Batulicin Nusantara Maritim Tbk PT
IDX:BESS
Balance Sheet
Balance Sheet Decomposition
Batulicin Nusantara Maritim Tbk PT
Batulicin Nusantara Maritim Tbk PT
Balance Sheet
Batulicin Nusantara Maritim Tbk PT
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
2 937
|
18 548
|
27 119
|
8 689
|
44 587
|
40 757
|
141 232
|
116 329
|
73 040
|
|
| Cash |
2 937
|
18 548
|
27 119
|
8 689
|
44 587
|
40 757
|
141 232
|
116 329
|
73 040
|
|
| Total Receivables |
14 039
|
16 927
|
70 681
|
10 877
|
53 628
|
92 498
|
66 020
|
43 383
|
87 384
|
|
| Accounts Receivables |
9 755
|
14 607
|
49 547
|
10 805
|
53 563
|
92 326
|
62 589
|
39 957
|
87 271
|
|
| Other Receivables |
4 284
|
2 320
|
21 134
|
72
|
65
|
172
|
3 431
|
3 425
|
113
|
|
| Other Current Assets |
281
|
788
|
2 320
|
1 760
|
1 720
|
4 220
|
6 619
|
9 122
|
13 412
|
|
| Total Current Assets |
17 257
|
36 263
|
100 119
|
21 327
|
99 935
|
137 475
|
213 871
|
168 833
|
173 836
|
|
| PP&E Net |
40 644
|
126 685
|
236 995
|
508 559
|
480 354
|
447 968
|
533 295
|
495 021
|
455 861
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
447 968
|
533 295
|
495 021
|
455 861
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
129 089
|
168 980
|
207 784
|
247 161
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
681
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11 425
|
|
| Other Long-Term Assets |
121
|
29 507
|
33 150
|
39 093
|
40 118
|
81 965
|
25 501
|
25 950
|
20 484
|
|
| Total Assets |
58 022
N/A
|
192 454
+232%
|
370 265
+92%
|
568 979
+54%
|
620 408
+9%
|
667 408
+8%
|
772 666
+16%
|
689 803
-11%
|
662 287
-4%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
100
|
3 650
|
27 461
|
10 665
|
20 058
|
27 264
|
24 160
|
9 313
|
15 589
|
|
| Accrued Liabilities |
138
|
379
|
991
|
1 619
|
1 752
|
2 092
|
2 243
|
2 305
|
2 551
|
|
| Short-Term Debt |
4 167
|
15 444
|
32 844
|
78 344
|
78 344
|
75 528
|
76 099
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
387
|
665
|
288
|
59 962
|
16 149
|
|
| Other Current Liabilities |
1 323
|
1 998
|
3 707
|
1 502
|
5 050
|
5 335
|
78 640
|
2 940
|
5 885
|
|
| Total Current Liabilities |
5 728
|
21 471
|
65 004
|
92 130
|
105 591
|
110 884
|
181 429
|
74 520
|
40 174
|
|
| Long-Term Debt |
5 296
|
85 885
|
129 143
|
258 395
|
190 942
|
117 794
|
89 747
|
30 764
|
14 562
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
3 284
|
3 311
|
47
|
|
| Other Liabilities |
9 266
|
24 098
|
3 023
|
19 096
|
6 978
|
7 539
|
9 138
|
11 981
|
11 700
|
|
| Total Liabilities |
20 290
N/A
|
131 454
+548%
|
197 169
+50%
|
369 621
+87%
|
303 512
-18%
|
236 217
-22%
|
283 599
+20%
|
120 576
-57%
|
66 484
-45%
|
|
| Equity | ||||||||||
| Common Stock |
29 499
|
29 499
|
29 499
|
135 000
|
170 122
|
170 623
|
171 653
|
172 023
|
172 023
|
|
| Retained Earnings |
8 206
|
31 474
|
143 569
|
64 331
|
111 070
|
223 542
|
279 384
|
358 612
|
385 188
|
|
| Additional Paid In Capital |
28
|
28
|
28
|
28
|
35 704
|
37 026
|
38 031
|
38 593
|
38 593
|
|
| Total Equity |
37 732
N/A
|
61 000
+62%
|
173 095
+184%
|
199 358
+15%
|
316 896
+59%
|
431 191
+36%
|
489 068
+13%
|
569 228
+16%
|
595 804
+5%
|
|
| Total Liabilities & Equity |
58 022
N/A
|
192 454
+232%
|
370 265
+92%
|
568 979
+54%
|
620 408
+9%
|
667 408
+8%
|
772 666
+16%
|
689 803
-11%
|
662 287
-4%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
2 700
|
2 700
|
2 700
|
2 700
|
3 402
|
3 412
|
3 433
|
3 440
|
3 440
|
|