SUKSES SELALU
NERACA SALDO AWAL, PER 30 DESEMBER 2019
RECAPITULATION
DEBIT CREDIT
ACC. NO TOTAL ACC. NO TOTAL
1-1005 552,000,000 2-1001 607,200,000
1-1010 55,200,000
RECAPITULATION
DEBIT KREDIT
ACC. NO TOTAL ACC. NO TOTAL
1-1003 866,970,000 4-1000 788,000,000
2-1005 78,800,000
8-1001 170,000
TOTAL 866,970,000 TOTAL 866,970,000
PT. SUKSES SELALU
JURNAL UMUM
DECEMBER 2019
( In Rupiah ) Page 01
Pos
Date Invoice Description Debit Credit
Ref
2021 6 F12-1 HPP 5-1000 381,000,000
DEC PERSEDIAAN BARANG DAGANG 1-1005 381000000
7 NK12-1 RETUR PENJUALAN 4-1002 104,000,000
PPN KELUARAN 2-1005 10,400,000
PIUTANG DAGANG 1-1003 114,400,000
PERSEDIAAN BARAN DAGANG 1-1005 89,000,000
HPP 5-1000 89,000,000
11 NK-1 UTANG DAGANG 2-1001 90,200,000
PERSEDIAAN BARANG DAGANG 1-1005 82,000,000
PPN MASUKAN 1-1010 8,200,000
13 HPP 5-1000 360,000,000
PERSEDIAAN BARANG DAGANG 1-1005 360,000,000
18 HPP 5-1000 292,000,000
PERSEDIAAN BARANG DAGANG 1-1005 292,000,000
TOTAL ……………………. 1,326,600,000 1,326,600,000
RECAPITULATION
KREDIT KREDIT
ACC. NO TOTAL ACC. NO
5-1000 1,033,000,000 1-1005
4-1002 104,000,000 1-1003
2-1005 10,400,000 5-1000
1-1005 89,000,000 1-1010
2-1001 90,200,000
RE LAIN-LAIN LAIN-LAIN
DATE NO. BUKTI KETERANGAN
F KAS DIBANK PIUTANG
NO. NO.
AKUN TOTAL AKUN TOTAL
AKUN AKUN
RECAPITULATION
DEBIT KREDIT
ACC. NO TOTAL ACC. NO TOTAL
1-1001 946,646,000 1-1003 497,200,000
4-1001 8,844,000 3-1001 5,000,000
4-1000 412,000,000
2-1004 41,200,000
8-1001 90,000
RECAPITULATION
DEBIT KREDIT
ACC. NO TOTAL ACC. NO TOTAL
2-1001 88,000,000 1-1001 131,790,000
6-1002 24,000,000 5-1002 1,650,000
2-1004 21,440,000
TOTAL 133,440,000 TOTAL 133,440,000
PT. SUKSES SELALU
KAS KECIL
DECEMBER, 2019
( In Rupiah )
DEBIT CREDIT
DATE NO. BUKTI KETERANGAN
AKUN NO. AKUN TOTAL KAS KECIL
2021 4 V12-2 Pembayaran Listrik & Telpon Utang Beban 2-1002 1,800,000 1,800,000
DEC
RECAPITULATION
DEBIT KREDIT
ACC. NO TOTAL ACC. NO TOTAL
2-1002 1,800,000 1-1002 1,800,000
TOTAL TOTAL
PT. SUKSES SELALU
KARTU PERSEDIAAN
DECEMBER, 2019
NAME : MEJA-S100
KODE : S210C
( In Rupiah ) METODE : AVERAGE
416,000,000
150,000,000
PT. SUKSES SELALU
KARTU PIUTANG DAGANG
DECEMBER, 2019
(In Rupiah)
Balance
Date Description Ref Debit Credit
Debit Credit
Balance
Date Description Ref Debit Credit
Debit Credit
Balance
Date Description Ref Debit Credit
Debit Credit
Balance
Date Description Ref Debit Credit
Debit Credit
2019 1 SALDO AWAL 44,000,000
Balance
