NPM : 71210215022
Semester : 4 (empat)
1. Laporan Komparatif
3. Neraca Komparatif
5. Analisis Tren
6. Analisis Rata-Rata
2020-2022
1. LAPORAN KOMPARATIF
Tahun Perubahan Perubahan
2020-2021 2021-2022
Laba Rugi 2020 2021 2022 Rupiah % Rupiah %
(Rp) (Rp) (Rp)
Penjualan 764.744 953.174 1.179.452 188.430 24% 226.278 23%
dan Pendapatan Usaha
Beban Pokok (640.365) (704.323) (865.885) 63.958 9% 161.562 22%
Jumlah Laba Kotor 124.379 248.851 313.567 124.472 100% 64.716 26%
Beban Penjualan (7.385) (17.691) (19.734) 16.906 228% 2.043 11%
Pendapatan Keuangan 4.472 2.714 10.691 -1.758 -39% 7.977 293%
Beban Bunga (3.681) (5.093) (6.901) 1.412 27% 1.808 35%
Pendapatan Lainnya 7.102 2.614 1.289 -4.488 -63% -1.325 -50%
Beban Lainnya (20.242) (10.750) (23.093) -9.492 -46% 12.343 114%
Laba Rugi Sebelum 104.645 220.645 275.819 116.000 110% 55.174 25%
Pajak Penghasilan
Beban Pajak (21.826) (54.848) (75.418) 33.022 151% 20.570 37%
Jumlah Laba 82.819 165.797 200.401 82.978 100% 34.604 20%
Rugi Operasi Yang Dilanjutkan
Jumlah Laba Rugi 82.819 165.797 200.401 82.978 100% 34.604 20%
2. KOMPARASI LAPORAN PENGHASILAN
Rumus Perubahan Rupiah = Tahun Ke-2 − Tahun Ke-1
𝐓𝐚𝐡𝐮𝐧 𝐊𝐞−𝟐
Rumus Ratio =
𝐓𝐚𝐡𝐮𝐧 𝐊𝐞−𝟏
𝐍𝐚𝐦𝐚 𝐀𝐤𝐮𝐧
Rumus % Dari Total = 𝐗 𝟏𝟎𝟎%
𝐉𝐮𝐦𝐥𝐚𝐡 𝐀𝐬𝐬𝐞𝐭
Piutang 60.040 101.987 141.377 41.947 69% 39.390 38% 1,69 1,38 2% 4% 5%
Usaha
Persediaan 144.487 162.023 155.753 17.536 12% -6.270 -3% 1,12 0,96 6% 6% 5%
Pajak 96.324 58.148 48.723 -38.176 -39% -9.425 -16% 0,60 0,83 4% 2% 1%
Dibayar
Dimuka
Biaya 3.927 3.521 4.444 -406 -10% 923 26% 0,89 1,26 0,1% 0,1% 0,1%
Dibayar
Dimuka
Jumlah 695.972 836.576 989.802 140.604 20% 153.226 18% 1,20 1,18 30% 33% 37%
Aset
Lancar
Jumlah 1.618.686 1.636.252 1.668.314 17.566 1% 32.062 1% 1,01 1,01 69% 66% 62%
Aset Tidak
Lancar
Jumlah 2.314.658 2.472.828 2.658.116 158.170 6% 185.228 7% 1,06 1,07 100% 100% 100
Aset %
3. NERACA KOMPERATIF
𝑻𝒂𝒉𝒖𝒏 𝑲𝒆𝟐−𝑻𝒂𝒉𝒖𝒏 𝑲𝒆 𝟏
Rumus Perubahan % = × 𝟏𝟎𝟎%
𝑻𝒂𝒉𝒖𝒏 𝑲𝒆𝟏
Tahun
2020 2021 2022
Aset
Aset Lancar
Kas 388.682 508.327 634.042
Piutang Usaha 60.040 101.987 141.377
Persediaan 144.847 162.023 155.753
Pajak Dibayar Dimuka 96.324 58.148 48.723
Biaya Dibayar Dimuka 3.927 3.521 4. 444
Total Aset Lancar 693.820 834.006 984.339
Total Aset Tidak Lancar 1.618.686 1.636.252 1.668.314
2.312.506 2.470.258 2.652.653
Liabilitas dan Ekuitas
Liabilitas Jangka Pendek
Utang Lain-lain Kepada Pihak Ketiga 112.955 122.109 115.296
Terjadinya kenaikan kas pada setiap tahunnya yaitu pada tahun 2020, 2021,
2022. Karena adanya peningkatan berarti perusahaan mampu mencukupi
kebutuhannya dalam membiayai operasi sehari-hari dan mampu mengelola keluar
masuknya arus kas agar tetap terjaga stabil ataupun terjadinya peningkatan.
