ASET
ASET LANCAR
Kas dan setara kas C Rp 67,695,350
Investasi jangka pendek H Rp 1,200,000,000
Piutang usaha E Rp 8,497,922,298
Piutang lain - lain Rp 65,000,000
Persediaan F Rp 1,808,167,030
Beban dibayar dimuka G Rp 40,000,000
ASET TETAP J
Harga perolehan Rp 4,403,670,000
Akumulasi penyusutan Rp 472,468,000
Nilai buku Rp 3,931,202,000
^
ASET LAINNYA L Rp 386,573,000
Rp 47,490,324
Rp 1,715,000,000
Rp 11,990,973,240
Rp 85,000,000
Rp 2,726,538,700
Rp 80,000,000
Rp 16,645,002,264
^
Rp 422,500,000
Rp 6,909,789,000
Rp 1,036,659,800
Rp 5,873,129,200
^
Rp 6,759,500
Rp 22,947,390,964
^
Dibuat oleh: Diperiksa oleh:
Indeks A2.1
Periode: 31/12/2018
Keterangan WP Ref
EKUITAS R
Modal saham- Rp 2.200.000 per lembar
Saldo laba
TOTAL EKUITAS RR
Rp 200,000,000 Rp 200,000,000
Rp 1,068,203,500 Rp 1,269,116,100
Rp 29,185,800 Rp 191,193,058
Rp 133,753,747 Rp 652,137,645
Rp 5,787,490 Rp 162,088,980
Rp 833,304,163 Rp 1,299,438,759
Rp 30,720,000 (-)
Rp 2,300,954,700 Rp 3,773,974,542
˄ ^
Rp 8,235,352,644 Rp 10,175,357,444
Rp 20,480,000 Rp 103,134,000
Rp 8,255,832,644 Rp 10,278,491,444
˄ ^
Rp 2,220,000,000 Rp 2,220,000,000
Rp 3,219,772,334 Rp 6,674,924,978
Rp 5,439,772,334 Rp 8,894,924,978
˄ ^
Rp 15,996,559,678 Rp 22,947,390,964
˄ ^
Dibuat oleh: Diperiksa oleh:
Indeks A2.2
Periode: 31/12/2018
Keterangan WP Ref Per Audit 31/12/2017 Per klien 31/12/2018
Rp 3,455,152,644
Rp 6,674,924,978
^
Indeks A3.2
Periode: 31/12/2018
Keterangan WP Ref. Per Audit 31/12/2017 Per Klien 31/12/2018
ASET
Aset lancar
Kas dan setara kas C Rp 67,695,350 Rp 47,490,324
Investasi jangka pendek H Rp 1,200,000,000 Rp 1,715,000,000
Piutang usaha E Rp 8,497,922,298 Rp 11,990,973,240
Piutang lain - lain Rp 65,000,000 Rp 85,000,000
Persediaan F Rp 1,808,167,030 Rp 2,726,538,700
Beban dibayar dimuka G Rp 40,000,000 Rp 80,000,000
Total aset lancar Rp 11,678,784,678 Rp 16,645,002,264
Aset tetap J
Harga perolehan Rp 4,403,670,000 Rp 6,909,789,000
Akumulasi penyusutan Rp 472,468,000 Rp 1,036,659,800
Nilai buku Rp 3,931,202,000 Rp 5,873,129,200
Rp (20,205,026) -43
Rp 515,000,000 30
Rp 3,493,050,942 29
Rp 20,000,000 24
Rp 918,371,670 34
Rp 40,000,000 50
Rp 4,966,217,586 30
Rp 422,500,000 100
Rp 2,506,119,000 36
Rp 564,191,800 54
Rp 1,941,927,200 33
Rp (379,813,500) -5619
Rp 6,950,831,286 30
Diperiksa oleh:
Indeks ARP1.1
Tanggal: 30/08/2019 Periode: 31/12/2018
Keterangan WP Ref
EKUITAS R
Modal saham- nilai nominal Rp 2.200.000 per saham
Saldo laba
Total ekuitas RR
Total kewajiban dan ekuitas
Rp 200,000,000 Rp 200,000,000 Rp -
Rp 1,068,203,500 Rp 1,269,116,100 Rp 200,912,600
Rp 29,185,800 Rp 191,193,058 Rp 162,007,258
Rp 133,753,747 Rp 652,137,645 Rp 518,383,898
Rp 5,787,490 Rp 162,088,980 Rp 156,301,490
Rp 833,304,163 Rp 1,299,438,759 Rp 466,134,596
Rp 30,720,000 - Rp 30,720,000
Rp 2,300,954,700 Rp 3,773,974,542 Rp 1,473,019,842
Rp 2,220,000,000 Rp 2,220,000,000 -
Rp 3,219,772,334 Rp 6,674,924,978 Rp 3,455,152,644
Rp 5,439,772,334 Rp 8,894,924,978 Rp 3,455,152,644
Rp 15,996,559,678 Rp 22,947,390,964 Rp 6,950,831,286
Dibuat oleh: Diperiksa oleh:
16
85
79
96
36
∞
39
19
80
20
52
39
30
Indeks ARP1.2
Periode: 31/12/2018
Keterangan WP Ref Per Audit 31/12/2017
Rp 33,216,197,959 Rp 8,332,666,491 25
Rp 9,370,636,041 Rp 3,632,569,659 39
Rp 2,630,694,255 Rp 771,742,215 29
Rp 6,739,941,786 Rp 2,860,827,444 42
Rp 2,209,911,250 Rp 226,865,150 10
Rp 4,530,030,536 Rp 2,633,962,294 58
Rp 1,074,877,892 Rp 637,541,120 59
Rp 3,455,152,644 Rp 1,996,421,174 58
Dibuat oleh: Diperiksa oleh:
Indeks ARP1.3
Tanggal: Tanggal: 30/08/2019 Periode: 31/12/2018 & 2017
ASET 2018
ASET LANCAR
INVESTASI Rp 422,500,000
ASET TETAP
Harga perolehan Rp 6,909,789,000
Akumulasi penyusutan Rp 1,036,659,800
Nilai buku Rp 5,873,129,200
ASET LAINNYA
EKUITAS
Modal saham- Rp 2.200.000 per lembar Rp 2,220,000,000
Modal dasar-2.000 saham
Modal ditempatkan dan disetor penuh-1.000 saham
Saldo laba Rp 6,674,924,978
Total EKUITAS Rp 8,894,924,978
Rp 67,695,350
Rp 1,200,000,000
Rp 8,497,922,298
Rp 65,000,000
Rp 1,808,167,030
Rp 40,000,000
Rp 11,678,784,678
Rp 4,403,670,000
Rp 472,468,000
Rp 3,931,202,000
Rp 15,996,559,678
2017
Rp 200,000,000
Rp 1,068,203,500
Rp 29,185,800
Rp 133,753,747
Rp 5,787,490
Rp 833,304,163
Rp 30,720,000
Rp 2,300,954,700
Rp 8,235,352,644
Rp 20,480,000
Rp 8,255,832,644
Rp 2,220,000,000
Rp 3,219,772,334
Rp 5,439,772,334
Rp 15,996,559,678
Keterangan 2018
Rp 30,621,597,850
Rp 24,883,531,468
Rp 5,738,066,382
Rp 1,858,952,040
Rp 3,879,114,342
Rp 105,300,600
Rp (8,654,500)
Rp 1,886,400,000
Rp 1,983,046,100
Rp 1,896,068,242
Rp 437,336,772
Rp 1,458,731,470