Mitrabahtera Segara Sejati Tbk PT
IDX:MBSS
Balance Sheet
Balance Sheet Decomposition
Mitrabahtera Segara Sejati Tbk PT
Mitrabahtera Segara Sejati Tbk PT
Balance Sheet
Mitrabahtera Segara Sejati 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 |
1
|
4
|
6
|
4
|
6
|
18
|
10
|
9
|
8
|
15
|
35
|
4
|
4
|
7
|
14
|
87
|
1 384 636
|
2 170 572
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
10
|
9
|
8
|
15
|
0
|
4
|
4
|
7
|
14
|
87
|
1 384 636
|
2 170 572
|
|
| Cash Equivalents |
1
|
4
|
6
|
4
|
6
|
18
|
0
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
34
|
39
|
34
|
19
|
0
|
36
|
37
|
453 644
|
205 258
|
229 779
|
901 787
|
7 109
|
|
| Total Receivables |
9
|
10
|
13
|
17
|
28
|
29
|
38
|
0
|
0
|
18
|
15
|
18
|
12
|
204 253
|
178 780
|
127 902
|
158 331
|
144 251
|
|
| Accounts Receivables |
9
|
10
|
13
|
16
|
28
|
29
|
36
|
0
|
0
|
17
|
14
|
18
|
12
|
203 302
|
178 780
|
127 902
|
158 331
|
142 478
|
|
| Other Receivables |
0
|
0
|
0
|
1
|
1
|
1
|
2
|
0
|
0
|
1
|
1
|
0
|
0
|
951
|
0
|
0
|
0
|
1 773
|
|
| Inventory |
0
|
0
|
0
|
0
|
3
|
4
|
6
|
0
|
0
|
3
|
2
|
2
|
2
|
42 181
|
51 028
|
42 039
|
34 386
|
21 734
|
|
| Other Current Assets |
1
|
1
|
1
|
3
|
4
|
2
|
4
|
0
|
0
|
3
|
1
|
2
|
3
|
52 467
|
40 648
|
16 852
|
18 386
|
39 660
|
|
| Total Current Assets |
11
|
15
|
20
|
24
|
41
|
53
|
95
|
0
|
0
|
56
|
53
|
62
|
58
|
864 760
|
698 548
|
1 861 806
|
2 497 526
|
2 383 326
|
|
| PP&E Net |
58
|
70
|
118
|
190
|
241
|
287
|
254
|
0
|
0
|
200
|
187
|
178
|
160
|
2 262 727
|
2 084 564
|
1 634 882
|
1 295 069
|
1 073 817
|
|
| PP&E Gross |
58
|
70
|
118
|
190
|
241
|
287
|
254
|
0
|
0
|
200
|
0
|
178
|
160
|
2 262 727
|
2 084 564
|
1 634 882
|
1 295 069
|
1 073 817
|
|
| Accumulated Depreciation |
6
|
10
|
20
|
31
|
45
|
64
|
88
|
108
|
128
|
146
|
0
|
193
|
187
|
3 100 343
|
3 193 917
|
2 596 415
|
1 399 161
|
1 127 717
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
4
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
525 000
|
|
| Long-Term Investments |
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
3
|
15
|
9
|
6
|
21
|
5
|
1
|
0
|
0
|
4
|
0
|
0
|
0
|
5 845
|
8 486
|
13 197
|
16 207
|
11 916
|
|
| Total Assets |
77
N/A
|
103
+35%
|
149
+45%
|
221
+48%
|
304
+38%
|
345
+14%
|
352
+2%
|
0
N/A
|
0
N/A
|
261
N/A
|
240
-8%
|
240
0%
|
218
-9%
|
3 133 331
+1 436 316%
|
2 791 597
-11%
|
3 509 884
+26%
|
3 808 802
+9%
|
3 994 059
+5%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
3
|
5
|
5
|
8
|
11
|
13
|
5
|
0
|
0
|
7
|
6
|
9
|
5
|
122 409
|