Date Description Ref Debit Credit
Debit Credit
2019 1 SALDO AWAL 33,000,000
saldo Rp 887,216,000
saldo Rp 6,200,000
saldo Rp 420,370,000
saldo
saldo Rp 566,000,000
saldo Rp 13,000,000
saldo Rp 24,000,000
saldo Rp 36,000,000
saldo Rp 38,000,000
saldo Rp 47,000,000
saldo Rp 224,000,000
saldo Rp 300,000,000
saldo Rp 850,000,000
saldo
saldo Rp 120,000,000
saldo
saldo Rp 215,000,000
saldo
saldo
saldo Rp 18,000,000
saldo
saldo
saldo
saldo
saldo
saldo
saldo
saldo Rp 92,844,000
saldo Rp 104,000,000
saldo Rp 1,565,600,000
saldo Rp 11,000,000
NAMA : POTONGAN PEMBELIAN BRG DAGANG No.:
SALDO
TANGGAL KETERANGAN REF DEBIT KREDIT
DEBIT
Des 1 Saldo Awal NS
Pengeluaran Kas CPJ
saldo
saldo Rp 2,200,000
saldo
saldo Rp 66,000,000
saldo Rp 3,541,667
saldo Rp 3,320,833
saldo Rp 22,000,000
saldo Rp 44,000,000
saldo Rp 17,500,000
saldo Rp 12,000,000
saldo -
saldo -
saldo Rp 5,000,000
saldo
saldo Rp 1,500,000
saldo Rp 3,600,000
1-1001
SALDO
KREDIT
Rp 131,790,000
1-1002
SALDO
KREDIT
Rp 1,800,000
1-1003
SALDO
KREDIT
Rp 114,400,000
Rp 497,200,000
1-1004
SALDO
KREDIT
Rp 13,000,000
Rp 13,000,000
1-1005
SALDO
KREDIT
Rp 1,115,000,000
1-1006
SALDO
KREDIT
1-1007
SALDO
KREDIT
1-1008
SALDO
KREDIT
1-1009
SALDO
KREDIT
1-1010
SALDO
KREDIT
Rp 8,200,000
1-2001
SALDO
KREDIT
1-3001
SALDO
KREDIT
1-4000
SALDO
KREDIT
1-4001
SALDO
KREDIT
Rp 38,958,333
Rp 38,958,333
1-5000
SALDO
KREDIT
1-5001
SALDO
KREDIT
Rp 27,500,000
Rp 27,500,000
1-6000
SALDO
KREDIT
1-6001
SALDO
KREDIT
Rp 36,529,167
Rp 36,529,167
2-1001
SALDO
KREDIT
Rp 132,000,000
Rp 607,200,000
Rp 561,000,000
2-1002
SALDO
KREDIT
Rp 7,800,000
2-1003
SALDO
KREDIT
-
-
2-1004
SALDO
KREDIT
Rp 21,440,000
-
2-1005
SALDO
KREDIT
Rp 78,800,000
Rp 41,200,000
Rp 109,600,000
2-2001
SALDO
KREDIT
Rp 600,000,000
Rp 600,000,000
3-1000
SALDO
KREDIT
Rp 819,660,000
Rp 819,660,000
3-1001
SALDO
KREDIT
Rp 1,250,000,000
Rp 1,250,000,000
3-1002
SALDO
KREDIT
Rp 5,000,000
Rp 5,000,000
3-1003
SALDO
KREDIT
-
4-1000
SALDO
KREDIT
Rp 975,000,000
Rp 788,000,000
Rp 412,000,000
Rp 2,175,000,000
4-1001
SALDO
KREDIT
4-1002
SALDO
KREDIT
5-1000
SALDO
KREDIT
Rp 89,000,000
5-1001
SALDO
KREDIT
5-1002
SALDO
KREDIT
Rp 52,200,000
Rp 1,650,000
Rp 53,850,000
6-1000
SALDO
KREDIT
6-1001
SALDO
KREDIT
-
-
6-1002
SALDO
KREDIT
6-1003
SALDO
KREDIT
6-1004
SALDO
KREDIT
6-1005
SALDO
KREDIT
6-1006
SALDO
KREDIT
6-1007
SALDO
KREDIT
6-1008
SALDO
KREDIT
6-1009
SALDO
KREDIT
6-1010
SALDO
KREDIT
-
-
6-1011
SALDO
KREDIT
-
6-1012
SALDO