9. ANALISIS ARUS KAS
Neraca Tahun Perubahan Perubahan
2020-2021 2021-2022
2020 2021 2022 Rp Naik/Turun Rp Naik/Turun
Aset
Aset Lancar
Kas 388.682 508.327 634.042 119.645 Naik 125.715 Naik
A. Rasio likuiditas
Current Ratio
𝐴𝑘𝑡𝑖𝑣𝑎 𝐿𝑎𝑛𝑐𝑎𝑟
𝐻𝑢𝑡𝑎𝑛𝑔 𝐿𝑎𝑛𝑐𝑎𝑟
989,802
2022 = 5,65
175,039
836,576
2021 = 4,96
168,430
695,972
2020 = 4,33
160,710
Quick Ratio
𝑇𝑜𝑡𝑎𝑙 𝐴𝑘𝑡𝑖𝑣𝑎 𝐿𝑎𝑛𝑐𝑎𝑟 − 𝑃𝑒𝑟𝑠𝑒𝑑𝑖𝑎𝑎𝑛
𝑇𝑜𝑡𝑎𝑙 𝐻𝑢𝑡𝑎𝑛𝑔 𝐿𝑎𝑛𝑐𝑎𝑟
989,802−155,753
2022 = 4,76
175,039
836,576−168,023
2021 =4
168,430
695,972−144,487
2020 = 3,43
160,710
Cash Ratio
𝐾𝑎𝑠 𝐷𝑎𝑟𝑖 𝐵𝑎𝑛𝑘 + 𝐸𝑓𝑒𝑘 𝑌𝑎𝑛𝑔 𝐵𝑖𝑠𝑎 𝐷𝑖𝑝𝑒𝑟𝑗𝑢𝑎𝑙 𝐵𝑒𝑙𝑖𝑘𝑎𝑛
𝑇𝑜𝑡𝑎𝑙 𝐻𝑢𝑡𝑎𝑛𝑔 𝐿𝑎𝑛𝑐𝑎𝑟
634,042+136,413
2022 = 4,40
175,039
508,237+136,413
2021 = 3,82
168,430
388,682+136,413
2020 = 3,26
160,710
Net Working To Total Asset
𝐴𝑘𝑡𝑖𝑣𝑎 𝐿𝑎𝑛𝑐𝑎𝑟 + 𝐻𝑢𝑡𝑎𝑛𝑔 𝐿𝑎𝑛𝑐𝑎𝑟
𝑇𝑜𝑡𝑎𝑙 𝐴𝑘𝑡𝑖𝑣𝑎
989,802+175,039
2022 = 4,53
2,568,116
836,576+168,430
2021 = 4,07
2,472,828
695,972+160,710
2020 = 2,31
2,314,658
B. Rasio Profitabilitas
𝐿𝑎𝑏𝑎 𝐾𝑜𝑡𝑜𝑟
𝑋 100%
𝑃𝑒𝑛𝑗𝑢𝑎𝑙𝑎𝑛
313,567
2022 𝑋100%
1,179,452
= 26%
248,851
2021 𝑋 100%
953,174
= 26%
124,379
2020 𝑋 100%
764,744
= 16%
Operating Profit Margin
𝐿𝑎𝑏𝑎 𝑆𝑒𝑏𝑒𝑙𝑢𝑚 𝐵𝑢𝑛𝑔𝑎 𝑑𝑎𝑛 𝑃𝑎𝑗𝑎𝑘
𝑋 100%
𝑃𝑒𝑛𝑗𝑢𝑎𝑙𝑎𝑛
275,819
2022 𝑋 100%
1,179,452
= 23%
220,645
2021 𝑋 100%
953,174
= 23%
104,645
2020 𝑋 100%
764,744
= 13%
= 16%
165,797
2021 𝑋 100%
953,174
= 17%
82,819
2020 𝑋 100%
764,744
= 10%
Return On Asset (ROA)
