Dwi Guna Laksana Tbk PT
IDX:DWGL
Balance Sheet
Balance Sheet Decomposition
Dwi Guna Laksana Tbk PT
Dwi Guna Laksana Tbk PT
Balance Sheet
Dwi Guna Laksana Tbk PT
| 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 |
927
|
30 949
|
34 183
|
69 880
|
81 606
|
59 854
|
140 386
|
89 385
|
332 233
|
382 753
|
439 265
|
|
| Cash |
927
|
30 949
|
34 183
|
69 880
|
81 606
|
59 854
|
140 386
|
89 385
|
332 233
|
382 753
|
439 265
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
29 122
|
0
|
0
|
0
|
20 054
|
103 010
|
|
| Total Receivables |
579 553
|
511 602
|
581 123
|
221 019
|
1 125 505
|
420 794
|
271 409
|
520 817
|
398 445
|
813 080
|
403 077
|
|
| Accounts Receivables |
296 290
|
305 844
|
401 612
|
116 201
|
351 256
|
302 479
|
177 289
|
429 472
|
299 054
|
765 347
|
386 547
|
|
| Other Receivables |
283 263
|
205 758
|
179 510
|
104 818
|
774 249
|
118 315
|
94 119
|
91 345
|
99 391
|
47 732
|
16 530
|
|
| Inventory |
322 209
|
382 501
|
307 712
|
28 123
|
26 478
|
16 987
|
32 242
|
25 106
|
11 607
|
32 219
|
11 724
|
|
| Other Current Assets |
350 365
|
351 900
|
301 231
|
304 451
|
297 250
|
256 691
|
17 435
|
95 833
|
61 926
|
90 222
|
193 816
|
|
| Total Current Assets |
1 253 055
|
1 276 953
|
1 224 248
|
623 472
|
1 530 840
|
783 449
|
461 472
|
731 140
|
804 210
|
1 338 327
|
1 150 893
|
|
| PP&E Net |
142 713
|
114 166
|
97 444
|
45 764
|
11 497
|
12 079
|
11 762
|
11 601
|
12 644
|
11 337
|
14 104
|
|
| PP&E Gross |
142 713
|
114 166
|
97 444
|
45 764
|
11 497
|
12 079
|
11 762
|
11 601
|
12 644
|
11 337
|
14 104
|
|
| Accumulated Depreciation |
93 788
|
103 554
|
52 368
|
49 116
|
30 848
|
30 895
|
31 259
|
31 633
|
32 067
|
32 066
|
33 441
|
|
| Note Receivable |
0
|
0
|
10 307
|
19 766
|
22 683
|
26 272
|
24 973
|
35 325
|
41 556
|
16 463
|
12 367
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20 000
|
0
|
|
| Other Long-Term Assets |
414 801
|
428 993
|
455 263
|
404 336
|
38 611
|
42 089
|
205 466
|
467 640
|
562 825
|
458 113
|
422 641
|
|
| Total Assets |
1 810 568
N/A
|
1 820 112
+1%
|
1 787 263
-2%
|
1 093 339
-39%
|
1 603 631
+47%
|
863 888
-46%
|
703 672
-19%
|
1 245 706
+77%
|
1 421 235
+14%
|
1 844 239
+30%
|
1 600 005
-13%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
109 544
|
266 341
|
440 699
|
238 887
|
570 041
|
512 401
|
398 433
|
673 001
|
702 348
|
1 166 716
|
860 295
|
|
| Accrued Liabilities |
4 537
|
1 886
|
11 160
|
4 001
|
6 434
|
3 842
|
8 269
|
7 821
|
10 854
|
17 904
|
10 925
|
|
| Short-Term Debt |
805 764
|
789 693
|
710 828
|
263 812
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
93
|
0
|
0
|
0
|
0
|
50 000
|
39 300
|
1 014
|
0
|
1 325
|
|
| Other Current Liabilities |
4 544
|
140 890
|
150 487
|
190 013
|
618 766
|
63 923
|
61 843
|
66 124
|
106 284
|
100 267
|
100 063
|
|
| Total Current Liabilities |
940 915
|
1 198 902
|
1 313 174
|
696 712
|
1 195 242
|
580 165
|
518 544
|
786 246
|
820 499
|
1 284 887
|
972 608
|
|
| Long-Term Debt |
11 649
|
0
|
0
|
395 000
|
341 515
|
323 107
|
230 567
|
172 946
|
307 070
|
252 090
|
201 450
|
|
| Deferred Income Tax |
0
|
194
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
746
|
708
|
665
|
50
|
57
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
134 961
|
82 064
|
81 034
|
9 828
|
104 978
|
7 157
|
7 107
|
150 100
|
151 971
|
150 847
|
150 889
|
|
| Total Liabilities |
1 089 078
N/A
|
1 281 868
+18%
|
1 394 873
+9%
|
1 101 490
-21%
|
1 641 677
+49%
|
910 429
-45%
|
756 218
-17%
|
1 109 292
+47%
|
1 279 541
+15%
|
1 687 824
+32%
|
1 324 946
-21%
|
|
| Equity | ||||||||||||
| Common Stock |
553 756
|
553 756
|
553 756
|
863 756
|
863 756
|
870 980
|
871 160
|
924 472
|
925 282
|
925 282
|
925 282
|
|
| Retained Earnings |
29 342
|
214 555
|
359 290
|
1 211 905
|
1 240 434
|
1 262 437
|
1 268 777
|
1 174 637
|
1 171 672
|
1 156 993
|
1 038 473
|
|
| Additional Paid In Capital |
195 707
|
197 924
|
197 924
|
339 997
|
338 631
|
344 915
|
345 072
|
386 579
|
388 084
|
388 084
|
388 084
|
|
| Other Equity |
0
|
1 118
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
165
|
|
| Total Equity |
721 490
N/A
|
538 243
-25%
|
392 390
-27%
|
8 151
N/A
|
38 046
-367%
|
46 541
-22%
|
52 545
-13%
|
136 414
N/A
|
141 694
+4%
|
156 415
+10%
|
275 059
+76%
|
|
| Total Liabilities & Equity |
1 810 568
N/A
|
1 820 112
+1%
|
1 787 263
-2%
|
1 093 339
-39%
|
1 603 631
+47%
|
863 888
-46%
|
703 672
-19%
|
1 245 706
+77%
|
1 421 235
+14%
|
1 844 239
+30%
|
1 600 005
-13%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
5 538
|
5 538
|
5 538
|
8 638
|
8 638
|
8 710
|
8 712
|
9 245
|
9 253
|
9 253
|
9 253
|
|