PT Yanaprima Hastapersada Tbk
IDX:YPAS.JK
276 (IDR) • At close November 7, 2024
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 | 2011 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 499.314 | 2,614.206 | 5,596.923 | 1,985.479 | 163.024 | 280.146 | 176.508 | 462.059 | 1,561.598 | 883.114 | 1,005.1 | 758.743 | 1,188.528 | 5,479.687 | 6,390.159 | 1,273.544 | 830.091 | 2,241.245 | 4,323.619 | 4,720.981 | 4,109.512 | 1,993.467 | 1,493.325 | 1,341.895 | 3,277.333 | 3,240.282 | 1,585.514 | 1,262.433 | 1,601.511 | 4,396.697 | 1,993.661 | 679.775 | 1,421.314 | 4,060.92 | 1,348.643 | 4,684.384 | 6,478.945 | 2,230.331 | 2,702.483 | 1,252.339 | 4,263.495 | 4,547.403 | 4,613.76 | 4,069.362 | 4,220.893 | 3,047.862 | 2,385.118 | 5,594.735 | 455.449 | 2,337.819 | 1,632.907 |
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 |
Liquide middelen en kortetermijnbeleggingen
| 499.314 | 2,614.206 | 5,596.923 | 1,985.479 | 163.024 | 280.146 | 176.508 | 462.059 | 1,561.598 | 883.114 | 1,005.1 | 758.743 | 1,188.528 | 5,479.687 | 6,390.159 | 1,273.544 | 830.091 | 2,241.245 | 4,323.619 | 4,720.981 | 4,109.512 | 1,993.467 | 1,493.325 | 1,341.895 | 3,277.333 | 3,240.282 | 1,585.514 | 1,262.433 | 1,601.511 | 4,396.697 | 1,993.661 | 679.775 | 1,421.314 | 4,060.92 | 1,348.643 | 4,684.384 | 6,478.945 | 2,230.331 | 2,702.483 | 1,252.339 | 4,263.495 | 4,547.403 | 4,613.76 | 4,069.362 | 4,220.893 | 3,047.862 | 2,385.118 | 5,594.735 | 455.449 | 2,337.819 | 1,632.907 |
Nettovorderingen
| 108,766.124 | 89,029.015 | 84,527.788 | 91,468.17 | 72,600.163 | 87,316.84 | 107,633.144 | 97,945.354 | 92,583 | 82,085 | 93,742 | 78,761 | 74,444 | 80,011.685 | 85,755.604 | 84,134.4 | 81,226.879 | 70,768.389 | 72,555.939 | 87,872.886 | 79,757.394 | 89,737.651 | 109,041.304 | 106,592.863 | 115,304.332 | 82,376.625 | 89,485.629 | 81,141.895 | 68,790.387 | 61,582.586 | 31,878.418 | 46,690.513 | 38,637.267 | 48,292.19 | 70,678.478 | 44,615.778 | 35,674.463 | 40,057.373 | 58,328.732 | 59,792.568 | 58,097.898 | 76,093.322 | 61,339.639 | 234,638.189 | 73,032.883 | 64,409.774 | 13,833.139 | 9,894.249 | 8,400.828 | 0 | 0 |
Voorraad
| 82,493.792 | 76,777.145 | 72,274.533 | 66,852.49 | 59,575.29 | 56,869.825 | 64,993.732 | 65,767.928 | 72,877.39 | 73,081.791 | 68,683.157 | 61,624.827 | 62,540.644 | 64,832.946 | 61,934.754 | 60,130.751 | 60,091.516 | 62,866.841 | 57,217.459 | 50,761.677 | 55,857.07 | 70,448.52 | 68,110.817 | 73,497.324 | 68,211.721 | 58,876.869 | 53,441.228 | 58,144.355 | 47,635.407 | 60,283.287 | 73,789.456 | 61,770.346 | 50,708.143 | 49,049.565 | 47,746.052 | 49,039.023 | 43,204.654 | 61,878.349 | 61,533.702 | 66,752.673 | 85,292.082 | 87,460.492 | 111,174.913 | 107,767.293 | 108,786.012 | 98,719.89 | 96,448.085 | 81,927.458 | 63,955.861 | 64,680.128 | 44,979.318 |
Overige vlottende activa
