Dian Swastatika Sentosa Tbk PT
IDX:DSSA
Balance Sheet
Balance Sheet Decomposition
Dian Swastatika Sentosa Tbk PT
Dian Swastatika Sentosa Tbk PT
Balance Sheet
Dian Swastatika Sentosa Tbk PT
| Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||
| Cash & Cash Equivalents |
15
|
29
|
6
|
21
|
69
|
481
|
50
|
37
|
29
|
125
|
244
|
185
|
304
|
611
|
521
|
1 085
|
617
|
883
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
50
|
37
|
0
|
0
|
244
|
185
|
304
|
551
|
385
|
912
|
615
|
855
|
|
| Cash Equivalents |
15
|
29
|
6
|
21
|
69
|
481
|
0
|
0
|
29
|
125
|
0
|
0
|
0
|
60
|
137
|
172
|
3
|
28
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
5
|
10
|
284
|
88
|
0
|
52
|
47
|
122
|
126
|
76
|
91
|
38
|
40
|
26
|
|
| Total Receivables |
66
|
69
|
73
|
96
|
93
|
152
|
165
|
88
|
0
|
124
|
204
|
236
|
220
|
235
|
319
|
597
|
424
|
749
|
|
| Accounts Receivables |
66
|
69
|
72
|
93
|
87
|
125
|
139
|
79
|
0
|
84
|
136
|
164
|
194
|
171
|
255
|
533
|
344
|
249
|
|
| Other Receivables |
0
|
0
|
1
|
2
|
6
|
27
|
27
|
9
|
0
|
40
|
67
|
72
|
26
|
64
|
65
|
64
|
80
|
500
|
|
| Inventory |
5
|
6
|
7
|
8
|
36
|
58
|
57
|
29
|
0
|
31
|
72
|
75
|
65
|
90
|
80
|
283
|
102
|
119
|
|
| Other Current Assets |
8
|
39
|
63
|
11
|
23
|
95
|
63
|
48
|
0
|
88
|
119
|
175
|
150
|
114
|
134
|
262
|
242
|
221
|
|
| Total Current Assets |
94
|
142
|
149
|
137
|
226
|
796
|
618
|
283
|
0
|
421
|
686
|
794
|
865
|
1 125
|
1 145
|
2 264
|
1 426
|
1 998
|
|
| PP&E Net |
277
|
276
|
272
|
257
|
256
|
260
|
327
|
603
|
0
|
589
|
563
|
692
|
696
|
883
|
863
|
3 137
|
871
|
985
|
|
| PP&E Gross |
277
|
276
|
272
|
257
|
256
|
260
|
327
|
603
|
0
|
589
|
563
|
692
|
696
|
883
|
863
|
3 137
|
871
|
985
|
|
| Accumulated Depreciation |
130
|
145
|
162
|
179
|
200
|
215
|
248
|
275
|
304
|
113
|
153
|
293
|
340
|
437
|
514
|
808
|
544
|
489
|
|
| Intangible Assets |
0
|
0
|
0
|
14
|
27
|
37
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
24
|
23
|
32
|
14
|
8
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
103
|
98
|
108
|
101
|
93
|
79
|
45
|
25
|
18
|
|
| Note Receivable |
10
|
17
|
29
|
32
|
32
|
27
|
12
|
9
|
0
|
34
|
28
|
56
|
71
|
60
|
53
|
88
|
81
|
52
|
|
| Long-Term Investments |
22
|
40
|
96
|
93
|
83
|
125
|
156
|
282
|
0
|
1 011
|
1 282
|
1 623
|
1 866
|
592
|
724
|
823
|
553
|
540
|
|
| Other Long-Term Assets |
1
|
12
|
22
|
21
|
41
|
38
|
101
|
122
|
0
|
73
|
78
|
114
|
119
|
124
|
122
|
108
|
95
|
94
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
103
|
98
|
108
|
101
|
93
|
79
|
45
|
25
|
18
|
|
| Total Assets |
403
N/A
|
487
+21%
|
568
+17%
|
553
-3%
|
665
+20%
|
1 284
+93%
|
1 216
-5%
|
1 302
+7%
|
0
N/A
|
2 233
N/A
|
2 737
+23%
|
3 387
+24%
|
3 719
+10%
|
2 900
-22%
|
3 010
+4%
|
6 497
+116%
|
3 063
-53%
|
3 695
+21%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
