Alakasa Industrindo Tbk PT
IDX:ALKA
Balance Sheet
Balance Sheet Decomposition
Alakasa Industrindo Tbk PT
Alakasa Industrindo Tbk PT
Balance Sheet
Alakasa Industrindo Tbk PT
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | 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 |
7 723
|
7 807
|
5 973
|
5 312
|
4 205
|
2 161
|
7 030
|
8 612
|
17 383
|
18 562
|
10 184
|
3 565
|
19 756
|
5 745
|
7 870
|
10 536
|
20 747
|
88 950
|
284 097
|
0
|
248 484
|
427 981
|
316 108
|
37 931
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
316 108
|
37 931
|
|
| Cash Equivalents |
7 723
|
7 807
|
5 973
|
5 312
|
4 205
|
2 161
|
7 030
|
8 612
|
17 383
|
18 562
|
10 184
|
3 565
|
19 756
|
5 745
|
7 870
|
10 536
|
20 747
|
88 950
|
284 097
|
0
|
248 484
|
427 981
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
3 101
|
3 779
|
3 857
|
768
|
776
|
771
|
736
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
52 936
|
5 499
|
42 535
|
55 666
|
14 303
|
108 187
|
113 637
|
121 697
|
92 547
|
117 374
|
200 448
|
111 838
|
152 247
|
167 035
|
33 254
|
19 117
|
209 072
|
490 327
|
277 376
|
219 627
|
236 458
|
195 094
|
7 961
|
169 498
|
|
| Accounts Receivables |
46 736
|
4 347
|
41 589
|
54 953
|
13 402
|
107 512
|
112 849
|
118 651
|
92 224
|
117 108
|
197 378
|
108 877
|
148 530
|
163 445
|
27 848
|
15 008
|
154 583
|
478 422
|
273 956
|
216 330
|
235 738
|
194 575
|
7 433
|
39 849
|
|
| Other Receivables |
6 200
|
1 152
|
946
|
713
|
901
|
675
|
788
|
3 046
|
323
|
266
|
3 070
|
2 961
|
3 717
|
3 590
|
5 406
|
4 109
|
54 489
|
11 905
|
3 420
|
3 297
|
720
|
519
|
528
|
129 648
|
|
| Inventory |
10 771
|
8 597
|
7 106
|
8 178
|
9 161
|
11 284
|
11 926
|
11 659
|
10 753
|
9 289
|
9 196
|
12 516
|
18 107
|
16 739
|
22 665
|
21 163
|
37 761
|
33 014
|
19 744
|
5 238
|
1 591
|
2 330
|
2 783
|
3 238
|
|
| Other Current Assets |
2 579
|
1 142
|
1 519
|
2 259
|
2 777
|
2 655
|
1 469
|
486
|
441
|
1 034
|
25 643
|
5 898
|
29 832
|
26 293
|
7 994
|
7 508
|
9 578
|
10 569
|
5 046
|
1 955
|
1 577
|
965
|
571
|
1 220
|
|
| Total Current Assets |
74 008
|
23 045
|
57 133
|
71 415
|
33 548
|
128 066
|
137 918
|
143 222
|
121 899
|
147 030
|
246 209
|
133 817
|
219 942
|
215 812
|
71 783
|
58 324
|
277 157
|
622 859
|
586 263
|
407 952
|
488 110
|
626 370
|
327 423
|
211 888
|
|
| PP&E Net |
49 419
|
4 134
|
3 670
|
3 420
|
2 870
|
2 358
|
2 834
|
3 100
|
2 597
|
2 222
|
2 687
|
3 177
|
9 530
|
14 344
|
15 758
|
24 056
|
22 603
|
20 229
|
16 739
|
9 930
|
10 682
|
11 087
|
2 964
|
2 877
|
|
| PP&E Gross |
49 419
|
4 134
|
3 670
|
3 420
|
2 870
|
2 358
|
2 834
|
3 100
|
2 597
|
2 222
|
2 687
|
3 177
|
9 530
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 964
|
2 877
|
|
| Accumulated Depreciation |
27 472
|
1 175
|
1 878
|
2 601
|
3 276
|
3 941
|
4 651
|
5 394
|
6 081
|
6 676
|
7 077
|
7 912
|
8 597
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 640
|
4 512
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
8
|
6
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
5 218
|
4 941
|
5 422
|
5 737
|
5 264
|
5 497
|
6 391
|
5 486
|
5 107
|
5 292
|
5 644
|
7 114
|
11 191
|
53 876
|
50 450
|
1 289
|
1 841
|
0
|
272
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 585
|
7 695
|
|
| Other Long-Term Assets |
14 701
|
1 002
|
1 901
|
3 575
|
4 334
|
3 861
|
4 709
|
5 907
|
4 702
|
4 837
|
4 296
|
5 244
|
5 327
|
3 951
|
3 212
|
3 789
|
4 159
|
4 039
|
1 822
|
478
|
600
|
1 496
|
1 772
|
1 786
|
|
| Total Assets |
138 127
N/A
|
33 402
-76%
|
67 646
+103%
|
83 834
+24%
|
46 488
-45%
|
139 557
+200%
|
150 964
+8%
|
158 624
+5%
|
134 686
-15%
|
159 196
+18%
|
258 484
+62%
|
147 882
-43%
|
241 913
+64%
|
245 298
+1%
|
144 628
-41%
|
136 619
-6%
|
305 209
+123%
|
648 968
+113%
|
604 825
-7%
|
418 631
-31%
|
499 393
+19%
|
638 953
+28%
|
339 744
-47%
|
224 246
-34%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
