Radana Bhaskara Finance Tbk PT
IDX:HDFA
Balance Sheet
Balance Sheet Decomposition
Radana Bhaskara Finance Tbk PT
Radana Bhaskara Finance Tbk PT
Balance Sheet
Radana Bhaskara Finance Tbk PT
| Dec-2007 | Dec-2008 | 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 |
3 154
|
16 231
|
6 987
|
9 598
|
14 856
|
20 952
|
14 746
|
108 558
|
44 030
|
100 684
|
110 112
|
313 071
|
458 032
|
265 589
|
90 220
|
104 571
|
67 717
|
153 262
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
241 032
|
160 589
|
90 220
|
54 571
|
67 717
|
153 262
|
|
| Cash Equivalents |
3 154
|
16 231
|
6 987
|
9 598
|
14 856
|
20 952
|
14 746
|
108 558
|
44 030
|
100 684
|
110 112
|
313 071
|
217 000
|
105 000
|
0
|
50 000
|
0
|
0
|
|
| Total Receivables |
192 416
|
325 071
|
592 462
|
742 473
|
1 177 360
|
1 502 491
|
10 353
|
16 478
|
29 194
|
33 612
|
45 783
|
38 496
|
51 073
|
45 204
|
34 209
|
2 861
|
242 510
|
265 453
|
|
| Accounts Receivables |
190 062
|
323 693
|
589 258
|
739 550
|
1 172 358
|
1 494 572
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Receivables |
2 354
|
1 378
|
3 204
|
2 923
|
5 002
|
7 919
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
2 072
|
2 676
|
3 708
|
3 168
|
7 759
|
10 172
|
8 782
|
7 510
|
8 525
|
11 296
|
15 569
|
7 006
|
6 813
|
983
|
1 063
|
1 488
|
133 899
|
114 114
|
|
| Total Current Assets |
197 642
|
343 978
|
603 157
|
755 239
|
1 199 975
|
1 533 615
|
33 881
|
132 545
|
81 749
|
145 591
|
171 464
|
358 573
|
515 918
|
311 776
|
125 492
|
108 920
|
444 126
|
532 829
|
|
| PP&E Net |
6 009
|
8 695
|
7 260
|
8 871
|
39 914
|
53 974
|
49 014
|
81 881
|
79 498
|
73 462
|
67 036
|
54 932
|
34 557
|
38 216
|
36 990
|
32 527
|
14 691
|
12 379
|
|
| PP&E Gross |
6 009
|
8 695
|
7 260
|
8 871
|
39 914
|
53 974
|
49 014
|
81 881
|
79 498
|
73 462
|
67 036
|
54 932
|
34 557
|
38 216
|
36 990
|
32 527
|
14 691
|
12 379
|
|
| Accumulated Depreciation |
2 509
|
4 630
|
6 987
|
9 420
|
13 025
|
20 417
|
31 030
|
44 832
|
59 161
|
73 884
|
91 418
|
107 874
|
109 556
|
72 273
|
75 358
|
73 617
|
70 689
|
77 342
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
1 784 363
|
2 334 621
|
2 904 671
|
3 382 406
|
3 585 278
|
1 567 515
|
502 698
|
285 098
|
980 272
|
1 436 323
|
1 951 180
|
2 639 499
|
|
| Other Long-Term Assets |
15 317
|
6 823
|
2 431
|
223
|
1 009
|
551
|
560
|
890
|
283
|
1 413
|
6 901
|
266 229
|
137 002
|
129 017
|
124 271
|
109 934
|
48 979
|
5 013
|
|
| Other Assets |
249
|
158
|
122
|
101
|
308
|
333
|
1 590
|
5 364
|
18 592
|
1 079
|
19 957
|
13 637
|
1 121
|
8 102
|
12 755
|
49 293
|
1 190
|
1 338
|
|
| Total Assets |
219 216
N/A
|
359 655
+64%
|
612 970
+70%
|
764 434
+25%
|
1 241 206
+62%
|
1 588 474
+28%
|
1 869 407
+18%
|
2 555 301
+37%
|
3 084 793
+21%
|
3 603 950
+17%
|
3 850 637
+7%
|
2 260 886
-41%
|
1 191 295
-47%
|
772 209
-35%
|
1 279 780
+66%
|
1 736 997
+36%
|
2 460 166
+42%
|
3 191 057
+30%
|
|
| Liabilities | |||||||||||||||||||
