Adhi Commuter Properti Tbk PT
IDX:ADCP
Balance Sheet
Balance Sheet Decomposition
Adhi Commuter Properti Tbk PT
Adhi Commuter Properti Tbk PT
Balance Sheet
Adhi Commuter Properti Tbk PT
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
109 092
|
297 240
|
44 699
|
60 530
|
26 870
|
283 694
|
35 405
|
|
| Cash |
109 092
|
297 240
|
44 699
|
60 280
|
26 870
|
63 694
|
35 405
|
|
| Cash Equivalents |
0
|
0
|
0
|
250
|
0
|
220 000
|
0
|
|
| Short-Term Investments |
5 000
|
0
|
0
|
250
|
0
|
0
|
0
|
|
| Total Receivables |
538 107
|
792 699
|
270 143
|
252 169
|
203 858
|
57 683
|
82 994
|
|
| Accounts Receivables |
538 107
|
792 699
|
270 143
|
252 169
|
203 858
|
57 683
|
82 994
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
1 243 236
|
1 775 869
|
2 779 219
|
3 233 978
|
3 156 185
|
3 072 472
|
3 383 924
|
|
| Other Current Assets |
27 557
|
116 559
|
104 614
|
88 644
|
50 708
|
16 734
|
143 354
|
|
| Total Current Assets |
1 922 991
|
2 982 368
|
3 198 674
|
3 635 322
|
3 437 621
|
3 430 583
|
3 645 676
|
|
| PP&E Net |
0
|
3 488
|
4 574
|
3 654
|
2 050
|
836
|
342
|
|
| PP&E Gross |
0
|
3 488
|
4 574
|
3 654
|
2 050
|
836
|
342
|
|
| Accumulated Depreciation |
0
|
0
|
4 001
|
7 980
|
12 152
|
12 504
|
13 875
|
|
| Intangible Assets |
0
|
0
|
0
|
2 925
|
2 298
|
1 671
|
1 045
|
|
| Note Receivable |
2 634
|
4 802
|
9 036
|
11 745
|
15 560
|
70 513
|
65 159
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
73 559
|
189 079
|
202 721
|
|
| Other Long-Term Assets |
603 655
|
1 375 657
|
1 463 922
|
2 325 029
|
2 789 937
|
2 951 132
|
2 906 118
|
|
| Total Assets |
2 529 280
N/A
|
4 366 315
+73%
|
4 676 207
+7%
|
5 978 674
+28%
|
6 321 024
+6%
|
6 643 815
+5%
|
6 821 061
+3%
|
|
| Liabilities | ||||||||
| Accounts Payable |
715 414
|
957 836
|
1 067 771
|
1 507 989
|
1 520 111
|
1 293 411
|
1 116 759
|
|
| Accrued Liabilities |
462 589
|
821 329
|
635 133
|
805 264
|
652 535
|
328 589
|
221 620
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
15 000
|
131 532
|
561 071
|
507 782
|
96 036
|
226 131
|
|
| Other Current Liabilities |
39 578
|
68 153
|
557 707
|
644 805
|
898 613
|
856 406
|
965 908
|
|
| Total Current Liabilities |
1 217 582
|
1 862 318
|
2 392 143
|
3 519 130
|
3 579 041
|
2 574 442
|
2 530 418
|
|
| Long-Term Debt |
112 161
|
287 482
|
311 823
|
357 576
|
282 302
|
1 100 136
|
1 013 476
|
|
| Deferred Income Tax |
0
|
1 666
|
1 459
|
1 462
|
1 463
|
1 347
|
1 374
|
|
| Minority Interest |
0
|
0
|
9
|
9
|
9
|
9
|
9
|
|
| Other Liabilities |
0
|
0
|
948
|
311
|
221
|
393 728
|
658 826
|
|
| Total Liabilities |
1 329 742
N/A
|
2 151 466
+62%
|
2 706 381
+26%
|
3 878 487
+43%
|
3 863 036
0%
|
4 069 661
+5%
|
4 204 103
+3%
|
|
| Equity | ||||||||
| Common Stock |
1 135 000
|
2 000 000
|
2 000 000
|
2 000 000
|
2 222 222
|
2 222 222
|
2 222 222
|
|
| Retained Earnings |
64 538
|
214 850
|
30 174
|
100 187
|
179 134
|
295 299
|
338 103
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
56 633
|
56 633
|
56 633
|
|
| Total Equity |
1 199 538
N/A
|
2 214 850
+85%
|
1 969 826
-11%
|
2 100 187
+7%
|
2 457 989
+17%
|
2 574 154
+5%
|
2 616 958
+2%
|
|
| Total Liabilities & Equity |
2 529 280
N/A
|
4 366 315
+73%
|
4 676 207
+7%
|
5 978 674
+28%
|
6 321 024
+6%
|
6 643 815
+5%
|
6 821 061
+3%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
22 667
|
22 667
|
22 667
|
22 667
|
22 222
|
22 222
|
22 222
|
|