Bangun Kosambi Sukses Pt Tbk
IDX:CBDK
Balance Sheet
Balance Sheet Decomposition
Bangun Kosambi Sukses Pt Tbk
Bangun Kosambi Sukses Pt Tbk
Balance Sheet
Bangun Kosambi Sukses Pt Tbk
| Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|
| Assets | |||||
| Cash & Cash Equivalents |
651 673
|
1 354 782
|
287 859
|
3 457 910
|
|
| Cash |
181 673
|
155 973
|
136 995
|
252 780
|
|
| Cash Equivalents |
470 000
|
1 198 809
|
150 864
|
3 205 130
|
|
| Total Receivables |
637 017
|
7 281
|
1 635 289
|
275 209
|
|
| Accounts Receivables |
580
|
486
|
349
|
213 474
|
|
| Other Receivables |
636 437
|
6 795
|
1 634 940
|
61 735
|
|
| Inventory |
2 660 239
|
6 987 412
|
6 994 491
|
7 045 792
|
|
| Other Current Assets |
424 884
|
589 467
|
733 232
|
787 366
|
|
| Total Current Assets |
4 373 812
|
8 938 942
|
9 650 871
|
11 566 278
|
|
| PP&E Net |
5 401
|
16 395
|
15 326
|
141 702
|
|
| PP&E Gross |
5 401
|
16 395
|
15 326
|
141 702
|
|
| Accumulated Depreciation |
615
|
7 911
|
3 542
|
6 793
|
|
| Note Receivable |
744 919
|
541 882
|
270 131
|
0
|
|
| Long-Term Investments |
814 516
|
795 688
|
765 638
|
751 798
|
|
| Other Long-Term Assets |
7 193 699
|
5 462 627
|
6 395 670
|
6 621 823
|
|
| Total Assets |
13 132 346
N/A
|
15 755 534
+20%
|
17 097 635
+9%
|
19 081 600
+12%
|
|
| Liabilities | |||||
| Accounts Payable |
352 154
|
449 897
|
329 087
|
384 537
|
|
| Accrued Liabilities |
59 452
|
0
|
2 191
|
16 501
|
|
| Short-Term Debt |
4 137 800
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
93 044
|
125 793
|
48 114
|
75 330
|
|
| Other Current Liabilities |
5 087 833
|
4 884 345
|
6 001 171
|
7 690 157
|
|
| Total Current Liabilities |
9 730 284
|
5 460 034
|
6 380 564
|
8 166 525
|
|
| Long-Term Debt |
83 228
|
264 550
|
269 779
|
285 081
|
|
| Minority Interest |
212 205
|
3 502 503
|
3 972 980
|
3 773 220
|
|
| Other Liabilities |
2 886 594
|
2 748 317
|
2 765 414
|
2 300 959
|
|
| Total Liabilities |
12 912 310
N/A
|
11 975 405
-7%
|
13 388 736
+12%
|
14 525 784
+8%
|
|
| Equity | |||||
| Common Stock |
50 000
|
102 041
|
102 041
|
102 041
|
|
| Retained Earnings |
145 086
|
421 778
|
350 548
|
914 829
|
|
| Additional Paid In Capital |
0
|
3 256 310
|
3 256 310
|
3 538 946
|
|
| Other Equity |
24 950
|
0
|
0
|
0
|
|
| Total Equity |
220 036
N/A
|
3 780 129
+1 618%
|
3 708 899
-2%
|
4 555 816
+23%
|
|
| Total Liabilities & Equity |
13 132 346
N/A
|
15 755 534
+20%
|
17 097 635
+9%
|
19 081 600
+12%
|
|
| Shares Outstanding | |||||
| Common Shares Outstanding |
5 669
|
5 669
|
5 669
|
5 102
|
|