Totalindo Eka Persada Tbk PT
IDX:TOPS
Balance Sheet
Balance Sheet Decomposition
Totalindo Eka Persada Tbk PT
Totalindo Eka Persada Tbk PT
Balance Sheet
Totalindo Eka Persada Tbk PT
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
212 238
|
215 603
|
374 106
|
391 678
|
177 069
|
30 734
|
11 653
|
10 011
|
11 594
|
7 376
|
|
| Cash |
212 238
|
215 603
|
374 106
|
391 678
|
177 069
|
30 734
|
11 653
|
10 011
|
11 594
|
7 032
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
344
|
|
| Short-Term Investments |
61 759
|
296 533
|
358 320
|
230 126
|
156 675
|
179 184
|
40 206
|
49 857
|
49 018
|
0
|
|
| Total Receivables |
416 352
|
1 106 303
|
1 289 643
|
1 763 827
|
1 589 317
|
1 239 052
|
1 101 717
|
1 070 968
|
1 056 938
|
554 294
|
|
| Accounts Receivables |
283 772
|
608 141
|
497 800
|
326 101
|
232 834
|
218 922
|
89 195
|
43 641
|
60 828
|
14 678
|
|
| Other Receivables |
132 580
|
498 162
|
791 843
|
1 437 726
|
1 356 483
|
1 020 130
|
1 012 522
|
1 027 327
|
996 110
|
539 616
|
|
| Inventory |
20 623
|
48 820
|
30 285
|
34 658
|
15 395
|
28 389
|
32 387
|
36 020
|
35 722
|
6 566
|
|
| Other Current Assets |
397 693
|
793 326
|
127 051
|
508 968
|
599 398
|
425 569
|
398 512
|
444 594
|
547 574
|
558 024
|
|
| Total Current Assets |
1 108 665
|
2 460 586
|
2 179 404
|
2 929 257
|
2 537 853
|
1 902 928
|
1 584 475
|
1 611 450
|
1 700 846
|
1 126 260
|
|
| PP&E Net |
157 877
|
300 980
|
384 640
|
386 413
|
365 501
|
343 827
|
323 010
|
302 633
|
282 612
|
262 766
|
|
| PP&E Gross |
157 877
|
300 980
|
384 640
|
386 413
|
365 501
|
343 827
|
323 010
|
302 633
|
282 612
|
262 766
|
|
| Accumulated Depreciation |
19 293
|
31 127
|
51 267
|
72 541
|
93 413
|
115 086
|
135 904
|
156 556
|
176 741
|
196 588
|
|
| Long-Term Investments |
0
|
8 424
|
15 724
|
242 854
|
275 248
|
403 296
|
420 191
|
445 264
|
416 410
|
201 573
|
|
| Other Long-Term Assets |
89 022
|
103 581
|
204 997
|
219 516
|
195 984
|
100 582
|
22 705
|
1 631
|
0
|
10 080
|
|
| Total Assets |
1 355 564
N/A
|
2 873 572
+112%
|
2 784 766
-3%
|
3 778 040
+36%
|
3 374 586
-11%
|
2 750 634
-18%
|
2 350 381
-15%
|
2 360 977
+0%
|
2 399 869
+2%
|
1 590 598
-34%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
40 453
|
76 325
|
181 116
|
362 039
|
223 329
|
77 908
|
141 543
|
207 165
|
272 011
|
29 512
|
|
| Accrued Liabilities |
248 585
|
269 910
|
373 215
|
691 565
|
396 581
|
116 199
|
44 999
|
40 641
|
31 278
|
35 296
|
|
| Short-Term Debt |
225 318
|
182 027
|
419 776
|
517 129
|
326 162
|
123 952
|
138 033
|
212 682
|
253 182
|
0
|
|
| Current Portion of Long-Term Debt |
4 305
|
486 672
|
523 554
|
432 399
|
547 775
|
34 700
|
53 300
|
53 300
|
144 886
|
0
|
|
| Other Current Liabilities |
524 530
|
1 289 773
|
323 349
|
296 614
|
245 712
|
413 843
|
414 085
|
363 941
|
449 718
|
391 829
|
|
| Total Current Liabilities |
1 043 191
|
2 304 708
|
1 821 011
|
2 299 747
|
1 739 559
|
766 603
|
791 960
|
877 730
|
1 151 076
|
456 637
|
|
| Long-Term Debt |
59 133
|
176 922
|
321 927
|
129 707
|
254 411
|
795 397
|
705 382
|
630 753
|
489 667
|
419 517
|
|
| Other Liabilities |
4 775
|
5 754
|
6 916
|
8 845
|
11 482
|
6 463
|
7 328
|
5 311
|
5 045
|
285 583
|
|
| Total Liabilities |
1 107 100
N/A
|
2 487 383
+125%
|
2 149 854
-14%
|
2 438 299
+13%
|
2 005 452
-18%
|
1 568 463
-22%
|
1 504 670
-4%
|
1 513 793
+1%
|
1 645 787
+9%
|
1 161 737
-29%
|
|
| Equity | |||||||||||
| Common Stock |
5 000
|
8 000
|
500 000
|
666 600
|
666 600
|
666 600
|
666 600
|
666 600
|
666 600
|
666 600
|
|
| Retained Earnings |
243 465
|
378 189
|
134 911
|
340 627
|
370 021
|
183 057
|
153 402
|
151 930
|
245 032
|
570 252
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
332 514
|
332 514
|
332 514
|
332 514
|
332 514
|
332 514
|
332 514
|
|
| Total Equity |
248 465
N/A
|
386 189
+55%
|
634 911
+64%
|
1 339 741
+111%
|
1 369 134
+2%
|
1 182 171
-14%
|
845 712
-28%
|
847 184
+0%
|
754 081
-11%
|
428 861
-43%
|
|
| Total Liabilities & Equity |
1 355 564
N/A
|
2 873 572
+112%
|
2 784 766
-3%
|
3 778 040
+36%
|
3 374 586
-11%
|
2 750 634
-18%
|
2 350 381
-15%
|
2 360 977
+0%
|
2 399 869
+2%
|
1 590 598
-34%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
50
|
80
|
25 000
|
33 330
|
33 330
|
33 330
|
33 330
|
33 330
|
33 330
|
33 330
|
|