Ginting Jaya Energi Tbk PT
IDX:WOWS
Balance Sheet
Balance Sheet Decomposition
Ginting Jaya Energi Tbk PT
Ginting Jaya Energi Tbk PT
Balance Sheet
Ginting Jaya Energi Tbk PT
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
819
|
1 187
|
4 004
|
3 275
|
1 851
|
2 176
|
1 111
|
960
|
1 653
|
|
| Cash |
819
|
1 187
|
4 004
|
3 275
|
1 851
|
2 176
|
1 111
|
960
|
1 653
|
|
| Short-Term Investments |
0
|
0
|
5 636
|
3 034
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
23 375
|
12 340
|
54 700
|
88 816
|
38 472
|
34 784
|
25 026
|
30 026
|
46 273
|
|
| Accounts Receivables |
23 375
|
12 340
|
25 955
|
19 640
|
15 394
|
11 067
|
1 796
|
7 330
|
24 555
|
|
| Other Receivables |
0
|
0
|
28 746
|
69 176
|
23 078
|
23 717
|
23 229
|
22 696
|
21 718
|
|
| Inventory |
30 378
|
17 930
|
21 897
|
35 388
|
54 384
|
75 265
|
109 918
|
93 480
|
86 007
|
|
| Other Current Assets |
3 978
|
5 969
|
7 328
|
290 925
|
261 911
|
196 027
|
191 941
|
168 259
|
161 318
|
|
| Total Current Assets |
58 550
|
37 426
|
93 566
|
421 437
|
356 618
|
308 251
|
327 996
|
292 725
|
295 250
|
|
| PP&E Net |
227 271
|
264 550
|
353 495
|
384 107
|
399 514
|
341 119
|
285 777
|
269 515
|
280 576
|
|
| PP&E Gross |
227 271
|
264 550
|
353 495
|
384 107
|
399 514
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
40 559
|
69 195
|
289
|
46 700
|
107 585
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
665
|
3 034
|
2 757
|
9 146
|
65 340
|
65 460
|
103 983
|
76 850
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
285 821
N/A
|
302 641
+6%
|
450 094
+49%
|
808 301
+80%
|
765 278
-5%
|
714 710
-7%
|
679 233
-5%
|
666 222
-2%
|
652 677
-2%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
3 357
|
5 542
|
13 700
|
15 602
|
14 382
|
15 878
|
13 637
|
21 212
|
23 984
|
|
| Accrued Liabilities |
2 686
|
2 312
|
2 994
|
5 559
|
291
|
671
|
780
|
1 192
|
1 532
|
|
| Short-Term Debt |
37 200
|
45 000
|
55 000
|
49 800
|
39 800
|
8 415
|
75 061
|
62 510
|
50 619
|
|
| Current Portion of Long-Term Debt |
129 995
|
144 936
|
65 700
|
83 938
|
47 817
|
34 854
|
34 002
|
12 479
|
29 150
|
|
| Other Current Liabilities |
1 522
|
3 609
|
90 606
|
9 688
|
9 281
|
9 154
|
9 087
|
1 722
|
1 666
|
|
| Total Current Liabilities |
174 760
|
201 398
|
228 000
|
164 587
|
111 571
|
68 973
|
132 567
|
99 115
|
106 951
|
|
| Long-Term Debt |
48 069
|
12 565
|
41 088
|
29 333
|
42 710
|
71 048
|
0
|
29 411
|
7 581
|
|
| Deferred Income Tax |
3 720
|
8 705
|
14 013
|
16 735
|
12 949
|
12 894
|
12 658
|
12 320
|
12 029
|
|
| Other Liabilities |
9 210
|
4 405
|
7 467
|
5 943
|
4 091
|
1 415
|
1 182
|
2 425
|
2 781
|
|
| Total Liabilities |
235 759
N/A
|
227 073
-4%
|
290 568
+28%
|
216 599
-25%
|
171 321
-21%
|
154 329
-10%
|
146 407
-5%
|
143 271
-2%
|
129 343
-10%
|
|
| Equity | ||||||||||
| Common Stock |
5 000
|
7 000
|
7 000
|
247 572
|
247 572
|
247 572
|
247 572
|
247 572
|
247 572
|
|
| Retained Earnings |
45 177
|
68 700
|
95 618
|
52 297
|
54 708
|
20 852
|
6 810
|
16 769
|
16 279
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
248 666
|
248 666
|
248 666
|
248 666
|
248 666
|
248 666
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
43 132
|
43 132
|
43 132
|
0
|
0
|
|
| Other Equity |
115
|
132
|
56 909
|
43 166
|
121
|
158
|
265
|
43 482
|
43 374
|
|
| Total Equity |
50 062
N/A
|
75 568
+51%
|
159 527
+111%
|
591 702
+271%
|
593 957
+0%
|
560 381
-6%
|
532 826
-5%
|
522 951
-2%
|
523 334
+0%
|
|
| Total Liabilities & Equity |
285 821
N/A
|
302 641
+6%
|
450 094
+49%
|
808 301
+80%
|
765 278
-5%
|
714 710
-7%
|
679 233
-5%
|
666 222
-2%
|
652 677
-2%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
1 726
|
1 726
|
1 726
|
2 476
|
2 476
|
2 476
|
2 476
|
2 476
|
2 476
|
|