45 380
|
2 366
|
37 173
|
49 683
|
5 274
|
92 097
|
92 894
|
78 122
|
67 507
|
82 885
|
157 732
|
62 645
|
106 306
|
111 014
|
14 577
|
9 090
|
153 315
|
483 558
|
489 550
|
307 408
|
362 757
|
445 573
|
119 799
|
1 937
|
|
| Accrued Liabilities |
18 144
|
835
|
802
|
913
|
977
|
1 173
|
1 237
|
1 524
|
1 046
|
1 011
|
1 150
|
1 383
|
26 511
|
14 478
|
15 212
|
14 551
|
11 416
|
2 052
|
3 080
|
687
|
789
|
2 061
|
301
|
1 956
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 019
|
0
|
4 361
|
22 670
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
20 800
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 333
|
14 447
|
16 382
|
22 416
|
31 606
|
32 833
|
42 923
|
40 172
|
115
|
199
|
161
|
77
|
60
|
60
|
|
| Other Current Liabilities |
211 804
|
4 002
|
3 572
|
1 910
|
2 082
|
2 786
|
3 539
|
4 426
|
6 089
|
9 754
|
10 657
|
3 346
|
23 985
|
25 368
|
9 345
|
6 999
|
5 862
|
10 347
|
5 434
|
4 770
|
5 247
|
6 655
|
8 824
|
5 907
|
|
| Total Current Liabilities |
296 128
|
7 203
|
41 548
|
52 505
|
8 332
|
96 056
|
97 670
|
94 091
|
74 642
|
98 010
|
195 541
|
81 821
|
173 184
|
173 277
|
70 739
|
63 472
|
213 516
|
536 129
|
498 179
|
313 064
|
368 953
|
454 365
|
128 984
|
9 860
|
|
| Long-Term Debt |
1 005
|
25 006
|
21 893
|
25 985
|
27 495
|
24 239
|
24 543
|
27 202
|
18 986
|
15 102
|
6 667
|
3 333
|
0
|
2 719
|
2 070
|
3 306
|
2 160
|
1 650
|
191
|
238
|
77
|
0
|
75
|
15
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
112
|
108
|
113
|
113
|
4 480
|
4 475
|
5 123
|
3 899
|
3 492
|
7 583
|
431
|
476
|
|
| Other Liabilities |
1 369
|
2 181
|
2 496
|
2 425
|
2 924
|
3 800
|
5 539
|
7 304
|
6 128
|
7 076
|
7 716
|
7 902
|
9 069
|
7 322
|
9 787
|
8 736
|
11 042
|
10 459
|
1 662
|
125
|
1 540
|
817
|
2 326
|
2 457
|
|
| Total Liabilities |
298 503
N/A
|
34 390
-88%
|
65 937
+92%
|
80 916
+23%
|
38 752
-52%
|
124 094
+220%
|
127 752
+3%
|
128 598
+1%
|
99 757
-22%
|
120 189
+20%
|
209 923
+75%
|
93 056
-56%
|
182 366
+96%
|
183 425
+1%
|
82 709
-55%
|
75 627
-9%
|
231 198
+206%
|
552 711
+139%
|
505 155
-9%
|
317 327
-37%
|
374 063
+18%
|
462 765
+24%
|
130 955
-72%
|
11 857
-91%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
21 450
|
73 504
|
73 504
|
73 504
|
73 504
|
73 504
|
73 504
|
73 504
|
73 504
|
73 504
|
73 504
|
73 504
|
73 504
|
73 504
|
73 504
|
73 504
|
73 504
|
73 504
|
73 504
|
73 504
|
73 504
|
73 504
|
73 504
|
73 504
|
|
| Retained Earnings |
158 078
|
74 476
|
71 699
|
70 734
|
66 131
|
57 814
|
50 528
|
46 004
|
38 686
|
34 530
|
24 561
|
19 438
|
19 753
|
17 189
|
18 369
|
17 853
|
2 428
|
21 158
|
24 835
|
32 066
|
50 879
|
99 569
|
132 026
|
135 120
|
|
| Additional Paid In Capital |
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
|
| Other Equity |
23 947
|
216
|
295
|
52
|
164
|
427
|
36
|
2 327
|
89
|
166
|
583
|
560
|
5 596
|
5 358
|
6 585
|
5 141
|
2 736
|
1 395
|
1 130
|
4 465
|
747
|
2 914
|
3 059
|
3 565
|
|
| Total Equity |
160 375
N/A
|
988
+99%
|
1 710
N/A
|
2 919
+71%
|
7 737
+165%
|
15 463
+100%
|
23 212
+50%
|
30 027
+29%
|
34 929
+16%
|
39 008
+12%
|
48 560
+24%
|
54 826
+13%
|
59 547
+9%
|
61 872
+4%
|
61 920
+0%
|
60 992
-1%
|
74 011
+21%
|
96 257
+30%
|
99 669
+4%
|
101 304
+2%
|
125 330
+24%
|
176 188
+41%
|
208 789
+19%
|
212 389
+2%
|
|
| Total Liabilities & Equity |
138 127
N/A
|
33 402
-76%
|
67 646
+103%
|
83 834
+24%
|
46 488
-45%
|
139 557
+200%
|
150 964
+8%
|
158 624
+5%
|
134 686
-15%
|
159 196
+18%
|
258 484
+62%
|
147 882
-43%
|
241 913
+64%
|
245 298
+1%
|
144 628
-41%
|
136 619
-6%
|
305 209
+123%
|
648 968
+113%
|
604 825
-7%
|
418 631
-31%
|
499 393
+19%
|
638 953
+28%
|
339 744
-47%
|
224 246
-34%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
187
|
187
|
187
|
187
|
187
|
187
|
187
|
187
|
187
|
187
|
187
|
187
|
187
|
187
|
508
|
508
|
508
|
508
|
508
|
508
|
508
|
508
|
508
|
508
|
|