Professional Documents
Culture Documents
Description Balance
ASSETS
CURRENT ASSETS
Cash and Bank
Current Asset 594.595.619,00
Cash in Bank 591.195.619,00
Petty Cash 3.400.000,00
Total Cash and Bank 594.595.619,00
Account Receivable
Accounts Receivable 250.635.000,00
Allowance of Doubtful Debt -12.531.750,00
Total Account Receivable 238.103.250,00
Inventory
Merchandise Inventory 294.760.000,00
Total Inventory 294.760.000,00
Other Current Assets
Supplies 10.000.000,00
Prepaid Tax 22.000.000,00
Vat In 13.000.000,00
Prepaid Insurance 4.500.000,00
Total Other Current Assets 49.500.000,00
Total CURRENT ASSETS 1.176.958.869,00
FIXED ASSETS
Historical Value
Fixed Assets 847.500.000,00
Land 200.000.000,00
Building 320.000.000,00
Equipment 147.500.000,00
Vehicle 180.000.000,00
Total Historical Value 847.500.000,00
Accumulated Depreciation
Building Accumulated Dep. -147.500.000,00
Equipment Accumulated Dep. -189.250.000,00
Total Accumulated Depreciation -336.750.000,00
Total FIXED ASSETS 510.750.000,00
OTHER ASSETS
Stock Investmen 112.000.000,00
Total OTHER ASSETS 112.000.000,00
Total ASSETS 1.799.708.869,00
LIABILITIES and EQUITIES
LIABILITIES
Current Liabilities
Account Payables
Accounts Payable 313.770.000,00
Dividen Payable 180.000.000,00
Total Account Payables 493.770.000,00
Other Current Liabilities
Current Liabilities 377.208.500,00
Expense Payable -25.000,00
Income Tax Payable 42.998.500,00
Vat Out 34.235.000,00
Mandiri Bank Loan 300.000.000,00
Total Other Current Liabilities 377.208.500,00
Total Current Liabilities 870.978.500,00
Long Term Liabilities
Total Long Term Liabilities 0,00
Total LIABILITIES 870.978.500,00
EQUITIES
EQUITY 850.000.000,00
Common Stock 800.000.000,00
Description Balance
RETAINED EARNING 50.000.000,00
OPENING BALANCE EQUITY -189.312.500,00
Current Earning of The Year 268.042.869,00
Total EQUITIES 928.730.369,00
Total LIABILITIES and EQUITIES 1.799.708.869,00