𝐿𝑎𝑏𝑎 𝑆𝑒𝑏𝑒𝑙𝑢𝑚 𝐵𝑢𝑛𝑔𝑎 𝑑𝑎𝑛 𝑃𝑎𝑗𝑎𝑘
𝑋 100%
𝑇𝑜𝑡𝑎𝑙 𝐴𝑠𝑒𝑡
275,819
2022 𝑋 100%
2,658,116
= 10%
220,645
2021 𝑋 100%
2,472,828
= 8%
104,645
2020 𝑋 100%
2,314,658
= 4%
= 8%
165,797
2021 𝑋 100%
2,154,461
= 7%
82,819
2020 𝑋 100%
2,020,388
= 4%
Return On Invesment (ROI)
𝐿𝑎𝑏𝑎 𝐵𝑒𝑟𝑠𝑖ℎ 𝑆𝑒𝑡𝑒𝑙𝑎ℎ 𝑃𝑎𝑗𝑎𝑘
𝑋 100%
𝑇𝑜𝑡𝑎𝑙 𝐴𝑠𝑒𝑡
200,401
2022 𝑋 100%
2,658,116
= 7%
165,797
2021 𝑋 100%
2.472,828
= 6%
82,819
2020 𝑋 100%
2,314,658
= 3%
= 23%
220,645
2021 𝑋 100%
953,174
= 23%
104,645
2020 𝑋 100%
764,744
= 13%
No. Nama 2020 2021 2022 Keterangan
1 Gross Profit Margin 16% 26% 26% Naik
2 Operating Profit Margin 13% 23% 23% Naik
3 Net Profit Margin 10% 17% 16% Fluktuatif
4 Return On Asset 4% 8% 10% Naik
5 Return On Equity 4% 7% 8% Naik
6 Return On Invesment 3% 6% 7% Naik
7 Return On Sales 13% 23% 23% Tetap
C. Rasio Leverage
= 11%
318,367
2021 𝑋 100%
2,472,828
= 12%
294,270
2020 𝑋 100%
2,314,658
= 12%
= 12%
318,367
2021 𝑋 100%
2,154,461
= 14%
294,270
2020 𝑋 100%
2,020,388
= 14%
= 3.996%
220,645
2021 𝑋 100%
5,093
= 4.332%
104,645
2020 𝑋 100%
3,681
= 2.842%
D. Rasio Aktivitas
= 44%
953,174
2021 𝑋 100%
2,472,828
= 38%
764,744
2020 𝑋 100%
2,314,658
= 33%
Inventory Turnover
𝐻𝑎𝑟𝑔𝑎 𝑃𝑜𝑘𝑜𝑘 𝑃𝑒𝑛𝑗𝑢𝑎𝑙𝑎𝑛
𝑋 100%
𝑅𝑎𝑡𝑎 − 𝑅𝑎𝑡𝑎 𝑃𝑒𝑟𝑠𝑒𝑑𝑖𝑎𝑎𝑛
865,885
2022 𝑋 100%
158,888
= 544%
704,323
2021 𝑋 100%
153,255
= 459%
640,365
2020 𝑋 100%
153,255
= 417%