Biaya Operasional
Biaya Pemasaran
Beban Gaji & Komisi Salesman 475,000,000
Beban Gaji & Upah Bag. Penjualan 275,000,000
Beban Angkut Penjualan 200,000,000
Beban Promosi 180,000,000
Beban Cadangan Kerugian Piutang 250,000,000
Beban Penyusutan Kendaraan 120,000,000
1,500,000,000
Biaya Administrasi dan Umum
Beban Gaji & Kesejahteraan Pegawai 450,000,000
Beban Sewa Kantor 150,000,000
Beban Premi Asuransi 100,000,000
Beban Konsultan 25,000,000
Beban Perlengkapan Kantor 45,000,000
Beban Penyusutan Peralatan Kantor 75,000,000
Beban PPh 4 (2) 4,000,000
849,000,000
Total Beban Operasional 2,349,000,000
Laba Usaha 4,651,000,000
Pendapatan dari Luar Usaha
Bunga Deposito 20,000,000
Deviden dari PT Amar (Penyertaan 30%) 60,000,000
80,000,000
Beban dari Luar Usaha
Rugi Selisih Kurs 15,000,000
Denda PPh 5,000,000
20,000,000
Total Penambahan dari Luar Usaha 60,000,000
Laba Bersih 4,711,000,000
25,000,000,000
- 2,500,000,000
- 500,000,000
22,000,000,000
15,000,000,000
7,000,000,000
475,000,000
275,000,000
200,000,000
166,000,000
235,000,000
100,000,000
430,000,000
150,000,000
100,000,000
25,000,000
45,000,000
80,000,000
-
2,281,000,000
4,719,000,000
-
-
15,000,000
-
- 15,000,000
4,704,000,000
Rekonsiliasi Fiskal
PT Nawasena
Laporan Laba Rugi Fiskal
31 Desember 2020
25,000,000,000
- 2,500,000,000
- 500,000,000
22,000,000,000
15,000,000,000
7,000,000,000
475,000,000
275,000,000
200,000,000
166,000,000
235,000,000
100,000,000
430,000,000
150,000,000
100,000,000
25,000,000
45,000,000
80,000,000
-
2,281,000,000
4,719,000,000
-
-
15,000,000
-
- 15,000,000
4,704,000,000