 2,084,331 | 2,001,341 | 2,086,966 | 2,166,628 | 2,061,899 | 2,092,437 | 2,007,119 | 1,666,954 | 1,812,821 | 1,842,115 | 1,841,696 | 1,574,060 | 1,659,699 | 1,627,551 | 1,474,504 | 1,340,036 |
Overige vlottende activa
| 234,726 | 389,102 | 603,406 | 406,185 | 488,341 | 434,772 | 556,156 | 515,271 | 680,822 | 638,799 | 436,311 | 346,585 | 336,419 | 310,828 | 359,156 | 225,892 | 280,769 | 300,291 | 173,728 | 136,962 | 276,846 | 490,478 | 328,254 | 217,636 | 303,033 | 665,060 | 416,465 | 427,757 | 325,688 | 369,899 | 265,441 | 187,887 | 331,382 | 411,782 | 314,716 | 452,827 | 399,023 | 295,056 | 244,241 | 256,539 | 255,658 | 229,317 | 233,472 | 247,712 | 202,975 | 4,137,783 | 3,398,770 | 2,098,505 | 2,835,789 | 2,888,846 | 2,753,166 | 2,297,255 | 2,380,193 | 2,029,018 | 1,856,311 | 1,935,952 | 1,846,119 | 1,802,205 | 1,403,353 |
Totaal vlottende activa
| 5,735,238 | 8,923,552 | 7,466,904 | 6,191,839 | 8,516,724 | 9,534,467 | 8,937,321 | 7,567,768 | 9,347,805 | 11,093,280 | 9,091,167 | 7,642,208 | 8,761,218 | 8,699,362 | 9,980,912 | 8,828,360 | 9,297,952 | 9,439,108 | 9,494,654 | 8,530,334 | 8,889,091 | 9,787,714 | 10,012,444 | 8,325,029 | 9,018,583 | 9,476,988 | 9,310,953 | 7,941,635 | 7,960,938 | 8,624,713 | 7,996,530 | 6,588,109 | 6,878,563 | 9,443,805 | 7,366,121 | 6,623,114 | 7,423,304 | 8,189,284 | 6,725,675 | 6,337,170 | 7,520,219 | 8,505,223 | 6,956,716 | 5,862,939 | 6,118,018 | 7,071,858 | 5,828,057 | 5,035,962 | 5,771,516 | 7,473,606 | 5,698,982 | 4,446,219 | 4,586,783 | 5,053,038 | 3,748,130 | 4,074,125 | 5,428,521 | 4,597,309 | 3,598,793 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 9,794,412 | 9,777,151 | 9,847,513 | 9,926,795 | 9,859,964 | 9,859,837 | 10,057,980 | 10,163,075 | 10,293,621 | 10,647,616 | 10,705,288 | 10,821,282 | 10,791,634 | 10,914,676 | 11,102,473 | 11,187,039 | 11,251,966 | 11,380,338 | 11,547,581 | 11,610,177 | 11,345,151 | 11,475,408 | 11,507,760 | 10,627,387 | 10,452,395 | 10,537,494 | 10,387,975 | 10,422,133 | 10,292,700 | 10,094,948 | 10,004,167 | 9,529,476 | 9,139,460 | 8,781,618 | 8,578,030 | 8,320,917 | 7,813,991 | 7,691,548 | 7,452,809 | 7,348,025 | 7,049,929 | 6,853,109 | 6,750,723 | 6,874,177 | 6,613,814 | 6,503,464 | 6,430,367 | 6,283,479 | 5,950,914 | 5,752,703 | 5,592,607 | 5,314,311 | 5,153,935 | 4,487,157 | 4,148,778 | 3,706,780 | 3,492,867 | 3,181,202 | 3,035,915 |
Goodwill
| 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 61,925 | 0 | 0 | 0 | 61,925 | 0 | 0 | 61,925 | 0 | 0 | 0 | 68,371 |
Immateriële activa
| 350,440 | 352,296 | 349,805 | 399,468 | 410,795 | 422,842 | 435,250 | 447,059 | 462,322 | 474,729 | 463,541 | 474,825 | 486,109 | 497,394 | 402,036 | 408,242 | 418,920 | 429,598 | 395,055 | 402,718 | 410,382 | 418,045 | 425,709 | 434,205 | 396,564 | 384,229 | 385,534 | 390,838 | 393,888 | 399,193 | 404,497 | 409,802 | 415,106 | 420,412 | 425,716 | 431,021 | 436,326 | 441,630 | 446,935 | 452,240 | 457,545 | 470,099 | 475,404 | 479,876 | 484,348 | 488,820 | 513,843 | 533,157 | 0 | 0 | 0 | 584,152 | 0 | 0 | 646,356 | 0 | 0 | 0 | 672,550 |