| Accrued Liabilities |
2 817
|
2 835
|
6 204
|
9 431
|
13 438
|
16 593
|
19 445
|
28 059
|
32 414
|
31 657
|
31 488
|
26 674
|
24 519
|
29 881
|
29 015
|
13 104
|
14 451
|
16 471
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 708 128
|
1 311 341
|
310 043
|
170 600
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
4 463
|
3 178
|
2 629
|
5 301
|
21 752
|
23 919
|
80 931
|
84 217
|
71 745
|
76 705
|
63 985
|
31 945
|
32 222
|
10 295
|
55 934
|
23 751
|
25 710
|
36 685
|
|
| Total Current Liabilities |
7 280
|
6 013
|
8 833
|
14 732
|
35 190
|
40 512
|
100 376
|
112 275
|
104 159
|
108 362
|
1 803 601
|
1 369 960
|
366 783
|
210 776
|
84 949
|
36 855
|
40 161
|
53 156
|
|
| Long-Term Debt |
116 065
|
243 019
|
481 847
|
613 826
|
960 262
|
1 285 456
|
1 490 669
|
2 122 935
|
2 471 518
|
2 964 874
|
1 495 468
|
636 938
|
164 069
|
24 925
|
556 432
|
1 016 625
|
1 801 890
|
2 562 284
|
|
| Other Liabilities |
400
|
1 101
|
1 662
|
2 701
|
5 436
|
7 167
|
5 859
|
9 650
|
12 505
|
17 384
|
26 812
|
21 799
|
66 149
|
30 003
|
9 178
|
10 613
|
2 363
|
2 867
|
|
| Total Liabilities |
123 746
N/A
|
250 134
+102%
|
492 342
+97%
|
631 259
+28%
|
1 000 888
+59%
|
1 333 135
+33%
|
1 596 904
+20%
|
2 244 860
+41%
|
2 588 182
+15%
|
3 090 620
+19%
|
3 325 881
+8%
|
2 028 697
-39%
|
597 001
-71%
|
265 703
-55%
|
650 559
+145%
|
1 064 094
+64%
|
1 844 413
+73%
|
2 618 308
+42%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
100 000
|
108 000
|
108 000
|
108 000
|
154 000
|
154 000
|
154 000
|
154 000
|
232 967
|
232 967
|
232 967
|
232 967
|
609 697
|
609 697
|
654 245
|
654 245
|
654 245
|
654 245
|
|
| Retained Earnings |
4 530
|
1 521
|
12 628
|
25 175
|
46 236
|
61 256
|
78 421
|
116 902
|
157 327
|
174 957
|
192 815
|
88 969
|
288 679
|
391 494
|
356 012
|
314 198
|
371 291
|
414 455
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
40 083
|
40 083
|
40 083
|
40 083
|
108 507
|
108 507
|
108 507
|
108 507
|
292 094
|
292 094
|
335 487
|
335 487
|
335 487
|
335 487
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
543
|
2 189
|
3 101
|
9 533
|
20 315
|
18 818
|
3 792
|
4 498
|
2 630
|
2 689
|
2 528
|
|
| Total Equity |
95 470
N/A
|
109 521
+15%
|
120 628
+10%
|
133 175
+10%
|
240 319
+80%
|
255 339
+6%
|
272 504
+7%
|
310 441
+14%
|
496 611
+60%
|
513 330
+3%
|
524 756
+2%
|
232 190
-56%
|
594 294
+156%
|
506 505
-15%
|
629 222
+24%
|
672 904
+7%
|
615 752
-8%
|
572 750
-7%
|
|
| Total Liabilities & Equity |
219 216
N/A
|
359 655
+64%
|
612 970
+70%
|
764 434
+25%
|
1 241 206
+62%
|
1 588 474
+28%
|
1 869 407
+18%
|
2 555 301
+37%
|
3 084 793
+21%
|
3 603 950
+17%
|
3 850 637
+7%
|
2 260 886
-41%
|
1 191 295
-47%
|
772 209
-35%
|
1 279 780
+66%
|
1 736 997
+36%
|
2 460 166
+42%
|
3 191 057
+30%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
1 732
|
1 732
|
1 732
|
1 732
|
1 732
|
1 732
|
1 732
|
1 732
|
2 424
|
2 424
|
2 424
|
2 424
|
6 097
|
6 097
|
6 542
|
6 542
|
6 542
|
6 542
|
|