PT Primadaya Plastisindo Tbk
IDX:PDPP
Balance Sheet
Balance Sheet Decomposition
PT Primadaya Plastisindo Tbk
PT Primadaya Plastisindo Tbk
Balance Sheet
PT Primadaya Plastisindo Tbk
| Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
3 056
|
3 497
|
2 434
|
73 479
|
9 359
|
6 400
|
|
| Cash |
3 056
|
3 497
|
2 434
|
3 479
|
8 567
|
5 608
|
|
| Cash Equivalents |
0
|
0
|
0
|
70 000
|
792
|
792
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
50 000
|
0
|
|
| Total Receivables |
41 430
|
26 546
|
26 929
|
42 649
|
38 286
|
57 781
|
|
| Accounts Receivables |
41 414
|
26 535
|
26 202
|
42 101
|
37 543
|
57 705
|
|
| Other Receivables |
16
|
11
|
727
|
548
|
743
|
75
|
|
| Inventory |
61 035
|
63 097
|
94 217
|
107 123
|
94 254
|
76 325
|
|
| Other Current Assets |
6 739
|
4 204
|
6 404
|
3 175
|
4 180
|
19 322
|
|
| Total Current Assets |
112 260
|
97 345
|
129 984
|
226 426
|
196 080
|
159 827
|
|
| PP&E Net |
133 618
|
149 980
|
167 593
|
219 772
|
261 322
|
422 353
|
|
| PP&E Gross |
133 618
|
149 980
|
167 593
|
219 772
|
261 322
|
422 353
|
|
| Accumulated Depreciation |
29 205
|
42 518
|
59 675
|
73 009
|
89 284
|
109 284
|
|
| Other Long-Term Assets |
3 184
|
7 933
|
3 255
|
7 510
|
8 258
|
15 276
|
|
| Total Assets |
249 063
N/A
|
255 258
+2%
|
300 832
+18%
|
453 707
+51%
|
465 660
+3%
|
597 456
+28%
|
|
| Liabilities | |||||||
| Accounts Payable |
36 482
|
22 783
|
20 745
|
21 067
|
18 267
|
33 466
|
|
| Accrued Liabilities |
1 124
|
1 862
|
1 952
|
1 953
|
2 385
|
2 924
|
|
| Short-Term Debt |
0
|
0
|
0
|
12
|
0
|
43 698
|
|
| Current Portion of Long-Term Debt |
21 027
|
17 264
|
13 951
|
27 864
|
16 097
|
27 977
|
|
| Other Current Liabilities |
466
|
582
|
2 089
|
5 649
|
5 987
|
192
|
|
| Total Current Liabilities |
59 098
|
42 491
|
38 738
|
56 545
|
42 736
|
108 257
|
|
| Long-Term Debt |
19 583
|
18 656
|
15 848
|
32 413
|
30 374
|
82 181
|
|
| Other Liabilities |
5 627
|
16 784
|
6 385
|
7 030
|
6 863
|
7 750
|
|
| Total Liabilities |
84 309
N/A
|
77 931
-8%
|
60 971
-22%
|
95 987
+57%
|
79 973
-17%
|
198 188
+148%
|
|
| Equity | |||||||
| Common Stock |
100 000
|
100 000
|
200 000
|
250 000
|
306 134
|
306 134
|
|
| Retained Earnings |
64 527
|
77 161
|
39 246
|
59 841
|
58 988
|
72 629
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
46 998
|
18 980
|
18 980
|
|
| Other Equity |
227
|
166
|
614
|
882
|
1 585
|
1 525
|
|
| Total Equity |
164 753
N/A
|
177 327
+8%
|
239 861
+35%
|
357 720
+49%
|
385 687
+8%
|
399 267
+4%
|
|
| Total Liabilities & Equity |
249 063
N/A
|
255 258
+2%
|
300 832
+18%
|
453 707
+51%
|
465 660
+3%
|
597 456
+28%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
2 500
|
2 500
|
2 500
|
2 500
|
3 061
|
3 061
|
|