Goodwill en immateriële activa
| 412,365 | 414,221 | 411,730 | 461,393 | 472,720 | 484,767 | 497,175 | 508,984 | 524,247 | 536,654 | 525,466 | 536,750 | 548,034 | 559,319 | 463,961 | 470,167 | 480,845 | 491,523 | 456,980 | 464,643 | 472,307 | 479,970 | 487,634 | 496,130 | 458,489 | 446,154 | 447,459 | 452,763 | 455,813 | 461,118 | 466,422 | 471,727 | 477,031 | 482,337 | 487,641 | 492,946 | 498,251 | 503,555 | 508,860 | 514,165 | 519,470 | 532,024 | 537,329 | 541,801 | 546,273 | 550,745 | 575,768 | 595,082 | 632,524 | 642,998 | 642,586 | 646,077 | 670,929 | 698,961 | 708,281 | 709,214 | 729,832 | 739,755 | 740,921 |
Langetermijnbeleggingen
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 601,564 | 607,296 | 616,280 | 84,059 | 74,962 | 72,691 | 65,951 | 78,287 | 75,932 | -133,379 | 70,992 | 68,292 | 105,885 | 100,789 | 98,583 | 49,066 | 48,460 | 40,834 | 44,434 | 44,217 | 107,389 | 84,229 | 32,140 | 74,424 | 68,669 | 65,489 | 95,426 | 89,882 | 105,773 | 105,608 | 119,285 | 156,383 | 253,619 | 212,376 | 221,508 | 292,968 | 249,225 | 101,791 | 85,210 | 81,310 | 80,493 | 66,600 | 69,412 | 69,271 | 62,073 | 67,067 | 72,065 | 70,456 | 66,956 | 64,958 | 61,261 | 75,705 | 85,183 | 93,891 | 96,073 | 118,056 | 118,284 | 119,662 | 109,361 |
Totaal niet-vlottende activa
| 10,808,341 | 10,798,668 | 10,875,523 | 10,472,247 | 10,407,646 | 10,417,295 | 10,621,106 | 10,750,346 | 10,893,800 | 11,050,891 | 11,301,746 | 11,426,324 | 11,445,553 | 11,574,784 | 11,665,017 | 11,706,272 | 11,781,271 | 11,912,695 | 12,048,995 | 12,119,037 | 11,924,847 | 12,039,607 | 12,027,534 | 11,197,941 | 10,979,553 | 11,049,137 | 10,930,860 | 10,964,778 | 10,854,286 | 10,661,674 | 10,589,874 | 10,157,586 | 9,870,110 | 9,476,331 | 9,287,179 | 9,106,831 | 8,561,467 | 8,296,894 | 8,046,879 | 7,943,500 | 7,649,892 | 7,451,733 | 7,357,464 | 7,485,249 | 7,222,160 | 7,121,276 | 7,078,200 | 6,949,017 | 6,650,394 | 6,460,659 | 6,296,454 | 6,036,093 | 5,910,047 | 5,280,009 | 4,953,132 | 4,534,050 | 4,340,983 | 4,040,619 | 3,886,197 |
Totaal activa
| 16,543,579 | 19,722,220 | 18,342,427 | 16,664,086 | 18,924,370 | 19,951,762 | 19,558,427 | 18,318,114 | 20,241,605 | 22,144,171 | 20,392,913 | 19,068,532 | 20,206,771 | 20,274,146 | 21,645,929 | 20,534,632 | 21,079,223 | 21,351,803 | 21,543,649 | 20,649,371 | 20,813,938 | 21,827,321 | 22,039,978 | 19,522,970 | 19,998,136 | 20,526,125 | 20,241,813 | 18,906,413 | 18,815,224 | 19,286,387 | 18,586,404 | 16,745,695 | 16,748,673 | 18,920,136 | 16,653,300 | 15,729,945 | 15,984,771 | 16,486,178 | 14,772,554 | 14,280,670 | 15,170,111 | 15,956,956 | 14,314,180 | 13,348,188 | 13,340,178 | 14,193,134 | 12,906,257 | 11,984,979 | 12,421,910 | 13,934,265 | 11,995,436 | 10,482,312 | 10,496,830 | 10,333,047 | 8,701,262 | 8,608,175 | 9,769,504 | 8,637,928 | 7,484,990 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 3,781,908 | 4,801,006 | 4,359,097 | 4,063,637 | 4,641,148 | 4,596,826 | 4,998,161 | 4,699,974 | 5,294,057 | 5,432,905 | 5,270,277 | 4,571,352 | 4,813,791 | 4,304,386 | 4,484,039 | 4,277,617 | 4,520,168 | 4,572,647 | 4,402,910 | 4,516,954 | 4,192,731 | 4,863,012 | 4,684,888 | 4,572,600 | 4,339,631 | 4,472,784 | 5,154,921 | 4,527,110 | 5,014,567 | 5,613,439 | 5,055,365 | 4,641,910 | 4,923,327 | 5,764,911 | 4,736,547 | 4,842,170 | 4,879,082 | 5,129,617 | 4,523,658 | 4,631,547 | 4,435,221 | 4,778,652 | 4,362,732 | 3,764,544 | 3,414,039 | 3,472,304 | 3,305,377 | 2,764,069 | 2,593,436 | 2,790,949 | 2,407,194 | 2,434,260 | 2,449,395 | 2,651,944 | 1,816,593 | 1,581,289 | 1,967,133 | 1,528,728 | 1,429,691 |
Kortlopende schulden
| 437,154 | -1,149,475 | -822,049 | 209,526 | 206,702 | 207,543 | 34,011 | 635,621 | 20,386 | 4,116 | 472,322 | 1,933,249 | 2,025,087 | 3,963,192 | 2,384,628 | 3,128,186 | 2,082,174 | -1,109,690 | 2,171,102 | 3,046,179 | 2,387,384 | 3,947,613 | -1,874,259 | 599,036 | 0 | 4,077,321 | 1,465,363 | 3,616,310 | 1,409,375 | -350,988 | 689,304 | 1,408,302 | 501,764 | -235,569 | 123,974 | 1,070,126 | 1,284,679 | 0 | -220,730 | 793,086 | 948,792 | 0 | -258,850 | 976,792 | 232,685 | 0 | 100,000 | 1,040,000 | 737,660 | 729,190 | 706,860 | 699,160 | 468,000 | 0 | 190,000 | 630,000 | 0 | 0 | 0 |
Belastingschulden
| 267,113 | 290,458 | 431,072 | 535,970 | 585,209 | 624,934 | 705,409 | 682,583 | 538,287 | 748,476 | 853,478 | 729,913 | 534,786 | 628,036 | 803,656 | 962,589 | 745,417 | 645,204 | 684,842 | 599,162 | 304,065 | 687,881 | 1,063,750 | 1,011,466 | 962,573 | 517,542 | 346,001 | 444,562 | 226,106 | 585,762 | 597,426 | 698,477 | 448,523 | 935,569 | 576,026 | 629,874 | 165,321 | 642,034 | 320,730 | 457,504 | 151,208 | 506,811 | 298,850 | 438,920 | 267,315 | 526,823 | 377,353 | 519,274 | 358,726 | 431,836 | 285,489 | 451,630 | 221,041 | 208,975 | 208,778 | 90,804 | 92,973 | 235,268 | 317,931 |
Uitgestelde opbrengsten
| 0 | 901,405 | 602,035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 534,786 | 628,036 | 803,656 | 962,589 | 745,417 | 645,204 | 684,842 | 599,162 | 304,065 | 687,881 | 1,063,750 | 1,011,466 | 0 | 517,542 | 346,001 | 444,562 | 226,106 | 585,762 | 597,426 | 698,477 | 448,523 | 935,569 | 576,026 | 629,874 | 165,321 | 0 | 320,730 | 457,504 | 151,208 | 0 | 298,850 | 438,920 | 267,315 | 0 | 377,353 | 519,274 | 2,871,936 | 431,836 | 285,489 | 451,630 | 221,041 | 0 | 1,669,752 | 1,660,218 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 6,595,581 | 8,643,273 | 5,796,000 | 6,414,835 | 6,176,678 | 8,659,328 | 6,499,551 | 6,424,045 | 6,493,601 | 9,214,978 | 5,134,174 | 5,210,638 | 4,535,493 | 4,343,432 | 4,263,746 | 4,026,555 | 4,117,380 | 4,228,520 | 4,173,462 | 4,303,851 | 4,721,859 | 4,596,086 | 4,048,307 | 3,940,218 | 4,787,978 | 4,104,169 | 4,062,766 | 3,499,760 | 3,818,043 | 5,940,415 | 2,716,094 | 2,446,240 | 2,494,926 | 4,836,563 | 2,862,234 | 2,325,624 | 2,740,871 | 5,432,253 | 2,440,286 | 2,068,277 | 3,054,406 | 5,636,277 | 2,976,289 | 2,800,266 | 2,718,295 | 5,324,446 | 3,155,814 | 3,212,553 | 3,185,158 | 5,832,446 | 3,366,323 | 2,889,544 | 2,623,222 | 2,180,715 | 2,187,569 | 1,948,007 | 4,116,394 | 1,819,045 | 1,707,247 |
Totaal kortlopende verplichtingen
| 11,081,756 | 14,678,530 | 11,399,262 | 11,223,968 | 11,609,737 | 14,088,631 | 12,237,132 | 12,442,223 | 12,346,331 | 15,400,475 | 11,730,251 | 12,445,152 | 12,443,943 | 13,867,082 | 12,739,725 | 13,357,536 | 12,210,556 | 10,199,143 | 12,117,158 | 13,065,308 | 11,910,104 | 14,782,473 | 10,996,741 | 11,134,786 | 10,090,182 | 14,412,037 | 11,959,689 | 12,532,304 | 11,084,822 | 13,175,378 | 10,666,311 | 10,878,074 | 9,565,299 | 13,172,612 | 9,450,833 | 10,127,542 | 9,400,595 | 11,203,904 | 7,705,404 | 8,864,832 | 8,892,043 | 10,921,740 | 7,976,721 | 8,419,442 | 7,166,964 | 9,323,573 | 6,938,544 | 7,535,896 | 6,874,980 | 9,784,421 | 6,765,866 | 6,474,594 | 5,761,658 | 5,041,634 | 4,402,940 | 4,250,100 | 6,176,500 | 3,583,041 | 3,454,869 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 487,319 | 518,964 | 539,591 | 541,257 | 538,060 | 511,500 | 647,448 | 648,405 | 640,676 | 676,740 | 812,253 | 803,617 | 758,492 | 764,983 | 847,743 | 846,804 | 842,621 | 842,863 | 929,343 | 918,815 | 834,005 | 833,613 | 910,655 | 897,446 | 0 | 0 | 0 | 973,973 | 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 opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -897,446 | 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
| 187,455 | 206,421 | 205,414 | 165,609 | 274,300 | 283,293 | 269,135 | 253,601 | 263,426 | 255,917 | 256,037 | 258,638 | 203,181 | 203,857 | 201,739 | 212,333 | 256,375 | 309,647 | 316,531 | 335,570 | 407,590 | 381,130 | 345,442 | 398,047 | 475,158 | 411,141 | 368,415 | 344,965 | 317,122 | 343,145 | 283,631 | 245,152 | 407,353 | 414,474 | 383,967 | 372,041 | 351,822 | 335,728 | 318,647 | 246,093 | 205,516 | 194,391 | 183,715 | 181,367 | 168,633 | 173,712 | 174,655 | 126,991 | 92,515 | 79,358 | 98,805 | 70,930 | 56,856 | 45,526 | 49,939 | 41,517 | 55,390 | 50,493 | 27,252 |
Overige niet-vlottende verplichtingen
| 1,350,969 | 1,462,570 | 1,353,917 | 1,352,014 | 1,121,246 | 1,132,311 | 1,061,979 | 976,629 | 1,260,468 | 1,245,055 | 1,211,279 | 1,239,856 | 1,474,940 | 1,424,401 | 1,295,935 | 1,180,591 | 1,283,718 | 1,192,265 | 961,396 | 1,047,816 | 774,655 | 754,892 | 724,765 | -447,325 | 462,647 | 691,178 | 901,190 | -118,217 | 989,422 | 861,750 | 971,363 | 918,211 | 433,230 | 857,077 | 805,067 | 775,043 | 828,569 | 779,200 | 728,937 | 817,056 | 805,199 | 763,285 | 721,808 | 674,076 | 662,770 | 452,014 | 392,710 | 353,727 | 348,789 | 318,328 | 287,142 | 255,851 | 228,002 | 209,339 | 199,530 | 339,847 | 341,184 | 323,414 | 294,294 |
