PT Victoria Investama Tbk

IDX:VICO.JK

154 (IDR) • At close September 20, 2024
Overzicht | Financiële gegevens

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

2024 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 Q4
Activa:
Vlottende activa:
Liquide middelen & kasequivalenten 2,401,465.522,881,343.5343,304,797.9382,507,709.5942,994,187.592,329,616.2733,174,709.2052,346,027.9192,055,791.8741,527,798.6811,905,758.1112,336,918.4641,385,950.7831,186,046.3192,556,290.0421,300,165.4191,427,486.7112,029,175.0622,286,736.0722,341,747.3842,306,147.81,967,095.0254,104,064.5312,301,967.6752,520,603.0733,356,477.9234,033,091.2952,544,075.0372,555,271.1772,517,575.2853,013,116.732119,618.86116,843.56852,046.38935,269.27583,722.02154,372.93428,810.96827,986.53915,882.92630,287.95257,474.50758,533.9774,163.7994,012.35609,694.59
Kortetermijnbeleggingen 47,584.22,569,255.64750,383.21,914,659.941,779,609.1841,984,543.7862,880,078.8192,716,102.2572,637,998.9814,439,958.3264,423,361.813,400,243.4474,010,360.6364,069,141.534,096,842.3333,938,007.4824,585,709.994,362,706.5165,557,793.5344,686,888.2813,795,966.838123,411.241,043,754.0993,248,999.8493,464,239.1649,551.80649,613.88949,913.19459,137.7789,454,272.7427,616,093.782413,378.717400,972.416316,474.815303,735.597237,686.651222,233.478245,696.884214,744.426186,517.656140,213.976163,402.78185,548.048238,019.85300133,619.189
Liquide middelen en kortetermijnbeleggingen 2,449,049.725,450,599.1813,355,181.1384,422,369.5344,773,796.7744,314,160.0596,054,788.0245,062,130.1764,693,790.8555,967,757.0076,329,119.9215,737,161.9115,396,311.4195,255,187.8496,653,132.3755,238,172.9016,013,196.7016,391,881.5787,844,529.6067,028,635.6656,102,114.6382,090,506.2655,147,818.635,550,967.5245,984,842.2333,406,029.7294,082,705.1842,593,988.2312,614,408.95511,971,848.02710,629,210.514532,997.578417,815.984368,521.203339,004.872321,408.672276,606.412274,507.852242,730.965202,400.582170,501.928220,877.287244,082.025242,183.6524,012.35609,694.59
Nettovorderingen 455,794.602479,840.753432,882.699483,390.627449,571.046476,874.563431,631.861394,399.575429,071.964562,221.121417,151.18383,134.767346,307.827368,464.854000000000000000000000000000000000
Voorraad 0528,466.786593,466.786745,628.878807,908.648944,969.332978,500.9671,089,556.6781,034,942.662522,143.028757,333.569914,233.1781,286,832.1271,288,482.224000000000000000000000000000000000
Overige vlottende activa -2,904,844.322-3,933,851.073-4,381,530.623-3,781,157.999-4,300,921.184-3,787,460.168-4,611,142.03316,963,633.56817,138,316.89215,723,613.62615,313,618.56814,718,533.71614,688,927.55214,195,408.08814,687,759.13960,703.40136,582.48116,544,755.86360,143.73517,116,336.46835,874.74247,894.62348,129.04322,509.90514,476.35716,567.53722,479.88128,935.90521,114.28221,107.58544,887.11336,297.08921,748.94419,501.13915,042.91330,414.6439,053.58824,515.71726,272.1449,550.5587,146.8395,632.3837,578.1432,488.398002,121.123
Totaal vlottende activa 27,174,196.71126,269,319.89626,166,070.72724,100,131.21923,857,999.72522,385,454.15523,465,829.51922,025,763.74421,832,107.74722,775,734.78222,817,223.23821,753,063.57221,408,078.21820,739,078.16122,731,760.69321,546,620.12122,623,985.39224,126,929.45226,416,641.65725,264,873.51724,283,961.01619,751,965.41422,731,363.28923,004,251.35124,027,600.79521,515,385.91620,406,022.0118,790,155.46518,358,810.63226,585,929.41725,798,846.546693,194.711484,551.33454,672.77423,380.695406,440.083363,232.465415,950.879388,448.279319,748.27288,653.778338,938.756366,178.387311,222.5724,012.356089,409.793
Niet-vlottende activa:
