Harum Energy Tbk PT
F:44H
Balance Sheet
Balance Sheet Decomposition
Harum Energy Tbk PT
Harum Energy Tbk PT
Balance Sheet
Harum Energy Tbk PT
| Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||
| Cash & Cash Equivalents |
8
|
14
|
62
|
114
|
183
|
31
|
20
|
14
|
81
|
158
|
210
|
131
|
113
|
167
|
141
|
210
|
157
|
118
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
31
|
20
|
14
|
81
|
158
|
210
|
131
|
113
|
167
|
141
|
210
|
150
|
114
|
|
| Cash Equivalents |
8
|
14
|
62
|
114
|
183
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
4
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
132
|
161
|
188
|
116
|
73
|
57
|
86
|
113
|
44
|
8
|
161
|
0
|
0
|
|
| Total Receivables |
14
|
10
|
31
|
52
|
63
|
68
|
53
|
32
|
10
|
24
|
26
|
36
|
24
|
10
|
48
|
92
|
130
|
195
|
|
| Accounts Receivables |
14
|
10
|
31
|
52
|
63
|
67
|
52
|
32
|
10
|
24
|
26
|
36
|
23
|
9
|
23
|
69
|
111
|
147
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
25
|
23
|
19
|
48
|
|
| Inventory |
18
|
12
|
20
|
33
|
69
|
102
|
28
|
17
|
8
|
8
|
12
|
35
|
16
|
12
|
21
|
43
|
78
|
140
|
|
| Other Current Assets |
3
|
7
|
3
|
1
|
1
|
2
|
22
|
30
|
10
|
5
|
10
|
23
|
22
|
17
|
29
|
14
|
67
|
127
|
|
| Total Current Assets |
42
|
43
|
116
|
201
|
315
|
336
|
285
|
281
|
225
|
268
|
315
|
311
|
288
|
249
|
248
|
519
|
432
|
580
|
|
| PP&E Net |
31
|
56
|
66
|
112
|
119
|
123
|
118
|
109
|
101
|
91
|
83
|
137
|
132
|
127
|
327
|
327
|
423
|
1 226
|
|
| PP&E Gross |
31
|
56
|
66
|
112
|
119
|
123
|
118
|
109
|
101
|
91
|
83
|
137
|
132
|
127
|
327
|
327
|
423
|
1 226
|
|
| Accumulated Depreciation |
8
|
9
|
14
|
22
|
31
|
40
|
50
|
59
|
68
|
76
|
84
|
95
|
105
|
115
|
169
|
200
|
254
|
320
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
4
|
0
|
184
|
|
| Note Receivable |
2
|
7
|
11
|
2
|
2
|
2
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
493
|
0
|
|
| Long-Term Investments |
1
|
1
|
16
|
35
|
35
|
28
|
34
|
17
|
11
|
9
|
8
|
2
|
1
|
101
|
275
|
389
|
244
|
129
|
|
| Other Long-Term Assets |
28
|
40
|
34
|
36
|
40
|
52
|
36
|
36
|
42
|
45
|
54
|
14
|
22
|
18
|
22
|
39
|
41
|
454
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
4
|
0
|
184
|
|
| Total Assets |
104
N/A
|
148
+42%
|
243
+64%
|
385
+59%
|
511
+33%
|
539
+5%
|
475
-12%
|
444
-6%
|
381
-14%
|
413
+9%
|
459
+11%
|
468
+2%
|
447
-4%
|
499
+12%
|
875
+75%
|
1 279
+46%
|
1 633
+28%
|
2 575
+58%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
27
|
28
|
54
|
77
|
74
|
84
|
66
|
70
|
24
|
35
|
31
|
42
|
18
|
5
|
17
|
21
|
150
|
122
|
|
| Accrued Liabilities |
4
|
4
|
4
|
9
|
12
|
15
|
12
|
4
|
4
|
6
|
4
|
14
|
5
|
11
|
17
|
62
|
39
|
16
|
|
| Short-Term Debt |
30
|
24
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
7
|
8
|
5
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
18
|
1
|
1
|
89
|
|
| Other Current Liabilities |
3
|
28
|
50
|
10
|
31
|
8
|
4
|
5
|
4
|
12
|
22
|
12
|
8
|
8
|
29
|
141
|
66
|
84
|
|
| Total Current Liabilities |
70
|
91
|
142
|
96
|
118
|
107
|
82
|
79
|
33
|
53
|
58
|
68
|
31
|
25
|
81
|
226
|
257
|
310
|
|
| Long-Term Debt |
15
|
27
|
19
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
83
|
1
|
137
|
222
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
45
|
46
|
45
|
|
| Minority Interest |
2
|
3
|
14
|
27
|
56
|
79
|
78
|
74
|
71
|
73
|
81
|
86
|
85
|
85
|
182
|
258
|
292
|
1 086
|
|
| Other Liabilities |
8
|
8
|
1
|
1
|
2
|
3
|
3
|
4
|
5
|
5
|
6
|
11
|
16
|
18
|
15
|
14
|
16
|
16
|
|
| Total Liabilities |
95
N/A
|
129
+35%
|
176
+37%
|
130
-26%
|
176
+35%
|
189
+7%
|
163
-14%
|
157
-4%
|
109
-31%
|
131
+21%
|
144
+10%
|
166
+15%
|
133
-20%
|
129
-3%
|
405
+214%
|
544
+34%
|
747
+37%
|
1 680
+125%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
5
|
4
|
27
|
30
|
30
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
|
| Retained Earnings |
1
|
7
|
40
|
108
|
196
|
212
|
179
|
154
|
135
|
148
|
193
|
180
|
191
|
250
|
318
|
543
|
694
|
748
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
109
|
108
|
113
|
113
|
113
|
113
|
113
|
113
|
113
|
113
|
113
|
133
|
170
|
170
|
170
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
8
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
16
|
17
|
17
|
20
|
11
|
5
|
5
|
10
|
|
| Other Equity |
5
|
8
|
0
|
0
|
2
|
3
|
9
|
8
|
3
|
3
|
4
|
2
|
1
|
1
|
1
|
2
|
2
|
42
|
|
| Total Equity |
9
N/A
|
19
+113%
|
66
+255%
|
255
+285%
|
335
+31%
|
350
+4%
|
312
-11%
|
287
-8%
|
272
-5%
|
282
+4%
|
315
+12%
|
302
-4%
|
314
+4%
|
370
+18%
|
470
+27%
|
734
+56%
|
886
+21%
|
895
+1%
|
|
| Total Liabilities & Equity |
104
N/A
|
148
+42%
|
243
+64%
|
385
+59%
|
511
+33%
|
539
+5%
|
475
-12%
|
444
-6%
|
381
-14%
|
413
+9%
|
459
+11%
|
468
+2%
|
447
-4%
|
499
+12%
|
875
+75%
|
1 279
+46%
|
1 633
+28%
|
2 575
+58%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
2 700
|
2 700
|
2 700
|
2 700
|
2 700
|
2 704
|
2 704
|
2 704
|
2 671
|
13 202
|
12 869
|
12 833
|
12 833
|
12 631
|
13 036
|
13 518
|
13 316
|
13 250
|
|