Globe Kita Terang Tbk PT
IDX:GLOB
Balance Sheet
Balance Sheet Decomposition
Globe Kita Terang Tbk PT
Globe Kita Terang Tbk PT
Balance Sheet
Globe Kita Terang Tbk PT
| Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | 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 |
1 610
|
3 949
|
68 662
|
74 256
|
61 402
|
19 404
|
1 335
|
1 833
|
2 588
|
2 540
|
660
|
7 050
|
6 196
|
4 296
|
2 667
|
2 941
|
|
| Cash |
1 610
|
3 949
|
68 662
|
74 256
|
61 402
|
19 404
|
1 335
|
1 833
|
2 588
|
2 540
|
660
|
7 050
|
6 196
|
4 296
|
2 667
|
2 941
|
|
| Total Receivables |
2 755
|
4 068
|
181 990
|
101 241
|
481 206
|
1 016 111
|
15 257
|
3 352
|
1 537
|
3 715
|
1 442
|
247
|
1 412
|
1 422
|
3 680
|
2 438
|
|
| Accounts Receivables |
1 899
|
2 285
|
113 277
|
9 181
|
92 985
|
377 727
|
15 017
|
3 006
|
416
|
3 715
|
889
|
184
|
1 245
|
1 373
|
3 621
|
2 438
|
|
| Other Receivables |
856
|
1 783
|
68 713
|
92 060
|
388 221
|
638 384
|
240
|
346
|
1 121
|
0
|
554
|
63
|
167
|
49
|
58
|
0
|
|
| Inventory |
6 942
|
3 819
|
467 816
|
517 306
|
850 569
|
716 943
|
35 403
|
25 154
|
20 750
|
5 447
|
587
|
1 472
|
2 980
|
1 481
|
1 205
|
1 000
|
|
| Other Current Assets |
550
|
771
|
133 291
|
281 858
|
28 930
|
30 423
|
13 808
|
10 565
|
7 625
|
10 435
|
3 726
|
199
|
1 002
|
158
|
194
|
1 240
|
|
| Total Current Assets |
11 856
|
12 606
|
851 759
|
974 661
|
1 422 108
|
1 782 881
|
65 803
|
40 904
|
32 501
|
22 136
|
6 415
|
8 968
|
11 590
|
7 357
|
7 746
|
7 620
|
|
| PP&E Net |
1 274
|
2 754
|
24 006
|
31 321
|
35 730
|
28 002
|
11 011
|
5 888
|
4 260
|
2 809
|
1 350
|
777
|
22
|
12
|
11
|
406
|
|
| PP&E Gross |
1 274
|
2 754
|
24 006
|
31 321
|
35 730
|
28 002
|
0
|
0
|
0
|
0
|
1 350
|
777
|
22
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
94
|
770
|
6 276
|
17 038
|
29 341
|
45 460
|
0
|
0
|
0
|
0
|
65 470
|
66 038
|
66 793
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
565
|
565
|
565
|
565
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
1 569
|
1 569
|
1 569
|
8 181
|
36 042
|
11 489
|
11 116
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
3 284
|
5 640
|
6 959
|
7 251
|
7 614
|
7 749
|
7 906
|
6 874
|
134
|
546
|
1 546
|
1 546
|
546
|
546
|
|
| Other Long-Term Assets |
60
|
1 127
|
12 259
|
16 369
|
21 602
|
24 654
|
3 475
|
8 570
|
5 030
|
5 361
|
379
|
324
|
266
|
238
|
333
|
525
|
|
| Other Assets |
0
|
0
|
565
|
565
|
565
|
565
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
13 190
N/A
|
16 488
+25%
|
893 442
+5 319%
|
1 030 125
+15%
|
1 488 532
+45%
|
1 851 535
+24%
|
123 945
-93%
|
74 599
-40%
|
60 812
-18%
|
37 180
-39%
|
8 278
-78%
|
10 616
+28%
|
13 424
+26%
|
9 153
-32%
|
8 637
-6%
|
9 097
+5%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
9 618
|
287
|
192 152
|
99 988
|
492 860
|
745 198
|
152 164
|
231 343
|
237 912
|