| 1,121.066 | 446.435 | 2,537.425 | 560.136 | 237.035 | 460.814 | 704.646 | 11.295 | 4,691.238 | 91,824.316 | 107,512.193 | 84,913.529 | 84,073.889 | 89,098.037 | 97,119.569 | 98,588.688 | 87,802.488 | 72,803.384 | 76,716.506 | 91,255.009 | 82,392.144 | 94,123.908 | 116,933.403 | 114,831.682 | 129,410.324 | 97,276.858 | 98,219.734 | 89,451.147 | 84,409.76 | 73,458.679 | 42,386.498 | 55,658.487 | 50,336.758 | 56,151.483 | 83,454.148 | 50,498.617 | 41,302.49 | 42,409.518 | 67,872.16 | 62,485.581 | 64,868.911 | 82,913.567 | 73,879.063 | 67,568.56 | 86,001.168 | 84,417.99 | 79,998.826 | 72,426.695 | 69,865.717 | 76,407.167 | 57,981.947 |
Totaal vlottende activa
| 192,880.296 | 168,866.801 | 164,936.669 | 160,866.275 | 136,084.283 | 148,543.752 | 179,832.734 | 168,799.771 | 171,713.226 | 165,789.22 | 177,200.45 | 147,297.098 | 147,803.061 | 159,410.67 | 165,444.482 | 159,992.983 | 148,724.094 | 137,911.469 | 138,257.584 | 146,737.667 | 142,358.726 | 166,565.896 | 186,537.546 | 189,670.902 | 200,899.378 | 159,394.009 | 153,246.476 | 148,857.935 | 133,646.677 | 138,138.663 | 118,169.615 | 118,108.608 | 102,466.216 | 109,261.968 | 132,548.843 | 104,222.023 | 90,986.089 | 106,518.198 | 132,108.345 | 130,490.593 | 154,424.488 | 174,921.462 | 189,667.736 | 414,043.404 | 199,008.073 | 186,185.742 | 192,665.169 | 169,843.137 | 142,677.854 | 143,425.114 | 104,594.172 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 104,652.645 | 101,556.641 | 103,321.653 | 105,198.679 | 107,000.824 | 108,702.092 | 110,943.438 | 113,814.635 | 116,630.136 | 118,753.655 | 102,817.229 | 106,527.359 | 106,482.481 | 103,313.437 | 106,260.451 | 109,617.572 | 112,605.249 | 114,839.413 | 117,951.051 | 121,253.625 | 124,385.033 | 127,333.566 | 130,266.314 | 133,239.041 | 136,127.64 | 139,350.431 | 142,833.018 | 145,775.747 | 149,062.282 | 147,662.899 | 150,526.089 | 153,609.623 | 156,862.427 | 160,142.542 | 163,271.67 | 166,690.539 | 169,844.119 | 173,419.481 | 176,680.125 | 180,149.138 | 183,475.86 | 186,999.49 | 189,852.492 | 192,526.661 | 200,224.691 | 201,834.275 | 185,854.915 | 175,543.785 | 125,604.389 | 118,386.453 | 116,192.606 |
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 | 0 | 0 |
Immateriële activa
| 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 |
Goodwill en immateriële activa
| 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 |
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 |
Belastingvorderingen
| 1,911.32 | 1,825.449 | 1,671.357 | 1,629.336 | 1,447.57 | 1,896.146 | 1,658.308 | 1,140.071 | 864.943 | 703.22 | 654.986 | 637.997 | 275.39 | 123.938 | 396.919 | 439.303 | 921.897 | 772.986 | 1,323.499 | 2,662.028 | 2,333.295 | 2,213.275 | 2,053.969 | 1,976.059 | 2,188.763 | 2,046.936 | 1,895.028 | 1,746.969 | 896.554 | 1,022.311 | 1,113.893 | 1,213.642 | 2,069.599 | 1,921.251 | 1,933.63 | 1,782.712 | 1,838.876 | 1,719.837 | 1,437.937 | 1,075.39 | 815.959 | 732.071 | 648.184 | 560.247 | 489.816 | 475.045 | 363.779 | 300.87 | 219.815 | 212.88 | 182.534 |
Overige niet-vlottende activa
| 5,979.965 | 4,797.149 | 8,664.591 | 7,934.597 | 7,122.324 | 6,256.512 | 7,457.327 | 6,745.858 | 5,653.401 | 4,687.671 | 4,683.301 | 3,700.075 | 2,845.85 | 2,302.647 | 2,145.43 | 5,732.315 | 5,330.57 | 5,155.431 | 8,063.926 | 7,583.215 | 6,189.687 | 5,211.377 | 6,753.779 | 6,069.269 | 4,587.517 | 3,842.529 | 7,213.757 | 7,162.214 | 6,354.838 | 5,943.011 | 7,919.799 | 7,325.792 | 6,152.754 | 4,850.242 | 6,846.029 | 6,494.495 | 5,067.535 | 4,947.298 | 4,436.97 | 8,779.472 | 8,118.342 | 6,667.418 | 7,746.474 | 6,748.485 | 4,779.044 | 3,800.779 | 4,552.926 | 3,750.452 | 3,242.663 | 6,411.679 | 2,540.102 |