Totaal niet-vlottende verplichtingen
| 2,025,743 | 2,187,955 | 2,098,922 | 2,058,880 | 1,933,606 | 1,927,104 | 1,978,562 | 1,878,635 | 2,164,570 | 2,177,712 | 2,279,569 | 2,302,111 | 2,436,613 | 2,393,241 | 2,345,417 | 2,239,728 | 2,382,714 | 2,344,775 | 2,207,270 | 2,302,201 | 2,016,250 | 1,969,635 | 1,980,862 | 810,051 | 937,805 | 1,102,319 | 1,269,605 | 1,200,721 | 1,306,544 | 1,204,895 | 1,254,994 | 1,163,363 | 840,583 | 857,077 | 805,067 | 775,043 | 828,569 | 779,200 | 728,937 | 817,056 | 805,199 | 763,285 | 721,808 | 674,076 | 662,770 | 625,726 | 567,365 | 480,718 | 441,304 | 397,686 | 385,947 | 326,781 | 284,858 | 254,865 | 249,469 | 381,364 | 396,574 | 373,907 | 321,546 |
Totaal passiva
| 13,107,499 | 16,866,485 | 13,498,184 | 13,282,848 | 13,543,343 | 16,015,735 | 14,215,694 | 14,320,858 | 14,510,901 | 17,578,187 | 14,009,820 | 14,747,263 | 14,880,556 | 16,260,323 | 15,085,142 | 15,597,264 | 14,593,270 | 12,543,918 | 14,324,428 | 15,367,509 | 13,926,354 | 16,752,108 | 12,977,603 | 11,944,837 | 11,027,987 | 15,514,356 | 13,229,294 | 13,733,025 | 12,391,366 | 14,380,273 | 11,921,305 | 12,041,437 | 10,405,882 | 14,029,689 | 10,255,900 | 10,902,585 | 10,229,164 | 11,983,104 | 8,434,341 | 9,681,888 | 9,697,242 | 11,685,025 | 8,698,529 | 9,093,518 | 7,829,734 | 9,949,299 | 7,505,909 | 8,016,614 | 7,316,284 | 10,182,107 | 7,151,813 | 6,801,375 | 6,046,516 | 5,296,499 | 4,652,409 | 4,631,464 | 6,573,074 | 3,956,948 | 3,776,415 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 | 76,300 |
Ingehouden winsten
| 3,248,520 | 2,668,175 | 4,656,683 | 3,193,678 | 5,193,467 | 3,748,467 | 5,155,173 | 3,809,696 | 5,543,144 | 4,378,424 | 6,195,533 | 4,133,709 | 5,138,655 | 3,826,263 | 6,373,227 | 4,749,808 | 6,298,393 | 8,620,325 | 7,031,661 | 5,094,302 | 6,700,024 | 4,887,653 | 8,874,815 | 7,390,573 | 8,782,589 | 4,824,209 | 6,824,959 | 4,985,828 | 6,236,298 | 4,718,554 | 6,477,539 | 4,516,698 | 6,155,231 | 4,702,887 | 6,209,840 | 4,639,800 | 5,624,816 | 4,372,283 | 6,207,422 | 4,411,222 | 5,285,309 | 4,084,371 | 5,428,091 | 4,067,110 | 5,322,884 | 4,056,275 | 5,212,788 | 3,780,805 | 4,918,066 | 3,575,526 | 4,666,978 | 3,504,268 | 4,273,858 | 4,859,844 | 3,873,119 | 3,800,423 | 3,019,313 | 4,502,302 | 3,530,519 |
Overige gereserveerde algehele resultaten
| 0 | 15,260 | 15,260 | 15,260 | 15,260 | 15,260 | 15,260 | 15,260 | 15,260 | 15,260 | 15,260 | 15,260 | 15,260 | 15,260 | 172,300 | 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 totale aandeelhoudersvermogen
