PT Trimuda Nuansa Citra Tbk
IDX:TNCA
Balance Sheet
Balance Sheet Decomposition
PT Trimuda Nuansa Citra Tbk
PT Trimuda Nuansa Citra Tbk
Balance Sheet
PT Trimuda Nuansa Citra Tbk
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
384
|
1 329
|
2 079
|
7 024
|
6 446
|
6 992
|
5 460
|
1 875
|
3 182
|
2 677
|
|
| Cash |
384
|
1 329
|
2 079
|
7 024
|
6 446
|
6 992
|
5 460
|
1 875
|
3 182
|
2 677
|
|
| Total Receivables |
5 573
|
9 225
|
8 141
|
9 723
|
12 803
|
10 134
|
14 846
|
21 423
|
19 087
|
20 747
|
|
| Accounts Receivables |
5 291
|
8 926
|
8 131
|
9 723
|
12 798
|
9 578
|
14 846
|
20 746
|
18 954
|
20 649
|
|
| Other Receivables |
282
|
300
|
10
|
0
|
5
|
556
|
0
|
677
|
132
|
99
|
|
| Inventory |
60
|
119
|
165
|
108
|
112
|
174
|
96
|
109
|
134
|
312
|
|
| Other Current Assets |
282
|
603
|
8 205
|
26 672
|
28 287
|
1 104
|
1 392
|
972
|
723
|
684
|
|
| Total Current Assets |
6 298
|
11 277
|
18 590
|
43 528
|
47 648
|
18 403
|
21 794
|
24 379
|
23 125
|
24 420
|
|
| PP&E Net |
2 476
|
2 162
|
1 834
|
2 062
|
1 411
|
27 885
|
29 064
|
27 714
|
28 260
|
28 936
|
|
| PP&E Gross |
2 476
|
2 162
|
1 834
|
2 062
|
1 411
|
0
|
0
|
27 714
|
0
|
0
|
|
| Accumulated Depreciation |
7 093
|
7 201
|
7 402
|
8 114
|
8 821
|
0
|
0
|
12 269
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
132
|
98
|
188
|
198
|
246
|
627
|
472
|
398
|
|
| Other Long-Term Assets |
812
|
968
|
1 015
|
1 190
|
1 743
|
1 589
|
1 339
|
1 232
|
1 227
|
743
|
|
| Total Assets |
9 587
N/A
|
14 407
+50%
|
21 571
+50%
|
46 878
+117%
|
50 991
+9%
|
48 076
-6%
|
52 442
+9%
|
53 952
+3%
|
53 084
-2%
|
54 497
+3%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
3 196
|
7 460
|
4 181
|
2 442
|
2 813
|
2 640
|
4 393
|
5 040
|
5 987
|
7 082
|
|
| Accrued Liabilities |
2 232
|
1 804
|
81
|
306
|
689
|
751
|
1 227
|
1 924
|
488
|
22
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
206
|
115
|
89
|
161
|
121
|
551
|
1 069
|
794
|
1 308
|
911
|
|
| Other Current Liabilities |
2 416
|
2 608
|
3 898
|
908
|
442
|
579
|
441
|
1 214
|
570
|
277
|
|
| Total Current Liabilities |
8 050
|
11 988
|
8 250
|
3 816
|
4 065
|
4 522
|
7 130
|
8 972
|
8 353
|
8 292
|
|
| Long-Term Debt |
0
|
0
|
106
|
149
|
1 182
|
677
|
962
|
0
|
0
|
969
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
1
|
4
|
3
|
3
|
3
|
2
|
|
| Other Liabilities |
2 330
|
2 733
|
3 326
|
2 959
|
3 539
|
2 938
|
3 208
|
1 692
|
1 181
|
1 391
|
|
| Total Liabilities |
10 380
N/A
|
14 720
+42%
|
11 682
-21%
|
6 923
-41%
|
8 786
+27%
|
8 132
-7%
|
11 297
+39%
|
10 661
-6%
|
9 532
-11%
|
10 649
+12%
|
|
| Equity | |||||||||||
| Common Stock |
14 164
|
14 164
|
22 164
|
42 164
|
42 164
|
42 164
|
42 164
|
42 164
|
42 164
|
42 164
|
|
| Retained Earnings |
14 957
|
14 518
|
12 316
|
9 115
|
6 899
|
9 159
|
7 958
|
5 813
|
5 551
|
5 255
|
|
| Additional Paid In Capital |
0
|
41
|
41
|
6 906
|
6 941
|
6 941
|
6 941
|
6 941
|
6 941
|
6 941
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Total Equity |
793
N/A
|
314
+60%
|
9 889
N/A
|
39 955
+304%
|
42 205
+6%
|
39 944
-5%
|
41 145
+3%
|
43 291
+5%
|
43 552
+1%
|
43 848
+1%
|
|
| Total Liabilities & Equity |
9 587
N/A
|
14 407
+50%
|
21 571
+50%
|
46 878
+117%
|
50 991
+9%
|
48 076
-6%
|
52 442
+9%
|
53 952
+3%
|
53 084
-2%
|
54 497
+3%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
142
|
142
|
222
|
422
|
422
|
422
|
422
|
422
|
422
|
422
|
|