Totaal niet-vlottende activa
| 112,543.931 | 108,179.24 | 113,657.6 | 114,762.613 | 115,570.718 | 116,854.75 | 120,059.073 | 121,700.564 | 123,148.48 | 124,144.546 | 108,155.516 | 110,865.431 | 109,603.721 | 105,740.022 | 108,802.801 | 115,789.19 | 118,857.717 | 120,767.829 | 127,338.476 | 131,498.868 | 132,908.016 | 134,758.218 | 139,074.062 | 141,284.368 | 142,903.92 | 145,239.895 | 151,941.802 | 154,684.929 | 156,313.675 | 154,628.221 | 159,559.781 | 162,149.057 | 165,084.779 | 166,914.036 | 172,051.328 | 174,967.745 | 176,750.53 | 180,086.616 | 182,555.031 | 190,003.999 | 192,410.16 | 194,398.979 | 198,247.15 | 199,835.394 | 205,493.55 | 206,110.098 | 190,771.619 | 179,595.107 | 129,066.866 | 125,011.011 | 118,915.242 |
Totaal activa
| 305,424.226 | 277,046.041 | 278,594.269 | 275,628.888 | 251,655.001 | 265,398.502 | 299,891.807 | 290,500.335 | 294,861.706 | 289,933.766 | 285,355.966 | 258,162.53 | 257,406.782 | 265,150.692 | 274,247.283 | 275,782.173 | 267,581.811 | 258,679.299 | 265,596.059 | 278,236.535 | 275,266.742 | 301,324.115 | 325,611.608 | 330,955.269 | 343,803.298 | 304,633.904 | 305,188.278 | 303,542.865 | 289,960.352 | 292,766.885 | 277,729.396 | 280,257.665 | 267,550.995 | 276,176.004 | 304,600.171 | 279,189.769 | 267,736.619 | 286,604.814 | 314,663.376 | 320,494.593 | 346,834.649 | 369,320.441 | 387,914.886 | 613,878.798 | 404,501.623 | 392,295.839 | 383,436.788 | 349,438.243 | 271,744.721 | 268,436.125 | 223,509.414 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 14,173.954 | 11,511.614 | 10,640.144 | 12,485.372 | 13,544.126 | 9,487.573 | 10,459.009 | 12,000.676 | 13,248.365 | 11,610.44 | 15,143.135 | 14,261.421 | 9,762.419 | 11,622.294 | 11,826.521 | 8,992 | 12,733.15 | 7,722.72 | 13,035.048 | 14,825.22 | 12,918.748 | 9,092.325 | 15,624.866 | 18,756.785 | 24,146.439 | 17,668.926 | 9,917.208 | 14,570.527 | 15,000.829 | 11,368.143 | 6,898.335 | 9,954.183 | 14,813.526 | 12,411.89 | 19,901.581 | 12,012.955 | 11,748.853 | 18,939.381 | 21,455.391 | 14,219.119 | 18,603.844 | 21,127.41 | 17,449.137 | 13,892.412 | 21,642.264 | 28,487.727 | 29,864.021 | 26,821.052 | 27,044.499 | 4,096.958 | 12,015.261 |
Kortlopende schulden
| 97,637.829 | 75,071.369 | 75,071.369 | 70,078.317 | 50,946.097 | 70,832.394 | 102,184.877 | 93,450.203 | 102,597.525 | 100,859.402 | 87,957.625 | 59,830.908 | 57,524.688 | 61,030.575 | 68,030.575 | 75,160.922 | 66,944.833 | 67,043.917 | 62,043.917 | 72,559.718 | 77,458.847 | 109,900 | 155,000 | 157,500 | 150,000 | 146,293.046 | 150,292.9 | 145,577.994 | 137,491.871 | 141,015.251 | 117,165.422 | 105,200.897 | 77,638.096 | 75,829.863 | 89,663.908 | 67,722.727 | 47,501.119 | 50,412.102 | 67,353.527 | 73,397.074 | 89,103.556 | 98,287.59 | 98,118.656 | 86,164.745 | 88,685.433 | 103,872.167 | 98,459.916 | 89,152.769 | 63,915.761 | 64,899.628 | 47,477.51 |
