Bersama Mencapai Puncak PT Tbk
IDX:BAIK
Balance Sheet
Balance Sheet Decomposition
Bersama Mencapai Puncak PT Tbk
Bersama Mencapai Puncak PT Tbk
Balance Sheet
Bersama Mencapai Puncak PT Tbk
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
1 166
|
1 327
|
5 151
|
6 568
|
20 836
|
|
| Cash |
1 166
|
1 327
|
5 151
|
6 568
|
20 836
|
|
| Total Receivables |
828
|
2 469
|
3 315
|
2 622
|
2 120
|
|
| Accounts Receivables |
828
|
2 469
|
3 315
|
2 622
|
2 120
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
5 712
|
18 657
|
30 420
|
33 333
|
77 663
|
|
| Other Current Assets |
0
|
0
|
655
|
6 114
|
37
|
|
| Total Current Assets |
7 706
|
22 453
|
39 541
|
48 637
|
100 656
|
|
| PP&E Net |
7 724
|
6 020
|
27 369
|
26 687
|
36 051
|
|
| PP&E Gross |
7 724
|
6 020
|
27 369
|
26 687
|
36 051
|
|
| Accumulated Depreciation |
3 698
|
6 249
|
9 168
|
12 782
|
17 562
|
|
| Intangible Assets |
0
|
0
|
0
|
2 640
|
2 504
|
|
| Other Long-Term Assets |
346
|
684
|
2 770
|
1 230
|
1 632
|
|
| Total Assets |
15 777
N/A
|
29 156
+85%
|
69 681
+139%
|
79 194
+14%
|
140 843
+78%
|
|
| Liabilities | ||||||
| Accounts Payable |
3 983
|
5 767
|
6 675
|
6 419
|
9 010
|
|
| Accrued Liabilities |
0
|
0
|
507
|
3 345
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
186
|
696
|
|
| Other Current Liabilities |
1 686
|
4 408
|
8 394
|
3 410
|
2 220
|
|
| Total Current Liabilities |
5 669
|
10 176
|
15 577
|
13 360
|
11 926
|
|
| Long-Term Debt |
0
|
0
|
0
|
99
|
529
|
|
| Minority Interest |
352
|
410
|
670
|
767
|
649
|
|
| Other Liabilities |
144
|
211
|
269
|
330
|
520
|
|
| Total Liabilities |
6 165
N/A
|
10 796
+75%
|
16 516
+53%
|
14 556
-12%
|
13 624
-6%
|
|
| Equity | ||||||
| Common Stock |
250
|
250
|
35 250
|
45 000
|
56 250
|
|
| Retained Earnings |
8 550
|
17 157
|
16 927
|
18 631
|
24 802
|
|
| Additional Paid In Capital |
0
|
0
|
965
|
965
|
46 159
|
|
| Other Equity |
812
|
954
|
23
|
42
|
7
|
|
| Total Equity |
9 612
N/A
|
18 361
+91%
|
53 165
+190%
|
64 637
+22%
|
127 219
+97%
|
|
| Total Liabilities & Equity |
15 777
N/A
|
29 156
+85%
|
69 681
+139%
|
79 194
+14%
|
140 843
+78%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
1 125
|
1 125
|
1 125
|
900
|
1 125
|
|