12
|
22
|
22
|
30
|
46
|
84
|
83
|
77
|
0
|
57
|
144
|
188
|
202
|
187
|
204
|
377
|
364
|
270
|
|
| Accrued Liabilities |
21
|
5
|
7
|
3
|
6
|
11
|
9
|
11
|
0
|
23
|
43
|
58
|
80
|
113
|
97
|
382
|
43
|
51
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
22
|
26
|
15
|
17
|
0
|
26
|
42
|
61
|
64
|
96
|
92
|
54
|
258
|
265
|
|
| Current Portion of Long-Term Debt |
38
|
16
|
17
|
24
|
31
|
85
|
36
|
4
|
0
|
57
|
81
|
163
|
154
|
225
|
91
|
423
|
71
|
91
|
|
| Other Current Liabilities |
5
|
2
|
52
|
17
|
19
|
35
|
29
|
39
|
0
|
78
|
102
|
182
|
169
|
104
|
188
|
431
|
89
|
180
|
|
| Total Current Liabilities |
76
|
45
|
98
|
74
|
125
|
241
|
172
|
148
|
0
|
241
|
413
|
651
|
667
|
725
|
673
|
1 667
|
826
|
857
|
|
| Long-Term Debt |
44
|
126
|
133
|
124
|
174
|
102
|
98
|
241
|
0
|
591
|
733
|
977
|
1 159
|
409
|
445
|
1 155
|
477
|
861
|
|
| Deferred Income Tax |
36
|
36
|
32
|
29
|
25
|
22
|
21
|
22
|
0
|
92
|
118
|
180
|
207
|
88
|
84
|
249
|
23
|
16
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
104
|
103
|
85
|
0
|
111
|
131
|
129
|
152
|
230
|
223
|
985
|
337
|
335
|
|
| Other Liabilities |
8
|
8
|
5
|
4
|
5
|
8
|
11
|
53
|
0
|
25
|
20
|
66
|
47
|
90
|
59
|
368
|
16
|
18
|
|
| Total Liabilities |
164
N/A
|
215
+32%
|
267
+24%
|
231
-14%
|
330
+43%
|
476
+44%
|
404
-15%
|
549
+36%
|
0
N/A
|
1 060
N/A
|
1 415
+33%
|
2 002
+42%
|
2 233
+12%
|
1 541
-31%
|
1 483
-4%
|
4 425
+198%
|
1 680
-62%
|
2 087
+24%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
70
|
70
|
70
|
73
|
73
|
73
|
73
|
72
|
0
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
|
| Retained Earnings |
170
|
202
|
231
|
237
|
258
|
291
|
308
|
300
|
0
|
1 074
|
1 157
|
1 260
|
1 303
|
1 205
|
1 366
|
1 979
|
2 352
|
2 706
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
13
|
13
|
13
|
13
|
10
|
0
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
607
|
566
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
8
|
4
|
3
|
6
|
0
|
83
|
141
|
104
|
161
|
117
|
133
|
71
|
130
|
12
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
484
|
476
|
|
| Other Equity |
0
|
0
|
0
|
0
|
1
|
427
|
415
|
365
|
0
|
67
|
58
|
63
|
61
|
46
|
54
|
60
|
80
|
117
|
|
| Total Equity |
240
N/A
|
272
+14%
|
301
+11%
|
322
+7%
|
336
+4%
|
808
+141%
|
812
+1%
|
754
-7%
|
0
N/A
|
1 173
N/A
|
1 323
+13%
|
1 385
+5%
|
1 486
+7%
|
1 359
-9%
|
1 528
+12%
|
2 073
+36%
|
1 383
-33%
|
1 608
+16%
|
|
| Total Liabilities & Equity |
403
N/A
|
487
+21%
|
568
+17%
|
553
-3%
|
665
+20%
|
1 284
+93%
|
1 216
-5%
|
1 302
+7%
|
0
N/A
|
2 233
N/A
|
2 737
+23%
|
3 387
+24%
|
3 719
+10%
|
2 900
-22%
|
3 010
+4%
|
6 497
+116%
|
3 063
-53%
|
3 695
+21%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
771
|
771
|
771
|
771
|
771
|
771
|
771
|
771
|
0
|
771
|
771
|
771
|
771
|
771
|
7 706
|
7 706
|
6 164
|
6 189
|
|