59 685
|
83 863
|
44 154
|
40 706
|
|
| Accrued Liabilities |
0
|
0
|
0
|
1
|
2
|
3
|
4
|
0
|
0
|
1
|
1
|
1
|
2
|
31 477
|
30 426
|
41 962
|
24 097
|
27 409
|
|
| Short-Term Debt |
7
|
10
|
9
|
9
|
13
|
13
|
13
|
0
|
0
|
12
|
0
|
0
|
0
|
120 600
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
9
|
16
|
14
|
20
|
30
|
31
|
15
|
0
|
0
|
22
|
2
|
4
|
8
|
129 998
|
0
|
43 838
|
110 875
|
110 874
|
|
| Other Current Liabilities |
1
|
2
|
2
|
5
|
3
|
2
|
1
|
0
|
0
|
1
|
0
|
1
|
1
|
5 623
|
4 038
|
94 226
|
13 244
|
12 540
|
|
| Total Current Liabilities |
20
|
33
|
30
|
43
|
60
|
62
|
39
|
0
|
0
|
43
|
9
|
14
|
16
|
410 107
|
94 150
|
263 890
|
192 370
|
191 530
|
|
| Long-Term Debt |
10
|
16
|
24
|
43
|
60
|
71
|
58
|
0
|
0
|
18
|
40
|
51
|
27
|
151 816
|
0
|
134 899
|
349 817
|
241 576
|
|
| Minority Interest |
1
|
1
|
1
|
4
|
3
|
5
|
7
|
0
|
0
|
9
|
9
|
9
|
12
|
192 401
|
198 223
|
18 895
|
17 763
|
17 984
|
|
| Other Liabilities |
0
|
1
|
9
|
8
|
4
|
1
|
2
|
0
|
0
|
2
|
3
|
3
|
3
|
49 982
|
39 932
|
15 177
|
16 695
|
13 740
|
|
| Total Liabilities |
32
N/A
|
51
+62%
|
64
+25%
|
99
+54%
|
126
+28%
|
139
+10%
|
105
-24%
|
0
N/A
|
0
N/A
|
72
N/A
|
61
-16%
|
77
+27%
|
58
-25%
|
804 305
+1 381 754%
|
332 305
-59%
|
432 861
+30%
|
576 644
+33%
|
464 830
-19%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
6
|
5
|
7
|
17
|
27
|
27
|
27
|
0
|
0
|
27
|
27
|
27
|
27
|
429 090
|
419 351
|
443 901
|
175 003
|
175 003
|
|
| Retained Earnings |
39
|
40
|
72
|
97
|
118
|
146
|
186
|
0
|
0
|
128
|
119
|
102
|
103
|
1 418 688
|
1 567 198
|
2 076 552
|
1 396 567
|
1 634 354
|
|
| Additional Paid In Capital |
0
|
7
|
7
|
8
|
34
|
34
|
34
|
0
|
0
|
34
|
34
|
34
|
34
|
540 749
|
528 475
|
559 414
|
361 670
|
361 670
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
59 502
|
55 732
|
2 844
|
1 298 918
|
1 358 202
|
|
| Total Equity |
45
N/A
|
52
+15%
|
85
+65%
|
122
+43%
|
178
+46%
|
206
+16%
|
246
+19%
|
0
N/A
|
0
N/A
|
188
N/A
|
179
-5%
|
163
-9%
|
160
-2%
|
2 329 026
+1 456 173%
|
2 459 292
+6%
|
3 077 023
+25%
|
3 232 158
+5%
|
3 529 229
+9%
|
|
| Total Liabilities & Equity |
77
N/A
|
103
+35%
|
149
+45%
|
221
+48%
|
304
+38%
|
345
+14%
|
352
+2%
|
0
N/A
|
0
N/A
|
261
N/A
|
240
-8%
|
240
0%
|
218
-9%
|
3 133 331
+1 436 316%
|
2 791 597
-11%
|
3 509 884
+26%
|
3 808 802
+9%
|
3 994 059
+5%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
1 706
|
1 706
|
1 706
|
1 706
|
1 750
|
1 750
|
1 750
|
0
|
0
|
1 750
|
1 750
|
1 750
|
1 750
|
1 750
|
1 750
|
1 750
|
1 750
|
1 750
|
|