Materiële vaste activa, netto 440,190.258437,737.643443,891.945472,106.908474,666.401489,238.868484,412.456462,742.843461,437.698465,138.624520,874.185527,169.245537,761.099475,957.16572,564.466497,856.534507,937.579516,548.706536,171.363531,720.642535,828.845540,411.085548,583.608537,441.723539,393.102528,774.409532,686.361555,112.374545,830.882549,736.587549,447.1264,025.8983,723.8882,818.1782,288.7692,639.9463,034.2972,814.8833,135.2013,124.9913,453.0023,832.744,243.0756,017.4886,078.29106,538.843
Goodwill 5,103.1495,103.1495,103.1495,103.1495,103.1495,103.1495,103.1495,103.1495,103.1495,103.1495,103.1495,103.1495,103.1495,103.1495,103.1495,103.1495,103.1495,103.1495,103.1495,103.1495,103.1495,103.1495,103.1495,103.1495,103.1495,103.1495,103.1495,103.1495,103.1495,103.1495,103.1490005,103.14900005,103.1495,103.1495,103.1495,103.1495,103.1495,103.14905,103.149
Immateriële activa 8,826.39812,270.6989,680.985,064.8114,213.463,730.1473,924.0644,648.8474,777.7635,165.3745,429.8376,348.8357,405.8278,098.7818,736.5835,863.6856,136.2856,929.6567,546.1577,193.1847,648.2458,268.5448,653.7536,818.1925,399.7095,555.0026,036.6986,455.6486,388.7726,038.0765,076.23000299,678.18500000000000129,596.049
Goodwill en immateriële activa 13,929.54717,373.84714,784.12910,167.969,316.6098,833.2969,027.2139,751.9969,880.91210,268.52310,532.98611,451.98412,508.97613,201.9313,839.73210,966.83411,239.43412,032.80512,649.30612,296.33312,751.39413,371.69313,756.90211,921.34110,502.85810,658.15111,139.84711,558.79711,491.92111,141.22510,179.379414,415.886402,012.44317,517.695304,781.334238,735.243223,284.926246,751.188215,801.5865,103.1495,103.1495,103.1495,103.1495,103.1495,103.1490134,699.197
Langetermijnbeleggingen 29,370,399.3193,044,197.0842,001,679.7453,496,721.2933,210,895.4523,029,450.9341,415,178.288454,221.403486,676.555-1,510,772.041-2,130,531.751-721,835.052-1,221,896.382-1,168,227.962-743,941.421-1,351,852.439-2,529,801.597-1,612,267.645-1,477,819.543-95,252.05885,554.5228,338,034.8996,228,812.9181,084,772.4372,070,558.228,247,251.3498,287,009.9339,555,802.1398,707,339.893-9,430,445.798-7,586,530.515469,704.683473,007.798488,038.331535,740.361490,257.081500,342.316455,658.112473,807.814525,546.035559,729.638469,072.606428,606.268412,660.07500533,457.774
Belastingvorderingen 139,998.464159,947.035165,665.556169,842.993174,087.863187,677.304201,833.87268,732.849307,099.933305,726.389298,386.324268,003.581259,687.101311,490.738249,372.267241,724.518242,792.649273,100.118164,874.627161,148.691156,509.383174,829.824176,320.036133,067.304127,506.3105,455.19593,091.84967,964.81581,448.02383,813.139100,744.1571,340.6711,340.6711,340.6711,340.6711,332.1071,332.1071,326.7981,326.7981,169.0541,169.0541,169.0541,169.054875.12300875.123
Overige niet-vlottende activa -24,590,446.1912,624,073.5584,195,338.8691,971,202.4481,880,588.7632,066,655.1292,955,964.9362,777,911.6792,695,940.8074,459,397.6094,425,665.3873,427,416.4014,044,473.874,191,506.3744,138,364.9444,030,472.3584,660,255.1354,384,196.8635,591,230.5534,720,770.4633,878,419.134192,924.6651,116,286.1953,289,705.4263,504,618.82787,145.466116,179.354107,216.696119,422.689,464,207.97,628,149.8286,913.94528,614.51526,694.8921,134.74136,935.80915,315.71330,733.21732,073.513197,973.589149,218.92170,799.111195,100.029239,726.301878,221.06807,661.591
Totaal niet-vlottende activa 5,374,071.3976,283,329.1676,821,360.2446,120,041.6025,749,555.0885,781,855.5315,066,416.7633,973,360.773,961,035.9053,729,759.1043,124,927.1313,512,206.1593,632,534.6643,823,928.244,230,199.9883,429,167.8052,892,423.23,573,610.8474,827,106.3065,330,684.0795,469,063.2789,259,572.1668,083,759.6595,056,908.2316,252,579.3078,979,284.579,040,107.34410,297,654.8219,465,533.399678,453.053701,989.975896,401.084908,699.313836,409.765865,285.876769,900.186743,309.359737,284.199726,144.912732,916.818718,673.763649,976.66634,221.575664,382.136889,402.5080683,232.529