Belastingschulden
| 0 | 378.412 | 227.871 | 36.379 | 446.162 | 1,184.04 | 1,047.729 | 736.073 | 31.162 | 142.301 | 34.121 | 28.607 | 1,118.47 | 271.875 | 564.687 | 147.276 | 60.485 | 647.47 | 737.889 | 25.525 | 1,101.446 | 35.255 | 37.961 | 27.802 | 35.099 | 57.671 | 34.661 | 31.477 | 22.844 | 42.43 | 14.187 | 17.022 | 15.141 | 60.824 | 51.522 | 42.464 | 11.777 | 6.126 | 43.434 | 1,803.783 | 189.697 | 27.888 | 173.663 | 188.069 | 152.298 | 311.615 | 349.612 | 346.195 | 343.715 | 331.372 | 1,440.723 |
Uitgestelde opbrengsten
| 1,349.291 | 1,208.054 | -71.369 | 587.438 | 647.35 | 1,115.527 | 449.144 | 1,191.471 | 4,020.628 | 1,701.841 | 1,255.353 | 726.24 | 1,118.47 | 271.875 | 564.687 | 147.276 | 60.485 | 647.47 | 737.889 | 25.525 | 1,101.446 | 35.255 | 37.961 | 7,755.41 | 35.099 | 57.671 | 5,063.423 | 4,969.18 | 4,845.777 | 5,194.481 | 5,968.828 | 5,014.033 | 4,924.473 | 5,353.386 | 4,512.191 | 4,164.602 | -4,527.235 | 2,022.754 | -20,283.57 | 5,590.21 | 3,755.581 | 3,824.889 | 4,985.689 | 17,278.377 | -6,257.937 | -6,379.483 | -18,568.092 | -9,941.3 | -17,841.129 | 4,500.322 | 1,440.723 |
Overige kortlopende verplichtingen
| 10,928.481 | 10,981.845 | 9,846.601 | 10,266.992 | 10,215.831 | 9,925.862 | 11,216.537 | 10,560.402 | 10,461.708 | 10,128.831 | 9,792.583 | 8,892.667 | 8,846.799 | 8,665.874 | 8,141.371 | 7,157.683 | 7,285.302 | 6,097.829 | 6,823.375 | 6,863.679 | 7,355.62 | 5,276.986 | 8,036.251 | 154 | 8,085.672 | 6,256.657 | 1,303.465 | 1,253.975 | 1,236.759 | 1,174.527 | 1,137.855 | 1,136.917 | 1,149.763 | 1,158.376 | 1,182.272 | 1,197.384 | 9,026.536 | 1,177.414 | 25,942.488 | 1,170.66 | 3,948.902 | 7,009.059 | 9,500.264 | 234,638.189 | 33,449.442 | 32,077.443 | 39,692.984 | 20,389.295 | 22,063.165 | 21,751.896 | 9,632.102 |
Totaal kortlopende verplichtingen
| 124,089.555 | 98,772.882 | 95,486.744 | 93,418.119 | 75,353.404 | 91,361.356 | 124,309.567 | 117,202.751 | 130,328.225 | 124,300.514 | 114,148.696 | 83,711.236 | 77,252.376 | 81,590.617 | 88,563.154 | 91,457.881 | 87,023.77 | 81,511.936 | 82,640.229 | 94,274.142 | 98,834.662 | 124,304.566 | 178,699.078 | 184,166.195 | 182,267.21 | 170,276.3 | 166,576.996 | 166,371.675 | 158,575.236 | 158,752.402 | 131,170.439 | 121,306.03 | 98,525.858 | 94,753.516 | 115,259.952 | 85,097.668 | 63,749.273 | 72,551.652 | 94,467.836 | 94,377.063 | 115,411.884 | 130,248.947 | 130,053.746 | 351,973.723 | 137,519.203 | 158,057.853 | 149,448.829 | 126,421.816 | 95,182.297 | 95,248.804 | 70,565.595 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 115.112 | 115.112 | 142.737 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,051.249 | 50,051.249 | 50,075.174 | 50,112.399 | 142.974 | 142.974 | 142.974 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 18,000 | 18,000 | 28,000 | 0 | 0 | 0 | 0 | 1,293.046 | 5,103.28 | 8,763.203 | 13,491.871 | 20,308.297 | 26,687.95 | 32,951.691 | 39,129.967 | 45,127.698 | 50,863.805 | 56,478.878 | 62,063.006 | 65,917.178 | 79,669.248 | 84,681.736 | 88,210.784 | 56,355.783 | 60,480.719 | 53,127.935 | 10,776.902 | 11,455.972 | 665.089 |