239 953
|
202 573
|
205 881
|
210 714
|
208 851
|
211 453
|
222 341
|
|
| Accrued Liabilities |
763
|
744
|
3 967
|
6 924
|
3 962
|
4 723
|
4 838
|
5 455
|
5 687
|
5 902
|
3 591
|
105 241
|
163 892
|
233 352
|
316 574
|
408 023
|
|
| Short-Term Debt |
0
|
0
|
485 057
|
475 628
|
469 651
|
493 884
|
494 957
|
0
|
0
|
11 624
|
45 571
|
95 766
|
162 710
|
239 154
|
357 543
|
469 282
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
102
|
|
| Other Current Liabilities |
393
|
10 883
|
27 812
|
24 876
|
38 716
|
30 328
|
29 982
|
20 606
|
3 684
|
942
|
49 074
|
1 850
|
2 341
|
2 493
|
3 089
|
2 582
|
|
| Total Current Liabilities |
10 774
|
11 914
|
708 988
|
607 416
|
1 005 188
|
1 274 133
|
681 942
|
257 404
|
247 283
|
258 421
|
300 809
|
408 739
|
539 657
|
683 850
|
888 659
|
1 102 330
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
494 957
|
494 957
|
482 583
|
447 936
|
395 966
|
326 672
|
247 479
|
123 739
|
193
|
|
| Minority Interest |
0
|
0
|
88
|
18
|
23
|
27
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
|
| Other Liabilities |
1 097
|
1 442
|
4 830
|
6 880
|
9 141
|
10 754
|
4 280
|
2 268
|
2 604
|
1 489
|
4 505
|
1 475
|
1 209
|
1 083
|
1 451
|
2 347
|
|
| Total Liabilities |
11 870
N/A
|
13 356
+13%
|
713 907
+5 245%
|
614 314
-14%
|
1 014 352
+65%
|
1 284 915
+27%
|
686 221
-47%
|
754 627
+10%
|
744 842
-1%
|
742 490
0%
|
753 248
+1%
|
806 177
+7%
|
867 536
+8%
|
932 409
+7%
|
1 013 848
+9%
|
1 104 867
+9%
|
|
| Equity | |||||||||||||||||
| Common Stock |
1 250
|
1 250
|
100 000
|
111 111
|
111 111
|
111 111
|
111 111
|
111 111
|
111 111
|
111 111
|
111 111
|
111 111
|
111 111
|
111 111
|
111 111
|
111 111
|
|
| Retained Earnings |
70
|
1 882
|
79 535
|
192 734
|
251 104
|
343 544
|
785 353
|
903 220
|
917 783
|
939 063
|
979 000
|
1 029 314
|
1 087 865
|
1 157 009
|
1 238 964
|
1 329 524
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
111 965
|
111 965
|
111 965
|
111 965
|
112 080
|
122 642
|
122 642
|
122 642
|
122 642
|
122 642
|
122 642
|
122 642
|
122 642
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
277
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1 320
N/A
|
3 132
+137%
|
179 535
+5 632%
|
415 810
+132%
|
474 180
+14%
|
566 620
+19%
|
562 276
N/A
|
680 028
-21%
|
684 030
-1%
|
705 310
-3%
|
744 970
-6%
|
795 560
-7%
|
854 112
-7%
|
923 255
-8%
|
1 005 211
-9%
|
1 095 770
-9%
|
|
| Total Liabilities & Equity |
13 190
N/A
|
16 488
+25%
|
893 442
+5 319%
|
1 030 125
+15%
|
1 488 532
+45%
|
1 851 535
+24%
|
123 945
-93%
|
74 599
-40%
|
60 812
-18%
|
37 180
-39%
|
8 278
-78%
|
10 616
+28%
|
13 424
+26%
|
9 153
-32%
|
8 637
-6%
|
9 097
+5%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
1 111
|
1 111
|
1 111
|
1 111
|
1 111
|
1 111
|
1 111
|
1 111
|
1 111
|
1 111
|
1 111
|
1 111
|
1 111
|
1 111
|
1 111
|
1 111
|
|