KREDIT
-
8-1000
SALDO
KREDIT
8-1001
SALDO
KREDIT
Rp 25,360,000
Rp 170,000
Rp 90,000
Rp 25,620,000
9-1000
SALDO
KREDIT
9-1001
SALDO
KREDIT
9-1002
SALDO
KREDIT
PT. SUKSES SELALU
NERACA SALDO, PER 31 DESEMBER 2019
31 BEBAN ASURANSI
UANG MUKA ASURANSI
TOTAL
N
DEBET CREDIT
6,500,000
6,500,000
5,000,000
5,000,000
3,000,000
3,000,000
4,000,000
4,000,000
2,000,000
2,000,000
(388,900)
(388,900)
20,111,100 20,111,100
PT SUKSES
NERACA L
Desember
Rp 885,716,000
Rp 6,200,000
Rp 420,370,000
-Rp 388,900 Rp 12,611,100
Rp 566,000,000
Rp 3,000,000 Rp 10,000,000
Rp 2,000,000 Rp 22,000,000
Rp 4,000,000 Rp 32,000,000
Rp 38,000,000
Rp 47,000,000
Rp 224,000,000
Rp 300,000,000
Rp 850,000,000
Rp 38,958,333
Rp 120,000,000
Rp 27,500,000
Rp 215,000,000
Rp 36,529,167
Rp 561,000,000
Rp 18,000,000
Rp 109,600,000
Rp 600,000,000
Rp 819,660,000
Rp 1,250,000,000
Rp 5,000,000
Rp 2,175,000,000 Rp 2,175,000,000
Rp 92,844,000 Rp 92,844,000
Rp 104,000,000 Rp 104,000,000
Rp 1,565,600,000 Rp 1,565,600,000
Rp 11,000,000 Rp 11,000,000
Rp 53,850,000 Rp 53,850,000
Rp 5,200,000 Rp 5,200,000
Rp 4,000,000 Rp 4,000,000
Rp 66,000,000 Rp 66,000,000
Rp 3,541,667 Rp 3,541,667
Rp 2,500,000 Rp 2,500,000
Rp 3,320,833 Rp 3,320,833
Rp 24,000,000 Rp 24,000,000
Rp 43,611,100 Rp 43,611,100
Rp 17,500,000 Rp 17,500,000
Rp 12,000,000 Rp 12,000,000
Rp 5,000,000 Rp 5,000,000
Rp 6,500,000 Rp 32,120,000 Rp 32,120,000
Rp 5,000,000 Rp 5,000,000
Rp 1,500,000 Rp 1,500,000
Rp 4,325,000 Rp 4,325,000
Rp 3,600,000 Rp 3,600,000
Rp 15,111,100 Rp 5,726,828,600 Rp 5,726,828,600 Rp 1,969,542,600 Rp 2,265,970,000
Rp 296,427,400
Rp 2,265,970,000 Rp 2,265,970,000
NERACA JURNAL PENUTUP JURNAL SALDO SETELAH PENUTUP
DEBET KREDIT DEBET KREDIT DEBET
Rp 888,716,000 Rp 888,716,000
Rp 6,200,000 Rp 6,200,000
Rp 420,370,000 Rp 420,370,000
Rp 12,611,100
Rp 566,000,000 Rp 566,000,000
Rp 10,000,000 Rp 10,000,000
Rp 22,000,000 Rp 22,000,000
Rp 32,000,000 Rp 32,000,000
Rp 38,000,000 Rp 38,000,000
Rp 47,000,000 Rp 47,000,000
Rp 224,000,000 Rp 224,000,000
Rp 300,000,000 Rp 300,000,000
Rp 850,000,000 Rp 850,000,000
Rp 38,958,333
Rp 120,000,000 Rp 120,000,000
Rp 27,500,000
Rp 215,000,000 Rp 215,000,000
Rp 36,529,167
Rp 561,000,000
Rp 18,000,000 Rp 18,000,000
Rp 109,600,000
Rp 600,000,000
Rp 819,660,000
Rp 1,250,000,000 Rp 296,427,400
Rp 5,000,000
Rp 2,265,970,000 Rp 2,265,970,000
Rp 2,175,000,000
Rp 92,844,000
Rp 104,000,000
Rp 1,565,600,000
Rp 11,000,000
Rp 53,850,000