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 | 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
| 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 verplichtingen
| 54,486.109 | 54,157.407 | 53,907.023 | 53,656.639 | 2,874.169 | 2,801.146 | 2,728.124 | 2,655.102 | 1,971.601 | 2,102.071 | 2,232.541 | 2,363.012 | 1,595.958 | 52,025.603 | 52,455.248 | 52,884.893 | 6,192.998 | 5,663.156 | 8,333.345 | 12,613.265 | 11,457.005 | 11,152.469 | 10,831.432 | 10,638.378 | 11,583.76 | 11,081.89 | 10,580.019 | 10,078.149 | 6,738.787 | 7,291.041 | 7,739.017 | 8,186.993 | 11,780.42 | 11,217.632 | 11,303.677 | 10,740.889 | 10,928.568 | 10,415.387 | 9,248.589 | 7,759.24 | 7,246.801 | 6,968.517 | 6,690.233 | 6,411.949 | 6,151.736 | 6,056.967 | 5,583.122 | 5,298.815 | 4,792.185 | 4,581.986 | 4,161.587 |
Totaal niet-vlottende verplichtingen
| 54,486.109 | 54,272.52 | 54,022.135 | 53,799.376 | 52,874.169 | 52,801.146 | 52,728.124 | 52,655.102 | 51,971.601 | 52,153.32 | 52,283.79 | 52,438.186 | 51,708.357 | 52,168.577 | 52,598.222 | 53,027.867 | 56,192.998 | 55,663.156 | 58,333.345 | 62,613.265 | 61,457.005 | 61,152.469 | 28,831.432 | 28,638.378 | 39,583.76 | 11,081.89 | 10,580.019 | 10,078.149 | 6,738.787 | 8,584.087 | 12,842.297 | 16,950.196 | 25,272.291 | 31,525.929 | 37,991.627 | 43,692.58 | 50,058.535 | 55,543.085 | 60,112.394 | 64,238.118 | 69,309.807 | 72,885.695 | 86,359.481 | 91,093.685 | 94,362.52 | 62,412.75 | 66,063.841 | 58,426.751 | 15,569.087 | 16,037.958 | 4,826.676 |
Totaal passiva
| 178,575.664 | 153,045.401 | 149,508.88 | 147,217.495 | 128,227.573 | 144,162.503 | 177,037.691 | 169,857.853 | 182,299.826 | 176,453.834 | 166,432.486 | 136,149.422 | 128,960.733 | 133,759.194 | 141,161.376 | 144,485.748 | 143,216.768 | 137,175.092 | 140,973.574 | 156,887.407 | 160,291.668 | 185,457.035 | 207,530.51 | 212,804.573 | 221,850.97 | 181,358.19 | 177,157.015 | 176,449.824 | 165,314.023 | 167,336.488 | 144,012.736 | 138,256.226 | 123,798.149 | 126,279.444 | 153,251.579 | 128,790.248 | 113,807.808 | 128,094.737 | 154,580.23 | 158,615.18 | 184,721.69 | 203,134.642 | 216,413.228 | 443,067.408 | 231,881.722 | 220,470.603 | 215,512.669 | 184,848.567 | 110,751.383 | 111,286.761 | 75,392.272 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 14,000 | 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 | 1,431.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 | 66,800.009 |
Ingehouden winsten
| 17,994.532 | 15,146.609 | 20,231.359 | 19,557.362 | 14,573.397 | 12,381.969 | 14,000.086 | 11,788.452 | 3,707.85 | 4,625.902 | 10,069.45 | 13,159.077 | 19,592.018 | 22,537.467 | 24,231.876 | 22,442.394 | 15,511.012 | 12,650.176 | 15,768.455 | 12,495.097 | 6,121.043 | 7,013.049 | 9,227.067 | 9,296.666 | 13,098.298 | 14,421.684 | 19,177.233 | 18,239.01 | 15,792.299 | 16,576.366 | 24,862.629 | 33,147.409 | 34,898.815 | 41,042.529 | 42,494.561 | 41,545.49 | 46,506.318 | 49,656.047 | 51,229.116 | 53,025.382 | 53,258.928 | 57,331.768 | 63,647.628 | 62,957.359 | 64,765.871 | 63,971.206 | 62,070.088 | 58,735.646 | 55,139.307 | 62,295.333 | 53,263.112 |
