Golden Flower Tbk PT
IDX:POLU
Balance Sheet
Balance Sheet Decomposition
Golden Flower Tbk PT
Golden Flower Tbk PT
Balance Sheet
Golden Flower Tbk PT
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
14 326
|
32 862
|
46 667
|
49 238
|
9 264
|
12 212
|
13 416
|
44 465
|
|
| Cash |
14 326
|
32 862
|
46 667
|
49 238
|
9 264
|
12 212
|
13 416
|
44 465
|
|
| Short-Term Investments |
0
|
0
|
28 962
|
41 703
|
0
|
42 901
|
31 848
|
0
|
|
| Total Receivables |
84 116
|
94 511
|
74 655
|
74 681
|
51 949
|
43 784
|
16 147
|
35 573
|
|
| Accounts Receivables |
84 116
|
94 511
|
74 655
|
74 681
|
50 895
|
43 685
|
16 047
|
16 300
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
1 055
|
100
|
100
|
19 274
|
|
| Inventory |
88 297
|
87 513
|
96 312
|
97 280
|
70 965
|
24 595
|
17 013
|
8 744
|
|
| Other Current Assets |
2 584
|
2 224
|
3 194
|
26 239
|
15 432
|
15 543
|
4 706
|
9 672
|
|
| Total Current Assets |
189 323
|
217 110
|
249 790
|
289 141
|
147 609
|
139 035
|
83 130
|
98 454
|
|
| PP&E Net |
87 442
|
68 614
|
60 387
|
53 772
|
48 529
|
48 626
|
110 708
|
30 979
|
|
| PP&E Gross |
87 442
|
68 614
|
60 387
|
53 772
|
48 529
|
48 626
|
110 708
|
30 979
|
|
| Accumulated Depreciation |
41 385
|
51 787
|
58 628
|
63 414
|
68 457
|
74 416
|
77 524
|
83 594
|
|
| Note Receivable |
6 744
|
6 168
|
5 524
|
594
|
3 615
|
4 046
|
241
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
82 245
|
0
|
0
|
61 689
|
|
| Other Long-Term Assets |
14
|
16
|
20
|
16
|
1
|
11 508
|
15 259
|
13 559
|
|
| Total Assets |
283 523
N/A
|
291 908
+3%
|
315 721
+8%
|
343 523
+9%
|
281 999
-18%
|
203 215
-28%
|
209 338
+3%
|
204 682
-2%
|
|
| Liabilities | |||||||||
| Accounts Payable |
35 818
|
17 856
|
17 483
|
8 663
|
5 617
|
7 994
|
3 477
|
6 732
|
|
| Accrued Liabilities |
9 909
|
10 200
|
11 312
|
10 397
|
2 278
|
3 587
|
3 290
|
5 677
|
|
| Short-Term Debt |
44 895
|
74 658
|
103 994
|
90 841
|
44 029
|
6 239
|
30 347
|
35 459
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
1 200
|
1 700
|
712
|
826
|
|
| Other Current Liabilities |
67 547
|
62 927
|
13 988
|
12 685
|
13 275
|
5 571
|
1 472
|
601
|
|
| Total Current Liabilities |
158 169
|
165 641
|
146 776
|
122 586
|
66 399
|
25 091
|
39 297
|
49 294
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
1 200
|
5 762
|
5 590
|
4 161
|
|
| Deferred Income Tax |
12 207
|
11 001
|
10 639
|
10 609
|
10 037
|
0
|
0
|
0
|
|
| Other Liabilities |
42 290
|
46 166
|
46 013
|
45 512
|
43 449
|
33 744
|
35 507
|
25 710
|
|
| Total Liabilities |
212 667
N/A
|
222 808
+5%
|
203 428
-9%
|
178 706
-12%
|
121 084
-32%
|
64 597
-47%
|
80 394
+24%
|
79 165
-2%
|
|
| Equity | |||||||||
| Common Stock |
7 500
|
7 500
|
60 000
|
75 000
|
75 000
|
75 000
|
75 000
|
75 000
|
|
| Retained Earnings |
23 506
|
21 712
|
8 177
|
17 168
|
11 064
|
40 439
|
46 703
|
62 986
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
24 786
|
24 486
|
24 486
|
24 486
|
24 486
|
|
| Other Equity |
39 850
|
39 888
|
44 116
|
47 863
|
50 365
|
79 571
|
76 161
|
89 016
|
|
| Total Equity |
70 856
N/A
|
69 100
-2%
|
112 293
+63%
|
164 817
+47%
|
160 915
-2%
|
138 618
-14%
|
128 944
-7%
|
125 516
-3%
|
|
| Total Liabilities & Equity |
283 523
N/A
|
291 908
+3%
|
315 721
+8%
|
343 523
+9%
|
281 999
-18%
|
203 215
-28%
|
209 338
+3%
|
204 682
-2%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
600
|
600
|
600
|
750
|
750
|
750
|
750
|
750
|
|