Rp 5,200,000
Rp 4,000,000
Rp 66,000,000
Rp 3,541,667
Rp 2,500,000
Rp 3,320,833
Rp 24,000,000
Rp 43,611,100
Rp 17,500,000
Rp 12,000,000
Rp 5,000,000
Rp 32,120,000
Rp 5,000,000
Rp 1,500,000
Rp 4,325,000
Rp 3,600,000
Rp 3,757,286,000 Rp 3,460,858,600 Rp 4,531,940,000 Rp 4,531,940,000 Rp 3,757,286,000
Rp 296,427,400
Rp 375,728,600 Rp 3,757,286,000
AL SALDO SETELAH PENUTUP
KREDIT
Rp 12,611,100
Rp 38,958,333
Rp 27,500,000
Rp 36,529,167
Rp 561,000,000
Rp 109,600,000
Rp 600,000,000
Rp 819,660,000
Rp 1,546,427,400
Rp 5,000,000
Rp 3,757,286,000
PT. SUKSES SELALU
LAPORAN LABA RUGI
Untuk periode yang berakhir 31 Desember 2019
PENDAPATAN:
Penjualan Barang Dagang Rp 2,175,000,000
Potongan Penjualan Barang Dagang Rp 92,844,000
Retur penjualan Rp 104,000,000
total pendapatan Rp 1,978,156,000
HARGA POKOK PENJUALAN:
Harga Pokok Penjualan Rp 1,565,600,000
Beban Transportasi Pembelian Rp 11,000,000
Pot. Pembelian Barang Dagang Rp 53,850,000
Total Harga Pokok Penjualan Rp 1,522,750,000
Laba Kotor Rp 455,706,000
BEBAN OPERASIONAL :
Beban Perlengkapan Toko Rp 5,200,000
Beban Sewa Toko Rp 4,000,000
Beban Gaji dan Upah Rp 66,000,000
Beban Penyusutan Bangunan Rp 3,541,667
Beban penyusutan Peralatan Rp 2,500,000
Beban Penyusutan Kendaraan Rp 3,320,833
Beban Asuransi Rp 24,000,000
Beban Kerugian Penghapusan Piutang Rp 43,611,100
Beban Kerug. Kerusakan Barang Dagang Rp 17,500,000
Total Beban Operasional Rp 169,673,600
Rp 285,732,400
PENDAPATAN LAIN-LAIN :
Pendapatan Bunga Rp 5,000,000
Pendapatan Lain-Lain Rp 32,120,000
Total Pendaptan lain-lain Rp 37,120,000
BEBAN LAIN-LAIN :
Beban ADM. Rek DiBank Rp 6,500,000
Beban Bunga Bank Rp 4,325,000
Beban Bunga Pinjaman Rp 3,600,000
Laba Bersih Sebelum Pajak -Rp 14,425,000
BEBAN PAJAK PENGHASILAN Rp 308,427,400
LABA BERSIH SEBELUM PAJAK -Rp 12,000,000
Rp 296,427,400
PT. SUKSES SELALU
LAPORAN PERUBAHAN MODAL
PER 31 DESEMBER 2019
SAHAM Rp 819,660,000
LABA DITAHAN Rp 1,250,000,000
DIVIDEN Rp 5,000,000
LABA PERUSAHAAN Rp 296,427,400
TOTAL Rp 1,551,427,400
MODAL AKHIR Rp 2,371,087,400
PT. SUKSES SELALU
JURNAL PENUTUP
PER 31 DESEMBER 2019
Rp 2,265,970,000
Rp 92,844,000
Rp 104,000,000
Rp 1,565,600,000
Rp 11,000,000
Rp 5,200,000
Rp 4,000,000
Rp 66,000,000
Rp 3,541,667
Rp 2,500,000
Rp 3,320,833
Rp 24,000,000
Rp 43,611,100
Rp 17,500,000
Rp 12,000,000
Rp 6,500,000
Rp 4,325,000
Rp 3,600,000
Rp 296,427,400
PT. SUKSES SELALU
NERACA SALDO SETELAH PENUTUPAN
PER 31 DESEMBER 2019