Overige gereserveerde algehele resultaten
| 14,000 | 14,000 | 0 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | -1,431.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 28,054.022 | 28,054.022 | 28,054.022 | 28,054.022 | 28,054.022 | 28,054.022 | 28,054.022 | 28,054.022 | 28,054.022 | 28,054.022 | 28,054.022 | 28,054.022 | 28,054.022 | 28,054.022 | 28,054.022 | 42,054.022 | 42,054.022 | 42,054.022 | 42,054.022 | 42,054.022 | 42,054.022 | 42,054.022 | 42,054.022 | 42,054.022 | 42,054.022 | 42,054.022 | 42,054.022 | 42,054.022 | 42,054.022 | 42,054.022 | 42,054.022 | 42,054.022 | 42,054.022 | 42,054.022 | 42,054.022 | 42,054.022 | 40,622.483 | 42,054.022 | 42,054.022 | 42,054.022 | 42,054.022 | 42,054.022 | 41,054.022 | 41,054.022 | 41,054.022 | 41,054.022 | 39,054.022 | 39,054.022 | 39,054.022 | 28,054.022 | 28,054.022 |
Totaal eigen vermogen van aandeelhouders
| 126,848.563 | 124,000.64 | 129,085.389 | 128,411.393 | 123,427.428 | 121,236 | 122,854.116 | 120,642.482 | 112,561.88 | 113,479.932 | 118,923.48 | 122,013.108 | 128,446.049 | 131,391.498 | 133,085.907 | 131,296.424 | 124,365.043 | 121,504.207 | 124,622.485 | 121,349.128 | 114,975.074 | 115,867.079 | 118,081.098 | 118,150.696 | 121,952.329 | 123,275.714 | 128,031.263 | 127,093.041 | 124,646.33 | 125,430.396 | 133,716.66 | 142,001.439 | 143,752.846 | 149,896.56 | 151,348.592 | 150,399.521 | 153,928.811 | 158,510.077 | 160,083.146 | 161,879.413 | 162,112.958 | 166,185.799 | 171,501.658 | 170,811.389 | 172,619.901 | 171,825.237 | 167,924.119 | 164,589.677 | 160,993.337 | 157,149.364 | 148,117.142 |
Totaal eigen vermogen
| 126,848.563 | 124,000.64 | 129,085.389 | 128,411.393 | 123,427.428 | 121,236 | 122,854.116 | 120,642.482 | 112,561.88 | 113,479.932 | 118,923.48 | 122,013.108 | 128,446.049 | 131,391.498 | 133,085.907 | 131,296.424 | 124,365.043 | 121,504.207 | 124,622.485 | 121,349.128 | 114,975.074 | 115,867.079 | 118,081.098 | 118,150.696 | 121,952.329 | 123,275.714 | 128,031.263 | 127,093.041 | 124,646.33 | 125,430.396 | 133,716.66 | 142,001.439 | 143,752.846 | 149,896.56 | 151,348.592 | 150,399.521 | 153,928.811 | 158,510.077 | 160,083.146 | 161,879.413 | 162,112.958 | 166,185.799 | 171,501.658 | 170,811.389 | 172,619.901 | 171,825.237 | 167,924.119 | 164,589.677 | 160,993.337 | 157,149.364 | 148,117.142 |
Totaal passiva en aandeelhoudersvermogen
| 305,424.226 | 277,046.041 | 278,594.269 | 275,628.888 | 251,655.001 | 265,398.502 | 299,891.807 | 290,500.335 | 294,861.706 | 289,933.766 | 285,355.966 | 258,162.53 | 257,406.782 | 265,150.692 | 274,247.283 | 275,782.173 | 267,581.811 | 258,679.299 | 265,596.059 | 278,236.535 | 275,266.742 | 301,324.115 | 325,611.608 | 330,955.269 | 343,803.298 | 304,633.904 | 305,188.278 | 303,542.865 | 289,960.352 | 292,766.885 | 277,729.396 | 280,257.665 | 267,550.995 | 276,176.004 | 304,600.171 | 279,189.769 | 267,736.619 | 286,604.814 | 314,663.376 | 320,494.593 | 346,834.649 | 369,320.441 | 387,914.886 | 613,878.798 | 404,501.623 | 392,295.839 | 383,436.788 | 349,438.243 | 271,744.721 | 268,436.125 | 223,509.414 |