Totaal activa 32,548,268.10832,552,649.06432,987,430.97130,220,172.82129,607,554.81328,165,852.72328,532,246.28225,999,124.51425,793,143.65226,505,493.88625,942,150.36925,265,269.73225,040,612.88424,563,008.40126,961,960.68124,975,787.92725,516,408.59227,700,540.331,243,747.96330,595,557.59629,753,024.29429,011,537.5830,815,122.94828,061,159.58330,280,180.10230,494,670.48629,446,129.35429,087,810.28527,824,344.0327,264,382.46926,500,836.5211,589,595.7951,393,250.6431,291,605.2321,288,666.571,176,340.2691,106,541.8251,153,235.0781,114,593.1911,052,665.0881,007,327.541988,915.4151,000,399.962975,604.708893,414.8640772,642.322
Passiva en Eigen Vermogen:
Kortlopende verplichtingen:
Crediteuren 23,549.58718,941.1449,361.02623,363.44721,039.7332,585.9857,105.1251,087.72647,275.50453,480.81513,984.6175,567.9845,388.0819,682.25822,896.2894,632.7122,456.53,128.7096,041.4555,494.1874,963.86,764.8453,215.8654,118.19117,024.34212,491.18815,899.74955,493.66952,491.55356,057.43665,074.8354,877.05919,231.17519,919.33122,978.98222,207.61412,827.08135,144.8683,671.25428,773.84517,037.42912,617.08911,878.6434,715.183006,464.043
Kortlopende schulden 2,641,435.45860,489.4292,655,552.51738,400.318,051.524,381259,803.2171,005,909.456524,936.443332,463232,074.64932,169.524,81020,926228,593.10650,24246,410.3271,948.869354,022.34752,457.06892,872.47843,750.907307,514.575012,356.58,80938,493.324,2009,70056,00013,634.73419,00090.2402,8503,0004,40021,50030,225.69212,254.5379,275.32216,641.94824,279.01111,392.4210051,557.958
Belastingschulden 24,966.65324,155.50233,540.83422,016.19618,443.45433,474.08732,944.08116,728.03113,187.317,732.93814,135.31314,977.76418,538.59220,452.55823,077.70121,087.09620,470.40828,249.6131,757.95534,696.5229,399.32866,741.87966,010.7541,338.07641,684.95949,518.42742,722.99463,383.85653,271.65547,593.79531,506.0391,083.9721,404.5981,351.036926.351,247.2921,632.4282,264.8981,048.2911,195.8681,336.2441,292.6311,131.4286,385.44900967.347
Uitgestelde opbrengsten 22,998,044.36725,791,951.7241,138.78623,513,971.06622,962,324.89821,278,462.4911,010.851,542.8891,451.213020,554,828.82420,302,984.24920,194,050.64519,730,710.17421,971,806.87619,347,319.21418,949,857.77721,981,373.43623,955,426.04124,856,745.76823,459,977.49423,347,099.76224,072,960.8025,063,685.38925,590,292.60424,718,892.95724,264,667.13223,505,861.81522,868,996.15922,148,441.9911,083.9721,404.5980926.35-10,551.9186,180.7353,217.016-4,701.397-1,664.81511,251.3271,724.03113,354.12114,610.5740017,423.638
Overige kortlopende verplichtingen 94,363.914825.21123,706,088.388745.039819.1791,749.91922,193,599.19220,583,040.56320,281,734.46221,157,881.718331.575740.305672.473587.6172.967330,829.847341,388.754337,535.506464,327.5331,323.751675,677.011153,249.012171,803.19822,900,666.251141,771.71141,657.7141,382.27199,897.33839,602.528515.691692.80336,418.62520,868.24831,775.67122,316.97738,086.2115,510.79131,092.56533,353.39225,252.92511,703.7118,050.79612,642.9133,203.494003,149.135
Totaal kortlopende verplichtingen 25,757,393.32625,872,207.50826,372,140.71723,576,479.85223,002,235.30721,337,179.39522,461,518.37921,641,580.63420,855,397.62221,543,825.53320,801,219.66520,341,462.03820,224,921.19919,761,906.03222,223,469.23819,733,023.77319,340,113.35122,393,986.5224,779,817.37624,916,020.77424,233,490.78323,550,864.52624,555,494.43822,904,784.44225,234,837.94125,753,250.50624,774,668.27724,444,258.13923,607,655.89622,981,569.28622,227,844.358111,379.65741,594.26251,695.00249,072.30952,741.90738,918.60890,954.44962,548.94164,616.49249,267.78939,033.86462,154.68833,921.6731,216.063078,594.774
