Pt Cipta Perdana Lancar Tbk
IDX:PART
Balance Sheet
Balance Sheet Decomposition
Pt Cipta Perdana Lancar Tbk
Pt Cipta Perdana Lancar Tbk
Balance Sheet
Pt Cipta Perdana Lancar Tbk
| Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|
| Assets | |||||
| Cash & Cash Equivalents |
3 213
|
2 236
|
688
|
55 180
|
|
| Cash |
3 213
|
2 236
|
688
|
55 180
|
|
| Total Receivables |
34 582
|
43 094
|
36 319
|
38 418
|
|
| Accounts Receivables |
17 830
|
28 104
|
25 646
|
30 563
|
|
| Other Receivables |
16 752
|
14 990
|
10 673
|
7 855
|
|
| Inventory |
12 301
|
19 948
|
25 551
|
30 804
|
|
| Other Current Assets |
2 916
|
5 563
|
968
|
3 000
|
|
| Total Current Assets |
53 012
|
70 841
|
63 526
|
127 402
|
|
| PP&E Net |
23 236
|
110 497
|
153 807
|
170 342
|
|
| PP&E Gross |
23 236
|
110 497
|
153 807
|
170 342
|
|
| Accumulated Depreciation |
24 574
|
29 555
|
38 455
|
51 388
|
|
| Intangible Assets |
0
|
0
|
0
|
119
|
|
| Long-Term Investments |
850
|
924
|
224
|
0
|
|
| Other Long-Term Assets |
2 027
|
3 498
|
3 821
|
3 127
|
|
| Total Assets |
79 125
N/A
|
185 761
+135%
|
221 377
+19%
|
300 990
+36%
|
|
| Liabilities | |||||
| Accounts Payable |
14 691
|
22 508
|
22 766
|
11 921
|
|
| Accrued Liabilities |
0
|
180
|
332
|
471
|
|
| Short-Term Debt |
2 590
|
9 957
|
8 649
|
9 511
|
|
| Current Portion of Long-Term Debt |
9 797
|
8 213
|
16 007
|
19 244
|
|
| Other Current Liabilities |
4 909
|
19 231
|
6 307
|
7 812
|
|
| Total Current Liabilities |
31 986
|
60 088
|
54 062
|
48 958
|
|
| Long-Term Debt |
12 379
|
73 423
|
96 434
|
89 826
|
|
| Other Liabilities |
5 703
|
6 192
|
7 343
|
5 870
|
|
| Total Liabilities |
50 069
N/A
|
139 704
+179%
|
157 839
+13%
|
144 655
-8%
|
|
| Equity | |||||
| Common Stock |
7 500
|
7 500
|
51 000
|
68 000
|
|
| Retained Earnings |
21 555
|
38 557
|
12 538
|
37 957
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
50 379
|
|
| Total Equity |
29 055
N/A
|
46 057
+59%
|
63 538
+38%
|
156 336
+146%
|
|
| Total Liabilities & Equity |
79 125
N/A
|
185 761
+135%
|
221 377
+19%
|
300 990
+36%
|
|
| Shares Outstanding | |||||
| Common Shares Outstanding |
2 720
|
2 720
|
2 720
|
2 720
|
|