Akl
Akl
Rp 765,000,000.00
Rp -
Rp 765,000,000.00
Rp 765,000,000.00
Rp 42,500,000
Rp 42,500,000
Rp 127,500,000
Rp 127,500,000
Rp 127,500,000
Rp 42,500,000
Rp 85,000,000
Rp 22,500,000
Rp 7,500,000
Rp 15,000,000
Rp 700,000,000
Rp 200,000,000
Rp 765,000,000
Rp 135,000,000
Laporan Posisi Keuangan PT. Samira dan PT.Farah Setelah Akuisisi
PT. Samira dan Entitas Anak
Laporan Posisi Keuangan Konsolidasian
per 31 Desember 2017
PT. Samira PT. Farah
Aset
Kas dan Setara Kas Rp 500,000,000 Rp 350,000,000
Piutang Usaha Rp 400,000,000 Rp 250,000,000
Persediaan Rp 150,000,000 Rp 120,000,000
Tanah Rp 800,000,000 Rp 500,000,000
Bangunan dan Peralatan Rp 1,500,000,000 Rp 900,000,000
Akumulasi Penyusutan Rp (300,000,000) Rp (100,000,000)
Investasi pada PT. Farah Rp 765,000,000 -
Total Aset Rp 3,815,000,000 Rp 2,020,000,000
Rp 200,000,000
Rp 470,000,000
Rp 410,000,000
Rp 700,000,000
Rp 200,000,000
Rp 650,000,000
Rp 2,630,000,000
Perhitungan Jurnal Eliminasi
Per 31 Desember 2017
rasio investasi + non pengendali =
Saldo 3 Januari 2017 85;15 Rp 765,000,000 Rp 135,000,000
Laba Bersih 85;15 Rp 127,500,000 Rp 22,500,000
Dividen 85;15 Rp (42,500,000) Rp (7,500,000)
Saldo 31 Desember 2017 85;15 Rp 850,000,000 Rp 150,000,000
Modal Saham + Saldo Laba
Rp 700,000,000 Rp 200,000,000
Rp 150,000,000
Rp (50,000,000)
Rp 700,000,000 Rp 300,000,000
Kertas Kerja Konsolidasi untuk Laporan Keuangan
PT.Samira dan Entitas Anak
Jurnal Eliminasi
Konsolidasi
Kredit
Rp 1,850,000,000
Rp 42,500,000
Rp 1,892,500,000
Rp 1,100,000,000
Rp 300,000,000
Rp 110,000,000
Rp 75,000,000
Rp (1,585,000,000)
Rp (22,500,000)
Rp 285,000,000
Rp 780,000,000
Rp 285,000,000
Rp 42,500,000 Rp (200,000,000)
Rp 7,500,000
Rp 50,000,000 Rp 865,000,000
Rp 850,000,000
Rp 650,000,000
Rp 270,000,000
Rp 1,300,000,000
Rp 2,400,000,000
Rp (400,000,000)
Rp (75,000,000)
Rp 85,000,000 Rp (85,000,000)
Rp 765,000,000
Rp 4,910,000,000
Rp 1,085,000,000
Rp 1,060,000,000
Rp 1,750,000,000
Rp 50,000,000 Rp 865,000,000
Rp 15,000,000 Rp 150,000,000
Rp 135,000,000
Rp 1,050,000,000 Rp 4,910,000,000
Laporan Keuangan Konsolidasian 2017
PT SAMIRA DAN ENTITAS ANAK
Laporan Laba Rugi Konsolidasian
Untuk Tahun yang Berakhir 31 Desember 2017
Penjualan
Beban Pokok Penjualan
Laba Kotor
Beban Operasional:
Beban operasi
Beban Penyusutan
Beban Amortisasi
Total Beban Operasional
Rp 300,000,000
Rp 110,000,000
Rp 75,000,000
Rp 485,000,000
Rp 42,500,000
Rp 42,500,000
Rp 307,500,000
Rp (22,500,000)
Rp 285,000,000
NTITAS ANAK
Laba Konsolidasian
r 31 Desember 2017
Rp 780,000,000
Rp 285,000,000
Rp (200,000,000)
Rp 865,000,000
NTITAS ANAK
an Konsolidasian
ber 2017
Liabilitas
Utang Usaha Rp 1,085,000,000
Utang Obligasi Rp 1,060,000,000
Ekuitas
Saham Biasa Rp 1,750,000,000
Saldo Laba Rp 865,000,000
Investasi Pada PT.Farah Rp 85,000,000
Kepentingan non Pengendali Rp 150,000,000
Total liabilitas & Ekuitas Rp 4,995,000,000
NTITAS ANAK
onsolidasian
ber 2017
KREDIT
Rp 1,892,500,000
Rp 1,100,000,000
Rp 300,000,000
Rp 110,000,000
Rp 75,000,000
Rp 865,000,000
NTITAS ANAK
ah Penutupan
ber 2017
Rp 400,000,000
Rp 75,000,000
Rp 1,085,000,000
Rp 1,060,000,000
Rp 1,750,000,000
Rp 865,000,000
Rp 85,000,000
Rp 150,000,000
Rp 5,470,000,000