| 111,260 | 96,000 | 96,000 | 96,000 | 96,000 | 96,000 | 96,000 | 96,000 | 96,000 | 96,000 | 96,000 | 96,000 | 96,000 | 96,000 | 96,000 | 111,260 | 111,260 | 111,260 | 111,260 | 111,260 | 111,260 | 111,260 | 111,260 | 290,466 | 111,260 | 111,260 | 111,260 | 96,000 | 111,260 | 111,260 | 111,260 | 111,260 | 111,260 | 96,000 | 96,000 | 96,000 | 96,000 | 96,000 | 96,000 | -51,732 | 96,000 | 96,000 | 96,000 | 96,000 | 96,000 | 111,260 | 111,260 | 111,260 | 111,260 | 96,000 | 96,000 | 111,260 | 96,000 | 96,000 | 96,000 | 96,000 | 96,000 | 96,000 | 96,000 |
Totaal eigen vermogen van aandeelhouders
| 3,436,080 | 2,855,735 | 4,844,243 | 3,381,238 | 5,381,027 | 3,936,027 | 5,342,733 | 3,997,256 | 5,730,704 | 4,565,984 | 6,383,093 | 4,321,269 | 5,326,215 | 4,013,823 | 6,560,787 | 4,937,368 | 6,485,953 | 8,807,885 | 7,219,221 | 5,281,862 | 6,887,584 | 5,075,213 | 9,062,375 | 7,578,133 | 8,970,149 | 5,011,769 | 7,012,519 | 5,173,388 | 6,423,858 | 4,906,114 | 6,665,099 | 4,704,258 | 6,342,791 | 4,890,447 | 6,397,400 | 4,827,360 | 5,755,607 | 4,503,074 | 6,338,213 | 4,598,782 | 5,472,869 | 4,271,931 | 5,615,651 | 4,254,670 | 5,510,444 | 4,243,835 | 5,400,348 | 3,968,365 | 5,105,626 | 3,747,826 | 4,839,278 | 3,676,568 | 4,446,158 | 5,032,144 | 4,045,419 | 3,972,723 | 3,191,613 | 4,674,602 | 3,702,819 |
Totaal eigen vermogen
| 3,436,080 | 2,855,735 | 4,844,243 | 3,381,238 | 5,381,027 | 3,936,027 | 5,342,733 | 3,997,256 | 5,730,704 | 4,565,984 | 6,383,093 | 4,321,269 | 5,326,215 | 4,013,823 | 6,560,787 | 4,937,368 | 6,485,953 | 8,807,885 | 7,219,221 | 5,281,862 | 6,887,584 | 5,075,213 | 9,062,375 | 7,578,133 | 8,970,149 | 5,011,769 | 7,012,519 | 5,173,388 | 6,423,858 | 4,906,114 | 6,665,099 | 4,704,258 | 6,342,791 | 4,890,447 | 6,397,400 | 4,827,360 | 5,755,607 | 4,503,074 | 6,338,213 | 4,598,782 | 5,472,869 | 4,271,931 | 5,615,651 | 4,254,670 | 5,510,444 | 4,243,835 | 5,400,348 | 3,968,365 | 5,105,626 | 3,752,158 | 4,843,623 | 3,680,937 | 4,450,314 | 5,036,548 | 4,048,853 | 3,976,711 | 3,196,430 | 4,680,980 | 3,708,575 |
Totaal passiva en aandeelhoudersvermogen
| 16,543,579 | 19,722,220 | 18,342,427 | 16,664,086 | 18,924,370 | 19,951,762 | 19,558,427 | 18,318,114 | 20,241,605 | 22,144,171 | 20,392,913 | 19,068,532 | 20,206,771 | 20,274,146 | 21,645,929 | 20,534,632 | 21,079,223 | 21,351,803 | 21,543,649 | 20,649,371 | 20,813,938 | 21,827,321 | 22,039,978 | 19,522,970 | 19,998,136 | 20,526,125 | 20,241,813 | 18,906,413 | 18,815,224 | 19,286,387 | 18,586,404 | 16,745,695 | 16,748,673 | 18,920,136 | 16,653,300 | 15,729,945 | 15,984,771 | 16,486,178 | 14,772,554 | 14,280,670 | 15,170,111 | 15,956,956 | 14,314,180 | 13,348,188 | 13,340,178 | 14,193,134 | 12,906,257 | 11,984,979 | 12,421,910 | 13,934,265 | 11,995,436 | 10,482,312 | 10,496,830 | 10,333,047 | 8,701,262 | 8,608,175 | 9,769,504 | 8,637,928 | 7,484,990 |