Langlopende verplichtingen:
Langetermijnschulden 1,350,500.6771,401,548.8531,359,599.3391,372,874.1611,320,558.5421,260,561.261762,361.552976,705.456789,246.4161,021,986.1371,181,834.6551,354,320.6021,336,033.5171,483,395.5241,316,479.4211,625,614.4272,485,049.7661,668,268.9252,367,353.7971,541,432.2261,498,202.8151,705,604.0852,501,457.5771,496,290.3271,544,424.5761,126,142.2411,121,971.2551,138,716.811766,396.498967,391.2951,052,795.9721,385.311,204.474611.3890148.792159.420000021.823000309.193
Uitgestelde opbrengsten niet-vlottend 1,762.50813,434.8851,138.7862,383.5191,796.128181,055.3591,010.851,542.8891,451.2131,339.014960.9441,555.5491,662.7334,812.8110128,336.01386,916.283123,713.555251,453.4711,596,952.67622,025,522.73822,204,129.93922,051,352.0521,301,772.85822,256,912.00725,177,891.08222,234,973.2689,355.6957,912.1457,649.1417,313.6530000000000000000
Uitgestelde belastingverplichtingen niet-vlottend 25,539,545.312-13,434.885-101,636.622-2,383.519-1,796.12850,183.363-1,010.85-978,248.345-1,451.213-1,339.014-960.944-1,555.549-1,662.733-4,812.81101,190.091,190.091,190.091,190.089-1,378,169.208-21,818,671.152-22,091,666.039-21,866,551.6114,429.2022,011.8862,011.886376.02882,387.28792,100.31299,932.31796,038.4770000000000000000
Overige niet-vlottende verplichtingen -25,235,148.495151,247.058343,961.967174,507.708231,114.91580,677.701346,744.017689,031.824403,610.283406,937.786301,943.664355,725.45308,659.239304,157.744287,017.502236,390.065310,225.805369,477.668340,213.287380,027.252306,672.377269,110.642285,575.497-20,912,709.747-22,045,856.988-24,946,715.267-22,037,220.00912,076.765-0.0010.00230,100.2641,682.91520,345.87714,009.0638,439.17222,409.9747,823.80920,538.39635,169.4043,100.7694,695.6791,576.07613,483.8771,216.692004,365.827
Totaal niet-vlottende verplichtingen 1,656,660.0021,552,795.9111,603,063.471,547,381.8691,551,673.4571,572,477.6841,109,105.569689,031.8241,192,856.6991,428,923.9231,483,778.3191,710,046.0521,644,692.7561,787,553.2681,603,496.9231,991,530.5952,883,381.9442,162,650.2382,960,210.6442,140,242.9462,011,726.7782,087,178.6272,971,833.5131,889,782.641,757,491.4811,359,329.9421,320,100.5421,242,536.558866,408.9541,074,972.7551,186,248.3663,068.22421,550.3514,620.4528,439.17222,558.7667,983.22920,538.39635,169.4043,100.7694,695.6791,576.07613,505.71,216.692004,675.02
Totaal passiva 27,414,053.32827,425,003.41927,975,204.18725,123,861.72124,553,908.76422,909,657.07923,570,623.94822,330,612.45822,048,254.32122,972,749.45622,284,997.98422,051,508.0921,869,613.95521,549,459.323,826,966.16121,724,554.36822,223,495.29524,556,636.75827,740,028.0227,056,263.7226,245,217.56125,638,043.15327,527,327.95124,794,567.08226,992,329.42227,112,580.44826,094,768.81925,686,794.69724,474,064.8524,056,542.04123,414,092.724114,447.88163,144.61366,315.45457,511.48175,300.67346,901.837111,492.84597,718.34567,717.2653,963.46940,609.93975,660.38835,138.3651,216.063083,269.794
Eigen vermogen:
Preferente aandelen 194,746.40254,536.04068,144.15567,636.32044,072.05768,400.202000000000000000000000000016,270.720000000000000
Gewone aandelen 1,521,707.5661,521,707.5661,521,707.5661,521,707.5661,521,707.5661,521,707.5661,521,707.5661,006,456.8361,006,456.8361,006,456.8361,006,456.836915,009.468915,009.468915,009.468915,009.468915,009.468915,009.468915,009.468915,009.468915,009.468915,009.468915,009.468915,009.468915,009.468915,009.468915,009.468915,009.468915,009.468915,009.468915,009.468915,009.468915,009.468807,752.818774,200.018774,200.018774,200.018774,200.018774,200.018774,200.005735,000.005735,000735,000735,000735,000615,0000260,000
