2019 - 2022
,
LAPORAN HARGA POKOK PRODUKSI
PERIODE JANUARI - JULI 2022
1. BEBAN USAHA
- Beban Gaji 462,805,000.00 793,380,000.00 781,479,300.00 781,479,300.00
- Beban Bonus Hadir & Prestasi
- Beban Lembur
- Beban THR 66,115,000
- Beban BPJS 5,600,000.00 9,600,000.00 9,600,000.00 9,600,000.00
- Beban PPH 21 24,045,000.00 41,220,000.00 41,220,000.00 41,220,000.00
- Konsumsi 12,250,000.00 21,000,000.00 21,000,000.00 21,000,000.00
- Pembelian bahan pokok 10,940,197,508.80 13,675,246,886.00 10,461,563,867.79 12,307,722,197.40
PENDAPATAN OPERASIONAL
Total Pendapatan Penjualan 13,675,246,886.00 19,536,066,980.00 14,065,968,225.60 17,582,460,282
PASIVA
Hutang Lancar Hutang usaha 228,435,592.50 425,185,185.00 403,925,925.75 585,230,000.00
Hutang Lainnya 625,505.05 1,250,000.00 1,062,500.00 2,326,000.00
Uang muka penjualan 46,416,300.00 72,832,600.00 61,907,710.00 80,000,000.00
JUMLAH HUTANG LANCAR 275,477,397.55 499,267,785.00 466,896,135.75 667,556,000.00
EKUITAS
Modal disetor 1,025,000,000.00 1,025,000,000.00 1,025,000,000.00 1,025,000,000.00
Laba tahun berjalan 2,052,992,645.70 4,811,291,540.00 2,562,836,953.81 4,245,220,275.60
JUMLAH EKUITAS 3,077,992,645.70 5,836,291,540.00 3,587,836,953.81 5,270,220,275.60