Nusatama Berkah Tbk PT
IDX:NTBK
Balance Sheet
Balance Sheet Decomposition
Nusatama Berkah Tbk PT
Nusatama Berkah Tbk PT
Balance Sheet
Nusatama Berkah Tbk PT
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
4 827
|
4 432
|
5 585
|
9 104
|
48 047
|
21 773
|
22 761
|
|
| Cash |
4 827
|
4 432
|
5 585
|
9 104
|
48 047
|
21 773
|
22 761
|
|
| Total Receivables |
14 822
|
17 208
|
12 706
|
8 404
|
19 664
|
34 884
|
57 179
|
|
| Accounts Receivables |
14 279
|
16 576
|
12 366
|
7 946
|
18 741
|
34 412
|
56 376
|
|
| Other Receivables |
543
|
632
|
341
|
458
|
923
|
472
|
803
|
|
| Inventory |
15 293
|
21 340
|
22 078
|
25 018
|
60 657
|
56 655
|
59 203
|
|
| Other Current Assets |
0
|
0
|
0
|
1 820
|
3 526
|
7 896
|
8 246
|
|
| Total Current Assets |
34 942
|
42 980
|
40 369
|
44 347
|
131 893
|
121 207
|
147 389
|
|
| PP&E Net |
9 720
|
9 239
|
15 864
|
16 244
|
19 656
|
20 633
|
19 621
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
497
|
367
|
379
|
|
| Other Long-Term Assets |
646
|
813
|
930
|
930
|
1 019
|
1 034
|
1 254
|
|
| Total Assets |
45 308
N/A
|
53 032
+17%
|
57 163
+8%
|
61 520
+8%
|
153 066
+149%
|
143 241
-6%
|
168 643
+18%
|
|
| Liabilities | ||||||||
| Accounts Payable |
20 086
|
17 134
|
15 733
|
19 811
|
39 807
|
25 071
|
50 564
|
|
| Accrued Liabilities |
9
|
31
|
17
|
600
|
178
|
192
|
206
|
|
| Short-Term Debt |
5 857
|
16 900
|
22 400
|
10 000
|
9 000
|
10 000
|
9 000
|
|
| Current Portion of Long-Term Debt |
215
|
246
|
282
|
323
|
370
|
424
|
0
|
|
| Other Current Liabilities |
2 945
|
2 177
|
1 841
|
1 813
|
6 776
|
7 184
|
8 245
|
|
| Total Current Liabilities |
29 111
|
36 488
|
40 273
|
32 547
|
56 132
|
42 871
|
68 015
|
|
| Long-Term Debt |
2 235
|
1 991
|
1 712
|
1 367
|
997
|
573
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
2 938
|
3 694
|
4 229
|
4 227
|
4 530
|
4 699
|
5 274
|
|
| Total Liabilities |
34 283
N/A
|
42 174
+23%
|
46 215
+10%
|
38 142
-17%
|
61 659
+62%
|
48 143
-22%
|
73 289
+52%
|
|
| Equity | ||||||||
| Common Stock |
500
|
500
|
500
|
20 000
|
27 000
|
27 001
|
27 001
|
|
| Retained Earnings |
7 535
|
7 626
|
7 774
|
526
|
2 038
|
5 924
|
6 142
|
|
| Additional Paid In Capital |
3 247
|
3 247
|
3 247
|
3 247
|
62 776
|
62 776
|
62 776
|
|
| Other Equity |
257
|
515
|
572
|
394
|
407
|
602
|
564
|
|
| Total Equity |
11 025
N/A
|
10 858
-2%
|
10 949
+1%
|
23 379
+114%
|
91 407
+291%
|
95 098
+4%
|
95 354
+0%
|
|
| Total Liabilities & Equity |
45 308
N/A
|
53 032
+17%
|
57 163
+8%
|
61 520
+8%
|
153 066
+149%
|
143 241
-6%
|
168 643
+18%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
3 400
|
3 400
|
3 400
|
3 400
|
2 700
|
2 700
|
2 700
|
|