Ingehouden winsten 941,309.111879,448.08836,981.212865,109.148835,029.606809,361.018775,940.158755,961.444700,012.654681,045.174674,536.675705,084.163694,034.601690,344.695693,888.291940,294.803921,847.917914,447.714920,250.071931,473.9909,517.877880,141.663860,792.42864,303.317853,700.227854,897.423818,079.158831,836.35814,223.232751,106.873718,674.373409,364.732396,153.069380,040.61244,310.617241,228.028229,126.019207,914.795182,999.464202,207.216176,936.249147,548.786123,159.971107,932.60775,671.9970360,446.806
Overige gereserveerde algehele resultaten -120,323.745-54,536.04-106,015.239-68,144.155-67,636.32186,798.336-44,072.057-68,400.202253,258.55558,066.844172,812.80850,069.06228,890.64330,776.691257,606.215185,698.897207,852.884,560.474197,955.02675,780.13440,558.02949,904.552152,247.431222,076.476155,663.849261,692.993237,093.45332,170.749317,450.075232,248.524201,370.79238,776.36530,729.224-16,270.72121,934.9365,389.96213,327.02216,720.98117,538.71616,199.7579,927.87234,319.61535,230.69970,899.52574,889.251684,582.1740
Overige totale aandeelhoudersvermogen 675,691.336815,901.698870,437.738802,293.583802,801.418870,437.738826,365.681392,260.44456,923.392460,660.642460,660.642277,519.298277,519.298241,482.80384,330.26285,330.26285,330.26285,330.26284,330.26284,330.26284,330.26284,330.26283,330.26282,330.26282,330.12882,330.26282,330.26282,330.26282,330.26281,330.26278,520.00875,297.0648,482.89822,823.97839,738.96439,446.58239,738.96339,738.96339,565.59828,938.9628,938.95928,938.95928,938.89624,276.69404,790.35464,135.368
Totaal eigen vermogen van aandeelhouders 3,213,130.673,217,057.3443,123,111.2773,189,110.2973,159,538.593,388,304.6583,124,013.4052,154,678.722,416,651.4372,206,229.4962,314,466.9611,947,681.9911,915,454.011,877,613.6571,950,834.2362,126,333.432,130,040.5271,919,347.9182,117,544.8272,006,593.7641,949,415.6361,929,385.9452,011,379.5812,083,719.5232,006,703.6722,113,930.1462,052,512.3382,161,346.8292,129,013.0371,979,695.1271,913,574.6411,438,447.6261,283,118.0081,177,064.6061,180,184.5341,060,264.591,056,392.0221,038,574.7571,014,303.783982,345.938950,803.08945,807.361922,329.566938,108.826765,561.248689,372.528684,582.174
Totaal eigen vermogen 5,134,214.785,127,645.6455,012,226.7845,096,311.15,053,646.0495,256,195.6444,961,622.3343,668,512.0563,744,889.3313,532,744.433,657,152.3853,213,761.6423,170,998.9293,013,549.1013,134,994.523,251,233.5593,292,913.2973,143,903.5423,503,719.9433,539,293.8763,507,806.7333,373,494.4273,287,794.9973,266,592.5013,287,850.683,382,090.0383,351,360.5353,401,015.5883,350,279.183,207,840.4283,086,743.7971,475,147.9141,330,106.031,225,289.7781,231,155.091,101,039.5961,059,639.9881,041,742.2331,016,874.846984,947.828953,364.073948,305.476924,739.574940,466.343767,934.668689,372.528689,372.528
Totaal passiva en aandeelhoudersvermogen 32,548,268.10832,552,649.06432,987,430.97130,220,172.82129,607,554.81328,165,852.72328,532,246.28225,999,124.51425,793,143.65226,505,493.88625,942,150.36925,265,269.73225,040,612.88424,563,008.40126,961,960.68124,975,787.92725,516,408.59227,700,540.331,243,747.96330,595,557.59629,753,024.29429,011,537.5830,815,122.94828,061,159.58330,280,180.10230,494,670.48629,446,129.35429,087,810.28527,824,344.0327,264,382.46926,500,836.5211,589,595.7951,393,250.6431,291,605.2321,288,666.571,176,340.2691,106,541.8251,153,235.0781,114,593.1911,052,665.0881,007,327.541988,915.4151,000,399.962975,604.708769,150.731689,372.528772,642.322