RMK Energy PT Tbk
IDX:RMKE
Balance Sheet
Balance Sheet Decomposition
RMK Energy PT Tbk
RMK Energy PT Tbk
Balance Sheet
RMK Energy PT Tbk
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
6 499
|
11 388
|
15 471
|
66 810
|
67 167
|
15 366
|
43 666
|
|
| Cash |
6 499
|
11 388
|
15 471
|
66 810
|
67 167
|
15 366
|
43 666
|
|
| Total Receivables |
98 636
|
101 729
|
173 373
|
293 885
|
387 814
|
599 114
|
696 613
|
|
| Accounts Receivables |
39 092
|
45 772
|
94 597
|
80 888
|
188 337
|
288 003
|
213 729
|
|
| Other Receivables |
59 545
|
55 957
|
78 776
|
212 997
|
199 476
|
311 111
|
482 884
|
|
| Inventory |
13 298
|
66 097
|
45 197
|
37 285
|
63 178
|
72 972
|
32 764
|
|
| Other Current Assets |
31 159
|
68 811
|
20 753
|
129 073
|
261 856
|
521 295
|
438 482
|
|
| Total Current Assets |
149 592
|
248 025
|
254 794
|
527 052
|
780 015
|
1 208 747
|
1 211 525
|
|
| PP&E Net |
379 659
|
596 100
|
499 343
|
639 564
|
736 425
|
926 473
|
1 021 416
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
736 425
|
926 473
|
1 021 416
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
291 943
|
353 042
|
433 371
|
|
| Goodwill |
0
|
4 598
|
4 598
|
95 777
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
103 831
|
99 440
|
103 505
|
82 284
|
82 913
|
|
| Other Long-Term Assets |
16 281
|
26 613
|
52 525
|
38 549
|
56 890
|
30 190
|
53 309
|
|
| Other Assets |
0
|
4 598
|
4 598
|
95 777
|
0
|
0
|
0
|
|
| Total Assets |
545 532
N/A
|
875 337
+60%
|
915 092
+5%
|
1 400 383
+53%
|
1 676 835
+20%
|
2 247 695
+34%
|
2 369 162
+5%
|
|
| Liabilities | ||||||||
| Accounts Payable |
27 852
|
56 286
|
81 937
|
121 582
|
141 709
|
191 969
|
147 606
|
|
| Accrued Liabilities |
1 017
|
593
|
714
|
2 539
|
30 938
|
16 380
|
14 116
|
|
| Short-Term Debt |
0
|
0
|
95 849
|
118 334
|
2 260
|
343 525
|
330 980
|
|
| Current Portion of Long-Term Debt |
61 584
|
101 341
|
80 144
|
96 561
|
110 049
|
68 249
|
65 690
|
|
| Other Current Liabilities |
17 447
|
131 119
|
40 545
|
41 895
|
74 892
|
35 769
|
20 387
|
|
| Total Current Liabilities |
107 900
|
289 338
|
299 189
|
380 911
|
359 848
|
655 893
|
578 780
|
|
| Long-Term Debt |
125 464
|
233 600
|
189 904
|
213 927
|
104 833
|
95 981
|
50 942
|
|
| Minority Interest |
0
|
2 763
|
3 901
|
579
|
15 694
|
21 778
|
8 478
|
|
| Other Liabilities |
2 048
|
3 619
|
3 742
|
2 839
|
5 490
|
10 989
|
12 522
|
|
| Total Liabilities |
235 412
N/A
|
523 793
+123%
|
488 935
-7%
|
598 255
+22%
|
485 865
-19%
|
784 640
+61%
|
650 721
-17%
|
|
| Equity | ||||||||
| Common Stock |
150 000
|
150 000
|
150 000
|
437 500
|
437 500
|
437 500
|
437 500
|
|
| Retained Earnings |
123 464
|
164 887
|
239 501
|
239 047
|
627 889
|
899 978
|
1 155 359
|
|
| Additional Paid In Capital |
36 656
|
36 656
|
36 656
|
125 581
|
125 581
|
125 581
|
125 581
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
5
|
189
|
|
| Total Equity |
310 120
N/A
|
351 543
+13%
|
426 157
+21%
|
802 128
+88%
|
1 190 970
+48%
|
1 463 055
+23%
|
1 718 441
+17%
|
|
| Total Liabilities & Equity |
545 532
N/A
|
875 337
+60%
|
915 092
+5%
|
1 400 383
+53%
|
1 676 835
+20%
|
2 247 695
+34%
|
2 369 162
+5%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
4 375
|
4 375
|
4 375
|
6 000
|
4 375
|
4 375
|
4 375
|
|